CSG Systems Reports Solid Third Quarter 2009 Results
More News related to CSGS
- CSG Systems (CSGS) Elects Reed to Chairman of the Board; Reznicek to Remain as Board Member
- CSG Systems Announces New Chairman of the Board
- CSG Systems (CSGS) Tops Q3 EPS by 4c; Guides Above for FY EPS
- CSG Systems Reports Solid Third Quarter 2009 Results
- Trading Radar for 10/27: Visa (V), Baidu.com (BIDU), WYNN Resorts (WYNN), RF Micro (RFMD), BP (BP) Report
More News related to Press Releases
- Phoenix Tech. (PTEC) Reaches Agreement with RCG Starboard Advisors, Adding 5 Directors to Board; Jeff Smith Named as Chairman
- Walgreens (WAG) Announces Retirement of Three Board Members
- Solarfun Power (SOLF) Appoints Gareth Kung to CFO
Company Successfully Converts 500,000 New Customers onto ACP
ENGLEWOOD, Colo.--(BUSINESS WIRE)-- CSG Systems International, Inc. (Nasdaq: CSGS), a leading provider of customer interaction management and billing solutions, today reported results for the quarter ended September 30, 2009.
Key Highlights:
-- Results for the quarter ended September 30, 2009, were as follows:
o Total revenues were $124.5 million, an increase of six percent over
the same period in 2008.
o Non-GAAPoperating income was $22.5 million, or 18.0% of total
revenues, and GAAP operating income was$17.3 million,or 13.9%of total
revenues.
o Non-GAAPadjusted EBITDA was $33.5 million for the quarter and $100.9
million for the nine months ended September 30, 2009.
o Non-GAAPearnings per diluted share (EPS) was $0.43, which reflects an
unexpected $0.03 benefit as a result of a better than expected income
tax rate. GAAP EPS from continuing operations was $0.29.
o Cash flows from operationsfor the quarter were $37.9 million, and
$97.4 million for the nine months ended September 30, 2009.
o During the third quarter, CSG successfully converted approximately
500,000 customer accounts onto its systems, including triple play and
business customers, bringing the total number of customer accounts
processed as of September 30, 2009, to 46.1 million.
"CSG continues to execute both operationally and financially, while investing in its solutions, its people and its clients," said Peter Kalan, chief executive officer and president of CSG Systems. "This quarter we successfully converted 500,000 new customers onto our ACP platform and converted another 700,000 since quarter-end. We are on track to convert the remaining backlog of customer accounts onto our solution by the first half of 2010.
"In addition, we continue to increase the penetration of our products and services in our client base, with product integrations across both CSG and competitor platforms, as well as were successful in cross-selling our products and services into new vertical markets," Kalan added. "Finally, we remain at the forefront in helping content providers create a more meaningful and interactive customer experience with our Content Direct platform by helping providers manage and optimize their customers experience with the online experience, resulting in increased loyalty and revenues.
"While it continues to be a difficult business environment, we are optimistic about the remainder of the year and 2010 based on our results for the first nine months of this year," said Kalan.
Results of Operations
Revenues: Total revenues for the third quarter of 2009 were $124.5 million, a six percent increase from the $118.0 million for the same period in 2008, with the year-over-year increase related primarily to organic growth factors, and relatively consistent when compared to the $124.8 million for the second quarter of 2009.
Operating Income: Non-GAAP operating income for the third quarter of 2009 was $22.5 million, or 18.0% of total revenues, which compares to 17.9% for the same period last year. Non-GAAP operating income excludes $5.2 million of expenses related to CSG's transition of its data center, which began in the first quarter of 2009. GAAP operating income for the third quarter of 2009 was $17.3 million, or 13.9% of total revenues.
