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 THIRD quarter 2017

ENGLEWOOD, COLO. (November 1, 2017) — CSG Systems International, Inc. (Nasdaq: CSGS), the trusted global partner to launch and monetize digital services, today reported results for the quarter ended September 30, 2017.

Key Highlights:

Third quarter 2017 financial results:

 

Total revenues were $199.2 million.

 

GAAP operating income was $28.4 million, or 14.2% of total revenues and non-GAAP operating income was $36.5 million, or 18.3% of total revenues.

 

GAAP earnings per diluted share (EPS) was $0.44. Non-GAAP EPS was $0.64.

 

Cash flows from operations were $38.3 million.

CSG declared its quarterly cash dividend of $0.1975 per share of common stock, or a total of approximately $7 million, to shareholders.

During the third quarter, CSG converted over 700,000 customer accounts onto its cloud solutions.

 

 

“We are starting to see the traction in our top line revenue growth as we generated record revenues for the third quarter,” said Bret Griess, president and chief executive officer for CSG International.  “For the first nine months of the year, we have grown revenues organically three percent, renewed two of our largest customers through 2021, converted another 3.5 million residential cable customers off competitors’ legacy billing solutions and generated $103 million of operating cash flows.  I am pleased with our execution.”

 

 

 

 


 


CSG Systems International, Inc.

November 1, 2017

Page 2

Financial Overview (unaudited)

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

 

 

Quarters Ended

September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

2017

 

 

2016

 

 

Changed

 

 

2017

 

 

2016

 

 

Changed

 

Revenues

 

$

199,195

 

 

$

189,311

 

 

 

5

%

 

$

584,378

 

 

$

565,789

 

 

 

3

%

GAAP Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

28,376

 

 

$

36,598

 

 

 

(22

%)

 

$

79,637

 

 

$

107,263

 

 

 

(26

%)

Operating Margin

 

 

14.2

%

 

 

19.3

%

 

 

 

 

13.6

%

 

 

19.0

%

 

 

EPS

 

$

0.44

 

 

$

0.55

 

 

 

(20

%)

 

$

1.41

 

 

$

1.52

 

 

 

(7

%)

Non-GAAP Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

36,452

 

 

$

43,893

 

 

 

(17

%)

 

$

105,784

 

 

$

130,540

 

 

 

(19

%)

Operating Margin

 

 

18.3

%

 

 

23.2

%

 

 

 

 

18.1

%

 

 

23.1

%

 

 

EPS

 

$

0.64

 

 

$

0.75

 

 

 

(15

%)

 

$

1.89

 

 

$

2.22

 

 

 

(15

%)

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 third quarter of 2017 were $199.2 million, a 5% increase when compared to revenues of $189.3 million for the third quarter of 2016, and a 3% increase when compared to revenues of $192.7 million for the second quarter of 2017.  The year-over-year increase in revenues is attributed to the growth of CSG’s cloud and related solutions revenues, resulting primarily from higher revenues from our recurring managed services arrangements and the conversion of customer accounts onto our cloud solutions over the past year, reduced by lower software and services revenues generated during the quarter.  The sequential quarterly increase is primarily due to an increase in other ancillary services during the third quarter of 2017.

 

GAAP Results: GAAP operating income for the third quarter of 2017 was $28.4 million, or 14.2% of total revenues, compared to $36.6 million, or 19.3% of total revenues, for the third quarter of 2016, and $24.2 million, or 12.6% of total revenues, for the second quarter of 2017.  GAAP EPS for the third quarter of 2017 was $0.44, as compared to $0.55 for the third quarter of 2016, and $0.35 for the second quarter of 2017.  

 

The year-over-year decreases in GAAP operating income and GAAP EPS are primarily due to lower operating results, driven mainly by the continuation of planned investments aimed at generating future long-term growth in our business.  The sequential quarterly increases in GAAP operating income and GAAP EPS are mainly attributed to the higher revenues generated during the current quarter.  

