SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Carbonite Inc – ‘8-K’ for 7/25/19 – ‘EX-99.1’

On:  Thursday, 7/25/19, at 4:08pm ET   ·   For:  7/25/19   ·   Accession #:  1340127-19-153   ·   File #:  1-35264

Previous ‘8-K’:  ‘8-K’ on / for 7/1/19   ·   Next:  ‘8-K’ on 8/15/19 for 8/14/19   ·   Latest:  ‘8-K/A’ on 12/26/19 for 12/24/19

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size

 7/25/19  Carbonite Inc                     8-K:2,5,7,9 7/25/19   16:2.1M

Current Report   —   Form 8-K   —   Sect. 13 / 15(d) – SEA’34
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     42K 
 2: EX-10.1     Material Contract                                   HTML     49K 
 3: EX-99.1     Miscellaneous Exhibit                               HTML    193K 
 4: EX-99.2     Miscellaneous Exhibit                               HTML     19K 
 5: EX-99.3     Miscellaneous Exhibit                               HTML     20K 
12: R1          Cover Page Cover Page                               HTML     47K 
14: XML         IDEA XML File -- Filing Summary                      XML     13K 
11: XML         XBRL Instance -- q22019earningsrelease_htm           XML     15K 
13: EXCEL       IDEA Workbook of Financial Reports                  XLSX      6K 
 7: EX-101.CAL  XBRL Calculations -- carb-20190725_cal               XML      7K 
 8: EX-101.DEF  XBRL Definitions -- carb-20190725_def                XML      9K 
 9: EX-101.LAB  XBRL Labels -- carb-20190725_lab                     XML     66K 
10: EX-101.PRE  XBRL Presentations -- carb-20190725_pre              XML     36K 
 6: EX-101.SCH  XBRL Schema -- carb-20190725                         XSD     16K 
15: JSON        XBRL Instance as JSON Data -- MetaLinks               12±    19K 
16: ZIP         XBRL Zipped Folder -- 0001340127-19-000153-xbrl      Zip     50K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 <!   C:   C: 
  Exhibit  


Exhibit 99.1
Carbonite Announces Second Quarter 2019 Financial Results
BOSTON, MA - July 25, 2019 - Carbonite, Inc. (NASDAQ: CARB), a global leader in data protection, today announced financial results for the second quarter ended June 30, 2019.
Second Quarter 2019 Highlights:
Revenue of $121.5 million increased 56% year-over-year.
Non-GAAP revenue of $135.0 million increased 69% year-over-year.1 
Net loss was ($11.3) million, compared to net loss of ($5.7) million in 2018.
Net loss per share was ($0.33) (basic and diluted), as compared to ($0.20) (basic and diluted) in 2018.
Non-GAAP net income per share was $0.58 (basic) and $0.56 (diluted), as compared to $0.50 (basic) and $0.45 (diluted) in 2018.2 
Adjusted EBITDA of $39.1 million, or 29% of non-GAAP revenue, compared to $20.9 million, or 26% of non-GAAP revenue in 2018.3 
“Carbonite delivered second quarter non-GAAP revenue of $135 million, up 69% year-over-year, while delivering an adjusted EBITDA margin of 29%,” said Steve Munford, chairman of the board and interim CEO of Carbonite. “Our security software business performed well during the quarter, however, we continued to experience challenges in parts of our data protection business. We remain committed to capitalizing on the opportunity of combining data protection and security, while we improve the effectiveness of our go-to-market efforts and deliver on our profitability targets.”
Munford added, “During the quarter we executed on our previously stated plans and made approximately $55 million in accelerated principal payments on our outstanding term loan; we remain committed to leveraging our strong and growing free cash flow to aggressively pay down outstanding debt.”
The Company uses a variety of operational and financial metrics, including non-GAAP financial measures, to evaluate its performance and financial condition. The accompanying financial data includes additional information regarding these metrics and a reconciliation of non-GAAP financial information to GAAP. The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
Second Quarter 2019 Results:
Revenue for the second quarter was $121.5 million, an increase of 56% from $77.7 million in the second quarter of 2018. Non-GAAP revenue for the second quarter was $135.0 million, an increase of 69% from $79.9 million in the second quarter of 2018.1 
Net loss for the second quarter was ($11.3) million, compared to net loss of ($5.7) million in the second quarter of 2018. Non-GAAP net income for the second quarter was $19.8 million, compared to non-GAAP net income of $14.2 million in the second quarter of 2018.2 
Net loss per share for the second quarter was ($0.33) (basic and diluted), compared to net loss per share of ($0.20) (basic and diluted) in the second quarter of 2018. Non-GAAP net income per share was $0.58 (basic) and $0.56 (diluted) for the second quarter, compared to non-GAAP net income per share of $0.50 (basic) and $0.45 (diluted) in the second quarter of 2018.2 
Adjusted EBITDA for the second quarter was $39.1 million, compared to $20.9 million in the second quarter of 2018.3 
Gross margin for the second quarter was 72.4%, compared to 70.3% in the second quarter of 2018. Non-GAAP gross margin was 82.3% in the second quarter, compared to 77.1% in the second quarter of 2018.4 
Cash flow from operations for the second quarter was $20.3 million, compared to $13.6 million in the second quarter of 2018. Adjusted free cash flow for the second quarter was $24.3 million, compared to $13.3 million in the second quarter of 2018.5 
 
