0001564590-16-012250.txt : 20160203 0001564590-16-012250.hdr.sgml : 20160203 20160203160914 ACCESSION NUMBER: 0001564590-16-012250 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160203 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160203 DATE AS OF CHANGE: 20160203 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CSG SYSTEMS INTERNATIONAL INC CENTRAL INDEX KEY: 0001005757 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 470783182 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-27512 FILM NUMBER: 161384971 BUSINESS ADDRESS: STREET 1: 9555 MAROON CIRCLE CITY: ENGLEWOOD STATE: CO ZIP: 80112 BUSINESS PHONE: 3037962850 MAIL ADDRESS: STREET 1: 9555 MAROON CIRCLE CITY: ENGLEWOOD STATE: CO ZIP: 80112 8-K 1 csgs-8k_20160203.htm 8-K csgs-8k_20160203.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 or 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): February 3, 2016

 

CSG SYSTEMS INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

0-27512

 

47-0783182

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

9555 Maroon Circle, Englewood, CO

 

 

80112

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (303) 200-2000

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

 


 

Item 2.02.  Results of Operations and Financial Condition.

 

The following information is furnished pursuant to Item 2.02 (Results of Operations and Financial Condition).  This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

On February 3, 2016, CSG Systems International, Inc. (“CSG”) issued a press release relating to the results of its operations for the quarter and year ended December 31, 2015.  A copy of such press release is attached to this Form 8-K as Exhibit 99.1 and hereby incorporated by reference.  

 

In the attached press release, CSG makes reference to non-GAAP financial measures.  Non-GAAP financial measures are not measures of performance under GAAP, and therefore should not be considered in isolation or as a substitute for GAAP financial information.  There are limitations with the use of non-GAAP financial measures since they are not based on any comprehensive set of accounting rules or principles, and the way in which CSG calculates non-GAAP financial measures may differ from the way in which other companies calculate similar non-GAAP financial measures. A more detailed discussion of CSG’s use of non-GAAP financial measures, to include reconciliations of the non-GAAP financial measures to the comparable GAAP financial measures, is contained in the attached press release and is posted to the Company’s website at www.csgi.com.


9.01. Financial Statements and Exhibits.

(d) Exhibits

 

99.1

  

Press release of CSG Systems International, Inc. dated February 3, 2016

 

 

 

2


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: February 3, 2016

 

CSG SYSTEMS INTERNATIONAL, INC.

 

By:

 

 

 /s/ Rolland B. Johns 

 

 

Rolland B. Johns,

 

 

Chief Accounting Officer

 

 

3

EX-99.1 2 csgs-ex991_6.htm EX-99.1 csgs-ex991_6.htm

Exhibit 99.1

 

PRESS RELEASE

For Immediate Release

CSG Systems INTERNATIONAL reports results

for fourth quarter and full year 2015

COMPANY TOPS NON-GAAP EPS GUIDANCE

ENGLEWOOD, COLO. (February 3, 2016) — CSG Systems International, Inc. (Nasdaq: CSGS), a leading global provider of interactive transaction-driven solutions and services, today reported results for the quarter and year ended December 31, 2015.

Key Highlights:

 

Fourth quarter 2015 results:

 

Total revenues were $197.3 million.

 

Non-GAAP operating income was $43.5 million, or 22.1% of total revenues and GAAP operating income was $34.1 million, or 17.3% of total revenues.

 

Non-GAAP earnings per diluted share (EPS) was $0.77. GAAP EPS was $0.70.

 

Cash flows from operations for the quarter were $52.6 million.

 

Full year 2015 results:

 

Total revenues were $752.5 million.

 

Non-GAAP operating income was $149.6 million, or 19.9% of total revenues and GAAP operating income was $113.1 million, or 15.0% of total revenues.

 

Non-GAAP earnings per diluted share (EPS) was $2.62. GAAP EPS was $1.87.

 

Cash flows from operations for the year were $137.0 million.

 

CSG paid its quarterly cash dividend of $0.175 per share of common stock, or a total of approximately $6 million, to shareholders, bringing the total 2015 dividend to approximately $23 million.

 

In January 2016, CSG’s Board of Directors approved an approximately 6% increase in the Company’s cash dividend, effective with the first quarterly payment of $0.185 per share of common stock.

 

During 2015, CSG converted approximately 2 million Comcast customer accounts onto its cloud-based Advanced Convergent Platform.

 

In December 2015, CSG received the final share settlement for its $50 million accelerated share repurchase (ASR) agreement, entered into in March 2015.

 


CSG Systems International, Inc.

February 3, 2016

Page 2

“During 2015 we executed well in a challenging environment,” said Bret Griess, president and chief executive officer for CSG International.  “We accomplished these strong results as a result of several activities we took throughout the year, including making cost improvements in our overall operations, migrating new customers to our cloud-based solutions, divesting non-core solutions and the continuing maturation and scale benefits of our newer offerings.

 

“As the new CEO of CSG, I am leading a company that is well positioned to expand its relevance and leadership position in the global communications industry,” Griess added.  “We have unrivaled domain expertise in the cable and video markets.  We work with some of the largest and most innovative communications service providers in the world.  We have proven technology and a well-earned reputation for operating our solutions really well. We have a financially sound company.  And finally, and most important, we have skilled employees who live our values in achieving our mission.”

Financial Overview (unaudited)

(in thousands, except per share amounts and percentages):

 

 

  

Quarter Ended December 31,

 

 

Year Ended December 31,

 

 

  

2015

 

 

2014

 

 

Percent
Change

 

 

2015

 

 

2014

 

 

Percent
Change

 

Revenues

  

$

197,288

 

 

$

193,697

 

 

 

2

%

 

$

752,520

 

 

$

751,286

 

 

 

0

%

Non-GAAP Results:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

  

$

43,537

 

 

$

32,082

 

 

 

36

%

 

$

149,568

 

 

$

121,722

 

 

 

23

%

Operating Income Margin

  

 

22.1

%

 

 

16.6

%

 

 

 

 

 

19.9

%

 

 

16.2

%

 

 

 

EPS

  

$

0.77

 

 

$

0.61

 

 

 

26

%

 

$

2.62

 

 

$

2.12

 

 

 

24

%

GAAP Results:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

  

$

34,070

 

 

$

19,125

 

 

 

78

%

 

$

113,140

 

 

$

75,690

 

 

 

49

%

Operating Income Margin

  

 

17.3

%

 

 

9.9

%

 

 

 

 

 

15.0

%

 

 

10.1

%

 

 

 

EPS

  

$

0.70

 

 

$

0.38

 

 

 

84

%

 

$

1.87

 

 

$

1.10

 

 

 

70

%

For additional information and reconciliations regarding CSG’s use of non-GAAP financial measures, please refer to the attached Exhibit 2 and the Investor Relations section of CSG’s website at www.csgi.com.

