Csg Systems International, Inc.NASDAQ: CSGS

CSG Systems International Reports Second Quarter 2020 Results

· Issued by Csg Systems International, Inc. via Business Wire

GREENWOOD VILLAGE, Colo.--(BUSINESS WIRE)-- CSG (NASDAQ: CSGS), the trusted partner to simplify the complexity of business transformation in the digital age, today reported results for the quarter ended June 30, 2020.

Financial Results:

  • Second quarter 2020 financial results:
    • Total revenue was $240.3 million and total non-GAAP adjusted revenue was $224.6 million.
    • GAAP operating income was $19.8 million, or 8.2% of total revenue, and non-GAAP operating income was $30.6 million, or 13.6% of non-GAAP adjusted revenue.
    • GAAP earnings per diluted share (EPS) was $0.32 and non-GAAP EPS was $0.59.
    • Cash flows from operations were $57.7 million, with non-GAAP free cash flow of $48.2 million.

Shareholder Returns:

  • CSG declared its quarterly cash dividend of $0.235 per share of common stock, or a total of approximately $8 million, to shareholders.

“We delivered another solid quarter during some very challenging times,” said Bret Griess, president and chief executive officer of CSG International. “Our predictable, resilient business provides us with good visibility, driven by our ability to lengthen and strengthen our relationships and expand our footprint within existing customers, while continuing to diversify our revenue by adding new customers in existing and new verticals. We feel very good about our performance thus far in 2020 and our ability to maintain our non-GAAP guidance in the midst of a global pandemic.”

Financial Overview (unaudited)

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

Quarter Ended June 30,

Six Months Ended June 30,

Percent

Percent

2020

2019

Changed

2020

2019

Changed

GAAP Results:

Revenue

$

240,321

$

245,856

(2

%)

$

485,938

$

490,649

(1

%)

Operating Income

19,775

30,338

(35

%)

52,934

62,431

(15

%)

Operating Margin Percentage

8.2

%

12.3

%

10.9

%

12.7

%

EPS

$

0.32

$

0.60

(47

%)

$

0.99

$

1.19

(17

%)

Non-GAAP Results:

Adjusted Revenue

$

224,626

$

228,078

(2

%)

$

451,919

$

455,739

(1

%)

Operating Income

30,633

40,145

(24

%)

72,787

81,458

(11

%)

Adjusted Operating Margin Percentage

13.6

%

17.6

%

16.1

%

17.9

%

EPS

$

0.59

$

0.85

(31

%)

$

1.46

$

1.67

(13

%)

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 csgi.com.

Results of Operations

GAAP Results: Total revenue for the second quarter of 2020 was $240.3 million, a 2% decrease when compared to both revenue of $245.9 million for the second quarter of 2019 and $245.6 million for the first quarter of 2020. These decreases can be mainly attributed to the extended sales and implementation cycles and processing volume reductions as a result of the impact of the COVID-19 pandemic, as well as foreign currency headwinds. The year-over-year decrease also reflects pricing adjustments associated with the five-year Comcast extension effective January 1, 2020, however this was offset by the year-over-year growth in revenue management solutions.

GAAP operating income for the second quarter of 2020 was $19.8 million, or 8.2% of total revenue, compared to $30.3 million, or 12.3% of total revenue, for the second quarter of 2019, and $33.2 million, or 13.5% of total revenue, for the first quarter of 2020. The decrease in operating income for the second quarter of 2020 can be primarily attributed to the write-off of approximately $10 million of deferred contract costs resulting from the discontinuance of a project implementation.

GAAP EPS for the second quarter of 2020 was $0.32 as compared to $0.60 for the second quarter of 2019, and $0.66 for the first quarter of 2020. The decline in GAAP EPS is primarily due to the write-off of deferred contract costs, discussed above, which had a negative impact on GAAP EPS for the second quarter of 2020 of $0.23.