1 
Non-GAAP revenue excludes the impact of purchase accounting adjustments for acquisitions.
2 
Non-GAAP net income and non-GAAP net income per share excludes the impact of purchase accounting adjustments on acquired deferred revenue, amortization expense on intangible assets, stock-based compensation expense, litigation-related expense, restructuring-related expense, acquisition-related expense, non-cash convertible debt interest expense and the income tax effect of non-GAAP adjustments.





3 
Adjusted EBITDA is calculated by excluding the impact of interest expense, net, income taxes, depreciation, amortization, purchase accounting adjustments on acquired deferred revenue, stock-based compensation expense, litigation-related expense, restructuring-related expense, and acquisition-related expense from net (loss) income.
4 
Non-GAAP gross margin excludes the impact of purchase accounting adjustments on acquired deferred revenue, amortization expense on intangible assets, stock-based compensation expense, and acquisition-related expense.
5 
Adjusted free cash flow is calculated by subtracting the cash paid for the purchase of property and equipment and adding the payments related to acquisitions, restructuring, and litigation to net cash provided by operating activities.
CEO Transition
In a separate press release issued today, Carbonite announced that Steve Munford has been named interim CEO of Carbonite, effective immediately. Mr. Munford succeeds Mohamad Ali, who has stepped down as president and CEO and as a member of the Carbonite Board, also effective immediately.
Business Outlook
Based on the information available as of July 25, 2019, Carbonite expects the following for the third quarter and full year of 2019:
Third Quarter 2019:
 
Current Guidance
(7/25/2019)
GAAP Revenue
$117 - $119 million
Non-GAAP Revenue
$131 - $133 million
Adjusted EBITDA
$34 - $37 million

Full Year 2019:
 
Prior Guidance
(5/2/2019)
Current Guidance
(7/25/2019)
GAAP Revenue
$457 - $471 million
$443.5 - $448.5 million
Non-GAAP Revenue
$491 - $505 million
$477.5 - $482.5 million
Non-GAAP Gross Margin
80.5% - 81.5%
80.5% - 81.5%
Adjusted EBITDA
$132 - $137 million
$132 - $137 million
Carbonite’s expectations of adjusted EBITDA for the third quarter and full year of 2019 excludes the impact of interest expense, net, income taxes, depreciation, amortization, purchase accounting adjustments on acquired deferred revenue, stock-based compensation expense, litigation-related expense, restructuring-related expense and acquisition-related expense from net income (loss).
The Company is assuming an effective annual tax rate of approximately 22% and 35.5 million shares outstanding for the full year of 2019.
Conference Call and Webcast Information
Carbonite will host a conference call on Thursday, July 25, 2019 at 5:30 p.m. ET to review these results. This call will be webcast live and can be found in the investor relations section of the Company's website at http://investor.carbonite.com. The conference call can also be accessed by dialing (877) 303-1393 in the United States or (315) 625-3228 internationally with the passcode: 8188460.
Following the completion of the call, a recorded replay will be available on the Company’s website, http://investor.carbonite.com, under “Events & Presentations”.
Non-GAAP Financial Measures
To supplement our consolidated financial statements presented in accordance with GAAP, this press release contains non-GAAP financial measures, including non-GAAP revenue, non-GAAP gross margin, non-GAAP net income and non-GAAP net income per share, non-GAAP operating expense, adjusted EBITDA and adjusted free cash flow.





