0001564590-19-002138.txt : 20190206 0001564590-19-002138.hdr.sgml : 20190206 20190206160630 ACCESSION NUMBER: 0001564590-19-002138 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190206 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190206 DATE AS OF CHANGE: 20190206 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: 19571612 BUSINESS ADDRESS: STREET 1: 6175 SOUTH WILLOW DRIVE CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 BUSINESS PHONE: 3037962850 MAIL ADDRESS: STREET 1: 6175 SOUTH WILLOW DRIVE CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 8-K 1 csgs-8k_20190206.htm 8-K csgs-8k_20190206.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 6, 2019

 

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.)

 

 

6175 S. Willow Drive, 10th Floor, Greenwood Village, CO

 

 

80111

(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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 

 

 

 

 


 

 

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 6, 2019, CSG Systems International, Inc. (“CSG”) issued a press release relating to the results of its operations for the quarter and year ended December 31, 2018.  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

 

 

 



 


 

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 6, 2019

 

CSG SYSTEMS INTERNATIONAL, INC.

 

By:

 

 

 /s/ Rolland B. Johns 

 

 

Rolland B. Johns

 

 

Chief Financial Officer

 

 

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

EXHIBIT 99.1

 

FOR IMMEDIATE RELEASE

 

 

PRESS RELEASE

CSG Systems INTERNATIONAL reports record results  

for Fourth Quarter and full year 2018

GREENWOOD VILLAGE, Colo. (Feb. 6, 2019) — CSG (NASDAQ: CSGS), the trusted partner to simplify the complexity of business transformation in the digital age, today reported results for the quarter and year ended December 31, 2018.

Key Highlights:

Fourth quarter 2018 financial results:

 

Total revenues were $247.3 million and total non-GAAP adjusted revenues were $231.7 million.

 

GAAP operating income was $29.4 million, or 11.9% of total revenues, and non-GAAP operating income was $41.4 million, or 17.9% of non-GAAP adjusted revenues.

 

GAAP earnings per diluted share (EPS) was $0.64 and non-GAAP EPS was $0.95.

 

Cash flows from operations were $70.1 million.

Full year 2018 financial results:

 

Total revenues grew eleven percent year-over-year to a record high of $875.1 million and non-GAAP adjusted revenues were $859.5 million, at the high end of expectations.

 

GAAP operating income was $104.9 million, or 12.0% of total revenues and non-GAAP operating income was $147.9 million, or 17.2% of non-GAAP adjusted revenues, exceeding expectations.

 

GAAP EPS was $2.01 and non-GAAP EPS was $3.06, exceeding expectations.

 

Cash flows from operations were $143.3 million, exceeding expectations.

CSG declared its quarterly cash dividend of $0.21 per share of common stock, or a total of approximately $7 million, to shareholders, bringing the total 2018 dividends to approximately $28 million.

In February 2019, CSG’s Board of Directors approved an approximately 6% increase in CSG’s cash dividend, effective with the first quarterly payment of $0.2225 per share of common stock.

 


 


CSG Systems International, Inc.

Feb. 6, 2019

Page 2

“We executed very well this quarter, hitting on all cylinders from a sales, delivery and expense management standpoint,” said Bret Griess, president and chief executive officer of CSG.  “And while, I’m proud of the record revenues and earnings that we generated this year, I’m most proud of the work that we have done over the past several years to strongly position ourselves as a trusted, dependable and reliable partner for our customers around the world.

 

“Over the past several years we have increased our investments to help power our customers’ digital transformation journeys, put our cash flows to work to help strengthen and diversify our business while at the same time being shareholder friendly, and expanded our footprint outside of the cable industry.  We are seeing the impact of these investments and focus in our results.”

Financial Overview (unaudited)

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

 

 

Quarter Ended December 31,

 

 

Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

2018

 

 

2017

 

 

Changed

 

 

2018

 

 

2017

 

 

Changed

 

GAAP Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

247,267

 

 

$

205,204

 

 

 

20

%

 

$

875,059

 

 

$

789,582

 

 

 

11

%

Operating Income

 

 

29,425

 

 

 

26,048

 

 

 

13

%

 

 

104,932

 

 

 

105,685

 

 

 

(1

%)

Operating Margin Percentage

 

 

11.9

%

 

 

12.7

%

 

 

 

 

12.0

%

 

 

13.4

%

 

 

EPS

 

$

0.64

 

 

$

0.45

 

 

 

42

%

 

$

2.01

 

 

$

1.87

 

 

 

7

%

Non-GAAP Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Revenues

 

$

231,665

 

 

$

205,204

 

 

 

13

%

 

$

859,457

 

 

$

789,582

 

 

 

9

%

Operating Income

 

 

41,400

 

 

 

36,343

 

 

 

14

%

 

 

147,855

 

 

 

142,127

 

 

 

4

%

Adjusted Operating Margin

Percentage

 

