0001564590-17-000832.txt : 20170201 0001564590-17-000832.hdr.sgml : 20170201 20170201160940 ACCESSION NUMBER: 0001564590-17-000832 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170201 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170201 DATE AS OF CHANGE: 20170201 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: 17565029 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_20170201.htm 8-K csgs-8k_20170201.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 1, 2017

 

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 1, 2017, CSG Systems International, Inc. (“CSG”) issued a press release relating to the results of its operations for the quarter and year ended December 31, 2016.  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 1, 2017

 

 

 

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 1, 2017

 

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 2016

ENGLEWOOD, COLO. (February 1, 2017) — CSG Systems International, Inc. (Nasdaq: CSGS), the trusted global partner to launch and monetize digital services, today reported results for the quarter and year ended December 31, 2016.

Key Highlights:

Fourth quarter 2016 financial results:

 

Total revenues were $195.2 million.

 

GAAP operating income was $25.4 million, or 13.0% of total revenues and non-GAAP operating income was $33.8 million, or 17.3% of total revenues.

 

GAAP earnings per diluted share (EPS) was $0.38. Non-GAAP EPS was $0.57.

 

Cash flows from operations were $24.7 million.

Full year 2016 financial results:

 

Total revenues were $761.0 million.

 

GAAP operating income was $132.6 million, or 17.4% of total revenues and non-GAAP operating income was $164.3 million, or 21.6 % of total revenues.

 

GAAP EPS was $1.90. Non-GAAP EPS was $2.79.

 

Cash flows from operations were $84.2 million.

CSG declared its quarterly cash dividend of $0.185 per share of common stock, or a total of approximately $6 million, to shareholders, bringing the total 2016 dividend to over $23 million.

In January 2017, CSG’s Board of Directors approved an approximately 7% increase in CSG’s cash dividend, effective with the first quarterly payment of $0.1975 per share of common stock.

During the fourth quarter, CSG converted 1.5 million Comcast customer accounts onto its cloud-based Advanced Convergent Platform (ACP) for a total of approximately 3 million conversions for the year.

 

 


CSG Systems International, Inc.

February 1, 2017

Page 2

“We are executing well against our strategy to drive profitable growth,” said Bret Griess, president and chief executive officer for CSG International.  “We are seeing the results from actions that we took several years ago to evolve our own business model to one that leverages our domain expertise in managing large, complex platforms on behalf of our clients with managed services relationships.  Additionally, we are gaining traction with our next generation Ascendon cloud-based, SaaS platform that enables service providers to respond to new digital services opportunities in real-time across the globe – driving the shift from legacy systems to a future ready approach.  Finally, we continue to reinforce our well known reputation of delivering day-in and day-out on behalf of some of the world’s leading communications providersand innovatorsaround the world.”

Financial Overview (unaudited)

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

 

 

 

Quarters Ended December 31,

 

 

Years Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

2016

 

 

2015

 

 

Changed

 

 

2016

 

 

2015

 

 

Changed

 

Revenues

 

$

195,169

 

 

$

197,288

 

 

 

(1

%)

 

$

760,958

 

 

$

752,520

 

 

 

1

%

GAAP Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

25,366

 

 

$

34,070

 

 

 

(26

%)

 

$

132,629

 

 

$

113,140

 

 

 

17

%

Operating Margin

 

 

13.0

%

 

 

17.3

%

 

 

 

 

17.4

%

 

 

15.0

%

 

 

EPS

 

$

0.38

 

 

$

0.70

 

 

 

(46

%)

 

$

1.90

 

 

$

1.87

 

 

 

2

%

Non-GAAP Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

33,789

 

 

$

43,537

 

 

 

(22

%)

 

$

164,329

 

 

$

149,568

 

 

 

10

%

Operating Margin

 

 

17.3

%

 

 

22.1

%

 

 

 

 

21.6

%

 

 

19.9

%

 

 

EPS

 

$

0.57

 

 

$

0.77

 

 

 

(26

%)

 

$

2.79

 

 

$

2.62

 

 

 

6

%

 

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 2016 were $195.2 million, a 1% decrease when compared to revenues of $197.3 million for the fourth quarter of 2015, and a 3% increase when compared to revenues of $189.3 million for the third quarter of 2016. Total revenues for the full year 2016 were $761.0 million, a 1% increase when compared to revenues of $752.5 million for the full year 2015.  