 

Non-GAAP Results:  Non-GAAP operating income for the third quarter of 2017 was $36.5 million, or 18.3% of total revenues, compared to $43.9 million, or 23.2% of total revenues, for the third quarter of 2016, and $34.7 million, or 18.0% of total revenues for the second quarter of 2017.  Non-GAAP EPS for the third quarter of 2017 was $0.64, compared to $0.75 for the third quarter of 2016, and $0.62 for the second quarter of 2017.  The year-

 


CSG Systems International, Inc.

November 1, 2017

Page 3

over-year decreases in non-GAAP operating income and non-GAAP EPS are primarily due to lower operating results, driven mainly by the continuation of planned investments aimed at generating future long-term growth in our business.  The sequential quarterly increases in non-GAAP operating income and non-GAAP EPS are attributed to the higher revenues generated during the current quarter.  

 

Balance Sheet and Cash Flows

Cash, cash equivalents and short-term investments at September 30, 2017 were $258.5 million, compared to $245.0 million as of June 30, 2017 and $276.5 million at December 31, 2016.  

 

CSG generated net cash flows from operations for the quarters ended September 30, 2017 and 2016 of $38.3 million and $8.7 million, respectively, and had non-GAAP free cash flow of $33.7 million and $6.1 million, respectively.  For the nine months ended September 30, 2017 and 2016 CSG generated net cash flows from operations of $102.8 million and $59.5 million, respectively, and had non-GAAP free cash flow of $79.5 million and $48.0 million, respectively.

2017 Financial Guidance

CSG is adjusting its financial guidance for the full year 2017 as follows:

 

 

As of

November 1, 2017

 

Previous

Revenues

 

$775 - $785 million

 

$770 - $785 million

GAAP EPS

 

$1.84 - $1.88

 

$1.88 - $1.97

Non-GAAP EPS

 

$2.48 - $2.59

 

$2.45 - $2.59

GAAP Net Income

 

$61 - $62 million

 

$62 - $65 million

Non-GAAP Adjusted EBITDA

 

$174 - $177 million

 

$173 - $177 million

Cash Flows From Operating Activities

 

$115 - $125 million

 

$105 - $125 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, November 1, 2017 at 5:00 p.m. Eastern Time, to discuss CSG’s third quarter results for 2017. 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 1-877-830-2649 and ask the operator for the CSG 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 website.

 


CSG Systems International, Inc.

November 1, 2017

Page 4

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 35 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 conversions to CSG’s cloud 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.

November 1, 2017

Page 5

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)  

 

 

September 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

142,751

 

 

$

126,351

 

Short-term investments

 

 

115,796

 

 

 

150,147

 

Total cash, cash equivalents and short-term investments

 

 

258,547

 

 

 

276,498

 

Trade accounts receivable:

 

 

 

 

 

 

 

 

Billed, net of allowance of $2,456 and $3,080

 

 

201,837

 

 

 

208,930

 

Unbilled

 

 

34,688

 

 

 

30,828

 

Income taxes receivable

 

 

9,560

 

 

 

11,931

 

Other current assets

 

 

35,034

 

 

 

31,751

 

Total current assets

 

 

539,666

 

 

 

559,938

 

Non-current assets:

 

 

 

 

 

 

 

 

Property and equipment, net of depreciation of $128,669 and $122,866

 

 

37,822

 

 

 

33,116

 

Software, net of amortization of $106,539 and $99,316

 

 

27,014

 

 

 

30,427

 

Goodwill

 

 

210,023

 

 

 

201,094

 

Client contracts, net of amortization of $93,871 and $96,723

 

 

36,797

 

 

 

40,675

 

Deferred income taxes

 

 

14,251

 

 

 

14,218

 

Other assets

 

 

9,799

 

 

 

12,411

 

Total non-current assets

 

 

335,706

 

 

 

331,941

 

Total assets

 

$

875,372

 

 

$

891,879

 

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 zero and $296

 

$

20,625

 

 

$

49,426

 

Client deposits

 

 

29,061

 

 

 

33,916

 

Trade accounts payable

 

 

31,686

 

 

 

35,118

 

Accrued employee compensation

 

 

60,346

 

 

 

65,341

 

Deferred revenue

 

 

53,597

 

 

 

45,064

 

Income taxes payable

 

 

613

 

 

 

822

 

Other current liabilities

 

 

15,168

 

 

 

22,342

 

Total current liabilities

 