 

17.9

%

 

 

17.7

%

 

 

 

 

17.2

%

 

 

18.0

%

 

 

 

 

EPS

 

$

0.95

 

 

$

0.62

 

 

 

53

%

 

$

3.06

 

 

$

2.51

 

 

 

22

%

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

GAAP Results: Total revenues for the fourth quarter of 2018 were $247.3 million, a 20% increase when compared to revenues of $205.2 million for the fourth quarter of 2017, and a 16% increase when compared to revenues of $213.1 million for the third quarter of 2018.  Total revenues for the full year 2018 were $875.1 million, an 11% increase when compared to revenues of $789.6 million for the full year 2017.  The increases in revenues can be mainly attributed to the acquisitions of Business Ink on February 28, 2018 and Forte on October 1, 2018.  For the fourth quarter and full year of 2018, these acquisitions generated approximately $39 million and $74 million, respectively.  

 

GAAP operating income for the fourth quarter of 2018 was $29.4 million, or 11.9% of total revenues, compared to $26.0 million, or 12.7% of total revenues, for the fourth quarter of 2017, and $25.7 million, or 12.0% of total

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 3

revenues, for the third quarter of 2018.  GAAP operating income for the full year 2018 was $104.9 million, or 12.0% of total revenues, compared to $105.7 million, or 13.4% of total revenues, for the full year 2017.  

 

GAAP EPS for the fourth quarter of 2018 was $0.64, as compared to $0.45 for the fourth quarter of 2017, and $0.49 for the third quarter of 2018.  GAAP EPS for the full year 2018 was $2.01, compared to $1.87 for the full year 2017.  These increases in GAAP EPS are due to a combination of increased operating income and a lower effective tax rate, resulting primarily from the U.S. Tax Reform enacted in December 2017.

 

Non-GAAP Results:  Non-GAAP adjusted revenues for the fourth quarter of 2018 were $231.7 million, a 13% increase when compared to $205.2 million for the fourth quarter of 2017, and a 9% increase when compared to $213.1 million for the third quarter of 2018.  Total non-GAAP adjusted revenues for the full year 2018 were $859.5 million, a 9% increase when compared to $789.6 million for the full year 2017.  These increases in non-GAAP adjusted revenues are primarily due to the acquisition activities, discussed above.

 

Non-GAAP operating income for the fourth quarter of 2018 was $41.4 million, or 17.9% of total non-GAAP adjusted revenues, compared to $36.3 million, or 17.7% of total non-GAAP adjusted revenues for the fourth quarter of 2017, and $35.6 million, or 16.7% of total non-GAAP adjusted revenues for the third quarter of 2018.  Non-GAAP operating income for the full year 2018 was $147.9 million, or 17.2% of total non-GAAP adjusted revenues, compared to $142.1 million, or 18.0% of total non-GAAP adjusted revenues for the full year 2017.  

 

Non-GAAP EPS for the fourth quarter of 2018 was $0.95 compared to $0.62 for the fourth quarter of 2017, and $0.70 for the third quarter of 2018.  Non-GAAP EPS for the full year 2018 was $3.06 compared to $2.51 for the full year 2017.  The year-over-year increases in non-GAAP EPS are primarily due to a combination of a lower effective tax rate, resulting primarily from the U.S. Tax Reform enacted in December 2017, and higher operating income.

Balance Sheet and Cash Flows

Cash, cash equivalents and short-term investments at December 31, 2018 were $162.9 million, compared to $199.3 million as of September 30, 2018 and $261.4 million as of December 31, 2017.  These decreases can be mainly attributed to the cash acquisitions of Business Ink and Forte for approximately $155 million during the year.  

 

CSG had net cash flows from operations for the fourth quarters ended December 31, 2018 and 2017 of $70.1 million and $24.4 million, respectively, and had non-GAAP free cash flow of $57.0 million and $18.8 million, respectively.  For the year ended December 31, 2018 and 2017, CSG generated net cash flows from operations of $143.3 million and $127.2 million, respectively, and had non-GAAP free cash flow of $86.2 million and $98.3 million, respectively.  These increases in cash flows from operations can be primarily attributed to positive working capital changes during the fourth quarter of 2018.

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 4

Summary of 2019 Financial Guidance

CSG’s financial guidance for the full year 2019 is as follows:  

GAAP Measures:

 

 

 

 

 

Revenues

 

$965 - $995 million

 

 

Operating Margin Percentage

 

11.7%

 

 

EPS

 

$2.17 - $2.27

 

 

Cash Flows from Operating Activities

 

$125 - $145 million

 

 

Non-GAAP Measures:

 

 

 

 

 

Adjusted Revenues

 

$903 - $920 million

 

 

Adjusted Operating Margin Percentage

 

17.0%

 

 

EPS

 

$3.15 - $3.27

 

 

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 6, 2019 at 5:00 p.m. EST, to discuss CSG’s fourth quarter and full year results for 2018.  The call will be carried live and archived on the Internet.  A link to the conference call is available at http://ir.csgi.com.  In addition, to reach the conference by phone, dial 1-888-254-3590 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.