The Company believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and ordinary results of operations. The Company’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods and uses these measures in financial reports prepared for management and the Company’s board of directors. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other software-as-a-service companies, many of which present similar non-GAAP financial measures to investors.
The Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant items that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management. The Company urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures provided in the tables at the end of this press release, and not to rely on any single financial measure to evaluate the Company’s business.
With respect to our expectations under "Business Outlook" above, the Company has not reconciled non-GAAP gross margin to gross margin or adjusted EBITDA to net income (loss) in this press release because we do not provide guidance for amortization expense on intangible assets, depreciation expense, stock-based compensation expense, litigation-related expense, income tax expense, restructuring-related expense, interest expense, and acquisition-related expense as we are unable to quantify certain of these amounts that would be required to be included in the GAAP measure without unreasonable efforts. In addition, the Company believes such reconciliations would imply a degree of precision that would be confusing or misleading to investors.
Cautionary Language Concerning Forward-Looking Statements
Certain matters discussed in this press release, including under “Business Outlook,” have "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements may generally be identified as such because the context of such statements will include words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or words of similar import. Similarly, statements that describe the Company's future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results and the timing of certain events to differ materially from future results expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, our ability to integrate the Webroot acquisition and other acquisitions into our operations and achieve the expected operational and financial benefits of such acquisitions and the timing of such benefits, our ability to profitably attract new customers and retain existing customers, our dependence on the market for cloud backup services, our ability to manage growth, changes in economic or regulatory conditions or other trends affecting the Internet and the information technology industry, and those discussed in the section titled "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018 filed with the Securities and Exchange Commission (the "SEC"), which is available on www.sec.gov, and elsewhere in any subsequent periodic or current reports filed by us with the SEC. Except as required by applicable law, we do not undertake any obligation to update our forward-looking statements to reflect future events, new information or circumstances.
About Carbonite
Carbonite provides a robust Data Protection Platform for businesses, including backup, disaster recovery, high availability and workload migration technology. The Carbonite Data Protection Platform supports businesses on a global scale with secure cloud infrastructure. To learn more, visit www.carbonite.com and follow us on Twitter at @Carbonite.
Carbonite, Inc. serves customers through three brands: Carbonite data protection, Webroot cybersecurity, and MailStore email archiving.
Investor Relations Contact:
Jeremiah Sisitsky
Carbonite
781-928-0713
investor.relations@carbonite.com








Media Contact:

Sarah King
Carbonite
617-421-5601
media@carbonite.com





Carbonite, Inc.
Consolidated Statement of Operations (unaudited)
(In thousands, except share and per share amounts)

 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
Revenue:
 
 
 
 
 
 
 
Services
$
114,431

 
$
68,814

 
$
185,934

 
$
123,388

Product
7,079

 
8,920

 
16,791

 
18,372

Total revenue
121,510

 
77,734

 
202,725

 
141,760

Cost of revenue:
 
 
 
 
 
 
 
Services
23,956

 
18,358

 
41,058

 
33,688

Product
440

 
374

 
823

 
931

Amortization of intangible assets
9,081

 
4,325

 
12,375

 
6,750

Total cost of revenue
33,477

 
23,057

 
54,256

 
41,369

Gross profit
88,033

 
54,677

 
148,469

 
100,391

Operating expenses:
 
 
 
 
 
 
 
Research and development
27,879

 
15,719

 
43,686

 
28,238

General and administrative
17,567

 
13,460

 
38,556

 
27,920

Sales and marketing
36,945

 
22,086

 
58,710

 
41,946

Amortization of intangible assets
9,765

 
3,652

 
14,065

 
4,591

Restructuring charges
702

 
41

 
702

 
903

Total operating expenses
92,858

 
54,958

 
155,719

 
103,598

Loss from operations
(4,825
)
 
(281
)
 
(7,250
)
 
(3,207
)
Interest expense
(11,844
)
 
(3,420
)
 
(15,855
)
 