 

211,096

 

 

 

252,029

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Long-term debt, net of unamortized discounts of $19,462 and $23,007

 

 

313,663

 

 

 

326,993

 

Deferred revenue

 

 

11,550

 

 

 

6,694

 

Income taxes payable

 

 

2,445

 

 

 

2,245

 

Deferred income taxes

 

 

98

 

 

 

99

 

Other non-current liabilities

 

 

11,668

 

 

 

12,618

 

Total non-current liabilities

 

 

339,424

 

 

 

348,649

 

Total liabilities

 

 

550,520

 

 

 

600,678

 

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; 33,575 and 32,261 shares outstanding

 

 

689

 

 

 

672

 

Common stock warrants; zero and 1,426 warrants vested; 1,425 and 2,851 issued

 

 

-

 

 

 

16,007

 

Additional paid-in capital

 

 

422,919

 

 

 

391,209

 

Treasury stock, at cost; 33,959 and 34,919 shares

 

 

(809,748

)

 

 

(826,002

)

Accumulated other comprehensive income (loss):

 

 

 

 

 

 

 

 

Unrealized loss on short-term investments, net of tax

 

 

(5

)

 

 

(159

)

Cumulative foreign currency translation adjustments

 

 

(30,040

)

 

 

(45,213

)

Accumulated earnings

 

 

741,037

 

 

 

714,846

 

Total stockholders' equity

 

 

324,852

 

 

 

251,360

 

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

 

$

875,372

 

 

$

891,879

 

 


CSG Systems International, Inc.

November 1, 2017

Page 6

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

September 30, 2017

 

 

September 30, 2016

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud and related solutions

 

$

164,789

 

 

$

151,217

 

 

$

481,445

 

 

$

451,023

 

 

Software and services

 

 

15,726

 

 

 

18,634

 

 

 

46,680

 

 

 

58,964

 

 

Maintenance

 

 

18,680

 

 

 

19,460

 

 

 

56,253

 

 

 

55,802

 

 

Total revenues

 

 

199,195

 

 

 

189,311

 

 

 

584,378

 

 

 

565,789

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud and related solutions

 

 

79,856

 

 

 

70,150

 

 

 

233,194

 

 

 

206,578

 

 

Software and services

 

 

9,725

 

 

 

12,230

 

 

 

31,404

 

 

 

37,057

 

 

Maintenance

 

 

10,136

 

 

 

11,040

 

 

 

30,487

 

 

 

32,051

 

 

Total cost of revenues

 

 

99,717

 

 

 

93,420

 

 

 

295,085

 

 

 

275,686

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

30,324

 

 

 

23,572

 

 

 

85,103

 

 

 

71,479

 

 

Selling, general and administrative

 

 

35,816

 

 

 

32,508

 

 

 

109,981

 

 

 

101,539

 

 

Depreciation

 

 

3,344

 

 

 

3,398

 

 

 

9,975

 

 

 

10,423

 

 

Restructuring and reorganization charges

 

 

1,618

 

 

 

(185

)

 

 

4,597

 

 

 

(601

)

 

Total operating expenses

 

 

170,819

 

 

 

152,713

 

 

 

504,741

 

 

 

458,526

 

 

Operating income

 

 

28,376

 

 

 

36,598

 

 

 

79,637

 

 

 

107,263

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(4,186

)

 

 

(4,398

)

 

 

(12,638

)

 

 

(11,876

)

 

Amortization of original issue discount

 

 

(634

)

 

 

(1,062

)

 

 

(2,147

)

 

 

(3,856

)

 

Interest and investment income, net

 

 

800

 

 

 

707

 

 

 

2,310

 

 

 

1,698

 

 

Loss on repurchase of convertible notes

 

 

-

 

 

 

(332

)

 

 

-

 

 

 

(8,651

)

 

Other, net

 

 

(970

)

 

 

(1,354

)

 

 

(1,123

)

 

 

(4,040

)

 

Total other

 

 

(4,990

)

 

 

(6,439

)

 

 

(13,598

)

 

 

(26,725

)

 

Income before income taxes

 

 

23,386

 

 

 

30,159

 

 

 

66,039

 

 

 