Earnings per Share: Non-GAAP EPS for the third quarter of 2009 was $0.43 per diluted share, compared to non-GAAP EPS of $0.39 per diluted share for the third quarter of 2008. The third quarter of 2009 reflects an unexpected benefit of $0.03 per share as a result of a better than expected income tax rate for the quarter. Non-GAAP EPS excludes the impact of the following items from continuing operations on a tax-affected, per diluted share basis: (i) Data Center Transition Expenses; and (ii) amortization of the original issue discount (OID) for CSG's convertible debt securities. GAAP EPS from continuing operations for the third quarter of 2009 was $0.29, compared to $0.34 for the same period last year.
Adjusted EBITDA: Non-GAAP adjusted EBITDA for the third quarter of 2009 was $33.5 million, compared to $31.4 million in the same period last year, and was $100.9 million for the first nine months of 2009, compared to $99.8 million for the same period in 2008.
Additional disclosures and reconciliations related to CSG's use of non-GAAP financial measures are included in Exhibit 1 at the end of this press release.
Balance Sheet and Cash Flows
Balance Sheet: Certain key balance sheet items as of the end of the indicated quarters are as follows (in thousands):
September 30, June 30, December 31,
2009 2009 2008
Cash, cash equivalents and short-term $ 157,008 $ 132,858 $ 141,217
investments
Net trade accounts receivable 112,324 110,464 120,278
Long-term debt:
Par value $ 170,300 $ 170,300 $ 200,300
Unamortized OID (14,910 ) (16,927 ) (24,512 )
Net debt carrying amount $ 155,390 $ 153,373 $ 175,788
Cash Flows: Certain key operating cash flow items for the indicated quarters then ended are as follows (in thousands):
September 30, June 30, September 30,
2009 2009 2008
Cash Flows from Operating Activities:
Operations $ 30,593 $ 29,658 $ 30,440
Changes in operating assets and 7,289 13,895 (2,881 )
liabilities
Net cash provided by operating $ 37,882 $ 43,553 $ 27,559
activities
Cash Flows from Investing Activities:
Purchases of property and equipment $ (10,092 ) $ (14,360 ) $ (9,686 )
CSG spent $10.1 million on capital expenditures in the third quarter, which includes approximately $2 million related to our data center transition efforts.
Supplemental Data
The following information is provided to assist readers in further evaluating CSG's financial performance (in thousands, except per share amounts):
Quarter Ended Quarter Ended
September 30, 2009 September 30, 2008
Pretax Per Diluted Pretax Per Diluted
Amount (1) Share Amount (1) Share
Impact (2) Impact (2)
Certain non-cash expenses:
Depreciation (3) $ 5,540 $ 0.11 $ 4,469 $ 0.09
Amortization of intangible 3,160 0.06 2,789 0.05
assets
Stock-based employee 3,235 0.07 3,040 0.06
compensation
Total $ 11,935 $ 0.24 $ 10,298 $ 0.20
Nine Months Ended Nine Months Ended
September 30, 2009 September 30, 2008
Pretax Per Diluted Pretax Per Diluted
Amount (1) Share Amount (1) Share
Impact (2) Impact (2)
Certain non-cash expenses:
Depreciation (3) $ 14,681 $ 0.28 $ 12,113 $ 0.22
Amortization of intangible 9,882 0.19 12,805 0.24
assets (4)
Stock-based employee 9,473 0.18 8,608 0.16
compensation
Total $ 34,036 $ 0.65 $ 33,526 $ 0.62
(1) These items (on a pretax basis) are calculated in accordance with GAAP, and are reflected as part of results of operations in the accompanying Unaudited Condensed Consolidated Statements of Income. (2) These items represent the after-tax impact to net income on a per diluted share basis using: (i) CSG's effective income tax rates of approximately 30% and 34%, respectively, for the quarter and nine months ended September 30, 2009, and 33% and 35%, respectively, for the quarter and nine months ended September 30, 2008; and (ii) weighted-average diluted shares outstanding of 34.4 million for the quarter and nine months ended September 30, 2009, and 35.0 million and 34.8 million, respectively, for the quarter and nine months ended September 30, 2008. (3) Depreciation expense includes $0.9 million for the quarter and nine months ended September 30, 2009, that is included in Data Center Transition Expenses in the accompanying Unaudited Condensed Consolidated Statements of Income. (4) The decrease in amortization of intangible assets for the nine months ended September 30, 2009, as compared to the nine months ended September 30, 2008, is primarily due to the change in the life of the Comcast client contract intangible asset as a result of the extension of the contractual arrangement with Comcast effective July 1, 2008.