Results of Operations

Revenues: Total revenues for the fourth quarter of 2015 were $197.3 million, a 2% increase when compared to revenues of $193.7 million for the fourth quarter of 2014, and a 6% increase when compared to $187.0 million for the third quarter of 2015. Total revenues for the full year 2015 were $752.5 million, a slight increase when compared to revenues of $751.3 million for the full year 2014. These increases can be primarily attributed to strong processing revenues.  Year-over-year, these increases more than offset  unfavorable foreign currency movements, which had a negative impact to total revenues for the fourth quarter and full year 2015 of approximately $4 million and $15 million, respectively.


CSG Systems International, Inc.

February 3, 2016

Page 3

 

Non-GAAP Results: Non-GAAP operating income for the fourth quarter of 2015 was $43.5 million, or 22.1% of total revenues, compared to $32.1 million, or 16.6% of total revenues for the fourth quarter of 2014, and $40.3 million, or 21.6% of total revenues for the third quarter of 2015.  Non-GAAP operating income for the full year 2015 was $149.6 million, or 19.9% of total revenues, compared to $121.7 million, or 16.2% of total revenues for the full year 2014.

 

Non-GAAP EPS for the fourth quarter of 2015 was $0.77, compared to non-GAAP EPS of $0.61 for the fourth quarter of 2014, and $0.72 for the third quarter of 2015. Non-GAAP EPS for the full year 2015 was $2.62, compared to non-GAAP EPS of $2.12 for the full year 2014.

 

The year-over-year quarterly and annual increases in non-GAAP operating income and non-GAAP EPS are due primarily to lower operating expenses (driven mainly by foreign currency movements and focus on cost management), while the sequential quarterly increases can be primarily attributed to higher revenues.

 

GAAP Results: GAAP operating income for the fourth quarter of 2015 was $34.1 million, or 17.3% of total revenues, compared to $19.1 million, or 9.9% of total revenues, for the same period in 2014.  GAAP operating income for the full year 2015 was $113.1 million, or 15.0% of total revenues, compared to $75.7 million, or 10.1% of total revenues for the full year 2014.

 

GAAP EPS for the fourth quarter of 2015 was $0.70 compared to $0.38 for the fourth quarter of 2014. GAAP EPS for the full year 2015 was $1.87 compared to $1.10 for the full year 2014.

Balance Sheet and Cash Flows

Balance Sheet: Cash, cash equivalents and short term investments at December 31, 2015 was $240.9 million, compared to $199.8 million at September 30, 2015 and $201.8 million at December 31, 2014.  

 

For the quarter and year ended December 31, 2015, CSG generated $52.6 million and $137.0 million, respectively, of net cash flows from operations and had non-GAAP free cash flow of $50.5 million and $118.1 million, respectively.  

2016 Financial Guidance

CSG’s financial guidance for the full year 2016 is as follows:

Revenues

  

$735 - $760 million

Non-GAAP EPS

  

$2.59 - $2.69 

GAAP EPS

  

$1.84 - $1.94

Non-GAAP Adjusted EBITDA

  

$177 - $182 million

Cash flows from operating activities

  

$110 - $130 million


CSG Systems International, Inc.

February 3, 2016

Page 4

For additional information and reconciliations regarding CSG’s use of non-GAAP financial measures, please refer to the attached Exhibit 2 and the Investor Relations section of CSG’s website at www.csgi.com.

Conference Call

CSG will host a conference call on February 3, 2016, at 5:00 p.m. ET, to discuss CSG’s fourth quarter and full year results for 2015, as well as CSG’s 2016 financial guidance. The call will be carried live and archived on the Internet. A link to the conference call is available at http://ir.csgi.com. In addition, to reach the conference by phone, dial 1-888-438-5491 and ask the operator for the CSG International conference call and Liz Bauer, chairperson. A replay of the conference call will also be available until 8:00 p.m. ET on March 4, 2016, and can be accessed by calling 1-888-203-1112 and access code of 4128956.

 

Additional Information

For information about CSG, please visit CSG’s web site at www.csgi.com. Additional information can be found in the Investor Relations section of the web site.

 

About CSG International

CSG Systems International, Inc. (NASDAQ: CSGS) is a market-leading business support solutions and services company serving the majority of the top 100 global communications service providers, including leaders in fixed, mobile and next-generation networks such as AT&T, Charter Communications, Comcast, DISH, Orange, Reliance, SingTel Optus, Telefonica, Time Warner Cable, T-Mobile, Verizon, Vivo and Vodafone. With over 30 years of experience and expertise in voice, video, data and content services, CSG International offers a broad portfolio of licensed and Software-as-a-Service (SaaS)-based products and solutions that help clients compete more effectively, improve business operations and deliver a more impactful customer experience across a variety of touch points. For more information, visit our website at www.csgi.com.

Forward-Looking Statements

This news release contains forward-looking statements as defined under the Securities Act of 1933, as amended, that are based on assumptions about a number of important factors and involve risks and uncertainties that could cause actual results to differ materially from what appears in this news release. Some of these key factors include, but are not limited to the following items:

 

CSG derives over forty percent of its revenues from its three largest clients;

 

Continued market acceptance of CSG’s products and services;

 

Timing and success of previously announced client customer account migrations to CSG’s billing platform;

 

CSG’s ability to continuously develop and enhance products in a timely, cost-effective, technically-advanced and competitive manner;

 

CSG’s ability to deliver its solutions in a timely fashion within budget, particularly large and complex software implementations;

 

CSG’s dependency on the global telecommunications industry, and in particular, the North American telecommunications industry;

 

CSG’s ability to meet its financial expectations as a result of increased dependency on software sales, which are subject to greater volatility;


CSG Systems International, Inc.