80,538

 

 

Income tax provision

 

 

(8,806

)

 

 

(12,265

)

 

 

(19,641

)

 

 

(30,303

)

 

Net income

 

$

14,580

 

 

$

17,894

 

 

$

46,398

 

 

$

50,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

32,561

 

 

 

31,063

 

 

 

32,383

 

 

 

30,922

 

 

Diluted

 

 

32,901

 

 

 

32,639

 

 

 

32,825

 

 

 

33,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.45

 

 

$

0.58

 

 

$

1.43

 

 

$

1.62

 

 

Diluted

 

 

0.44

 

 

 

0.55

 

 

 

1.41

 

 

 

1.52

 

 

 

 

 

 

 

 


CSG Systems International, Inc.

November 1, 2017

Page 7

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30, 2017

 

 

September 30, 2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

46,398

 

 

$

50,235

 

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

 

 

 

 

 

 

 

 

Depreciation

 

 

9,975

 

 

 

10,423

 

Amortization

 

 

21,670

 

 

 

19,921

 

Amortization of original issue discount

 

 

2,147

 

 

 

3,856

 

Asset impairment

 

 

2,135

 

 

 

-

 

Gain on short-term investments and other

 

 

(76

)

 

 

(23

)

Loss on repurchase of convertible notes

 

 

-

 

 

 

8,651

 

Gain on disposition of business operations

 

 

-

 

 

 

(6,611

)

Deferred income taxes

 

 

1,487

 

 

 

(2,159

)

Excess tax benefit of stock-based compensation awards

 

 

-

 

 

 

(4,622

)

Stock-based compensation

 

 

16,659

 

 

 

17,273

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Trade accounts receivable, net

 

 

7,567

 

 

 

(16,275

)

Other current and non-current assets

 

 

(1,788

)

 

 

199

 

Income taxes payable/receivable

 

 

1,715

 

 

 

(2,750

)

Trade accounts payable and accrued liabilities

 

 

(16,007

)

 

 

(23,628

)

Deferred revenue

 

 

10,940

 

 

 

5,016

 

Net cash provided by operating activities

 

 

102,822

 

 

 

59,506

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(23,370

)

 

 

(11,542

)

Purchases of short-term investments

 

 

(116,203

)

 

 

(122,736

)

Proceeds from sale/maturity of short-term investments

 

 

150,768

 

 

 

107,816

 

Acquisition of and investments in client contracts

 

 

(10,082

)

 

 

(6,038

)

Proceeds from the disposition of business operations

 

 

-

 

 

 

8,850

 

Net cash provided by (used in) investing activities

 

 

1,113

 

 

 

(23,650

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

1,259

 

 

 

1,120

 

Payment of cash dividends

 

 

(20,405

)

 

 

(18,325

)

Repurchase of common stock

 

 

(24,764

)

 

 

(22,455

)

Proceeds from long-term debt

 

 

-

 

 

 

230,000

 

Payments on long-term debt

 

 

(11,250

)

 

 

(5,625

)

Repurchase of convertible notes

 

 

-

 

 

 

(215,657

)

Settlement of convertible notes

 

 

(34,771

)

 

 

-

 

Payments of deferred financing costs

 

 

-

 

 

 

(6,744

)

Excess tax benefit of stock-based compensation awards

 

 

-

 

 

 

4,622

 

Net cash used in financing activities

 

 

(89,931

)

 

 

(33,064

)

Effect of exchange rate fluctuations on cash

 

 

2,396

 

 

 

4,798

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

16,400

 

 

 

7,590

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

 

126,351

 

 

 

132,631

 

Cash and cash equivalents, end of period

 

$

142,751

 

 

$

140,221

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Cash paid during the period for-

 

 

 

 

 

 

 

 

Interest

 

$

13,638

 

 

$

11,165

 

Income taxes

 

 

16,407

 

 

 

35,260

 


 


CSG Systems International, Inc.

November 1, 2017

Page 8

EXHIBIT 1

CSG SYSTEMS INTERNATIONAL, INC.