 

The year-over-year quarterly decrease is primarily attributed to lower software and services and maintenance revenues generated during the quarter, which was mostly offset by the continued growth in CSG’s cloud and related solutions revenues, driven primarily from the conversion of customer accounts onto ACP during 2016, and increases in revenues from recurring managed services arrangements. The sequential quarterly and full year increases in revenues can be attributed to the growth of CSG’s cloud and related solutions revenues, driven primarily from continued conversion of customer accounts onto ACP, and increases in revenues from recurring managed services arrangements.

 


CSG Systems International, Inc.

February 1, 2017

Page 3

 

GAAP Results: GAAP operating income for the fourth quarter of 2016 was $25.4 million, or 13.0% of total revenues, compared to $34.1 million, or 17.3%, for the fourth quarter of 2015 and $36.6 million, or 19.3% of total revenues, for the third quarter of 2016.  GAAP operating income for the full year 2016 was $132.6 million, or 17.4% of total revenues, compared to $113.1 million, or 15.0% of total revenues for the full year 2015.

 

GAAP EPS for the fourth quarter of 2016 was $0.38, as compared to $0.70 for the fourth quarter of 2015, and $0.55 for the third quarter of 2016.  GAAP EPS for the full year 2016 was $1.90 compared to $1.87 for the full year 2015.

 

The year-over-year and sequential quarterly decreases in GAAP operating margin and GAAP EPS are reflective of the increase in planned investments during the fourth quarter of 2016, aimed at generating future long-term revenue and cash flow growth.  In addition, the sequential quarterly decrease was also impacted by higher levels of employee incentive compensation in the fourth quarter, driven by CSG’s strong overall performance for the year.  

 

The full year increases in GAAP operating margin and GAAP EPS are mainly due to the scale benefits from adding more customer accounts to CSG’s cloud solutions, and operational cost improvements made throughout 2016.  In addition, for the full year GAAP EPS, these benefits more than offset the negative impact of the loss on the repurchase of the 2010 Convertible Notes and higher interest expense, both related to the refinancing of this instrument earlier this year.

 

Non-GAAP Results: Non-GAAP operating income for the fourth quarter of 2016 was $33.8 million, or 17.3% of total revenues, compared to $43.5 million, or 22.1%, for the fourth quarter of 2015, and $43.9 million, or 23.2% of total revenues for the third quarter of 2016. Non-GAAP operating income for the full year 2016 was $164.3 million, or 21.6% of total revenues, compared to $149.6 million, or 19.9% of total revenues for the full year 2015.

 

Non-GAAP EPS for the fourth quarter of 2016 was $0.57, compared to $0.77 for the fourth quarter of 2015, and $0.75 for the third quarter of 2016. Non-GAAP EPS for the full year 2016 was $2.79, compared to $2.62 for the full year 2015.  

 

The year-over-year and sequential quarterly decreases in non-GAAP operating margin and non-GAAP EPS is reflective of the increase in planned investments during the fourth quarter of 2016, aimed at generating future long-term revenue and cash flow growth. In addition, the sequential quarterly decrease was also impacted by higher levels of employee incentive compensation in the fourth quarter, driven by CSG’s strong overall performance for the year.  

 

 


CSG Systems International, Inc.

February 1, 2017

Page 4

The full year increases in non-GAAP operating margin and non-GAAP EPS are mainly due to the scale benefits from adding more customer accounts to CSG’s cloud solutions, and operational cost improvements made throughout 2016.  

Balance Sheet and Cash Flows

Cash, cash equivalents and short-term investments at December 31, 2016 were $276.5 million, compared to $266.1 million at September 30, 2016 and $240.9 million at December 31, 2015.  

 

CSG generated net cash flows from operations for the fourth quarters ended December 31, 2016 and 2015 of $24.7 million and $52.6 million, respectively, and had non-GAAP free cash flow of $22.0 million and $50.5 million, respectively.  CSG generated net cash flows from operations for the years ended December 31, 2016 and 2015 of $84.2 million and $137.0 million, respectively and had non-GAAP free cash flow of $69.9 million and $118.1 million, respectively.  Cash flows from operations for the fourth quarter and full year of 2016 were negatively impacted by year end working capital timing fluctuations, and a payment made at year end as part of the closure of several years of outstanding tax audits with the IRS.  