Total customer accounts processed on CSG's systems as of September 30, 2009, were 46.1 million, compared to 45.4 million customer accounts processed as of June 30, 2009, with the sequential increase related primarily to conversions completed during the quarter.
2009 Financial Guidance
A summary of CSG's financial guidance for the full year 2009 is as follows. Overall, CSG's current expectations are in line with its most recent financial guidance.
Revenues $498 - $500 million Non-GAAP EPS $1.62 - $1.64 GAAP EPS from continuing operations $1.19 - $1.21
Non-GAAP EPS shown above is a non-GAAP financial measure and is explained in greater detail and reconciled to the comparable GAAP measure in the attached Exhibit 1.
Conference Call
CSG will host a one-hour conference call on October 27, 2009, at 5:00 p.m. ET, to discuss CSG's third quarter results. The call will be carried live and archived on the Internet. A link to the conference call is available at www.csgsystems.com. In addition, to reach the conference by phone, dial (877) 941-6009 and ask the operator for the CSG Systems conference call and Liz Bauer, chairperson.
Additional Information
For additional information about CSG, please visit CSG's Web site at www.csgsystems.com. Additional information can be found in the Investor Relations section of the Web site.
About CSG Systems International, Inc.
Headquartered in Englewood, Colorado, CSG Systems International, Inc. (NASDAQ: CSGS) is a customer interaction management company that provides software- and services-based solutions that help clients engage and transact with their customers. With a 25-year heritage in providing customer management and billing solutions to North American cable and direct broadcast satellite companies, CSG has broadened its customer interaction management capabilities to proudly serve this client base as well as new, highly competitive industries including financial services, healthcare, utilities and more. Today, CSG's solutions reach more than half of all U.S. households each month and manage over $36 billion in transactions annually on its clients' behalf. For more information, visit our Web site at www.csgsystems.com.
Forward-Looking Statements
This news release contains forward-looking statements as defined under the Securities Act of 1933, as amended that are based on assumptions about a number of important factors and involve risks and uncertainties that could cause actual results to differ materially from what appears in this news release. These factors include, but are not limited to: 1) the concentration of approximately two-thirds of CSG's revenues with four clients; as a result, the loss of business from any one of those clients could potentially have a material adverse impact to CSG's financial results; 2) CSG's dependency on a variety of computing environments and communications networks, as well as risks inherent to transitioning data centers, thus subjecting CSG to the risks of extended interruptions, outages, unauthorized access and corruption of data; 3) the timing, duration, and degree of an economic turnaround are uncertain; thus there can be no assurances regarding the performance of our business, and the potential impact to our clients and key vendors, resulting from the current economic conditions; 4) continued market acceptance of CSG's Advanced Convergent Platform (ACP) and related products and services; 5) CSG's ability to continuously develop and enhance products in a timely, cost-effective, technically advanced and competitive manner; 6) CSG's ability to implement new solutions, and migrate or convert clients to our solutions in a timely and effective manner; 7) CSG's dependency on the North American communications industry; as a result, key market factors such as further industry consolidation, new market entrants that may not be clients of CSG, macroeconomic conditions affecting the credit and equity markets generally, and/or the financial status of CSG clients may affect CSG's ability to maintain and expand market share; 8) increasing competition in our market from companies of greater size and with broader presence in the communications sector, thus exerting greater influence over client buying decisions; 9) CSG's ability to successfully integrate and manage acquired businesses, technology or assets to achieve the expected strategic, operating and financial goals established for such acquisitions; and 10) CSG's continued ability to protect its intellectual property rights. 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 share and per share amounts)