About CSG

CSG simplifies the complexity of business transformation in the digital age for the most respected communications, media and entertainment service providers worldwide.  With over 35 years of experience, CSG delivers revenue management, customer experience and digital monetization solutions for every stage of the customer lifecycle.  The company is the trusted partner driving digital transformation for leading global brands, including Arrow Electronics, AT&T, Bharti Airtel, Charter Communications, Comcast, DISH, Eastlink, iflix, MTN, TalkTalk, Telefonica, Telstra and Verizon.

At CSG, we have one vision: flexible, seamless, limitless communications, information and content services for everyone.  For more information, visit our website at csgi.com and follow us on LinkedIn, Twitter and Facebook.

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 fifty-five percent of its revenues from its three largest clients;

 

Continued market acceptance of CSG’s products and services;  

 

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

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 5

 

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 solution sales, which are subject to greater volatility;

 

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

 

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.

Feb. 6, 2019

Page 6

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

139,277

 

 

$

122,243

 

Short-term investments

 

 

23,603

 

 

 

139,117

 

Total cash, cash equivalents and short-term investments

 

 

162,880

 

 

 

261,360

 

Settlement assets

 

 

124,627

 

 

 

-

 

Trade accounts receivable:

 

 

 

 

 

 

 

 

Billed, net of allowance of $3,115 and $4,149

 

 

235,827

 

 

 

219,531

 

Unbilled

 

 

37,227

 

 

 

31,187

 

Income taxes receivable

 

 

6,720

 

 

 

13,839

 

Other current assets

 

 

32,286

 

 

 

28,349

 

Total current assets

 

 

599,567

 

 

 

554,266

 

Non-current assets:

 

 

 

 

 

 

 

 

Property and equipment, net of depreciation of $93,278 and $123,126

 

 

81,813

 

 

 

44,651

 

Software, net of amortization of $119,381 and $108,986

 

 

36,400

 

 

 

26,906

 

Goodwill

 

 

255,816

 

 

 

210,080

 

Client contracts, net of amortization of zero and $97,109

 

 

-

 

 

 

43,626

 

Acquired client contracts, net of amortization of $82,692 and zero

 

 

65,456

 

 

 

-

 

Client contract costs, net of amortization of $43,051 and zero

 

 

37,289

 

 

 

-

 

Deferred income taxes

 

 

11,087

 

 

 

14,057

 

Other assets

 

 

26,934

 

 

 

10,948

 

Total non-current assets

 

 

514,795

 

 

 

350,268

 

Total assets

 

$

1,114,362

 

 

$

904,534

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

7,500

 

 

$

22,500

 

Client deposits

 

 

36,889

 

 

 

31,053

 

Trade accounts payable

 

 

45,386

 

 

 

38,420

 

Accrued employee compensation

 

 

61,107

 

 

 

62,984

 

Settlement liabilities

 

 

123,613

 

 

 

-

 

Deferred revenue

 

 

40,236

 

 

 

41,885

 

Income taxes payable

 

 

218

 

 

 

1,216

 

Other current liabilities

 

 

35,442

 

 

 

24,535

 

Total current liabilities

 

 

350,391

 

 

 

222,593

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Long-term debt, net of unamortized discounts of $14,549 and $18,264

 

 

352,326

 

 

 

309,236

 

Deferred revenue

 

 

17,527

 

 

 

12,346

 

Income taxes payable

 

 

2,284

 

 

 

2,415

 

Deferred income taxes

 

 

8,205

 

 

 

4,584

 

Other non-current liabilities

 

 

22,605

 

 

 

10,614

 

Total non-current liabilities

 

 

402,947

 

 

 

339,195

 

Total liabilities

 

 

753,338

 

 

 

561,788

 

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; 33,158 and 33,516 shares outstanding

 

 

693

 

 

 

689

 

Common stock warrants; 439 warrants vested; 1,425 issued

 

 

9,082

 

 

 

9,082

 

Additional paid-in capital

 

 

441,417

 

 

 

427,091

 

Treasury stock, at cost; 34,779 and 34,075 shares

 

 

(842,360

)

 

 

(814,732

)

Accumulated other comprehensive income (loss):

 

 

 

 

 

 

 

 

Unrealized loss on short-term investments, net of tax

 

 

2

 

 

 

(88

)

Cumulative foreign currency translation adjustments

 

 

(42,937

)

 

 

(28,734

)

Accumulated earnings

 

 

795,127

 

 

 

749,438

 

Total stockholders' equity

 

 

361,024

 

 

 

342,746

 

Total liabilities and stockholders' equity

 

$

1,114,362

 

 

$

904,534

 


 


CSG Systems International, Inc.