Non-GAAP Results: Non-GAAP adjusted revenue for the second quarter of 2020 was $224.6 million, a 2% decrease when compared to non-GAAP adjusted revenue of $228.1 million for the second quarter of 2019, and a 1% decrease when compared to $227.3 million for the first quarter of 2020.

Non-GAAP operating income for the second quarter of 2020 was $30.6 million, or 13.6% of total non-GAAP adjusted revenue, compared to $40.1 million, or 17.6% of total non-GAAP adjusted revenue for the second quarter of 2019, and $42.2 million, or 18.5% of total non-GAAP adjusted revenue for the first quarter of 2020.

Non-GAAP EPS for the second quarter of 2020 was $0.59 compared to $0.85 for the second quarter of 2019, and $0.87 for the first quarter of 2020.

The changes in non-GAAP adjusted revenue, non-GAAP operating income, and non-GAAP EPS between quarters are primarily due to the factors discussed above.

Balance Sheet and Cash Flows

Cash, cash equivalents and short-term investments as of June 30, 2020 were $171.2 million compared to $131.3 million as of March 31, 2020 and $182.7 million as of December 31, 2019. CSG had net cash flows from operations for the second quarters ended June 30, 2020 and 2019 of $57.7 million and $15.6 million, respectively, and had non-GAAP free cash flow of $48.2 million and $6.0 million, respectively.

Summary of 2020 Financial Guidance

CSG’s is updating its financial guidance for the full year 2020, as follows:

As of

August 5, 2020

Previous

GAAP Measures:

Revenue

No change

$960 - $1,000 million

Operating Margin Percentage

11.1% - 11.7%

11.4% - 11.9%

EPS

$1.99 - $2.22

$2.04 - $2.27

Cash Flows from Operating Activities

No change

$110 - $135 million

Non-GAAP Measures:

Adjusted Revenue

No change

$891 - $924 million

Adjusted Operating Margin Percentage

No change

16.0% - 16.5%

EPS

No change

$2.87 - $3.10

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 csgi.com.

Conference Call

CSG will host a conference call on Wednesday, August 5, 2020 at 5:00 p.m. EDT, to discuss CSG’s second quarter results for 2020. 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, call 800-437-2398 and ask the operator for the CSG Systems International conference call and David Banks, chairperson.

Additional Information

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

About CSG

For more than 35 years, CSG has simplified the complexity of business, delivering innovative customer engagement solutions that help companies acquire, monetize, engage and retain customers. Operating across more than 120 countries worldwide, CSG manages billions of critical customer interactions annually, and its award-winning suite of software and services allow companies across dozens of industries to tackle their biggest business challenges and thrive in an ever-changing marketplace. CSG is the trusted partner for driving digital innovation for hundreds of leading global brands, including AT&T, Charter Communications, Comcast, DISH, Eastlink, Formula One, Maximus, MTN and Telstra. To learn more, visit our website at csgi.com and connect with 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’s business may be disrupted and its results of operations and cash flows adversely affected by the COVID-19 pandemic;
  • CSG derives approximately forty percent of its revenue from its two 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’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;
  • 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.

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)

 

June 30,

December 31,

2020

2019

ASSETS

Current assets:

Cash and cash equivalents

$

144,019

$

156,548

Short-term investments

27,183

26,109

Total cash, cash equivalents and short-term investments

171,202

182,657

Settlement assets

139,248

169,327

Trade accounts receivable:

Billed, net of allowance of $4,057 and $3,735

244,413

244,058

Unbilled

35,941

33,450

Income taxes receivable

7,516

4,297

Other current assets

44,448

35,293

Total current assets

642,768

669,082

Non-current assets:

Property and equipment, net of depreciation of $100,883 and $98,029

84,689

84,429

Operating lease right-of-use assets

117,304

94,847

Software, net of amortization of $131,835 and $125,437

29,141

32,526

Goodwill

262,774

259,164

Acquired client contracts, net of amortization of $96,491 and $93,767

52,776

55,105

Client contract costs, net of amortization of $37,827 and $31,526

41,561

50,746

Deferred income taxes

9,193

9,392

Other assets

29,176

27,739

Total non-current assets

626,614

613,948

Total assets

$

1,269,382

$

1,283,030

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Current portion of long-term debt