2017 Financial Guidance

CSG’s financial guidance for the full year 2017 is as follows:

 

 

 

Revenues

 

$760 - $785 million

GAAP EPS

 

$1.85 - $2.03

Non-GAAP EPS

 

$2.33 - $2.49

GAAP Net Income

 

$61 - $67 million

Non-GAAP Adjusted EBITDA

 

$170 - $179 million

Cash Flows From Operating Activities

 

$100 - $120 million

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 Wednesday, February 1, 2017, at 5:00 p.m. Eastern Time, to discuss CSG’s fourth quarter and full year results for 2016. 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 1-800-768-6544 and ask the operator for the CSG Systems International conference call and Liz Bauer, chairperson.

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.

 

 


CSG Systems International, Inc.

February 1, 2017

Page 5

About CSG International

CSG International (NASDAQ: CSGS) is the trusted global partner to help clients launch and monetize communications and entertainment services in the digital age. Leveraging 30 years of experience and expertise in voice, video, data and content services, CSG delivers market-leading revenue management and customer interaction solutions in licensed and managed service models.  The company drives business transformation initiatives for the majority of the top 100 global communications service providers, including AT&T, Charter Communications, Comcast, DISH, ESPN, Media-Saturn, Orange, Reliance, SingTel Optus, Telefonica, Telstra, Vodafone, Vivo and Verizon. 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 approximately sixty 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 its dependency on software sales, which are subject to greater volatility;

 

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, Chief Communications and Investor Relations Officer

(303) 804-4065

E-mail: liz.bauer@csgi.com

 

 


CSG Systems International, Inc.

February 1, 2017

Page 6

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)  

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

126,351

 

 

$

132,631

 

Short-term investments

 

 

150,147

 

 

 

108,305

 

Total cash, cash equivalents and short-term investments

 

 

276,498

 

 

 

240,936

 

Trade accounts receivable:

 

 

 

 

 

 

 

 

Billed, net of allowance of $3,080 and $3,600

 

 

208,930

 

 

 

178,854

 

Unbilled

 

 

30,828

 

 

 

41,110

 

Income taxes receivable

 

 

11,931

 

 

 

4,038

 

Other current assets

 

 

31,751

 

 

 

35,153

 

Total current assets

 

 

559,938

 

 

 

500,091

 

Non-current assets:

 

 

 

 

 

 

 

 

Property and equipment, net of depreciation of $122,866 and $112,282

 

 

33,116

 

 

 

35,992

 

Software, net of amortization of $99,316 and $95,094

 

 

30,427

 

 

 

35,095

 

Goodwill

 

 

201,094

 

 

 

219,724

 

Client contracts, net of amortization of $96,723 and $87,890

 

 

40,675

 

 

 

39,738

 

Deferred income taxes

 

 

14,218

 

 

 

17,462

 

Other assets

 

 

12,411

 

 

 

14,629

 

Total non-current assets

 

 

331,941

 

 

 

362,640

 

Total assets

 

$

891,879

 

 

$

862,731

 

LIABILITIES, CURRENT PORTION OF LONG-TERM DEBT CONVERSION OBLIGATION AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt, net of unamortized discounts of $296 and $8,632

 

$

49,426

 

 

$

148,868

 

Client deposits

 

 

33,916

 

 

 

33,694

 

Trade accounts payable

 

 

35,118

 

 

 

43,392

 

Accrued employee compensation

 

 

65,341

 

 

 

59,607

 

Deferred revenue

 

 

45,064

 

 

 

41,907

 

Income taxes payable

 

 

822

 

 

 

8,962

 

Other current liabilities

 

 

22,342

 

 

 

22,980

 

Total current liabilities

 

 

252,029

 

 

 

359,410

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Long-term debt, net of unamortized discounts of $23,007 and $4,738

  

 

326,993

 

 

 

130,262

 

Deferred revenue

 

 

6,694

 

 

 

9,828

 

Income taxes payable

 

 

2,245

 

 

 

4,413

 

Deferred income taxes

 

 

99

 

 

 

182

 

Other non-current liabilities

 

 

12,618

 

 

 

12,791

 

Total non-current liabilities

 

 

348,649

 

 

 

157,476

 

Total liabilities

 

 

600,678

 

 

 

516,886

 

Current portion of long-term debt conversion obligation

 

 

39,841

 

 

 

-

 

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; 32,261 and 32,555 shares outstanding

 

 

672

 

 

 

672

 

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

 

 

16,007

 

 

 

7,310

 

Additional paid-in capital

 

 

391,209

 

 

 

503,254

 

Treasury stock, at cost, 34,919 and 34,601 shares

 

 

(826,002

)

 

 

(814,437

)

Accumulated other comprehensive income (loss):

 

 

 

 

 

 

 

 

Unrealized loss on short-term investments, net of tax

 

 

(159

)

 

 

(97

)

Cumulative foreign currency translation adjustments

 

 

(45,213

)

 

 

(26,288

)

Accumulated earnings

 

 

714,846

 

 

 

675,431

 

Total stockholders' equity

 

 

251,360

 

 

 

345,845

 

Total liabilities, current portion of long-term debt conversion obligation and stockholders'  equity

 

$

891,879

 

 

$

862,731

 

 


CSG Systems International, Inc.