February 3, 2016

Page 5

 

Increasing competition in CSG’s market from companies of greater size and with broader presence in the communications sector;

 

CSG’s ability to successfully integrate and manage acquired businesses or assets to achieve expected strategic, operating and financial goals;

 

CSG’s ability to protect its intellectual property rights;

 

CSG’s ability to maintain a reliable, secure computing environment;

 

CSG’s ability to conduct business in the international marketplace;

 

CSG’s ability to comply with applicable U.S. and International laws and regulations; and

 

Fluctuations in credit market conditions, general global economic and political conditions, and foreign currency exchange rates.

This list is not exhaustive and readers are encouraged to review the additional risks and important factors described in CSG’s reports on Forms 10-K and 10-Q and other filings made with the SEC.

For more information, contact:

Liz Bauer, Senior Vice President of Investor Relations & Strategic Communications

(303) 804-4065

E-mail: liz.bauer@csgi.com

 


CSG Systems International, Inc.

February 3, 2016

Page 6

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)  

 

 

  

December 31,
2015

 

 

December 31,
2014

 

ASSETS

  

 

 

 

 

 

Current assets:

  

 

 

 

 

 

 

 

Cash and cash equivalents

  

$

132,631

 

 

$

81,712

 

Short-term investments

  

 

108,305

 

 

 

120,088

 

Total cash, cash equivalents, and short-term investments

  

 

240,936

 

 

 

201,800

 

Trade accounts receivable:

  

 

 

 

 

 

 

 

Billed, net of allowance of $3,600 and $3,323

  

 

178,854

 

 

 

184,369

 

Unbilled

  

 

41,110

 

 

 

42,439

 

Deferred income taxes

  

 

18,135

 

 

 

13,204

 

Income taxes receivable

  

 

4,038

 

 

 

7,851

 

Other current assets

  

 

35,153

 

 

 

28,470

 

Total current assets

  

 

518,226

 

 

 

478,133

 

Non-current assets:

  

 

 

 

 

 

 

 

Property and equipment, net of depreciation of $112,282 and $138,065

  

 

35,992

 

 

 

38,326

 

Software, net of amortization of $95,094 and $86,797

  

 

35,095

 

 

 

44,732

 

Goodwill

  

 

219,724

 

 

 

225,269

 

Client contracts, net of amortization of $87,890 and $88,585

  

 

39,738

 

 

 

46,903

 

Deferred income taxes

  

 

8,382

 

 

 

8,890

 

Income taxes receivable

  

 

-

 

 

 

1,333

 

Other assets

  

 

20,076

 

 

 

16,142

 

Total non-current assets

  

 

359,007

 

 

 

381,595

 

Total assets

  

$

877,233

 

 

$

859,728

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

 

 

 

 

 

Current liabilities:

  

 

 

 

 

 

 

 

Current maturities of long-term debt, net of unamortized original discount of $7,923 and zero

  

$

149,577

 

 

$

22,500

 

Client deposits

  

 

33,694

 

 

 

35,791

 

Trade accounts payable

  

 

43,392

 

 

 

37,052

 

Accrued employee compensation

  

 

59,607

 

 

 

51,441

 

Deferred revenue

  

 

41,907

 

 

 

40,004

 

Income taxes payable

  

 

8,962

 

 

 

984

 

Other current liabilities

  

 

22,980

 

 

 

23,375

 

Total current liabilities

  

 

360,119

 

 

 

211,147

 

Non-current liabilities:

  

 

 

 

 

 

 

 

Long-term debt, net of unamortized original issue discount of zero and $14,169

  

 

135,000

 

 

 

233,331

 

Deferred revenue

  

 

9,828

 

 

 

9,648

 

Income taxes payable

  

 

4,413

 

 

 

1,613

 

Deferred income taxes

  

 

9,237

 

 

 

20,445

 

Other non-current liabilities

  

 

12,791

 

 

 

15,821

 

Total non-current liabilities

  

 

171,269

 

 

 

280,858

 

Total liabilities

  

 

531,388

 

 

 

492,005

 

Stockholders’ equity:

  

 

 

 

 

 

 

 

Preferred stock, par value $.01 per share; 10,000 shares authorized; zero shares issued and outstanding

  

 

 

 

 

 

Common stock, par value $.01 per share; 100,000 shares authorized; 32,555 shares and 33,945 shares outstanding

  

 

672

 

 

 

667

 

Common stock warrants, 2,851 and 2,851 warrants issued and outstanding

 

 

7,310

 

 

 

6,694

 

Additional paid-in capital

  

 

503,254

 

 

 

486,414

 

Treasury stock, at cost, 34,601 and 32,763 shares

  

 

(814,437

)

 

 

(757,478

)

Accumulated other comprehensive income (loss):

  

 

 

 

 

 

 

 

Unrealized gain on short-term investments, net of tax

  

 

(97

)

 

 

6

 

Cumulative foreign currency translation adjustments

  

 

(26,288

)

 

 

(13,386

)

Accumulated earnings

  

 

675,431

 

 

 

644,806

 

Total stockholders’ equity

  

 

345,845

 

 

 

367,723

 

Total liabilities and stockholders’ equity

  

$

877,233

 

 

$

859,728

 



CSG Systems International, Inc.

February 3, 2016

Page 7

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

 

 

  

Quarter Ended

 

 

Year Ended

 

 

  

December 31,
2015

 

 

December 31,
2014

 

 

December 31,
2015

 

 

December 31,
2014

 

Revenues:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Processing and related services

  

$

148,401

 

 

$

142,413

 

 

$

577,410

 

 

$

562,109

 

Software and services

  

 

25,377

 

 

 

30,032

 

 

 

93,678

 

 

 

102,585

 

Maintenance

  

 

23,510

 

 

 

21,252

 

 

 

81,432

 

 

 

86,592

 

Total revenues

  

 

197,288

 

 

 

193,697

 

 

 

752,520

 

 

 

751,286

 

Cost of revenues (exclusive of depreciation, shown separately below):

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Processing and related services

  

 

69,260

 

 

 

72,068

 

 

 

270,715

 

 

 

277,084

 

Software and services

  

 

15,685

 

 

 

18,941

 

 

 

68,597

 

 

 

79,640

 

Maintenance

  

 

10,552

 

 

 

8,078

 

 

 

40,429

 

 

 

32,619

 

Total cost of revenues

  

 

95,497

 

 

 

99,087

 

 

 

379,741

 

 

 

389,343

 

Other operating expenses:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

  

 

25,383

 