September 30, December 31,
2009 2008
ASSETS (See Note)
Current assets:
Cash and cash equivalents $ 121,330 $ 83,886
Short-term investments 35,678 57,331
Total cash, cash equivalents and short-term 157,008 141,217
investments
Trade accounts receivable-
Billed, net of allowance of $2,079 and $2,999 112,324 120,278
Unbilled and other 9,507 9,210
Deferred income taxes 13,109 12,755
Income taxes receivable 4,385 -
Other current assets 5,705 4,468
Total current assets 302,038 287,928
Property and equipment, net of depreciation of 56,731 42,594
$84,506 and $80,854
Software, net of amortization of $39,171 and 11,891 9,835
$36,385
Goodwill 104,803 103,971
Client contracts, net of amortization of $120,076 34,963 34,244
and $112,675
Other assets 5,402 6,199
Total assets $ 515,828 $ 484,771
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Client deposits $ 29,971 $ 28,629
Trade accounts payable 24,422 22,943
Accrued employee compensation 25,950 22,997
Deferred revenue 15,600 11,487
Income taxes payable - 4,301
Other current liabilities 8,238 12,896
Total current liabilities 104,181 103,253
Non-current liabilities:
Long-term debt, net of unamortized original issue 155,390 175,788
discount of $14,910 and $24,512
Deferred revenue 8,958 9,914
Income taxes payable 5,232 5,132
Deferred income taxes 37,041 20,338
Other non-current liabilities 4,808 5,659
Total non-current liabilities 211,429 216,831
Total liabilities 315,610 320,084
Stockholders' equity:
Preferred stock, par value $.01 per share;
10,000,000 shares authorized; zero shares issued - -
and outstanding
Common stock, par value $.01 per share; 100,000,000
shares authorized; 35,113,046 shares and 34,720,191 636 629
shares outstanding
Additional paid-in capital 405,284 400,626
Treasury stock, at cost, 28,456,808 shares and (675,623 ) (671,841 )
28,206,808 shares
Accumulated other comprehensive income (loss):
Unrealized gain on short-term investments, net of 22 241
tax
Unrecognized pension plan losses and prior service (919 ) (919 )
costs, net of tax
Accumulated earnings 470,818 435,951
Total stockholders' equity 200,218 164,687
Total liabilities and stockholders' equity $ 515,828 $ 484,771
Note: The prior year consolidated financial statements have been restated to
reflect the adoption of new accounting principles. Information regarding the new
accounting principles and the impact of their adoption was included in CSG's
most recent Form 10-Q for the quarter ended June 30, 2009.
CSG SYSTEMS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED
(in thousands, except per share amounts)
Quarter Ended Nine Months Ended
September 30, September 30, September 30, September 30,
2009 2008 2009 2008
(See Note) (See Note)
Revenues:
Processing and $ 116,267 $ 110,582 $ 345,854 $ 324,056
related services
Software,
maintenance and 8,281 7,398 27,076 24,390
services
Total revenues 124,548 117,980 372,930 348,446
Cost of revenues
(exclusive of
depreciation, shown
separately below):
Processing and 57,881 58,458 175,321 167,482
related services
Software,
maintenance and 6,572 4,448 19,526 14,438
services
Total cost of 64,453 62,906 194,847 181,920
revenues
Other operating
expenses:
Research and 17,787 16,750 52,496 49,675
development
Selling, general and 15,084 12,717 43,891 38,386
administrative
Data center 5,158 - 9,215 -
transition expenses
Depreciation 4,683 4,469 13,824 12,113
Restructuring 76 7 184 71
charges
Total operating 107,241 96,849 314,457 282,165
expenses
Operating income 17,307 21,131 58,473 66,281
Other income
(expense):
Interest expense (1,395 ) (1,922 ) (4,362 ) (5,453 )
Amortization of