(6,021
)
Interest income
418

 
169

 
1,383

 
413

Other income (expense), net
175

 
183

 
387

 
195

Loss before income taxes
(16,076
)
 
(3,349
)
 
(21,335
)
 
(8,620
)
(Benefit) provision for income taxes
(4,802
)
 
2,338

 
(12,064
)
 
(14,877
)
Net (loss) income
$
(11,274
)
 
$
(5,687
)
 
$
(9,271
)
 
$
6,257

Net (loss) income per share:
 
 
 
 
 
 
 
Basic
$
(0.33
)
 
$
(0.20
)
 
$
(0.27
)
 
$
0.22

Diluted
$
(0.33
)
 
$
(0.20
)
 
$
(0.27
)
 
$
0.20

Weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
34,459,359

 
28,628,173

 
34,312,971

 
28,485,695

Diluted
34,459,359

 
28,628,173

 
34,312,971

 
30,885,633







Carbonite, Inc.
Consolidated Balance Sheets (unaudited)
(In thousands)
 
 
 
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
83,378

 
$
198,087

Trade accounts receivable, net
47,110

 
31,569

Prepaid expenses and other current assets
22,573

 
10,409

Total current assets
153,061

 
240,065

Property and equipment, net
45,961

 
34,101

Right-of-use lease assets
48,299

 

Other assets
24,176

 
13,876

Acquired intangible assets, net
417,827

 
117,963

Goodwill
543,524

 
155,086

Total assets
$
1,232,848

 
$
561,091

Liabilities and Stockholders’ Equity
 
 
 
Current liabilities
 
 
 
Accounts payable
$
7,787

 
$
2,114

Accrued compensation
20,919

 
11,620

Accrued expenses and other current liabilities
29,947

 
15,844

Current portion of deferred revenue
180,053

 
121,553

Total current liabilities
238,706

 
151,131

Long-term debt
598,301

 
118,305

Long-term lease liabilities
46,750

 

Deferred revenue, net of current portion
43,727

 
29,151

Long-term deferred tax liabilities
43,052

 
1,456

Other long-term liabilities
3,140

 
3,838

Total liabilities
973,676

 
303,881

Stockholders’ equity
 
 
 
Common stock
374

 
366

Additional paid-in capital
461,633

 
451,618

Treasury stock, at cost
(47,850
)
 
(48,522
)
Accumulated other comprehensive income
2,188

 
1,650

Accumulated deficit
(157,173
)
 
(147,902
)
Total stockholders’ equity
259,172

 
257,210

Total liabilities and stockholders’ equity
$
1,232,848

 
$
561,091








Carbonite, Inc.
Consolidated Statement of Cash Flows (unaudited)
(In thousands)
 
 
Six Months Ended
June 30, 2019
 
2019
 
2018
Operating activities
 
 
 
Net (loss) income
$
(9,271
)
 
$
6,257

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
34,214

 
17,763

Amortization of right-of-use lease assets
3,556

 

Amortization of deferred costs
1,413

 
931

Gain on disposal of equipment
(17
)
 
(141
)
Impairment of capitalized software

 
653

Stock-based compensation expense
9,717

 
8,478

Benefit for deferred income taxes
(12,241
)
 
(16,317
)
Non-cash interest expense related to amortization of debt discount
3,955

 
3,101

Other non-cash items, net
(262
)
 
64

Changes in assets and liabilities, net of acquisition:
 
 
 
Accounts receivable
3,401

 
(6,437
)
Prepaid expenses and other current assets
(394
)
 
(1,541
)
Other assets
(1,512
)
 
(3,771
)
Accounts payable
4,553

 
(3,895
)
Accrued expenses and other current liabilities
(6,254
)
 
2,549

Other long-term liabilities
(6,858
)
 
53

Deferred revenue
15,020

 
9,099

Net cash provided by operating activities
39,020

 
16,846

Investing activities
 
 
 
Purchases of property and equipment
(6,023
)
 
(7,795
)
Proceeds from sale of property and equipment and businesses
77

 
534

Proceeds from maturities of derivatives
1,340

 
1,680

Purchases of derivatives
(6
)
 
(1,403
)
Payment for intangibles

 
(1,250
)
Payment for acquisition, net of cash acquired
(622,009
)
 