SUPPLEMENTAL REVENUE ANALYSIS

Revenues by Geography

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

 

2017

 

 

2017

 

 

2016

 

Americas

 

 

85

%

 

 

85

%

 

 

86

%

Europe, Middle East and Africa

 

 

8

%

 

 

9

%

 

 

9

%

Asia Pacific

 

 

7

%

 

 

6

%

 

 

5

%

Total Revenues

 

 

100

%

 

 

100

%

 

 

100

%

 

Revenues by Significant Customers: 10% or more of Revenues

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

 

2017

 

 

2017

 

 

2016

 

Comcast

 

 

28

%

 

 

27

%

 

 

27

%

Charter

 

 

23

%

 

 

21

%

 

 

21

%

DISH

 

 

11

%

 

 

11

%

 

 

13

%

 


CSG Systems International, Inc.

November 1, 2017

Page 9

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.

November 1, 2017

Page 10

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 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. 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 on various estimates and valuation techniques, and does not necessarily represent the costs CSG would

 


CSG Systems International, Inc.

November 1, 2017

Page 11

 

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.

November 1, 2017

Page 12

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

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Amounts

 

 

Revenues

 

 

Amounts

 

 

Revenues

 

GAAP operating income

 

$

28,376

 

 

 

14.2

%

 

$

36,598

 

 

 

19.3

%

Restructuring and reorganization charges (1)

 

 

1,618

 

 

 

0.8

%

 

 

(185

)

 

 

(0.1

%)

Stock-based compensation (1)

 

 

4,700

 

 

 

2.4

%

 

 

5,364

 

 

 

2.9

%

Amortization of acquired intangible assets

 

 

1,758

 

 

 

0.9

%

 

 

2,116

 

 

 

1.1

%

Non-GAAP operating income

 

$

36,452

 

 

 

18.3

%

 

$

43,893

 

 

 

23.2

%

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

Amounts

 

 

Revenues

 

 

Amounts

 

 

Revenues

 

GAAP operating income

 

$

79,637

 

 

 

13.6

%

 

$

107,263

 

 

 

19.0

%

Restructuring and reorganization charges (1)

 

 

4,597

 

 

 

0.8

%

 

 

(601

)

 

 

(0.1

%)

Stock-based compensation (1)

 

 

16,344

 

 

 

2.8

%

 

 

17,352

 

 

 

3.1

%

Amortization of acquired intangible assets

 

 

5,206

 

 

 

0.9

%

 

 

6,526

 

 

 

1.1

%

Non-GAAP operating income

 

$

105,784

 

 

 

18.1

%

 

$

130,540

 

 

 

23.1

%

(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 nine months ended September 30, 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

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

 

Amounts

 

 

EPS (3)

 

 

Amounts

 

 

EPS (3)

 

GAAP net income

 

$

14,580

 

 

$

0.44

 

 

$

17,894

 

 

$

0.55

 

GAAP income tax provision (2)

 

 

8,806

 

 

 

 

 

 

 

12,265

 

 

 

 

 

GAAP income before income taxes

 

 

23,386

 

 

 

 

 

 

 

30,159

 

 

 

 

 

Restructuring and reorganization charges (1)

 

 

1,618

 

 

 

 

 

 

 

(185

)

 

 

 

 

Stock-based compensation (1)

 

 

4,700

 

 

 

 

 

 

 

5,364

 

 

 

 

 

Amortization of acquired intangible assets

 

 

1,758

 

 

 

 

 

 

 

2,116

 

 

 

 

 

Loss on repurchase of convertible notes

 

 

-

 

 

 

 

 

 

 

332

 

 

 

 

 

Amortization of OID

 

 

634

 

 

 

 

 

 

 

1,062

 

 

 

 

 

Non-GAAP income before income taxes

 

 

32,096

 

 

 

 

 

 

 

38,848

 

 

 

 

 

Non-GAAP income tax provision (2)

 

 

(11,016

)

 

 

 

 

 

 

(14,374

)

 

 

 

 

Non-GAAP net income

 

$

21,080

 

 

$

0.64

 

 

$

24,474

 

 

$

0.75

 

 

 


CSG Systems International, Inc.