 

 

26,939

 

 

 

101,950

 

 

 

104,712

 

Selling, general and administrative

  

 

37,578

 

 

 

40,013

 

 

 

139,839

 

 

 

153,488

 

Depreciation

  

 

3,508

 

 

 

3,605

 

 

 

14,776

 

 

 

14,084

 

Restructuring and reorganization charges

  

 

1,252

 

 

 

4,928

 

 

 

3,074

 

 

 

13,969

 

Total operating expenses

  

 

163,218

 

 

 

174,572

 

 

 

639,380

 

 

 

675,596

 

Operating income

  

 

34,070

 

 

 

19,125

 

 

 

113,140

 

 

 

75,690

 

Other income (expense):

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

  

 

(2,536

)

 

 

(2,553

)

 

 

(10,967

)

 

 

(10,453

)

Amortization of original issue discount

  

 

(1,607

)

 

 

(1,487

)

 

 

(6,246

)

 

 

(5,781

)

Interest and investment income, net

  

 

364

 

 

 

191

 

 

 

1,038

 

 

 

798

 

Other, net

  

 

(1,050

)

 

 

1,439

 

 

 

(624

)

 

 

1,268

 

Total other

  

 

(4,829

)

 

 

(2,410

)

 

 

(16,799

)

 

 

(14,168

)

Income before income taxes

  

 

29,241

 

 

 

16,715

 

 

 

96,341

 

 

 

61,522

 

Income tax provision

  

 

(5,573

)

 

 

(4,083

)

 

 

(33,774

)

 

 

(24,563

)

Net income

  

$

23,668

 

 

$

12,632

 

 

$

62,567

 

 

$

36,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

  

 

30,944

 

 

 

32,256

 

 

 

31,051

 

 

 

32,449

 

Diluted

  

 

34,029

 

 

 

33,372

 

 

 

33,438

 

 

 

33,736

 

Earnings per common share:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

  

$

0.76

 

 

$

0.39

 

 

$

2.01

 

 

$

1.14

 

Diluted

  

 

0.70

 

 

 

0.38

 

 

 

1.87

 

 

 

1.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

  

$

0.1750

 

 

$

0.1575

 

 

$

0.7000

 

 

$

0.6225

 


CSG Systems International, Inc.

February 3, 2016

Page 8

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

 

 

  

Year Ended

 

 

  

December 31,
2015

 

 

December 31,
2014

 

Cash flows from operating activities:

  

 

 

 

 

 

 

 

Net income

  

$

62,567

 

 

$

36,959

 

Adjustments to reconcile net income to net cash provided by operating activities -

  

 

 

 

 

 

 

 

Depreciation

  

 

14,776

 

 

 

14,084

 

Amortization

  

 

29,281

 

 

 

33,553

 

Amortization of original issue discount

  

 

6,246

 

 

 

5,781

 

Asset impairment

 

 

1,685

 

 

 

 

Loss on short-term investments and other

  

 

177

 

 

 

1,123

 

Gain on disposition of business operations

  

 

(3,733

)

 

 

(222

)

Deferred income taxes

  

 

(16,106

)

 

 

41

 

Excess tax benefit of stock-based compensation awards

  

 

(2,185

)

 

 

(2,060

)

Stock-based employee compensation

  

 

21,130

 

 

 

16,655

 

Subtotal

  

 

113,838

 

 

 

105,914

 

Changes in operating assets and liabilities:

  

 

 

 

 

 

 

 

Trade accounts receivable, net

  

 

1,831

 

 

 

(14,326

)

Other current and non-current assets

  

 

(5,387

)

 

 

(3,230

)

Income taxes payable/receivable

  

 

8,953

 

 

 

(3,508

)

Trade accounts payable and accrued liabilities

  

 

13,916

 

 

 

4,359

 

Deferred revenue

  

 

3,808

 

 

 

(5,558

)

Net cash provided by operating activities

  

 

136,959

 

 

 

83,651

 

Cash flows from investing activities:

  

 

 

 

 

 

 

 

Purchases of property and equipment

  

 

(18,845

)

 

 

(25,985

)

Purchases of short-term investments

  

 

(181,553

)

 

 

(190,427

)

Proceeds from sale/maturity of short-term investments

  

 

192,994

 

 

 

197,466

 

Acquisition of and investment in businesses, net of cash acquired

 

 

(1,300

)

 

 

 

Acquisition of and investments in client contracts

  

 

(8,018

)

 

 

(5,600

)

Proceeds from the disposition of business operations

  

 

 

 

 

1,130

 

Net cash used in investing activities

  

 

(16,722

)

 

 

(23,416

)

Cash flows from financing activities:

  

 

 

 

 

 

 

 

Proceeds from issuance of common stock

  

 

1,547

 

 

 

1,394

 

Payment of cash dividends

  

 

(22,238

)

 

 

(20,530

)

Repurchase of common stock

  

 

(65,027

)

 

 

(25,138

)

Payments on acquired equipment financing

  

 

(829

)

 

 

(1,097

)

Proceeds from long-term debt

  

 

150,000

 

 

 

 

Payments on long-term debt

  

 

(127,500

)

 

 

(15,000

)

Payments of deferred financing costs

 

 

(2,742

)

 

 

 

Excess tax benefit of stock-based compensation awards

  

 

2,185

 

 

 

2,060

 

Net cash used in financing activities

  

 

(64,604

)

 

 

(58,311

)

Effect of exchange rate fluctuations on cash

  

 

(4,714

)

 

 

(2,898

)

Net increase (decrease) in cash and cash equivalents

  

 

50,919

 

 

 

(974

)

Cash and cash equivalents, beginning of period

  

 

81,712

 

 

 

82,686

 

Cash and cash equivalents, end of period

  

$

132,631

 

 

$

81,712

 

Supplemental disclosures of cash flow information:

  

 

 

 

 

 

 

 

Net cash paid during the period for -

  

 

 

 

 

 

 

 

Interest

  

$

8,380

 

 

$

8,265

 

Income taxes

  

 

41,860

 

 

 

25,153

 



CSG Systems International, Inc.

February 3, 2016

Page 9

EXHIBIT 1

CSG SYSTEMS INTERNATIONAL, INC.