February 1, 2017

Page 7

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

 

 

 

Quarter Ended

 

 

Year Ended

 

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

December 31, 2016

 

 

December 31, 2015

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud and related solutions

 

$

155,913

 

 

$

148,401

 

 

$

606,936

 

 

$

577,410

 

 

Software and services

 

 

20,436

 

 

 

25,377

 

 

 

79,400

 

 

 

93,678

 

 

Maintenance

 

 

18,820

 

 

 

23,510

 

 

 

74,622

 

 

 

81,432

 

 

Total revenues

 

 

195,169

 

 

 

197,288

 

 

 

760,958

 

 

 

752,520

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud and related solutions

 

 

76,374

 

 

 

69,260

 

 

 

282,952

 

 

 

270,715

 

 

Software and services

 

 

12,145

 

 

 

15,685

 

 

 

49,202

 

 

 

68,597

 

 

Maintenance

 

 

10,942

 

 

 

10,552

 

 

 

42,993

 

 

 

40,429

 

 

Total cost of revenues

 

 

99,461

 

 

 

95,497

 

 

 

375,147

 

 

 

379,741

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

27,204

 

 

 

25,383

 

 

 

98,683

 

 

 

101,950

 

 

Selling, general and administrative

 

 

38,928

 

 

 

37,578

 

 

 

140,467

 

 

 

139,839

 

 

Depreciation

 

 

3,193

 

 

 

3,508

 

 

 

13,616

 

 

 

14,776

 

 

Restructuring and reorganization charges

 

 

1,017

 

 

 

1,252

 

 

 

416

 

 

 

3,074

 

 

Total operating expenses

 

 

169,803

 

 

 

163,218

 

 

 

628,329

 

 

 

639,380

 

 

Operating income

 

 

25,366

 

 

 

34,070

 

 

 

132,629

 

 

 

113,140

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(4,386

)

 

 

(2,536

)

 

 

(16,262

)

 

 

(10,967

)

 

Amortization of original issue discount

 

 

(1,010

)

 

 

(1,607

)

 

 

(4,866

)

 

 

(6,246

)

 

Interest and investment income, net

 

 

759

 

 

 

364

 

 

 

2,457

 

 

 

1,038

 

 

Loss on repurchase of convertible notes

 

 

-

 

 

 

-

 

 

 

(8,651

)

 

 

-

 

 

Other, net

 

 

(1,268

)

 

 

(1,050

)

 

 

(5,308

)

 

 

(624

)

 

Total other

 

 

(5,905

)

 

 

(4,829

)

 

 

(32,630

)

 

 

(16,799

)

 

Income before income taxes

 

 

19,461

 

 

 

29,241

 

 

 

99,999

 

 

 

96,341

 

 

Income tax provision

 

 

(6,814

)

 

 

(5,573

)

 

 

(37,117

)

 

 

(33,774

)

 

Net income

 

$

12,647

 

 

$

23,668

 

 

$

62,882

 

 

$

62,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,107

 

 

 

30,944

 

 

 

30,968

 

 

 

31,051

 

 

Diluted

 

 

32,935

 

 

 

34,029

 

 

 

33,014

 

 

 

33,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.41

 

 

$

0.76

 

 

$

2.03

 

 

$

2.01

 

 

Diluted

 

 

0.38

 

 

 

0.70

 

 

 

1.90

 

 

 

1.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

 

$

0.19

 

 

$

0.18

 

 

$

0.74

 

 

$

0.70

 

 

 

 


CSG Systems International, Inc.