November 1, 2017

Page 13

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

 

Amounts

 

 

EPS (3)

 

 

Amounts

 

 

EPS (3)

 

GAAP net income

 

$

46,398

 

 

$

1.41

 

 

$

50,235

 

 

$

1.52

 

GAAP income tax provision (2)

 

 

19,641

 

 

 

 

 

 

 

30,303

 

 

 

 

 

GAAP income before income taxes

 

 

66,039

 

 

 

 

 

 

 

80,538

 

 

 

 

 

Restructuring and reorganization charges (1)

 

 

4,597

 

 

 

 

 

 

 

(601

)

 

 

 

 

Stock-based compensation (1)

 

 

16,344

 

 

 

 

 

 

 

17,352

 

 

 

 

 

Amortization of acquired intangible assets

 

 

5,206

 

 

 

 

 

 

 

6,526

 

 

 

 

 

Loss on repurchase of convertible notes

 

 

-

 

 

 

 

 

 

 

8,651

 

 

 

 

 

Amortization of OID

 

 

2,147

 

 

 

 

 

 

 

3,856

 

 

 

 

 

Non-GAAP income before income taxes

 

 

94,333

 

 

 

 

 

 

 

116,322

 

 

 

 

 

Non-GAAP income tax provision (2)

 

 

(32,394

)

 

 

 

 

 

 

(43,039

)

 

 

 

 

Non-GAAP net income

 

$

61,939

 

 

$

1.89

 

 

$

73,283

 

 

$

2.22

 

(2)

For the third quarter and nine months ended September 30, 2017 the GAAP effective income tax rates were approximately 38% and 30%, respectively, and the non-GAAP effective income tax rates were approximately 34% for both periods.  The difference between the GAAP and non-GAAP effective income tax rates relates primarily to the timing treatment of the net income tax benefit from Comcast’s exercise of their vested stock warrants in January 2017.  The net income tax benefit from this item is spread ratably across 2017 in the non-GAAP effective income tax rate; however, the entire amount of the benefit was recorded as a discrete item, as required by GAAP, in the first quarter.  

For the third quarter and nine months ended September 30, 2016 the GAAP effective income tax rates were approximately 41% and 38%, respectively, and the non-GAAP effective income tax rates were approximately 37% for both periods.

(3)

The outstanding diluted shares for the third quarter and nine months ended September 30, 2017 were 32.9 million and 32.8 million, respectively, and for the third quarter and nine months ended September 30, 2016 were 32.6 million 33.0 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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

GAAP net income

 

$

14,580

 

 

$

17,894

 

 

$

46,398

 

 

$

50,235

 

GAAP income tax provision

 

 

8,806

 

 

 

12,265

 

 

 

19,641

 

 

 

30,303

 

Interest expense (4)

 

 

4,186

 

 

 

4,398

 

 

 

12,638

 

 

 

11,876

 

Amortization of OID

 

 

634

 

 

 

1,062

 

 

 

2,147

 

 

 

3,856

 

Loss on repurchase of convertible notes

 

 

-

 

 

 

332

 

 

 

-

 

 

 

8,651

 

Interest and investment income and other, net

 

 

170

 

 

 

647

 

 

 

(1,187

)

 

 

2,342

 

GAAP operating income

 

 

28,376

 

 

 

36,598

 

 

 

79,637

 

 

 

107,263

 

Restructuring and reorganization charges (1)

 

 

1,618

 

 

 

(185

)

 

 

4,597

 

 

 

(601

)

Stock-based compensation (1)

 

 

4,700

 

 

 

5,364

 

 

 

16,344

 

 

 

17,352

 

Amortization of acquired intangible assets (5)

 

 

1,758

 

 

 

2,116

 

 

 

5,206

 

 

 

6,526

 

Amortization of other intangible assets (5)

  

 

4,938

 

 

 

4,171

 

 

 

14,770

 

 

 

11,706

 

Depreciation

 

 

3,344

 

 

 

3,398

 

 

 

9,975

 

 

 

10,423

 

Non-GAAP adjusted EBITDA

 

$

44,734

 

 

$

51,462

 

 

$

130,529

 

 

$

152,669

 

Non-GAAP adjusted EBITDA as a percentage of revenues

 

 

22

%

 

 

27

%

 

 

22

%

 

 

27

%

 


CSG Systems International, Inc.