original issue (2,017 ) (2,515 ) (6,325 ) (7,396 )
discount
Gain on repurchase
of convertible debt - - 1,468 -
securities
Interest and
investment income, 215 1,193 1,053 3,896
net
Other, net (13 ) 2 (13 ) 17
Total other (3,210 ) (3,242 ) (8,179 ) (8,936 )
Income before income 14,097 17,889 50,294 57,345
taxes
Income tax provision (4,229 ) (5,985 ) (16,898 ) (20,274 )
Income from
continuing 9,868 11,904 33,396 37,071
operations
Discontinued
operations:
Income from
discontinued - - - -
operations
Income tax benefit 1,471 323 1,471 323
Discontinued
operations, net of 1,471 323 1,471 323
tax
Net income $ 11,339 $ 12,227 $ 34,867 $ 37,394
Basic earnings per
common share:
Income from
continuing $ 0.29 $ 0.34 $ 0.97 $ 1.06
operations
Discontinued
operations, net of 0.04 0.01 0.04 0.01
tax
Net income $ 0.33 $ 0.35 $ 1.01 $ 1.07
Diluted earnings per
common share:
Income from
continuing $ 0.29 $ 0.34 $ 0.97 $ 1.06
operations
Discontinued
operations, net of 0.04 0.01 0.04 0.01
tax
Net income $ 0.33 $ 0.35 $ 1.01 $ 1.07
Weighted-average
shares outstanding -
Basic
Common stock 33,287 33,281 33,186 33,191
Participating 1,008 1,656 1,143 1,606
restricted stock
Total 34,295 34,937 34,329 34,797
Weighted-average
shares outstanding -
Diluted:
Common stock 33,419 33,324 33,269 33,221
Participating 1,008 1,656 1,143 1,606
restricted stock
Total 34,427 34,980 34,412 34,827
Note: The prior year consolidated financial statements have been restated to
reflect the adoption of new accounting principles. Information regarding the new
accounting principles and the impact of their adoption was included in CSG's
most recent Form 10-Q for the quarter ended June 30, 2009.
CSG SYSTEMS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED
(in thousands)
Nine Months Ended
September 30, September 30,
2009 2008
Cash flows from operating activities: (See Note)
Net income $ 34,867 $ 37,394
Adjustments to reconcile net income to net cash
provided by operating activities -
Depreciation 14,681 12,113
Amortization 10,463 13,468
Amortization of original issue discount 6,325 7,396
Gain on short-term investments and other (540 ) (368 )
Gain on repurchase of convertible debt securities (1,468 ) -
Gain on curtailment of pension plan - (601 )
Deferred income taxes 17,044 12,429
Excess tax benefit of stock-based compensation (145 ) (236 )
awards
Stock-based employee compensation 9,473 8,608
Changes in operating assets and liabilities:
Trade accounts and other receivables, net 8,322 9,649
Other current and non-current assets (1,824 ) 706
Income taxes payable/receivable (10,798 ) (941 )
Trade accounts payable and accrued liabilities 8,137 637
Deferred revenue 2,911 (4,566 )
Net cash provided by operating activities 97,448 95,688
Cash flows from investing activities:
Purchases of property and equipment (34,476 ) (19,539 )
Purchases of short-term investments (41,966 ) (57,315 )
Proceeds from sale/maturity of short-term 63,800 22,245
investments
Acquisition of businesses, net of cash acquired (7,391 ) (40,267 )
Acquisition of and investments in client contracts (7,244 ) (3,277 )
Net cash used in investing activities (27,277 ) (98,153 )
Cash flows from financing activities:
Proceeds from issuance of common stock 1,067 875
Repurchase of common stock (6,503 ) (1,738 )
Payments on acquired equipment financing (722 ) (341 )
Repurchase of convertible debt securities (26,714 ) -
Excess tax benefit of stock-based compensation 145 236
awards
Net cash used in financing activities (32,727 ) (968 )
Net increase in cash and cash equivalents 37,444 (3,433 )
Cash and cash equivalents, beginning of period 83,886 123,416
Cash and cash equivalents, end of period $ 121,330 $ 119,983
Supplemental disclosures of cash flow information:
Net cash paid during the period for -
Interest $ 2,547 $ 3,269
Income taxes 9,175 8,404
Note: The prior year consolidated financial statements have been restated to
reflect the adoption of new accounting principles. Information regarding the new
accounting principles and the impact of their adoption was included in CSG's
most recent Form 10-Q for the quarter ended June 30, 2009.