SUPPLEMENTAL REVENUE ANALYSIS

Revenues by Geography

 

 

  

Quarter Ended
December 31, 

2015

 

 

Quarter Ended
September 30, 

2015

 

 

Quarter Ended
December 31, 

2014

 

Americas

  

 

83

%

 

 

84

%

 

 

83

%

Europe, Middle East and Africa

  

 

11

%

 

 

11

%

 

 

11

%

Asia Pacific

  

 

6

%

 

 

5

%

 

 

6

%

Total Revenues

  

 

100

%

 

 

100

%

 

 

100

%

 

 

  

Year Ended
December 31,

 2015

 

 

Year Ended
December 31, 

2014

 

Americas

  

 

84

%

 

 

85

%

Europe, Middle East and Africa

  

 

11

%

 

 

10

%

Asia Pacific

  

 

5

%

 

 

5

%

Total Revenues

  

 

100

%

 

 

100

%

Revenues by Significant Customers: 10% or more of Revenues

 

 

  

Quarter Ended
December 31,

 2015

 

 

Quarter Ended
September 30,

 2015

 

 

Quarter Ended
December 31,

 2014

 

Comcast

  

 

24

%

 

 

24

%

 

 

22

%

DISH

  

 

13

%

 

 

14

%

 

 

14

%

Time Warner

  

 

11

%

 

 

12

%

 

 

11

%

 

 

  

Year Ended
December 31,

 2015

 

 

Year Ended
December 31, 

2014

 

Comcast

  

 

24

%

 

 

22

%

DISH

  

 

14

%

 

 

15

%

Time Warner

  

 

12

%

 

 

11

%

 


CSG Systems International, Inc.

February 3, 2016

Page 10

EXHIBIT 2

CSG SYSTEMS INTERNATIONAL, INC.

DISCLOSURES FOR NON-GAAP FINANCIAL MEASURES

Use of Non-GAAP Financial Measures and Limitations

To supplement its condensed consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), CSG uses non-GAAP operating income, non-GAAP EPS, non-GAAP adjusted EBITDA, and non-GAAP free cash flow. CSG believes that these non-GAAP financial measures, when reviewed in conjunction with its GAAP financial measures, provide investors with greater transparency to the information used by CSG’s management in its financial and operational decision making. CSG uses these non-GAAP financial measures for the following purposes:

 

Certain internal financial planning, reporting, and analysis;

 

Forecasting and budgeting;

 

Certain management compensation incentives; and

 

Communications with CSG’s Board of Directors, stockholders, financial analysts, and investors.

These non-GAAP financial measures are provided with the intent of providing investors with the following information:

 

A more complete understanding of CSG’s underlying operational results, trends, and cash generating capabilities;

 

Consistency and comparability with CSG’s historical financial results; and

 

Comparability to similar companies, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures are not measures of performance under GAAP, and therefore should not be considered in isolation or as a substitute for GAAP financial information. Limitations with the use of non-GAAP financial measures include the following items:

 

Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles;

 

The way in which CSG calculates non-GAAP financial measures may differ from the way in which other companies calculate similar non-GAAP financial measures;

 

Non-GAAP financial measures do not include all items of income and expense that affect CSG’s operations and that are required by GAAP to be included in financial statements;

 

Certain adjustments to CSG’s non-GAAP financial measures result in the exclusion of items that are recurring and will be reflected in CSG’s financial statements in future periods; and

 

Certain charges excluded from CSG’s non-GAAP financial measures are cash expenses, and therefore do impact CSG’s cash position.

CSG compensates for these limitations by relying primarily on its GAAP results and using non-GAAP financial measures as a supplement only. Additionally, CSG provides specific information regarding the treatment of GAAP


CSG Systems International, Inc.

February 3, 2016

Page 11

amounts considered in preparing the non-GAAP financial measures and reconciles each non-GAAP financial measure to the most directly comparable GAAP measure.

Non-GAAP Financial Measures: Basis of Presentation

The table below outlines the exclusions from CSG’s non-GAAP financial measures:

 

Non-GAAP Exclusions

  

Operating
Income

 

  

EPS

 

Restructuring and reorganization charges

  

 

X

 

 

 

X

 

Acquisition-related charges

  

 

X

 

 

 

X

 

Stock-based compensation

  

 

X

 

 

 

X

 

Amortization of acquired intangible assets

  

 

X

 

 

 

X

 

Amortization of original issue discount (“OID”)

  

 

 

 

 

X

 

Unusual income tax matters

  

 

 

 

 

 X

 

CSG believes that excluding certain items in calculating its non-GAAP financial measures provides meaningful supplemental information regarding CSG’s performance and these items are excluded for the following reasons:

 

Restructuring and reorganization charges are infrequent expenses that result from cost reduction initiatives and/or significant changes to CSG’s business, to include such things as involuntary employee terminations, changes in management structure, divestitures of businesses, facility consolidations and abandonments, impairment of acquired intangible assets, and fundamental reorganizations impacting operational focus and direction. These charges are not considered reflective of CSG’s recurring core business operating results. The exclusion of these items in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to compare CSG’s current financial results with historical and future periods.

 

Acquisition-related charges relate to direct and incremental expenses related to business acquisitions, and thus, are not considered reflective of CSG’s recurring core business operating results. These charges typically include expenses related to legal, accounting, and other professional services. The exclusion of these charges in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to compare CSG’s current financial results with historical and future periods.

 

Stock-based compensation results from CSG’s issuance of equity awards to its employees under incentive compensation programs. The amount of this incentive compensation in any period is not generally linked to the level of performance by employees or CSG, but instead is more dependent on CSG’s stock price at the date the equity award is granted, and the employee service period over which the equity awards vest. The exclusion of these expenses in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to evaluate the non-cash expense related to compensation included in CSG’s results of operations, and therefore, the exclusion of this item allows investors to further evaluate the cash generating capabilities of CSG’s business.


CSG Systems International, Inc.

February 3, 2016

Page 12

 

Amortization of acquired intangible assets is the result of business acquisitions. A portion of the purchase price in an acquisition is allocated to acquired intangible assets (e.g., software, client relationships, etc.), which are then amortized to expense over their estimated useful lives. This annual amortization expense is generally unchanged from the initial estimates, regardless of performance of the acquired business in any one period. Also, the value assigned to acquired intangible assets in a business combination is based on various estimates and valuation techniques, and does not necessarily represent the costs CSG would incur to develop such capabilities internally. Additionally, amortization of acquired intangible assets can be inconsistent in amount and frequency, and can be significantly affected by the timing and size of an acquisition. The exclusion of these expenses in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to evaluate the non-cash expense related to acquisitions included in CSG’s results of operations, and therefore, the exclusion of this item allows investors to further evaluate the cash generating capabilities of CSG’s business.