(144,597
)
Net cash used in investing activities
(626,621
)
 
(152,831
)
Financing activities

 
 
Proceeds from exercise of stock options
263

 
942

Proceeds from issuance of treasury stock under employee stock purchase plan
1,582

 
1,215

Payments of withholding taxes in connection with restricted stock unit vesting
(905
)
 
(1,184
)
Proceeds from long-term borrowings, net of debt issuance costs
529,483

 
88,068

Payments on long-term borrowings
(55,000
)
 
(10,000
)
Net cash provided by financing activities
475,423

 
79,041

Effect of currency exchange rate changes on cash
(92
)
 
(305
)
Net decrease in cash, cash equivalents and restricted cash
(112,270
)
 
(57,249
)
Cash, cash equivalents and restricted cash, beginning of period
198,087

 
128,231

Cash, cash equivalents and restricted cash, end of period
$
85,817

 
$
70,982






Carbonite, Inc.
Reconciliation of GAAP to Non-GAAP Measures (unaudited)
(In thousands, except share and per share amounts)

Reconciliation of GAAP Revenue to Non-GAAP Revenue
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
GAAP revenue
$
121,510

 
$
77,734

 
$
202,725

 
$
141,760

Add:
 
 
 
 
 
 
 
Fair value adjustment of acquired deferred revenue
13,537

 
2,116

 
15,290

 
2,998

Non-GAAP revenue
$
135,047

 
$
79,850

 
$
218,015

 
$
144,758


Reconciliation of GAAP Gross Margin to Non-GAAP Gross Margin
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
Gross profit
$
88,033

 
$
54,677

 
$
148,469

 
$
100,391

Gross margin
72.4
%
 
70.3
%
 
73.2
%
 
70.8
%
Add:
 
 
 
 
 
 
 
Fair value adjustment of acquired deferred revenue
13,537

 
2,116

 
15,290

 
2,998

Amortization of intangibles
9,081

 
4,325

 
12,375

 
6,750

Stock-based compensation expense
478

 
413

 
902

 
738

Acquisition-related expense

 
3

 
14

 
57

Non-GAAP gross profit
$
111,129

 
$
61,534

 
$
177,050

 
$
110,934

Non-GAAP gross margin
82.3
%
 
77.1
%
 
81.2
%
 
76.6
%


































Reconciliation of GAAP Net Income and Net Income per Share to Non-GAAP Net Income and Net Income per Share
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
GAAP net (loss) income
$
(11,274
)
 
$
(5,687
)
 
$
(9,271
)
 
$
6,257

Add:
 
 
 
 
 
 
 
Fair value adjustment of acquired deferred revenue
13,537

 
2,116

 
15,290

 
2,998

Amortization of intangibles
18,846

 
7,977

 
26,440

 
11,341

Stock-based compensation expense
5,512

 
4,741

 
9,717

 
8,478

Litigation-related expense
73

 
46

 
171

 
63

Restructuring-related expense
702

 
41

 
702

 
903

Acquisition-related expense
872

 
2,357

 
10,735

 
5,977

Non-cash debt interest expense
2,243

 
1,558

 
3,955

 
3,101

Less:
 
 
 
 
 
 
 
Income tax effect of non-GAAP adjustments
10,664

 
(1,027
)
 
22,455

 
16,818

Non-GAAP net income
$
19,847

 
$
14,176

 
$
35,284

 
$
22,300

GAAP net (loss) income per share:
 
 
 
 
 
 
 
Basic
$
(0.33
)
 
$
(0.20
)
 
$
(0.27
)
 
$
0.22

Diluted
$
(0.33
)
 
$
(0.20
)
 
$
(0.27
)
 
$
0.20

Non-GAAP net income per share:
 
 
 
 
 
 
 
Basic
$
0.58

 
$
0.50

 
$
1.03

 
$
0.78

Diluted
$
0.56

 
$
0.45

 
$
1.00

 
$
0.72

GAAP weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
34,459,359

 
28,628,173

 
34,312,971

 
28,485,695

Diluted
34,459,359

 
28,628,173

 
34,312,971

 
30,885,633

Non-GAAP weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
34,459,359

 
28,628,173

 
34,312,971

 
28,485,695

Diluted
35,277,653

 
31,718,232

 
35,285,788

 
30,885,633








Reconciliation of GAAP Operating Expense to Non-GAAP Operating Expense
 
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
Research and development
$
27,879