$

12,188

$

10,313

Operating lease liabilities

21,771

22,442

Client deposits

37,278

38,687

Trade accounts payable

34,494

32,704

Accrued employee compensation

45,689

77,527

Settlement liabilities

137,894

168,342

Deferred revenue

52,195

45,094

Income taxes payable

7,632

2,806

Other current liabilities

21,626

20,778

Total current liabilities

370,767

418,693

Non-current liabilities:

Long-term debt, net of unamortized discounts of $7,726 and $10,053

342,274

346,509

Operating lease liabilities

102,609

78,936

Deferred revenue

16,772

18,552

Income taxes payable

2,706

2,543

Deferred income taxes

13,334

6,376

Other non-current liabilities

23,298

14,759

Total non-current liabilities

500,993

467,675

Total liabilities

871,760

886,368

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; 33,080 and 32,891 shares outstanding

699

696

Additional paid-in capital

458,362

454,663

Treasury stock, at cost; 35,507 and 35,356 shares

(874,592

)

(867,817

)

Accumulated other comprehensive income (loss):

Unrealized gains on short-term investments, net of tax

44

16

Cumulative foreign currency translation adjustments

(51,932

)

(39,519

)

Accumulated earnings

865,041

848,623

Total stockholders' equity

397,622

396,662

Total liabilities and stockholders' equity

$

1,269,382

$

1,283,030

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

 

Quarter Ended

Six Months Ended

June 30,

2020

June 30,

2019

June 30,

2020

June 30,

2019

Revenue

$

240,321

$

245,856

$

485,938

$

490,649

Cost of revenue (exclusive of depreciation, shown separately below)

138,153

132,234

269,359

261,197

Other operating expenses:

Research and development

29,263

30,645

59,600

63,236

Selling, general and administrative

44,999

45,372

89,383

91,290

Depreciation

5,634

5,441

11,199

10,554

Restructuring and reorganization charges

2,497

1,826

3,463

1,941

Total operating expenses

220,546

215,518

433,004

428,218

Operating income

19,775

30,338

52,934

62,431

Other income (expense):

Interest expense

(4,040

)

(4,498

)

(8,253

)

(9,058

)

Amortization of original issue discount

(740

)

(700

)

(1,470

)

(1,390

)

Interest and investment income, net

303

417

832

936

Other, net

(1,048

)

1,280

(1,117

)

(231

)

Total other

(5,525

)

(3,501

)

(10,008

)

(9,743

)

Income before income taxes

14,250

26,837

42,926

52,688

Income tax provision

(3,884

)

(7,458

)

(11,046

)

(14,058

)

Net income

$

10,366

$

19,379

$

31,880

$

38,630

Weighted-average shares outstanding:

Basic

32,100

32,093

32,047

32,111

Diluted

32,258

32,458

32,308

32,448

Earnings per common share:

Basic

$

0.32

$

0.60

$

0.99

$

1.20

Diluted

0.32

0.60

0.99

1.19

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

 

Six Months Ended

June 30,

2020

June 30,

2019

Cash flows from operating activities:

Net income

$

31,880

$

38,630

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

Depreciation

11,199

10,554

Amortization

22,043

24,625

Amortization of original issue discount

1,470

1,390

Asset impairment

10,595

365

Gain on short-term investments and other

(110

)

(170

)

Deferred income taxes

6,771

4,181

Stock-based compensation

10,112

8,500

Subtotal

93,960

88,075

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

Trade accounts receivable, net

(6,286

)

(31,751

)

Other current and non-current assets and liabilities

(8,951

)

(16,222

)

Income taxes payable/receivable

1,332

(315

)

Trade accounts payable and accrued liabilities

(36,381

)

(17,328

)

Deferred revenue

6,803

5,970

Net cash provided by operating activities

50,477

28,429

Cash flows from investing activities:

Purchases of software, property and equipment

(14,334

)

(17,858

)