 

The convertible debt securities OID is the result of allocating a portion of the principal balance of the debt at issuance to the equity component of the instrument, as required under current accounting rules. This OID is then amortized to interest expense over the life of the respective convertible debt instrument. The interest expense related to the amortization of the OID is a non-cash expense, and therefore, the exclusion of this item allows investors to further evaluate the cash interest costs of CSG’s convertible debt securities for cash flow, liquidity, and debt service purposes.

 

Unusual items within CSG’s quarterly and/or annual income tax expense can occur from such things as income tax accounting timing matters, income taxes related to unusual events, or as a result of different treatment of certain items for book accounting and income tax purposes. Consideration of such items in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to compare CSG’s current financial results with historical and future periods.

CSG also reports non-GAAP adjusted EBITDA and non-GAAP free cash flow. Management believes non-GAAP adjusted EBITDA is a useful measure to investors in evaluating CSG’s operating performance, liquidity, debt servicing capabilities, and enterprise valuation. CSG defines non-GAAP adjusted EBITDA as income before interest, income taxes, depreciation, amortization, stock-based compensation, foreign currency transaction adjustments, and unusual items, such as restructuring and reorganization charges, as discussed above. Additionally, management uses non-GAAP free cash flow, among other measures, to assess its financial performance and cash generating capabilities, and believes that it is useful to investors because it shows CSG’s cash available to service debt, make strategic acquisitions and investments, repurchase its common stock, pay cash dividends, and fund ongoing operations. CSG defines non-GAAP free cash flow as net cash flows from operating activities less the purchases of property and equipment.


CSG Systems International, Inc.

February 3, 2016

Page 13

Non-GAAP Financial Measures

Non-GAAP Operating Income:

The reconciliations of GAAP operating income to non-GAAP operating income for the indicated periods are as follows (in thousands, except percentages):

 

 

  

Quarter Ended
December 31, 2015

 

 

Quarter Ended
December 31, 2014

 

 

  

Amounts

 

  

% of
Revenues

 

 

Amounts

 

 

% of
Revenues

 

GAAP operating income

  

$

34,070

 

 

 

17.3

%

 

$

19,125

 

 

 

9.9

%

Restructuring and reorganization charges

  

 

1,252

 

 

 

0.6

%

 

 

4,928

 

 

 

2.5

%

Stock-based compensation (1)

  

 

5,511

 

 

 

2.8

%

 

 

4,405

 

 

 

2.3

%

Amortization of acquired intangible assets

  

 

2,704

 

 

 

1.4

%

 

 

3,624

 

 

 

1.9

%

Non-GAAP operating income

  

$

43,537

 

 

 

22.1

%

 

$

32,082

 

 

 

16.6

%

 

 

  

Year Ended
December 31, 2015

 

 

Year Ended
December 31, 2014

 

 

  

Amounts

 

  

% of
Revenues

 

 

Amounts

 

  

% of
Revenues

 

GAAP operating income

  

$

113,140

 

 

 

15.0

%

 

$

75,690

 

  

 

10.1

%

Restructuring and reorganization charges

  

 

3,074

 

 

 

0.4

%

 

 

13,969

 

  

 

1.9

%

Stock-based compensation (1)

  

 

21,371

 

 

 

2.9

%

 

 

16,655

 

  

 

2.2

%

Amortization of acquired intangible assets

  

 

11,983

 

 

 

1.6

%

 

 

15,408

 

  

 

2.0

%

Non-GAAP operating income

  

$

149,568

 

 

 

19.9

%

 

$

121,722

 

  

 

16.2

%

 

(1)

Stock-based compensation included in the tables above and following excludes amounts that have been recorded in restructuring and reorganization charges.

Non-GAAP EPS:

The reconciliations of GAAP EPS to non-GAAP EPS for the indicated periods are as follows (in thousands, except per share amounts):

 

 

  

Quarter Ended
December 31, 2015

 

  

Quarter Ended
December 31, 2014

 

 

  

Pretax
Amount (2)

 

  

EPS (4)

 

  

Pretax
Amount (2)

 

 

EPS (5)

 

GAAP income before income taxes

  

$

29,241

 

  

$

0.70

 

  

$

16,715

 

 

$

0.38

 

Restructuring and reorganization charges

  

 

1,252

 

  

 

 

 

  

 

4,928

 

 

 

 

 

Stock-based compensation (1)

  

 

5,511

 

  

 

 

 

  

 

4,405

 

 

 

 

 

Amortization of acquired intangible assets

  

 

2,704

 

  

 

 

 

  

 

3,624

 

 

 

 

 

Amortization of OID

  

 

1,607

 

  

 

 

 

  

 

1,487

 

 

 

 

 

Non-GAAP income before income taxes (3)

  

$

40,315

 

  

$

0.77

 

  

$

31,159

 

 

$

0.61

 

 



CSG Systems International, Inc.

February 3, 2016

Page 14

 

 

  

Year Ended
December 31, 2015

 

  

Year Ended
December 31, 2014

 

 

  

Pretax
Amount (2)

 

  

EPS (4)

 

  

Pretax
Amount (2)

 

  

EPS (5)

 

GAAP income before income taxes

  

$

96,341

 

  

$

1.87

 

  

$

61,522

 

  

$

1.10

 

Restructuring and reorganization charges

  

 

3,074

 

  

 

 

 

  

 

13,969

 

  

 

 

 

Stock-based compensation (1)

  

 

21,371

 

  

 

 

 

  

 

16,655

 

  

 

 

 

Amortization of acquired intangible assets

  

 

11,983

 

  

 

 

 

  

 

15,408

 

  

 

 

 

Amortization of OID

  

 

6,246

 

  

 

 

 

  

 

5,781

 

  

 

 

 

Non-GAAP income before income taxes (3)

  

$

139,015

 

  

$

2.62

 

  

$

113,335

 

  

$

2.12

 

 

(2)

These items (on a pretax basis) are calculated in accordance with GAAP, and are reflected as part of the results of operations in the accompanying Unaudited Condensed Consolidated Statements of Income.