 
$
15,719

 
$
43,686

 
$
28,238

Less:
 
 
 
 
 
 
 
Stock-based compensation expense
1,611

 
1,047

 
2,557

 
1,734

Acquisition-related expense

 
2

 
83

 
37

Non-GAAP research and development
$
26,268

 
$
14,670

 
$
41,046

 
$
26,467

 
 
 
 
 
 
 
 
General and administrative
$
17,567

 
$
13,460

 
$
38,556

 
$
27,920

Less:
 
 
 
 
 
 
 
Stock-based compensation expense
2,290

 
2,494

 
4,248

 
4,618

Litigation-related expense
73

 
46

 
171

 
63

Acquisition-related expense
768

 
2,321

 
10,246

 
5,811

Non-GAAP general and administrative
$
14,436

 
$
8,599

 
$
23,891

 
$
17,428

 
 
 
 
 
 
 
 
Sales and marketing
$
36,945

 
$
22,086

 
$
58,710

 
$
41,946

Less:
 
 
 
 
 
 
 
Stock-based compensation expense
1,133

 
787

 
2,010

 
1,388

Acquisition-related expense
104

 
31

 
392

 
72

Non-GAAP sales and marketing
$
35,708

 
$
21,268

 
$
56,308

 
$
40,486

 
 
 
 
 
 
 
 
Amortization of intangible assets
$
9,765

 
$
3,652

 
$
14,065

 
$
4,591

Less:
 
 
 
 
 
 
 
Amortization of intangible assets
9,765

 
3,652

 
14,065

 
4,591

Non-GAAP amortization of intangible assets
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
Restructuring charges
$
702

 
$
41

 
$
702

 
$
903

Less:
 
 
 
 
 
 
 
Restructuring-related expense
702

 
41

 
702

 
903

Non-GAAP restructuring charges
$

 
$

 
$

 
$








Calculation of Adjusted Free Cash Flow
 
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
Net cash provided by operating activities
$
20,276

 
$
13,555

 
$
39,020

 
$
16,846

Subtract:
 
 
 
 
 
 
 
Purchases of property and equipment
3,265

 
4,507

 
6,023

 
7,795

Free cash flow
17,011

 
9,048

 
32,997

 
9,051

 
 
 
 
 
 
 
 
Add:
 
 
 
 
 
 
 
Acquisition-related payments
7,182

 
3,681

 
10,853

 
5,328

Restructuring-related payments

 
461

 

 
1,125

Litigation-related payments
137

 
85

 
138

 
212

Adjusted free cash flow
$
24,330

 
$
13,275

 
$
43,988

 
$
15,716

Reconciliation of EBITDA and Adjusted EBITDA to Net (Loss) Income
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
 
2019
 
2018
 
2019
 
2018
Net (loss) income
$
(11,274
)
 
$
(5,687
)
 
$
(9,271
)
 
$
6,257

Adjustments:
 
 
 
 
 
 
 
Interest expense, net
11,426

 
3,251

 
14,472

 
5,608

Income tax (benefit) provision
(4,802
)
 
2,338

 
(12,064
)
 
(14,877
)
Depreciation and amortization
23,065

 
11,686

 
34,214

 
17,763

EBITDA
18,415

 
11,588

 
27,351

 
14,751

 
 
 
 
 
 
 
 
Adjustments to EBITDA:
 
 
 
 
 
 
 
Fair value adjustment of acquired deferred revenue
13,537

 
2,116

 
15,290

 
2,998

Stock-based compensation expense
5,512

 
4,741

 
9,717

 
8,478

Litigation-related expense
73

 
46

 
171

 
63

Restructuring-related expense
702

 
41

 
702

 
903

Acquisition-related expense
872

 
2,357

 
10,735

 
5,977

Adjusted EBITDA
$
39,111

 
$
20,889

 
$
63,966

 
$
33,170





Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
Filed on / For Period end:7/25/19
6/30/1910-Q
12/31/1810-K,  DEF 14A
 List all Filings 
Top
Filing Submission 0001340127-19-000153   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Fri., Apr. 26, 6:31:44.2am ET