Feb. 6, 2019

Page 7

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2017

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud and related solutions

$

214,987

 

 

$

169,565

 

 

$

766,377

 

 

$

651,010

 

 

Software and services

 

18,528

 

 

 

16,212

 

 

 

58,101

 

 

 

62,892

 

 

Maintenance

 

13,752

 

 

 

19,427

 

 

 

50,581

 

 

 

75,680

 

 

Total revenues

 

247,267

 

 

 

205,204

 

 

 

875,059

 

 

 

789,582

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud and related solutions

 

115,589

 

 

 

81,812

 

 

 

392,801

 

 

 

315,006

 

 

Software and services

 

9,054

 

 

 

7,614

 

 

 

34,870

 

 

 

39,018

 

 

Maintenance

 

5,537

 

 

 

10,300

 

 

 

22,149

 

 

 

40,787

 

 

Total cost of revenues

 

130,180

 

 

 

99,726

 

 

 

449,820

 

 

 

394,811

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

32,225

 

 

 

28,112

 

 

 

124,034

 

 

 

113,215

 

 

Selling, general and administrative

 

48,793

 

 

 

43,714

 

 

 

169,308

 

 

 

153,695

 

 

Depreciation

 

5,011

 

 

 

3,405

 

 

 

18,304

 

 

 

13,380

 

 

Restructuring and reorganization charges

 

1,633

 

 

 

4,199

 

 

 

8,661

 

 

 

8,796

 

 

Total operating expenses

 

217,842

 

 

 

179,156

 

 

 

770,127

 

 

 

683,897

 

 

Operating income

 

29,425

 

 

 

26,048

 

 

 

104,932

 

 

 

105,685

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(4,465

)

 

 

(4,156

)

 

 

(17,667

)

 

 

(16,794

)

 

Amortization of original issue discount

 

(680

)

 

 

(643

)

 

 

(2,664

)

 

 

(2,790

)

 

Interest and investment income, net

 

390

 

 

 

936

 

 

 

2,646

 

 

 

3,246

 

 

Loss on extinguishment of debt

 

-

 

 

 

-

 

 

 

(810

)

 

 

-

 

 

Other, net

 

897

 

 

 

(514

)

 

 

550

 

 

 

(1,637

)

 

Total other

 

(3,858

)

 

 

(4,377

)

 

 

(17,945

)

 

 

(17,975

)

 

Income before income taxes

 

25,567

 

 

 

21,671

 

 

 

86,987

 

 

 

87,710

 

 

Income tax provision

 

(4,669

)

 

 

(6,705

)

 

 

(20,857

)

 

 

(26,346

)

 

Net income

$

20,898

 

 

$

14,966

 

 

$

66,130

 

 

$

61,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

32,329

 

 

 

32,512

 

 

 

32,488

 

 

 

32,415

 

 

Diluted

 

32,602

 

 

 

32,983

 

 

 

32,855

 

 

 

32,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.65

 

 

$

0.46

 

 

$

2.04

 

 

$

1.89

 

 

Diluted

 

0.64

 

 

 

0.45

 

 

 

2.01

 

 

 

1.87

 

 

 

 

 

 

 

 

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 8

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

 

 

Year Ended

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

$

66,130

 

 

$

61,364

 

 

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

 

 

 

 

 

 

 

 

Depreciation

 

18,304

 

 

 

13,380

 

 

Amortization

 

44,328

 

 

 

29,501

 

 

Amortization of original issue discount

 

2,664

 

 

 

2,790

 

 

Asset impairment

 

1,851

 

 

 

3,135

 

 

Gain on short-term investments and other

 

(101

)

 

 

(184

)

 

Loss on extinguishment of debt

 

810

 

 

 

-

 

 

Deferred income taxes

 

4,913

 

 

 

7,112

 

 

Stock-based compensation

 

19,358

 

 

 

21,049

 

 

Subtotal

 

158,257

 

 

 

138,147

 

 

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

 

 

 

 

 

 

 

 

Trade accounts receivable, net

 

(138

)

 

 

(6,421

)

 

Other current and non-current assets and liabilities

 

(23,179

)

 

 

2,875

 

 

Income taxes payable/receivable

 

5,055

 

 

 

(2,729

)

 

Trade accounts payable and accrued liabilities

 

(7,146

)

 

 

(4,377

)

 

Deferred revenue

 

10,492

 

 

 

(300

)

 

Net cash provided by operating activities

 

143,341

 

 

 

127,195

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of software, property and equipment

 

(57,104

)

 

 

(28,942

)

 

Purchases of short-term investments

 

(75,022

)

 

 

(182,247

)

 

Proceeds from sale/maturity of short-term investments

 

190,778

 

 

 

193,465

 

 

Acquisition of and investments in business, net of cash acquired

 

(144,791

)

 

 

-

 

 

Acquisition of and investments in client contracts

 