 

(3)

Non-GAAP EPS is calculated by taking the non-GAAP income before income taxes and deducting from this amount non-GAAP income taxes calculated by using the non-GAAP effective income tax rate for the period, and then dividing the result of this calculation by the outstanding diluted shares for the period.

 

(4)

For the fourth quarter and year ended December 31, 2015, the GAAP effective income tax rate was approximately 19% and 35%, respectively, the non-GAAP effective income tax rate was approximately 35% and 37%, respectively, and the outstanding diluted shares were 34.0 million and 33.4 million, respectively. The fourth quarter difference between the GAAP and the non-GAAP effective income tax rates relates primarily to the timing of the 2015 R&D tax credit legislation. The anticipated quarterly benefit of the credits is included in each of the quarters of 2015 for non-GAAP purposes; however, the fourth quarter GAAP tax rate reflects the entire benefit of the full year impact of the R&D tax credits, as the legislation was not passed until December.

 

(5)

For the fourth quarter and year ended December 31, 2014, the GAAP effective income tax rate was approximately 24% and 40%, respectively, the non-GAAP effective income tax rate was approximately 34% and 37%, respectively, and the outstanding diluted shares were 33.4 million and 33.7 million, respectively. The fourth quarter difference between the GAAP and the non-GAAP effective income tax rates relates primarily to the timing of the 2014 R&D tax credit legislation. The anticipated quarterly benefit of the credits is included in each of the quarters of 2014 for non-GAAP purposes; however, the fourth quarter GAAP tax rate reflects the entire benefit of the full year impact of the R&D tax credits, as the legislation was not passed until December.

Non-GAAP Adjusted EBITDA:

CSG’s calculation of non-GAAP adjusted EBITDA and the reconciliation of CSG’s non-GAAP adjusted EBITDA measure to net income and cash flows from operating activities are provided below for the indicated periods (in thousands, except percentages):  

 

  

Quarter Ended
December 31,

 

 

Year Ended
December 31,

 

 

  

2015

 

 

2014

 

 

2015

 

 

2014

 

GAAP operating income

  

$

34,070

 

 

$

19,125

 

 

$

113,140

 

 

$

75,690

 

Restructuring and reorganization charges

  

 

1,252

 

 

 

4,928

 

 

 

3,074

 

 

 

13,969

 

Depreciation

  

 

3,508

 

 

 

3,605

 

 

 

14,776

 

 

 

14,084

 

Amortization of acquired intangible assets (6)

  

 

2,704

 

 

 

3,624

 

 

 

11,983

 

 

 

15,408

 

Amortization of other intangible assets (6)

  

 

3,762

 

 

 

4,152

 

 

 

14,547

 

 

 

15,820

 

Stock-based compensation (1)

  

 

5,511

 

 

 

4,405

 

 

 

21,371

 

 

 

16,655

 

Adjusted EBITDA

  

$

50,807

 

 

$

39,839

 

 

$

178,891

 

 

$

151,626

 

Adjusted EBITDA as a percentage of revenues

  

 

26

%

 

 

21

%

 

 

24

%

 

 

20

%


CSG Systems International, Inc.

February 3, 2016

Page 15

 

 

  

Quarter Ended
December 31,

 

 

Year Ended
December 31,

 

 

  

2015

 

  

2014

 

 

2015

 

 

2014

 

Net income

  

$

23,668

 

  

$

12,632

 

 

$

62,567

 

 

$

36,959

 

Interest expense (7)

  

 

2,536

 

  

 

2,553

 

 

 

10,967

 

 

 

10,453

 

Amortization of OID

  

 

1,607

 

  

 

1,487

 

 

 

6,246

 

 

 

5,781

 

Interest and investment income and other, net

  

 

686

 

  

 

(1,630

)

 

 

(414

)

 

 

(2,066

)

Income tax provision

  

 

5,573

 

  

 

4,083

 

 

 

33,774

 

 

 

24,563

 

Depreciation

  

 

3,508

 

  

 

3,605

 

 

 

14,776

 

 

 

14,084

 

Amortization of acquired intangible assets (6)

  

 

2,704

 

  

 

3,624

 

 

 

11,983

 

 

 

15,408

 

Amortization of other intangible assets (6)

  

 

3,762

 

  

 

4,152

 

 

 

14,547

 

 

 

15,820

 

Stock-based compensation (1)

  

 

5,511

 

  

 

4,405

 

 

 

21,371

 

 

 

16,655

 

Restructuring and reorganization charges

  

 

1,252

 

  

 

4,928

 

 

 

3,074

 

 

 

13,969

 

Adjusted EBITDA

 

$

50,807

 

 

$

39,839

 

 

$

178,891

 

 

$

151,626

 

 

 

  

Quarter Ended
December 31,

 

 

Year Ended
December 31,

 

 

  

2015

 

 

2014

 

 

2015

 

 

2014

 

Cash flows from operating activities

  

$

52,613

 

 

$

47,745

 

 

$

136,959

 

 

$

83,651

 

Income tax provision

  

 

5,573

 

 

 

4,083

 

 

 

33,774

 

 

 

24,563

 

Changes in operating assets and liabilities and deferred taxes

  

 

(14,375

)

 

 

(17,136

)

 

 

(7,015

)

 

 

22,222

 

Interest expense (7)

  

 

2,536

 

 

 

2,553

 

 

 

10,967

 

 

 

10,453

 

Interest and investment income and other, net

  

 

686

 

 

 

(1,630

)

 

 

(414

)

 

 

(2,066

)

Restructuring and reorganization charges (8)

  

 

3,300

 

 

 

4,928

 

 

 

5,122

 

 

 

14,191

 

Other

  

 

474

 

 

 

(704

)

 

 

(502

)

 

 

(1,388

)

Adjusted EBITDA

  

$

50,807

 

 

$

39,839

 

 

$

178,891

 

 

$

151,626

 

 

(6)

Amortization on the statement of cash flows is made up of the following items for the indicated periods (in thousands):

 

 

  

Quarter Ended
December 31,

 

  

Year Ended
December 31,

 

 

  

2015

 

  

2014

 

  

2015

 

  

2014

 

Amortization of acquired intangible assets

  

$

2,704

 

  

$

3,624

 

  

$

11,983

 

  

$

15,408

 

Amortization of other intangible assets

  

 

3,762

 

  

 

4,152

 

  

 

14,547

 

  

 

15,820

 

Amortization of deferred financing costs

  

 

462

 

  

 

570

 

  

 

2,751

 

  

 

2,325

 

Total amortization

  

$

6,928

 

  

$

8,346

 

  

$

29,281

 

  

$

33,553

 

 

(7)

Interest expense includes amortization of deferred financing costs as provided in Note 6 above.