EXHIBIT 1
CSG SYSTEMS INTERNATIONAL, INC.
DISCLOSURES
FOR NON-GAAP FINANCIAL MEASURES
Use of Non-GAAP Financial Measures and Limitations
To supplement its consolidated financial statements presented in accordance with GAAP, CSG uses the following non-GAAP financial measures: non-GAAP operating income, non-GAAP earnings per share (EPS), and non-GAAP adjusted EBITDA. CSG believes that these non-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: (i) certain internal financial planning, reporting, and analysis; (ii) forecasting and budgeting purposes; (iii) certain management compensation incentives; and (iv) 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 a more complete understanding of CSG's underlying operational results, trends, performance, and cash generating capabilities, in addition to providing consistency and comparability with CSG's historical financial results, as well as comparability to similar companies in the industry, many of which present similar non-GAAP financial measures to investors.
Non-GAAP financial measures are not a measure 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 statements result in the
exclusion of items that are recurring and will be reflected in its
financial statements in future periods.
-- 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 GAAP amounts excluded from the non-GAAP financial measures and reconciles each non-GAAP financial measure to the most directly comparable GAAP measure.
Non-GAAP Financial Measures - Historical Results
Non-GAAP Operating Income: CSG's calculation of non-GAAP operating income begins with GAAP operating income and adds back the impact of CSG's transition of its data center services (Data Center Transition Expenses). Non-GAAP operating income as a percentage of total revenues (also referred to as "non-GAAP operating income margin") is calculated by taking non-GAAP operating income and dividing it by total revenues for the respective period. The Data Center Transition Expenses are considered a unique and infrequent occurrence for CSG, and therefore are not reflective of CSG's recurring core business operating results. The exclusion of these costs in calculating CSG's non-GAAP operating income and non-GAAP operating income margin allows management and investors an additional means to compare CSG's current operating results with historical and future periods.
The reconciliations of GAAP operating income to non-GAAP operating income for the indicated quarters and nine months then ended are as follows (in thousands, except percentages):
Quarter Ended Quarter Ended
September 30, 2009 September 30, 2008
Amounts % of Amounts % of
Revenues Revenues
GAAP operating income $ 17,307 13.9 % $ 21,131 17.9 %
Data Center Transition Expenses 5,158 4.1 % - -
Non-GAAP operating income $ 22,465 18.0 % $ 21,131 17.9 %
Nine Months Ended Nine Months Ended
September 30, 2009 September 30, 2008
Amounts % of Amounts % of
Revenues Revenues
GAAP operating income $ 58,473 15.7 % $ 66,281 19.0 %
Data Center Transition Expenses 9,215 2.5 % - -
Non-GAAP operating income $ 67,688 18.2 % $ 66,281 19.0 %
Non-GAAP EPS: CSG's calculation of non-GAAP EPS begins with GAAP EPS from continuing operations and then excludes the following items from continuing operations on a tax-affected, per diluted share basis: (i) CSG's Data Center Transition Expenses; (ii) amortization of the original issue discount (OID) for CSG's convertible debt securities; and (iii) the gain on the repurchase of CSG's convertible debt securities. CSG believes this presentation provides meaningful supplemental information regarding CSG's performance, and these items are included in CSG's determination of non-GAAP financial information for the following reasons:
-- The Data Center Transition Expenses and any gains on the repurchase of
CSG's convertible debt securities are unique and infrequent in
occurrence for CSG, and therefore may not be 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 operating results
with historical and future periods.