-

 

 

 

(12,180

)

 

Net cash used in investing activities

 

(86,139

)

 

 

(29,904

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

2,311

 

 

 

1,776

 

 

Payment of cash dividends

 

(27,979

)

 

 

(26,850

)

 

Repurchase of common stock

 

(34,726

)

 

 

(30,649

)

 

Proceeds from long-term debt

 

150,000

 

 

 

-

 

 

Payments on long-term debt

 

(125,625

)

 

 

(15,000

)

 

Settlement of convertible notes

 

-

 

 

 

(34,771

)

 

Payments of deferred financing costs

 

(1,490

)

 

 

-

 

 

Net cash used in financing activities

 

(37,509

)

 

 

(105,494

)

 

Effect of exchange rate fluctuations on cash

 

(2,659

)

 

 

4,095

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

17,034

 

 

 

(4,108

)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

122,243

 

 

 

126,351

 

 

Cash and cash equivalents, end of period

$

139,277

 

 

$

122,243

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Cash paid during the period for-

 

 

 

 

 

 

 

 

Interest

$

15,857

 

 

$

14,729

 

 

Income taxes

 

10,426

 

 

 

22,144

 

 

 

 


 


CSG Systems International, Inc.

Feb. 6, 2019

Page 9

EXHIBIT 1

CSG SYSTEMS INTERNATIONAL, INC.

SUPPLEMENTAL REVENUE ANALYSIS

Total Revenues by Geography

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2018

 

 

2017

 

Americas

 

 

85

%

 

 

85

%

 

 

84

%

Europe, Middle East and Africa

 

 

10

%

 

 

10

%

 

 

10

%

Asia Pacific

 

 

5

%

 

 

5

%

 

 

6

%

Total Revenues

 

 

100

%

 

 

100

%

 

 

100

%

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Americas

 

 

85

%

 

 

85

%

Europe, Middle East and Africa

 

 

10

%

 

 

9

%

Asia Pacific

 

 

5

%

 

 

6

%

Total Revenues

 

 

100

%

 

 

100

%

Revenues by Significant Customers: 10% or more of Total Revenues

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2018

 

 

2017

 

Comcast

 

 

22

%

 

 

26

%

 

 

29

%

Charter

 

 

18

%

 

 

21

%

 

 

21

%

DISH

 

 

8

%

 

 

9

%

 

 

10

%

 

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Comcast

 

 

25

%

 

 

28

%

Charter

 

 

20

%

 

 

22

%

DISH

 

 

9

%

 

 

11

%

 


CSG Systems International, Inc.

Feb. 6, 2019

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 adjusted revenues, non-GAAP operating income and margin, non-GAAP adjusted operating margin percentage, 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.

Feb. 6, 2019

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

 

Adjusted Revenue

 

Operating Income

 

Adjusted Operating Margin Percentage

 

EPS

Transaction fees

 

X

 

 

X

 

Restructuring and reorganization charges

 

 

X

 

X

 

X

Acquisition-related expenses:

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

X

 

X

 

X

Earn-out compensation

 

 

X

 

X

 

X

Transaction-related costs

 

 

X

 

X

 

X

Stock-based compensation

 

 

X

 

X

 

X

Amortization of original issue discount (“OID”)

 

 

 

 

X

Gain (loss) on extinguishment of debt

 

 

 

 

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:

 

Transaction fees are primarily comprised of interchange and other payment-related fees paid in conjunction with the delivery of service to clients under CSG’s payment services contracts, to third-party payment processors and financial institutions by Forte, a CSG company acquired in October 2018.  Because Forte controls the integrated service provided under its payment services client contracts, these transaction fees are presented gross, and not netted against revenues; however, other payments companies who do not provide and/or control an integrated service present their revenues net of transaction fees.  The exclusion of these fees in calculating CSG’s non-GAAP adjusted revenues provides management and investors an additional means to use to compare CSG’s current revenues with historical and future periods, as well as with other payments companies.

 

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 expenses include amortization of acquired intangible assets, earn-out compensation, and transaction-related costs.  Transaction-related costs, which typically include expenses related to legal, accounting, and other professional services, are direct and incremental expenses related to business acquisitions, and thus, are not considered reflective of CSG’s recurring core business operating results.  The total amount of acquisition-related expenses can vary significantly between periods based on the number and size of acquisition activities, previously acquired intangible assets becoming fully amortized, and ultimate realization of earn-out compensation.  In addition, the timing of these expenses

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 12

 

may not directly correlate with underlying performance of the CSG’s operations. Therefore, the exclusion of acquisition-related expenses  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.

 

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 extinguishment of debt are a result of the refinancing of CSG’s credit agreement and/or repurchase of CSG’s convertible notes.  These activities are not considered reflective of CSG’s recurring core business operating results.  Any resulting gain or loss is generally 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, acquisition-related expenses, and unusual items, such as restructuring and reorganization charges, and gains and losses related to the extinguishment of debt, as discussed above.  Additionally, management uses non-GAAP free cash flow, among other measures, to assess its financial performance and cash generating capabilities, and

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 13

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.