 

(8)

Restructuring and reorganization costs exclude the impact of the asset impairment for the fourth quarter and year ended December 31, 2015, and the gain on disposition of business operations for the fourth quarter and years ended December 31, 2015 and 2014, as these amounts are already excluded from cash flows from operating activities.


CSG Systems International, Inc.

February 3, 2016

Page 16

Non-GAAP Free Cash Flow:

CSG’s calculation of non-GAAP free cash flow and the reconciliation of CSG’s non-GAAP free cash flow measure to cash flows from operating activities are provided below for the indicated periods (in thousands):

 

 

  

Quarter Ended
December 31,

 

 

Year Ended
December 31,

 

 

  

2015

 

 

2014

 

 

2015

 

 

2014

 

Cash flows from operating activities

  

$

52,613

 

 

$

47,745

 

 

$

136,959

 

 

$

83,651

 

Purchases of property and equipment

  

 

(2,069

)

 

 

(4,579

)

 

 

(18,845

)

 

 

(25,985

)

Non-GAAP free cash flow

  

$

50,544

 

 

$

43,166

 

 

$

118,114

 

 

$

57,666

 

Non-GAAP Financial Measures – 2016 Financial Guidance

Non-GAAP Operating Income Margin:

The reconciliation of GAAP operating income margin to non-GAAP operating income margin, as included in CSG’s 2016 full year financial guidance, is as follows:  

 

  

2016
Guidance

 

GAAP operating income margin

  

 

16.0

%

Stock-based compensation (9)

  

 

3.0

%

Amortization of acquired intangible assets (10)

  

 

1.0

%

Non-GAAP operating income margin (“approximately 20%”)

  

 

20.0

%

 

(9)

This represents the pretax impact of stock-based compensation expense of an estimated $24 million on CSG’s operating income margin as a percentage of the midpoint of 2016 revenue guidance.

(10)

This represents the pretax impact of amortization of acquired intangible assets expense of an estimated $9 million on CSG’s operating income margin as a percentage of the midpoint of 2016 revenue guidance.



CSG Systems International, Inc.

February 3, 2016

Page 17

Non-GAAP EPS:

The reconciliation of GAAP EPS to non-GAAP EPS as included in CSG’s 2016 full year financial guidance is as follows (in thousands, except per share amounts):  

 

  

2016 Guidance Range

 

 

  

Low Range

 

  

High Range

 

 

  

Pretax
Amount (11)

 

  

EPS (13)

 

  

Pretax
Amount (11)

 

  

EPS (13)

 

GAAP income before income taxes

  

$

98,000

 

  

$

1.84

 

  

$

103,000

 

  

$

1.94

 

Stock-based compensation

  

 

24,000

 

  

 

 

 

  

 

24,000

 

  

 

 

 

Amortization of acquired intangible assets

  

 

9,000

 

  

 

 

 

  

 

9,000

 

  

 

 

 

Amortization of OID

  

 

7,000

 

  

 

 

 

  

 

7,000

 

  

 

 

 

Non-GAAP income before income taxes (12)

  

$

138,000

 

  

$

2.59

 

  

$

143,000

 

  

$

2.69

 

(11)

These items (on a pretax basis) are calculated in accordance with GAAP, and will be reflected as part of the results of operations in CSG’s Unaudited Condensed Consolidated Statements of Income.

(12)

Non-GAAP EPS is calculated by taking the non-GAAP income before income taxes and deducting from this amount non-GAAP income taxes calculated by using the non-GAAP effective income tax rate for the period, and then dividing the result of this calculation by the outstanding diluted shares for the period.

(13)

For 2016, the estimated effective income tax rate for non-GAAP purposes is expected to be approximately 37%. The weighted-average diluted shares outstanding are expected to be 33.5 million.

Non-GAAP Adjusted EBITDA:

CSG’s calculation of non-GAAP adjusted EBITDA and the reconciliation of CSG’s non-GAAP adjusted EBITDA measure to net income and cash flows from operations are provided below for CSG’s 2016 full year financial guidance at the mid-point (in thousands, except percentages):

 

 

  

2016

 

GAAP operating income

  

$

116,500

 

Depreciation

  

 

15,000

 

Amortization of acquired intangible assets

  

 

9,000

 

Amortization of other intangible assets

  

 

15,000

 

Stock-based compensation

  

 

24,000

 

Non-GAAP Adjusted EBITDA

  

$

179,500

 

Non-GAAP Adjusted EBITDA as a percentage of revenues

  

 

24.0

%


CSG Systems International, Inc.

February 3, 2016

Page 18

 

  

2016

 

Net income

  

$

63,000

 

Interest expense

  

 

11,000

 

Amortization of OID

  

 

7,000

 

Interest income

 

 

(1,500

)

Income tax provision

  

 

37,000

 

Depreciation

  

 

15,000

 

Amortization of acquired of intangible assets

  

 

9,000

 

Amortization of other intangible assets

  

 

15,000

 

Stock-based compensation

  

 

24,000

 

Non-GAAP Adjusted EBITDA

  

$

179,500

 

 

 

  

2016

 

Cash flows from operating activities (midpoint of guidance)

  

$

120,000

 

Income tax provision

  

 

37,000

 

Changes in operating assets and liabilities and deferred taxes

  

 

10,000

 

Interest expense

  

 

11,000

 

Interest income

 

 

(1,500

)

Other

 

 

3,000

 

Non-GAAP Adjusted EBITDA

  

$

179,500

 

Non-GAAP Free Cash Flow:

CSG’s calculation of non-GAAP free cash flow and the reconciliation of CSG’s non-GAAP free cash flow measure to cash flows from operating activities is provided below for the indicated period (in thousands):

 

 

  

2016

 

Cash flows from operating activities (midpoint of guidance)

  

$

120,000

 

Purchases of property and equipment

  

 

(20,000

)

Non-GAAP free cash flow

  

$

100,000

 

 

GRAPHIC 3 g201602032010067787321.jpg GRAPHIC begin 644 g201602032010067787321.jpg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