-- The amortization of the convertible debt securities OID is additional
interest expense as a result of the adoption of a new accounting
pronouncement effective January 1, 2009. The exclusion of these costs in
calculating CSG's non-GAAP financial measures allows management and
investors an additional means to compare CSG's current interest expense
with historical periods prior to the adoption of this new accounting
pronouncement. In addition, 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 debt securities for cash flow,
liquidity, and debt service purposes.
The reconciliations of GAAP EPS from continuing operations to non-GAAP EPS for the indicated quarters and nine months then ended are as follows (in thousands, except per share amounts):
Quarter Ended Quarter Ended
September 30, 2009 September 30, 2008
Pretax Per Diluted Pretax Per Diluted
Amount (1) Share Amount (1) Share
Impact (2) Impact (2)
GAAP income before income $ 14,097 $ 0.29 $ 17,889 $ 0.34
taxes
Data Center Transition 5,158 0.10 - -
Expenses
Amortization of original issue 2,017 0.04 2,515 0.05
discount
Non-GAAP income before income $ 21,272 $ 0.43 $ 20,404 $ 0.39
taxes
Nine Months Ended Nine Months Ended
September 30, 2009 September 30, 2008
Pretax Per Diluted Pretax Per Diluted
Amount (1) Share Amount (1) Share
Impact (2) Impact (2)
GAAP income before income $ 50,294 $ 0.97 $ 57,345 $ 1.06
taxes
Data Center Transition 9,215 0.18 - -
Expenses
Amortization of original issue 6,325 0.12 7,396 0.14
discount
Gain on repurchase of (1,468 ) (0.03 ) - -
convertible debt securities
Non-GAAP income before income $ 64,366 $ 1.24 $ 64,741 $ 1.20
taxes
(1) These items (on a pretax basis) are calculated in accordance with GAAP, and are reflected as part of results of operations in the accompanying Unaudited Condensed Consolidated Statements of Income. (2) These items represent the after-tax impact to net income on a per diluted share basis using: (i) CSG's effective income tax rates of approximately 30% and 34%, respectively, for the quarter and nine months ended September 30, 2009, and 33% and 35%, respectively, for the quarter and nine months ended September 30, 2008; and (ii) weighted-average diluted shares outstanding of 34.4 million for the quarter and nine months ended September 30, 2009, and 35.0 million and 34.8 million, respectively, for the quarter and nine months ended September 30, 2008.
Non-GAAP Adjusted EBITDA: CSG defines adjusted EBITDA as income before interest, taxes, depreciation, amortization, stock-based compensation, and unique and infrequent items, such as the Data Center Transition Expenses and the gain on the repurchase of CSG's convertible debt securities, discussed above. CSG's calculation of adjusted EBITDA begins with CSG's non-GAAP operating income, shown above, which excludes interest income and expense, income taxes, and unique and infrequent items, and adds back CSG's non-cash charges: depreciation, amortization of intangible assets, and stock-based compensation. CSG believes that adjusted EBITDA is useful to investors and other users of its financial statements as it provides additional information in evaluating the following: (i) operating performance; (ii) liquidity and debt servicing capabilities; and (iii) enterprise valuation purposes.