Non-GAAP Financial Measures

Non-GAAP Adjusted Revenues:

The reconciliations of GAAP revenues to non-GAAP adjusted revenues for the indicated periods are as follows (in thousands):

 

 

Quarter Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP revenues

 

$

247,267

 

 

$

205,204

 

 

$

875,059

 

 

$

789,582

 

Less:  Transaction fees

 

 

(15,602

)

 

 

 

 

 

(15,602

)

 

 

 

Non-GAAP adjusted revenues (1)

 

$

231,665

 

 

$

205,204

 

 

$

859,457

 

 

$

789,582

 

(1)

Non-GAAP adjusted revenues are defined as GAAP revenues less transaction fees. Transaction fees are primarily comprised of interchange and other payment-related fees paid, in conjunction with the delivery of service to clients under CSG’s payment services contracts, to third-party payment processors and financial institutions by Forte, a CSG company acquired in October 2018. Because Forte controls the integrated service provided under its payment services client contracts, these transaction fees are presented gross, and not netted against revenues; however, other payments companies who do not provide and/or control an integrated service present their revenues net of transaction fees.

 

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

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP operating income

 

$

29,425

 

 

$

26,048

 

 

$

104,932

 

 

$

105,685

 

Restructuring and reorganization charges (2)

 

 

1,633

 

 

 

4,199

 

 

 

8,661

 

 

 

8,796

 

Acquisition-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

3,326

 

 

 

1,658

 

 

 

9,699

 

 

 

6,864

 

Earn-out compensation

 

 

1,260

 

 

 

-

 

 

 

1,260

 

 

 

-

 

Transaction-related costs

 

 

1,034

 

 

 

-

 

 

 

3,653

 

 

 

-

 

Stock-based compensation (2)

 

 

4,722

 

 

 

4,438

 

 

 

19,650

 

 

 

20,782

 

Non-GAAP operating income

 

$

41,400

 

 

$

36,343

 

 

$

147,855

 

 

$

142,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted revenues

 

$

231,665

 

 

$

205,204

 

 

$

859,457

 

 

$

789,582

 

Non-GAAP adjusted operating margin percentage

 

 

17.9

%

 

 

17.7

%

 

 

17.2

%

 

 

18.0

%

 

(2)

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

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 14

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, 2018

 

 

December 31, 2017

 

 

 

Amounts

 

 

EPS (4)

 

 

Amounts

 

 

EPS (4)

 

GAAP net income

 

$

20,898

 

 

$

0.64

 

 

$

14,966

 

 

$

0.45

 

GAAP income tax provision (3)

 

 

4,669

 

 

 

 

 

 

 

6,705

 

 

 

 

 

GAAP income before income taxes

 

 

25,567

 

 

 

 

 

 

 

21,671

 

 

 

 

 

Restructuring and reorganization charges (2)

 

 

1,633

 

 

 

 

 

 

 

4,199

 

 

 

 

 

Acquisition-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

3,326

 

 

 

 

 

 

 

1,658

 

 

 

 

 

Earn-out compensation

 

 

1,260

 

 

 

 

 

 

 

-

 

 

 

 

 

Transaction-related costs

 

 

1,034

 

 

 

 

 

 

 

-

 

 

 

 

 

Stock-based compensation (2)

 

 

4,722

 

 

 

 

 

 

 

4,438

 

 

 

 

 

Amortization of OID

 

 

680

 

 

 

 

 

 

 

643

 

 

 

 

 

Non-GAAP income before income taxes

 

 

38,222

 

 

 

 

 

 

 

32,609

 

 

 

 

 

Non-GAAP income tax provision (3)

 

 

(7,247

)

 

 

 

 

 

 

(12,036

)

 

 

 

 

Non-GAAP net income

 

$

30,975

 

 

$

0.95

 

 

$

20,573

 

 

$

0.62

 

 

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Amounts

 

 

EPS (4)

 

 

Amounts

 

 

EPS (4)

 

GAAP net income

 

$

66,130

 

 

$

2.01

 

 

$

61,364

 

 

$

1.87

 

GAAP income tax provision (3)

 

 

20,857

 

 

 

 

 

 

 

26,346

 

 

 

 

 

GAAP income before income taxes

 

 

86,987

 

 

 

 

 

 

 

87,710

 

 

 

 

 

Restructuring and reorganization charges (2)

 

 

8,661

 

 

 

 

 

 

 

8,796

 

 

 

 

 

Acquisition-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

9,699

 

 

 

 

 

 

 

6,864

 

 

 

 

 

Earn-out compensation

 

 

1,260

 

 

 

 

 

 

 

-

 

 

 

 

 