February 1, 2017

Page 8

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

 

 

Year Ended

 

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

62,882

 

 

$

62,567

 

 

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

 

 

 

 

 

 

 

 

 

Depreciation

 

 

13,616

 

 

 

14,776

 

 

Amortization

 

 

27,626

 

 

 

29,281

 

 

Amortization of original issue discount

 

 

4,866

 

 

 

6,246

 

 

Asset impairment

 

 

-

 

 

 

1,685

 

 

(Gain) loss on short-term investments and other

 

 

(83

)

 

 

177

 

 

Loss on repurchase of convertible notes

 

 

8,651

 

 

 

-

 

 

Gain on disposition of business operations

 

 

(6,611

)

 

 

(3,733

)

 

Deferred income taxes

 

 

(2,811

)

 

 

(16,106

)

 

Excess tax benefit of stock-based compensation awards

 

 

(4,729

)

 

 

(2,185

)

 

Stock-based compensation

 

 

22,715

 

 

 

21,130

 

 

Changes in operating assets and liabilities, net of acquired amounts:

 

 

 

 

 

 

 

 

 

Trade accounts receivable, net

 

 

(23,243

)

 

 

1,831

 

 

Other current and non-current assets

 

 

255

 

 

 

(5,387

)

 

Income taxes payable/receivable

 

 

(14,167

)

 

 

8,953

 

 

Trade accounts payable and accrued liabilities

 

 

(5,738

)

 

 

13,916

 

 

Deferred revenue

 

 

957

 

 

 

3,808

 

 

Net cash provided by operating activities

 

 

84,186

 

 

 

136,959

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(14,263

)

 

 

(18,845

)

 

Purchases of short-term investments

 

 

(196,967

)

 

 

(181,553

)

 

Proceeds from sale/maturity of short-term investments

 

 

157,825

 

 

 

192,994

 

 

Acquisition of and investments in business, net of cash acquired

 

 

-

 

 

 

(1,300

)

 

Acquisition of and investments in client contracts

 

 

(7,587

)

 

 

(8,018

)

 

Proceeds from the disposition of business operations

 

 

8,850

 

 

 

-

 

 

Net cash used in investing activities

 

 

(52,142

)

 

 

(16,722

)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

1,547

 

 

 

1,547

 

 

Payment of cash dividends

 

 

(24,110

)

 

 

(22,238

)

 

Repurchase of common stock

 

 

(25,196

)

 

 

(65,027

)

 

Payments on acquired asset financing

 

 

-

 

 

 

(829

)

 

Proceeds from long-term debt

 

 

230,000

 

 

 

150,000

 

 

Payments on long-term debt

 

 

(7,500

)

 

 

(127,500

)

 

Repurchase of convertible notes

 

 

(215,676

)

 

 

-

 

 

Payments of deferred financing costs

 

 

(6,744

)

 

 

(2,742

)

 

Excess tax benefit of stock-based compensation awards

 

 

4,729

 

 

 

2,185

 

 

Net cash used in financing activities

 

 

(42,950

)

 

 

(64,604

)

 

Effect of exchange rate fluctuations on cash

 

 

4,626

 

 

 

(4,714

)

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

(6,280

)

 

 

50,919

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

 

132,631

 

 

 

81,712

 

 

Cash and cash equivalents, end of period

 

$

126,351

 

 

$

132,631

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

 

Cash paid during the period for-

 

 

 

 

 

 

 

 

 

Interest

 

$

12,191

 

 

$

8,380

 

 

Income taxes

 

 

53,020

 

 

 

41,860

 

 


 


CSG Systems International, Inc.

February 1, 2017

Page 9

EXHIBIT 1

CSG SYSTEMS INTERNATIONAL, INC.

SUPPLEMENTAL REVENUE ANALYSIS

Revenues by Geography

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2016

 

 

2015

 

Americas

 

 

85

%

 

 

86

%

 

 

83

%

Europe, Middle East and Africa

 

 

10

%

 

 

9

%

 

 

11

%

Asia Pacific

 

 

5

%

 

 

5

%

 

 

6

%

Total Revenues

 

 

100

%

 

 

100

%

 

 

100

%

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

Americas

 

 

86

%

 

 

84

%

Europe, Middle East and Africa

 

 

9

%

 

 

11

%

Asia Pacific

 

 

5

%

 

 

5

%

Total Revenues

 

 

100

%

 

 

100

%

 

Revenues by Significant Customers: 10% or more of Revenues

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2016

 

 

2015

 

Comcast

 

 

26

%

 

 

27

%

 

 

24

%

Charter/Time Warner (for all periods presented)

 

 

20

%

 

 

21

%

 

 

20

%

DISH

 

 

12

%

 

 

13

%

 

 

13

%

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

Comcast

 

 

26

%

 

 

24

%

Charter/Time Warner (for all periods presented)

 

 

21

%

 

 

21

%

DISH

 

 

13

%

 

 

14

%

 


CSG Systems International, Inc.