Purchases of short-term investments

(35,112

)

(22,542

)

Proceeds from sale/maturity of short-term investments

34,185

28,753

Acquisition of and investments in business, net of cash acquired

(9,991

)

(4,000

)

Net cash used in investing activities

(25,252

)

(15,647

)

Cash flows from financing activities:

Proceeds from issuance of common stock

1,247

1,115

Payment of cash dividends

(15,856

)

(14,808

)

Repurchase of common stock

(14,515

)

(20,741

)

Payments on long-term debt

(4,687

)

(3,750

)

Net cash used in financing activities

(33,811

)

(38,184

)

Effect of exchange rate fluctuations on cash

(3,943

)

(98

)

Net decrease in cash and cash equivalents

(12,529

)

(25,500

)

Cash and cash equivalents, beginning of period

156,548

139,277

Cash and cash equivalents, end of period

$

144,019

$

113,777

Supplemental disclosures of cash flow information:

Cash paid during the period for-

Interest

$

7,327

$

8,110

Income taxes

2,865

10,244

EXHIBIT 1

CSG SYSTEMS INTERNATIONAL, INC.

SUPPLEMENTAL REVENUE ANALYSIS

 

Revenue by Significant Customers: 10% or more of Revenue

 

Quarter Ended

Quarter Ended

Quarter Ended

June 30, 2020

March 31, 2020

June 30, 2019

Amount

% of

Revenue

Amount

% of

Revenue

Amount

% of

Revenue

Comcast

$

53,282

22

%

$

52,679

21

%

$

55,439

23

%

Charter

51,364

21

%

50,712

21

%

48,455

20

%

Revenue by Vertical

 

Quarter Ended

Quarter Ended

Quarter Ended

June 30,

March 31,

June 30,

2020

2020

2019

Broadband/Cable/Satellite

60

%

58

%

58

%

Telecommunications

18

%

17

%

19

%

All other

22

%

25

%

23

%

Total revenue

100

%

100

%

100

%

Revenue by Geography

 

Quarter Ended

Quarter Ended

Quarter Ended

June 30,

March 31,

June 30,

2020

2020

2019

Americas

87

%

88

%

87

%

Europe, Middle East and Africa

9

%

9

%

9

%

Asia Pacific

4

%

3

%

4

%

Total revenue

100

%

100

%

100

%

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 revenue, non-GAAP operating income, 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.

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 CSG. Because CSG controls the integrated service provided under its payment services client contracts, these transaction fees are presented gross, and not netted against revenue; however, other payments companies who do not provide and/or control an integrated service present their revenue net of transaction fees. The exclusion of these fees in calculating CSG’s non-GAAP adjusted revenue provides management and investors an additional means to use to compare CSG’s current revenue 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 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 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 software, property and equipment.

Non-GAAP Financial Measures

Non-GAAP Adjusted Revenue:

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

Quarter Ended

June 30,

Six Months Ended

June 30,

2020

2019

2020

2019

GAAP revenue

$

240,321

$

245,856

$

485,938

$

490,649

Less: Transaction fees

(15,695

)

(17,778

)

(34,019

)

(34,910

)

Non-GAAP adjusted revenue

$

224,626

$

228,078

$

451,919

$

455,739

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

June 30,

Six Months Ended

June 30,

2020

2019

2020

2019

GAAP operating income

$

19,775

$

30,338

$

52,934

$

62,431

Restructuring and reorganization charges (1)

2,497

1,826

3,463

1,941

Acquisition-related expenses:

Amortization of acquired intangible assets

3,033

3,174

6,084

6,355

Earn-out compensation

-

-

-

1,260

Transaction-related costs

73

-

126

-

Stock-based compensation (1)

5,255

4,807

10,180

9,471

Non-GAAP operating income

$

30,633

$

40,145

$

72,787

$

81,458

Non-GAAP adjusted revenue

$

224,626

$

228,078

$

451,919

$

455,739

Non-GAAP adjusted operating margin percentage

13.6

%

17.6

%

16.1

%

17.9

%

(1)