November 1, 2017

Page 14

(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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Amortization of acquired intangible assets

 

$

1,758

 

 

$

2,116

 

 

$

5,206

 

 

$

6,526

 

Amortization of other intangible assets

 

 

4,938

 

 

 

4,171

 

 

 

14,770

 

 

 

11,706

 

Amortization of deferred financing costs

 

 

556

 

 

 

594

 

 

 

1,694

 

 

 

1,689

 

Total amortization

 

$

7,252

 

 

$

6,881

 

 

$

21,670

 

 

$

19,921

 

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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Cash flows from operating activities

 

$

38,334

 

 

$

8,741

 

 

$

102,822

 

 

$

59,506

 

Purchases of property and equipment

 

 

(4,632

)

 

 

(2,679

)

 

 

(23,370

)

 

 

(11,542

)

Non-GAAP free cash flow

 

$

33,702

 

 

$

6,062

 

 

$

79,452

 

 

$

47,964

 

Non-GAAP Financial Measures – 2017 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 2017 full year financial guidance, is as follows:  

 

 

2017

 

 

 

Guidance

 

GAAP operating income margin

 

 

14.00

%

Restructuring and reorganization charges (6)

 

 

0.50

%

Stock-based compensation (7)

 

 

2.50

%

Amortization of acquired intangible assets (8)

 

 

1.00

%

Non-GAAP operating income margin (“approximately 18%”)

 

 

18.00

%

 

(6)

This represents the pretax impact of restructuring and reorganization charges of an estimated $5 million on CSG’s operating income 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 million on CSG’s operating income 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 million on CSG’s operating income margin as a percentage of the midpoint of 2017 revenue guidance.

 

 


CSG Systems International, Inc.

November 1, 2017

Page 15

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

 

$

60,700

 

 

$

1.84

 

 

$

61,700

 

 

$

1.88

 

GAAP income tax provision (9)

 

 

29,400

 

 

 

 

 

 

 

30,200

 

 

 

 

 

GAAP income before income taxes

 

 

90,100

 

 

 

 

 

 

 

91,900

 

 

 

 

 

Restructuring and reorganization charges

 

 

4,800

 

 

 

 

 

 

 

4,800

 

 

 

 

 

Stock-based compensation

 

 

20,900

 

 

 

 

 

 

 

20,900

 

 

 

 

 

Amortization of acquired intangible assets

 

 

6,900

 

 

 

 

 

 

 

6,900

 

 

 

 

 

Amortization of OID

 

 

2,800

 

 

 

 

 

 

 

2,800

 

 

 

 

 

Non-GAAP income before income taxes

 

 

125,500

 

 

 

 

 

 

 

127,300

 

 

 

 

 

Non-GAAP income tax provision (9)

 

 

(43,900

)

 

 

 

 

 

 

(42,000

)

 

 

 

 

Non-GAAP net income

 

$

81,600

 

 

$

2.48

 

 

$

85,300

 

 

$

2.59

 

 

(9)

For 2017, the estimated effective income tax rate for GAAP and non-GAAP purposes are expected to be approximately 33% and 34%, respectively.

 

(10)

The weighted-average diluted shares outstanding are expected to be 32.9 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

 

$

61,200

 

GAAP income tax provision

 

 

29,800

 

Interest expense

 

 

17,000

 

Amortization of OID

 

 

2,800

 

Interest and investment income and other, net

 

 

(3,000

)

GAAP operating income

 

 

107,800

 

Restructuring and reorganization charges

 

 

4,800

 

Stock-based compensation

 

 

20,900

 

Amortization of acquired intangible assets

 

 

6,900

 

Amortization of other intangible assets

 

 

21,000

 

Depreciation

 

 

14,200

 

Non-GAAP adjusted EBITDA

 

$

175,600

 

Non-GAAP adjusted EBITDA as a percentage of revenues

 

 

23

%

 


CSG Systems International, Inc.

November 1, 2017

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 is provided below for the indicated period (in thousands):

 

 

2017

 

Cash flows from operating activities

 

$

120,000

 

Purchases of property and equipment

 

 

(27,500

)

Non-GAAP free cash flow

 

$

92,500