February 1, 2017

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

 


CSG Systems International, Inc.

February 1, 2017

Page 11

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

 

Gain (loss) on repurchase of convertible notes

 

 

 

 

 

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, 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.

 

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

 


CSG Systems International, Inc.

February 1, 2017

Page 12

 

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 notes 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 notes for cash flow, liquidity, and debt service purposes.

 

Gains and losses related to the repurchase of CSG’s convertible notes are not considered reflective of CSG’s recurring core business operating results.  Any resulting gain or loss on the repurchase of CSG’s convertible notes is non-cash income or expense, and therefore, the exclusion of this item allows investors to further evaluate the cash impact of these repurchases for cash flow and liquidity purposes.  In addition, the exclusion of these gains and losses in calculating CSG’s non-GAAP EPS allows management and investors an additional means to compare CSG’s current operating results with historical and future periods.  

 

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, 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, and gains and losses related to the repurchase of CSG’s convertible notes, 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 1, 2017

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

 

 

Quarter Ended

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Amounts

 

 

Revenues

 

 

Amounts

 

 

Revenues

 

GAAP operating income

 

$

25,366

 

 

 

13.0

%

 

$

34,070

 

 

 

17.3

%

Restructuring and reorganization charges (1)

 

 

1,017

 

 

 

0.5

%

 

 

1,252

 

 

 

0.6

%

Stock-based compensation (1)

 

 

5,443

 

 

 

2.8

%

 

 

5,511

 

 

 

2.8

%

Amortization of acquired intangible assets

 

 

1,963

 

 

 

1.0

%

 

 

2,704

 

 

 

1.4

%

Non-GAAP operating income

 

$

33,789

 

 

 

17.3

%

 

$

43,537

 

 

 

22.1

%

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Amounts

 

 

Revenues

 

 

Amounts

 

 

Revenues

 

GAAP operating income

 

$

132,629

 

 

 

17.4

%

 

$

113,140

 

 

 

15.0

%

Restructuring and reorganization charges (1)

 

 

416

 

 

 

0.1

%

 

 

3,074

 

 

 

0.4

%

Stock-based compensation (1)

 

 

22,795

 

 

 

3.0

%

 

 

21,371

 

 

 

2.9

%

Amortization of acquired intangible assets

 

 

8,489

 

 

 

1.1

%

 

 

11,983

 

 

 

1.6

%

Non-GAAP operating income

 

$

164,329

 

 

 

21.6

%

 

$

149,568

 

 

 

19.9

%

(1)

Stock-based compensation included in the tables above and following excludes amounts that have been recorded in restructuring and reorganization charges.  In addition, restructuring and reorganization charges include the impact of the gain on disposition of business operations for the year ended December 31, 2016.

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

 

 

Quarter Ended

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

Amounts

 

 

EPS (3)

 

 

Amounts

 

 

EPS (3)

 

GAAP net income

 

$

12,647

 

 

$

0.38

 

 

$

23,668

 

 

$

0.70

 

GAAP income tax provision (2)

 

 

6,814

 

 

 

 

 

 

 

5,573

 

 

 

 

 

GAAP income before income taxes

 

 

19,461

 

 

 

 

 

 

 

29,241

 

 

 

 

 

Restructuring and reorganization charges (1)

 

 

1,017

 

 

 

 

 

 

 

1,252

 

 

 

 

 

Stock-based compensation (1)

 

 

5,443

 

 

 

 

 

 

 

5,511

 

 

 

 

 

Amortization of acquired intangible assets

 

 

1,963

 

 

 

 

 

 

 

2,704

 

 

 

 

 

Amortization of OID

 

 

1,010

 

 

 

 

 

 

 

1,607

 

 

 

 

 

Non-GAAP income before income taxes

 

 

28,894

 

 

 

 

 

 

 

40,315

 

 

 

 

 

Non-GAAP income tax provision (2)

 

 

(10,037

)

 

 

 

 

 

 

(14,024

)

 

 

 

 

Non-GAAP net income

 

$

18,857

 

 

$

0.57

 

 

$

26,291

 

 

$

0.77

 

 


CSG Systems International, Inc.