CSG's calculation of adjusted EBITDA and the reconciliations of CSG's adjusted EBITDA measure to net income and cash flows from operations for the indicated quarters and nine months then ended are as follows (in thousands):
Quarter Ended Nine Months Ended
September 30, September 30,
2009 2008 2009 2008
Non-GAAP operating income $ 22,465 $ 21,131 $ 67,688 $ 66,281
Depreciation 4,683 4,469 13,824 12,113
Amortization of intangible assets 3,160 2,789 9,882 12,805
Stock-based employee compensation 3,235 3,040 9,473 8,608
Adjusted EBITDA $ 33,543 $ 31,429 $ 100,867 $ 99,807
Quarter Ended Nine Months Ended
September 30, September 30,
2009 2008 2009 2008
Net income $ 11,339 $ 12,227 $ 34,867 $ 37,394
Interest expense 1,395 1,922 4,362 5,453
Amortization of original issue 2,017 2,515 6,325 7,396
discount
Interest and investment income (202 ) (1,195 ) (1,040 ) (3,913 )
and other, net
Income tax provision, net 2,758 5,662 15,427 19,951
Depreciation 4,683 4,469 13,824 12,113
Amortization of intangible 3,160 2,789 9,882 12,805
assets
Stock-based employee 3,235 3,040 9,473 8,608
compensation
Data Center Transition Expenses 5,158 - 9,215 -
Gain on repurchase of - - (1,468 ) -
convertible debt securities
Adjusted EBITDA $ 33,543 $ 31,429 $ 100,867 $ 99,807
Adjusted EBITDA as a percentage 26.9 % 26.6 % 27.0 % 28.6 %
of revenues
Quarter Ended Nine Months Ended
September 30, September 30,
2009 2008 2009 2008
Cash flows from operating $ 37,882 $ 27,559 $ 97,448 $ 95,688
activities
Income tax provision, net 2,758 5,662 15,427 19,951
Changes in operating assets (7,289 ) 2,881 (6,748 ) (5,485 )
and liabilities
Deferred income taxes (5,224 ) (6,086 ) (17,044 ) (12,429 )
Data Center Transition 4,301 - 8,358 -
Expenses, net of depreciation
Interest expense 1,395 1,922 4,362 5,453
Interest and investment income (202 ) (1,195 ) (1,040 ) (3,913 )
and other, net
Other (78 ) 686 104 542
Adjusted EBITDA $ 33,543 $ 31,429 $ 100,867 $ 99,807
Adjusted EBITDA as a 26.9 % 26.6 % 27.0 % 28.6 %
percentage of revenues
Non-GAAP Financial Measures - 2009 Financial Guidance
Non-GAAP Operating Income Margin: The reconciliation of GAAP operating income margin to non-GAAP operating income margin as included in CSG's 2009 full year financial guidance is as follows:
2009 Guidance
GAAP operating income margin 15.0 %
Data Center Transition Expenses as a percentage of total revenues 3.0 %
(3)
Non-GAAP operating income margin 18.0 %
(3) This represents the pretax impact of the estimated 2009 Data Center
Transition Expenses of approximately $15 million to $16 million on CSG's
operating income margin.
The reconciliation of GAAP EPS from continuing operations to non-GAAP EPS as included in CSG's 2009 full year financial guidance is as follows:
2009 Guidance Range (4)
GAAP EPS from continuing operations $ 1.19 $ 1.21
Data Center Transition Expenses (5) 0.30 0.30
Amortization of original issue discount (6) 0.16 0.16
Gain on repurchase of convertible debt securities (7) (0.03 ) (0.03 )
Non-GAAP EPS $ 1.62 $ 1. 64
(4) The after-tax impact of these items is calculated using CSG's estimated
full year 2009 effective income tax rate of approximately 34%, and using the
estimated weighted-average diluted shares outstanding of 34.5 million for
2009.
(5) This represents the after-tax impact of the estimated 2009 Data Center
Transition Expenses of approximately $15 million to $16 million on a per
diluted share basis.
(6) This represents the after-tax impact of the estimated 2009 expense related
to the amortization of the OID expense for CSG's convertible debt securities
of approximately $8.4 million on a per diluted share basis.
(7) This represents the after-tax impact of the gain on the repurchase of
convertible debt securities of $1.5 million on a per diluted share basis. At
this time, CSG's 2009 full year guidance assumes that there will be no
additional debt repurchases.
Source: CSG Systems International, Inc.
Related Categories
Press ReleasesStocks Mentioned
-0.16Sign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