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

Non-GAAP EPS:

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

Quarter Ended

Quarter Ended

June 30, 2020

June 30, 2019

Amounts

EPS (3)

Amounts

EPS (3)

GAAP net income

$

10,366

$

0.32

$

19,379

$

0.60

GAAP income tax provision (2)

3,884

7,458

GAAP income before income taxes

14,250

26,837

Restructuring and reorganization charges (1)

2,497

1,826

Acquisition-related costs:

Amortization of acquired intangible assets

3,033

3,174

Transaction-related costs

73

-

Stock-based compensation (1)

5,255

4,807

Amortization of OID

740

700

Non-GAAP income before income taxes

25,848

37,344

Non-GAAP income tax provision (2)

(6,850

)

(9,709

)

Non-GAAP net income

$

18,998

$

0.59

$

27,635

$

0.85

Six Months Ended

Six Months Ended

June 30, 2020

June 30, 2019

Amounts

EPS (3)

Amounts

EPS (3)

GAAP net income

$

31,880

$

0.99

$

38,630

$

1.19

GAAP income tax provision (2)

11,046

14,058

GAAP income before income taxes

42,926

52,688

Restructuring and reorganization charges (1)

3,463

1,941

Acquisition-related expenses:

Amortization of acquired intangible assets

6,084

6,355

Earn-out compensation

-

1,260

Transaction-related costs

126

-

Stock-based compensation (1)

10,180

9,471

Amortization of OID

1,470

1,390

Non-GAAP income before income taxes

64,249

73,105

Non-GAAP income tax provision (2)

(17,026

)

(19,007

)

Non-GAAP net income

$

47,223

$

1.46

$

54,098

$

1.67

(2)

For the second quarter and six months ended June 30, 2020 the GAAP effective income tax rates were approximately 27% and 26%, respectively, and the non-GAAP effective income tax rates were approximately 27% for both periods. For the second quarter and six months ended June 30, 2019 the GAAP effective income tax rates were approximately 28% and 27%, respectively, and the non-GAAP effective income tax rates were approximately 26% for both periods.

 

(3)

The outstanding diluted shares for the second quarter and six months ended June 30, 2020 were 32.3 million for both periods, and for the second quarter and six months ended June 30, 2019 were 32.5 million and 32.4 million, respectively.

Non-GAAP Adjusted EBITDA:

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

Quarter Ended

Six Months Ended

June 30,

June 30,

2020

2019

2020

2019

GAAP net income

$

10,366

$

19,379

$

31,880

$

38,630

GAAP income tax provision

3,884

7,458

11,046

14,058

Interest expense (4)

4,040

4,498

8,253

9,058

Amortization of OID

740

700

1,470

1,390

Interest and investment income and other, net

745

(1,697

)

285

(705

)

GAAP operating income

19,775

30,338

52,934

62,431

Restructuring and reorganization charges (1)

2,497

1,826

3,463

1,941

Acquisition-related expenses:

Amortization of acquired intangible assets (5)

3,033

3,174

6,084

6,355

Earn-out compensation

-

-

-

1,260

Transaction-related costs

73

-

126

-

Stock-based compensation (1)

5,255

4,807

10,180

9,471

Amortization of other intangible assets (5)

3,249

2,666

6,534

5,040

Amortization of client contract costs (5)

4,542

6,419

8,568

12,398

Depreciation

5,634

5,441

11,199

10,554

Non-GAAP adjusted EBITDA

$

44,058

$

54,671

$

99,088

$

109,450

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

20

%

24

%

22

%

24

%

(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

Six Months Ended

June 30,

June 30,

2020

2019

2020

2019

Amortization of acquired intangible assets

$

3,033

$

3,174

$

6,084

$

6,355

Amortization of other intangible assets

3,249

2,666

6,534

5,040

Amortization of client contract costs

4,542

6,419

8,568

12,398

Amortization of deferred financing costs

431

417

857

832

Total amortization

$

11,255

$

12,676

$

22,043

$

24,625

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

Six Months Ended

June 30,

June 30,

2020

2019

2020

2019

Cash flows from operating activities

$

57,690

$

15,603

$

50,477

$

28,429

Purchases of software, property and equipment

(9,512

)