February 1, 2017

Page 14

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

Amounts

 

 

EPS (3)

 

 

Amounts

 

 

EPS (3)

 

GAAP net income

 

$

62,882

 

 

$

1.90

 

 

$

62,567

 

 

$

1.87

 

GAAP income tax provision (2)

 

 

37,117

 

 

 

 

 

 

 

33,774

 

 

 

 

 

GAAP income before income taxes

 

 

99,999

 

 

 

 

 

 

 

96,341

 

 

 

 

 

Restructuring and reorganization charges (1)

 

 

416

 

 

 

 

 

 

 

3,074

 

 

 

 

 

Stock-based compensation (1)

 

 

22,795

 

 

 

 

 

 

 

21,371

 

 

 

 

 

Amortization of acquired intangible assets

 

 

8,489

 

 

 

 

 

 

 

11,983

 

 

 

 

 

Loss on repurchase of convertible notes

 

 

8,651

 

 

 

 

 

 

 

-

 

 

 

 

 

Amortization of OID

 

 

4,866

 

 

 

 

 

 

 

6,246

 

 

 

 

 

Non-GAAP income before income taxes

 

 

145,216

 

 

 

 

 

 

 

139,015

 

 

 

 

 

Non-GAAP income tax provision (2)

 

 

(53,076

)

 

 

 

 

 

 

(51,436

)

 

 

 

 

Non-GAAP net income

 

$

92,140

 

 

$

2.79

 

 

$

87,579

 

 

$

2.62

 

(2)

For the fourth quarter and year ended December 31, 2016 the GAAP and non-GAAP effective income tax rates were approximately 35% and 37%, respectively.

 

For the fourth quarter and year ended December 31, 2015, the GAAP effective income tax rates were approximately 19% and 35%, respectively, and the non-GAAP effective income tax rates were approximately 35% and 37%, 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 was 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.

(3)

The outstanding diluted shares for the fourth quarter and year ended December 31, 2016 were 32.9 million and 33.0 million, respectively, and for the fourth quarter and year ended December 31, 2015 were 34.0 million and 33.4 million, respectively.

Non-GAAP Adjusted EBITDA:

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

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

GAAP net income

 

$

12,647

 

 

$

23,668

 

 

$

62,882

 

 

$

62,567

 

GAAP income tax provision

 

 

6,814

 

 

 

5,573

 

 

 

37,117

 

 

 

33,774

 

Interest expense (4)

 

 

4,386

 

 

 

2,536

 

 

 

16,262

 

 

 

10,967

 

Amortization of OID

 

 

1,010

 

 

 

1,607

 

 

 

4,866

 

 

 

6,246

 

Loss on repurchase of convertible notes

  

 

-

 

 

 

-

 

 

 

8,651

 

 

 

-

 

Interest and investment income and other, net

 

 

509

 

 

 

686

 

 

 

2,851

 

 

 

(414

)

GAAP operating income

 

 

25,366

 

 

 

34,070

 

 

 

132,629

 

 

 

113,140

 

Restructuring and reorganization charges (1)

 

 

1,017

 

 

 

1,252

 

 

 

416

 

 

 

3,074

 

Stock-based compensation (1)

 

 

5,443

 

 

 

5,511

 

 

 

22,795

 

 

 

21,371

 

Amortization of acquired intangible assets (5)

 

 

1,963

 

 

 

2,704

 

 

 

8,489

 

 

 

11,983

 

Amortization of other intangible assets (5)

 

 

5,150

 

 

 

3,762

 

 

 

16,856

 

 

 

14,547

 

Depreciation

 

 

3,193

 

 

 

3,508

 

 

 

13,616

 

 

 

14,776

 

Non-GAAP adjusted EBITDA

 

$

42,132

 

 

$

50,807

 

 

$

194,801

 

 

$

178,891

 

Non-GAAP adjusted EBITDA as a percentage of revenues

 

 

22

%

 

 

26

%

 

 

26

%

 

 

24

%

 


CSG Systems International, Inc.

February 1, 2017

Page 15

(4)

Interest expense includes amortization of deferred financing costs as provided in Note 5 below.

(5)

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

 

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Amortization of acquired intangible assets

 

$

1,963

 

 

$

2,704

 

 

$

8,489

 

 

$

11,983

 

Amortization of other intangible assets

 

 

5,150

 

 

 

3,762

 

 

 

16,856

 

 

 

14,547

 

Amortization of deferred financing costs

 

 

592

 

 

 

462

 

 

 

2,281

 

 

 

2,751

 

Total amortization

 

$

7,705

 

 

$

6,928

 

 

$

27,626

 

 

$

29,281

 

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

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Cash flows from operating activities

 

$

24,680

 

 

$

52,613

 

 

$

84,186

 

 

$

136,959

 

Purchases of property and equipment

 

 

(2,721

)

 

 