Transaction-related costs

 

 

3,653

 

 

 

 

 

 

 

-

 

 

 

 

 

Stock-based compensation (2)

 

 

19,650

 

 

 

 

 

 

 

20,782

 

 

 

 

 

Loss on extinguishment of debt

 

 

810

 

 

 

 

 

 

 

-

 

 

 

 

 

Amortization of OID

 

 

2,664

 

 

 

 

 

 

 

2,790

 

 

 

 

 

Non-GAAP income before income taxes

 

 

133,384

 

 

 

 

 

 

 

126,942

 

 

 

 

 

Non-GAAP income tax provision (3)

 

 

(32,786

)

 

 

 

 

 

 

(44,430

)

 

 

 

 

Non-GAAP net income

 

$

100,598

 

 

$

3.06

 

 

$

82,512

 

 

$

2.51

 

(3)

For the fourth quarter and year ended December 31, 2018 the GAAP effective income tax rates were approximately 18% and 24%, respectively, and the non-GAAP effective income tax rates were approximately 19% and 25%, respectively.  

For the fourth quarter and year ended December 31, 2017 the GAAP effective income tax rates were approximately 31% and 30%, respectively, and the non-GAAP effective income tax rates were approximately 37% and 35%, respectively.  

(4)

The outstanding diluted shares for the fourth quarter and year ended December 31, 2018 were 32.6 million and 32.9 million, respectively, and for the fourth quarter and year ended December 31, 2017 were 33.0 million and 32.9 million, respectively.

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 15

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,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP net income

 

$

20,898

 

 

$

14,966

 

 

$

66,130

 

 

$

61,364

 

GAAP income tax provision

 

 

4,669

 

 

 

6,705

 

 

 

20,857

 

 

 

26,346

 

Interest expense (5)

 

 

4,465

 

 

 

4,156

 

 

 

17,667

 

 

 

16,794

 

Amortization of OID

 

 

680

 

 

 

643

 

 

 

2,664

 

 

 

2,790

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

810

 

 

 

-

 

Interest and investment income and other, net

 

 

(1,287

)

 

 

(422

)

 

 

(3,196

)

 

 

(1,609

)

GAAP operating income

 

 

29,425

 

 

 

26,048

 

 

 

104,932

 

 

 

105,685

 

Restructuring and reorganization charges (2)

 

 

1,633

 

 

 

4,199

 

 

 

8,661

 

 

 

8,796

 

Acquisition-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets (6)

 

 

3,326

 

 

 

1,658

 

 

 

9,699

 

 

 

6,864

 

Earn-out compensation

 

 

1,260

 

 

 

-

 

 

 

1,260

 

 

 

-

 

Transaction-related costs

 

 

1,034

 

 

 

-

 

 

 

3,653

 

 

 

-

 

Stock-based compensation (2)

 

 

4,722

 

 

 

4,438

 

 

 

19,650

 

 

 

20,782

 

Amortization of other intangible assets (6)

 

 

2,521

 

 

 

5,618

 

 

 

9,517

 

 

 

20,388

 

Amortization of client contract costs (6)

 

 

6,096

 

 

 

-

 

 

 

23,381

 

 

 

-

 

Depreciation

 

 

5,011

 

 

 

3,405

 

 

 

18,304

 

 

 

13,380

 

Non-GAAP adjusted EBITDA

 

$

55,028

 

 

$

45,366

 

 

$

199,057

 

 

$

175,895

 

Non-GAAP adjusted EBITDA as a percentage of non-GAAP adjusted revenues

 

 

24

%

 

 

22

%

 

 

23

%

 

 

22

%

(5)

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

(6)

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,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Amortization of acquired intangible assets

 

$

3,326

 

 

$

1,658

 

 

$

9,699

 

 

$

6,864

 

Amortization of other intangible assets

 

 

2,521

 

 

 

5,618

 

 

 

9,517

 

 

 

20,388

 

Amortization of client contract costs

 

 

6,096

 

 

 

 

 

 

23,381

 

 

 

 

Amortization of deferred financing costs

 

 

411

 

 

 

555

 

 

 

1,731

 

 

 

2,249

 

Total amortization

 

$

12,354

 

 

$

7,831

 

 

$

44,328

 

 

$

29,501

 

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,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Cash flows from operating activities

 

$

70,072

 

 

$

24,373

 

 

$

143,341

 

 

$

127,195

 

Purchases of property and equipment

 

 

(13,057

)

 

 

(5,572

)

 

 

(57,104

)

 

 

(28,942

)

Non-GAAP free cash flow

 

$

57,015

 

 

$

18,801

 

 

$

86,237

 

 

$

98,253

 

 

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 16

Non-GAAP Financial Measures – 2019 Financial Guidance

Non-GAAP Adjusted Revenues:

The reconciliation of GAAP revenues to non-GAAP adjusted revenues, as included in CSG’s 2019 full year financial guidance, is as follows:

 

 

2019 Guidance Range

 

 

 

Low Range

 

 

High Range

 

GAAP revenues

 

$

965,000

 

 

$

995,000

 

Less:  Transaction fees

 

 

(62,000

)

 

 

(75,000

)

Non-GAAP adjusted revenues

  

$

903,000

 

 

$

920,000

 

Non-GAAP Operating Income and Adjusted Operating Margin Percentage:

The reconciliation of GAAP operating income to non-GAAP operating income, and the resulting GAAP operating margin percentage and non-GAAP adjusted operating margin percentage, as included in CSG’s 2019 full year financial guidance at the midpoint, is as follows:  

 

 

2019

 

 

 

Guidance

 

Operating Income

 

 

 

 

GAAP operating income

 

$

115,000

 

Restructuring and reorganization charges

 

 

300

 

Acquisition-related expenses:

 

 

 

 

Amortization of acquired intangible assets

 

 

12,500

 

Earn-out compensation

 

 

5,100

 

Stock-based compensation

 

 

22,000

 

Non-GAAP operating income

 

$

154,900

 

 

 

 

 

 

Operating Margin Percentage

 

 

 

 

GAAP revenues (mid-point)

 

$

980,000

 

GAAP operating margin percentage

 

 

11.7

%

 

 

 

 

 

Non-GAAP adjusted revenues (mid-point)

 

$

911,500

 

Non-GAAP adjusted operating margin percentage

 

 

17.0

%

 


CSG Systems International, Inc.

Feb. 6, 2019

Page 17

Non-GAAP EPS:

The reconciliation of GAAP EPS to non-GAAP EPS as included in CSG’s 2019 full year financial guidance is as follows (in thousands, except per share amounts):  

 

 

2019 Guidance Range

 

 

 

Low Range

 

 

High Range

 

 

 

Amounts

 

 

EPS (8)

 

 

Amounts

 

 

EPS (8)

 

GAAP net income

 

$

69,600

 

 

$

2.17

 

 

$

73,000

 

 

$

2.27

 

GAAP income tax provision (7)

 

 

24,300

 

 

 

 

 

 

 

25,600

 

 

 

 

 

GAAP income before income taxes

 

 

93,900

 

 

 

 

 

 

 

98,600

 

 

 

 

 

Restructuring and reorganization charges

 

 

300

 

 

 

 

 

 

 

300

 

 

 

 

 

Acquisition-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

  

 

12,500

 

 

 

 

 

 

 

12,500

 

 

 

 

 

Earn-out compensation

 

 

5,100

 

 

 

 

 

 

 

5,100

 

 

 

 

 

Stock-based compensation

 

 

22,000

 

 

 

 

 

 

 

22,000

 

 

 

 

 

Amortization of OID

 

 

2,800

 

 

 

 

 

 

 

2,800

 

 

 

 

 

Non-GAAP income before income taxes

 

 

136,600

 

 

 

 

 

 

 

141,300

 

 

 

 

 

Non-GAAP income tax provision (7)

 

 

(35,500

)

 

 

 

 

 

 

(36,400

)

 

 

 

 

Non-GAAP net income

 

$

101,100

 

 

$

3.15

 

 

$

104,900

 

 

$

3.27

 

 

(7)

For 2019, the estimated effective income tax rate for GAAP and non-GAAP purposes is expected to be approximately 26%.

(8)

The weighted-average diluted shares outstanding are expected to be approximately 32 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 2019 full year financial guidance at the mid-point (in thousands, except percentages):

 

 

2019

 

GAAP net income

 

$

71,300

 

GAAP income tax provision

 

 

25,000

 

Interest expense

 

 

18,500

 

Amortization of OID

 

 

2,800

 

Interest and investment income and other, net

 

 

(2,600

)

GAAP operating income

 

 

115,000

 

Restructuring and reorganization charges

 

 

300

 

Acquisition-related expenses:

 

 

 

 

Amortization of acquired intangible assets

 

 

12,500

 

Earn-out compensation

 

 

5,100

 

Stock-based compensation

 

 

22,000

 

Amortization of other intangible assets

 

 

7,700

 

Amortization of client contract costs

 

 

18,100

 

Depreciation

 

 

23,800

 

Non-GAAP adjusted EBITDA

 

$

204,500

 

Non-GAAP adjusted EBITDA as a percentage of non-GAAP adjusted revenues

 

 

22

%

 


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 CSG’s 2019 full year financial guidance at the mid-point (in thousands):

 

 

2019

 

Cash flows from operating activities

 

$

135,000

 

Purchases of property and equipment

 

 

(30,000

)

Non-GAAP free cash flow

 

$

105,000

 

 

 

 

 

 

GRAPHIC 3 gmgzyvx54ern000001.jpg GRAPHIC begin 644 gmgzyvx54ern000001.jpg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end