(9,572

)

(14,334

)

(17,858

)

Non-GAAP free cash flow

$

48,178

$

6,031

$

36,143

$

10,571

Non-GAAP Financial Measures – 2020 Financial Guidance

Non-GAAP Adjusted Revenue:

The reconciliation of GAAP revenue to non-GAAP adjusted revenue, as included in CSG’s 2020 full year financial guidance, is as follows:

2020 Guidance Range

Low Range

High Range

GAAP revenues

$

960,000

$

1,000,000

Less: Transaction fees

(69,000

)

(76,000

)

Non-GAAP adjusted revenues

$

891,000

$

924,000

Non-GAAP Operating Income:

The reconciliation of GAAP operating income to non-GAAP operating income, as included in CSG’s 2020 full year financial guidance, is as follows (in thousands, except percentages):

2020 Guidance Range

Low Range

High Range

Operating Income

GAAP operating income

$

106,800

$

117,000

Restructuring and reorganization charges

3,500

3,500

Acquisition-related expenses:

Amortization of acquired intangible assets

11,500

11,500

Transaction-related costs

100

100

Stock-based compensation

20,700

20,700

Non-GAAP operating income

$

142,600

$

152,800

Operating Margin Percentage

GAAP revenue

$

960,000

$

1,000,000

GAAP operating margin percentage

11.1

%

11.7

%

Non-GAAP adjusted revenue

$

891,000

$

924,000

Non-GAAP adjusted operating margin percentage

16.0

%

16.5

%

Non-GAAP EPS:

The reconciliation of GAAP EPS to non-GAAP EPS as included in CSG’s 2020 full year financial guidance is as follows (in thousands, except per share amounts):

2020 Guidance Range

Low Range

High Range

Amounts

EPS (7)

Amounts

EPS (7)

GAAP net income

$

64,100

$

1.99

$

71,600

$

2.22

GAAP income tax provision (6)

22,700

25,400

GAAP income before income taxes

86,800

97,000

Restructuring and reorganization charges

3,500

3,500

Acquisition-related expenses:

Amortization of acquired intangible assets

11,500

11,500

Transaction-related costs

100

100

Stock-based compensation

20,700

20,700

Amortization of OID

3,000

3,000

Non-GAAP income before income taxes

125,600

135,800

Non-GAAP income tax provision (6)

(33,200

)

(35,900

)

Non-GAAP net income

$

92,400

$

2.87

$

99,900

$

3.10

(6)

For 2020, the estimated effective income tax rate for GAAP and non-GAAP purposes is expected to be approximately 27%.

 

(7)

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 2020 full year financial guidance (in thousands, except percentages):

2020 Guidance Range

Low Range

High Range

GAAP net income

$

64,100

$

71,600

GAAP income tax provision (6)

22,700

25,400

Interest expense

16,700

16,700

Amortization of OID

3,000

3,000

Interest and investment income and other, net

300

300

GAAP operating income

106,800

117,000

Restructuring and reorganization charges

3,500

3,500

Acquisition-related expenses:

Amortization of acquired intangible assets

11,500

11,500

Transaction-related costs

100

100

Stock-based compensation

20,700

20,700

Amortization of other intangible assets

12,400

12,400

Amortization of client contract costs

18,400

18,400

Depreciation

24,100

24,100

Non-GAAP adjusted EBITDA

$

197,500

$

207,700

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

22

%

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 the indicated period (in thousands):

2020 Guidance Range

Low Range

High Range

Cash flows from operating activities

$

110,000

$

135,000

Purchases of software, property and equipment

(25,000

)

(35,000

)

Non-GAAP free cash flow

$

85,000

$

100,000

David Banks, Investor Relations (303) 200-3127 E-mail: david.banks@csgi.com

Source: CSG Systems International