(2,069

)

 

 

(14,263

)

 

 

(18,845

)

Non-GAAP free cash flow

 

$

21,959

 

 

$

50,544

 

 

$

69,923

 

 

$

118,114

 

Non-GAAP Financial Measures – 2017 Financial Guidance

Non-GAAP Operating Margin:

The reconciliation of GAAP operating margin to non-GAAP operating margin, as included in CSG’s 2017 full year financial guidance, is as follows:  

 

 

2017

 

 

 

Guidance

 

GAAP operating margin

 

 

14.50

%

Restructuring and reorganization charges (6)

 

 

(0.00

%)

Stock-based compensation (7)

 

 

2.75

%

Amortization of acquired intangible assets (8)

 

 

1.00

%

Non-GAAP operating margin

 

 

18.25

%

 

(6)

This represents the pretax impact of restructuring and reorganization charges of an estimated ($0.2) million on CSG’s operating margin as a percentage of the midpoint of 2017 revenue guidance.

(7)

This represents the pretax impact of stock-based compensation expense of an estimated $21.2 million on CSG’s operating margin as a percentage of the midpoint of 2017 revenue guidance.

(8)

This represents the pretax impact of amortization of acquired intangible assets expense of an estimated $7.0 million on CSG’s operating margin as a percentage of the midpoint of 2017 revenue guidance.

 

 


CSG Systems International, Inc.

February 1, 2017

Page 16

Non-GAAP EPS:

The reconciliation of GAAP EPS to non-GAAP EPS as included in CSG’s 2017 full year financial guidance is as follows (in thousands, except per share amounts):  

 

 

2017 Guidance Range

 

 

 

Low Range

 

 

High Range

 

 

 

Amounts

 

 

EPS (10)

 

 

Amounts

 

 

EPS (10)

 

GAAP net income

 

$

61,300

 

 

$

1.85

 

 

$

67,100

 

 

$

2.03

 

GAAP income tax provision (9)

 

 

30,200

 

 

 

 

 

 

 

33,000

 

 

 

 

 

GAAP income before income taxes

 

 

91,500

 

 

 

 

 

 

 

100,100

 

 

 

 

 

Restructuring and reorganization charges

 

 

(200

)

 

 

 

 

 

 

(200

)

 

 

 

 

Stock-based compensation

 

 

21,200

 

 

 

 

 

 

 

21,200

 

 

 

 

 

Amortization of acquired intangible assets

 

 

7,000

 

 

 

 

 

 

 

7,000

 

 

 

 

 

Amortization of OID

 

 

2,800

 

 

 

 

 

 

 

2,800

 

 

 

 

 

Non-GAAP income before income taxes

 

 

122,300

 

 

 

 

 

 

 

130,900

 

 

 

 

 

Non-GAAP income tax provision (9)

 

 

(45,300

)

 

 

 

 

 

 

(48,400

)

 

 

 

 

Non-GAAP net income

 

$

77,000

 

 

$

2.33

 

 

$

82,500

 

 

$

2.49

 

 

(9)

For 2017, the estimated effective income tax rates for GAAP and non-GAAP purposes are expected to be approximately 33% and 37%, respectively.

 

(10)

The weighted-average diluted shares outstanding are expected to be 33.1 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 GAAP net income is provided below for CSG’s 2017 full year financial guidance at the mid-point (in thousands, except percentages):

 

 

2017

 

GAAP net income

 

$

64,200

 

GAAP income tax provision

 

 

31,600

 

Interest expense

 

 

16,000

 

Amortization of OID

 

 

2,800

 

Interest and investment income and other, net

 

 

(2,000

)

GAAP operating income

 

 

112,600

 

Restructuring and reorganization charges

 

 

(200

)

Stock-based compensation

 

 

21,200

 

Amortization of acquired intangible assets

 

 

7,000

 

Amortization of other intangible assets

 

 

19,000

 

Depreciation

 

 

15,000

 

Non-GAAP adjusted EBITDA

 

$

174,600

 

Non-GAAP adjusted EBITDA as a percentage of revenues

 

 

23

%

 


CSG Systems International, Inc.

February 1, 2017

Page 17

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):

 

 

 

2017

 

Cash flows from operating activities

 

$

110,000

 

Purchases of property and equipment

 

 

(22,500

)

Non-GAAP free cash flow

 

$

87,500

 

 

 

 

 

 

GRAPHIC 3 g2017020116073337623837.jpg GRAPHIC begin 644 g2017020116073337623837.jpg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