Upgrade to SI Premium - Free Trial

CSG Systems International Reports Record Revenues for Fourth Quarter 2020

February 3, 2021 4:05 PM

DENVER--(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 and year ended December 31, 2020.

Financial Results:

Shareholder Returns:

“As challenging as 2020 was, CSG is fortunate to have a strong, resilient business model that generates good recurring cash flows and high revenue and earnings visibility,” said Brian Shepherd, president and chief executive officer of CSG. “We are pleased to announce that our 2020 financial performance finished at the high end of our guidance ranges, despite the challenges of the pandemic. Our strong fourth quarter finish in 2020 was underpinned by the strength of our customer base as CSG continues to be a trusted technology provider that helps our clients better acquire, monetize, engage and retain their customers. Looking ahead, we remain well positioned to lengthen and strengthen our relationships with existing customers, accelerate our growth and diversify our revenue base.”

Financial Overview (unaudited)

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

Quarter Ended December 31,

Year Ended December 31,

Percent

Percent

2020

2019

Changed

2020

2019

Changed

GAAP Results:

Revenue

$

260,487

$

254,747

2

%

$

990,533

$

996,810

(1

%)

Operating Income

23,675

30,258

(22

%)

105,556

126,109

(16

%)

Operating Margin Percentage

9.1

%

11.9

%

10.7

%

12.7

%

EPS

$

0.41

$

0.70

(41

%)

$

1.82

$

2.55

(29

%)

Non-GAAP Results:

Adjusted Revenue

$

243,248

$

236,907

3

%

$

922,862

$

927,696

(1

%)

Operating Income

42,987

41,540

3

%

154,887

165,702

(7

%)

Adjusted Operating Margin Percentage

17.7

%

17.5

%

16.8

%

17.9

%

EPS

$

0.90

$

0.98

(8

%)

$

3.12

$

3.53

(12

%)

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 fourth quarter of 2020 was $260.5 million, a 2% increase when compared to revenue of $254.7 million for the fourth quarter of 2019, and a 7% increase when compared to revenue of $244.1 million for the third quarter of 2020. These increases in revenue can be mainly attributed to a strong quarter of managed services, software, and professional services revenue. The fourth quarter marks the second quarter of sequential revenue growth, reflecting stabilization in sales and implementation cycles and a rebound in processing volumes that were negatively impacted in the first half of 2020 as a result of the COVID-19 pandemic. Total revenue for the full year 2020 was $990.5 million, a 1% decrease when compared to revenue of $996.8 million for the full year 2019. This decrease is primarily due to the pricing adjustments associated with the five-year Comcast extension effective January 1, 2020, as well as foreign currency headwinds, offset by the strong fourth quarter revenue discussed above, and year-over-year growth in revenue management solutions.

GAAP operating income for the fourth quarter of 2020 was $23.7 million, or 9.1% of total revenue, compared to $30.3 million, or 11.9% of total revenue, for the fourth quarter of 2019, and $28.9 million, or 11.9% of total revenue, for the third quarter of 2020. GAAP operating income for the full year 2020 was $105.6 million, or 10.7% of total revenue, compared to $126.1 million, or 12.7% of total revenue, for the full year 2019. GAAP operating income for the fourth quarter of 2020 was negatively impacted by executive transition costs of $11.2 million. Full year 2020 operating income was also negatively impacted by executive transition costs of $13.0 million and lower revenue. Additionally, GAAP operating income for the full year 2020 includes the benefit of lower employee-related costs, off-set to a certain extent by the write-off of approximately $10 million of deferred contract costs resulting from the discontinuance of a project implementation during the second quarter.

GAAP EPS for the fourth quarter of 2020 was $0.41, as compared to $0.70 for the fourth quarter of 2019, and $0.42 for the third quarter of 2020. GAAP EPS for the full year 2020 was $1.82, compared to $2.55 for the full year 2019. The year-over-year decreases in GAAP EPS can be mainly attributed to the lower operating income, discussed above, and a lower effective income tax rate in 2019 due to Comcast’s exercise of 0.4 million vested common stock warrants that resulted in the recognition of an approximately $4 million net income tax benefit in the fourth quarter of 2019.

Non-GAAP Results: Non-GAAP adjusted revenue for the fourth quarter of 2020 was $243.2 million, a 3% increase when compared to non-GAAP adjusted revenue of $236.9 million for the fourth quarter of 2019, and a 7% increase when compared to $227.7 million for the third quarter of 2020. Total non-GAAP adjusted revenue for the full year 2020 was $922.9 million, a 1% decrease when compared to $927.7 million for the full year 2019. The fluctuations in non-GAAP adjusted revenue between periods are primarily due to the factors discussed above.

Non-GAAP operating income for the fourth quarter of 2020 was $43.0 million, or 17.7% of total non-GAAP adjusted revenue, compared to $41.5 million, or 17.5% of total non-GAAP adjusted revenue for the fourth quarter of 2019, and $39.1 million, or 17.2% of total non-GAAP adjusted revenue for the third quarter of 2020. Non-GAAP operating income for the full year 2020 was $154.9 million, or 16.8% of total non-GAAP adjusted revenue, compared to $165.7 million, or 17.9% of total non-GAAP adjusted revenue for the full year 2019. The full year-over-year decrease in non-GAAP operating income is reflective of the approximately $10 million write-off of deferred contract costs and lower revenue, discussed above, off-set to a certain extent by lower employee related costs.

Non-GAAP EPS for the fourth quarter of 2020 was $0.90 compared to $0.98 for the fourth quarter of 2019, and $0.76 for the third quarter of 2020. Non-GAAP EPS for the full year 2020 was $3.12 compared to $3.53 for the full year 2019. The year-over-year decreases in non-GAAP EPS are primarily due to the lower 2019 non-GAAP effective income tax rate, with the full year non-GAAP EPS also impacted by lower non-GAAP operating income discussed above.

Balance Sheet and Cash Flows

Cash, cash equivalents and short-term investments as of December 31, 2020 were $240.3 million compared to $212.1 million as of September 30, 2020 and $182.7 million as of December 31, 2019. CSG had net cash flows from operations for the fourth quarters ended December 31, 2020 and 2019 of $57.3 million and $43.5 million, respectively, and had non-GAAP free cash flow of $52.1 million and $33.9 million, respectively. For the year ended December 31, 2020 and 2019, CSG generated net cash flows from operations of $173.0 million and $151.1 million, respectively, and had non-GAAP free cash flow of $143.6 million and $113.8 million, respectively.

Summary of 2021 Financial Guidance

CSG’s financial guidance for the full year 2021 is as follows:

GAAP Measures:

Revenue

$995 - $1,035 million

Operating Margin Percentage

12.2% - 12.7%

EPS

$2.30 - $2.53

Cash Flows from Operating Activities

$135 - $155 million

Non-GAAP Measures:

Adjusted Revenue

$922 - $954 million

Adjusted Operating Margin Percentage

16.25% - 16.75%

EPS

$3.02 - $3.24

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, February 3, 2021 at 5:00 p.m. EST, to discuss CSG’s fourth quarter and full year 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.

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:

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)

December 31,

December 31,

2020

2019

ASSETS

Current assets:

Cash and cash equivalents

$

188,699

$

156,548

Short-term investments

51,598

26,109

Total cash, cash equivalents and short-term investments

240,297

182,657

Settlement assets

149,785

169,327

Trade accounts receivable:

Billed, net of allowance of $3,628 and $3,735

226,623

244,058

Unbilled

37,785

33,450

Income taxes receivable

2,167

4,297

Other current assets

41,688

35,293

Total current assets

698,345

669,082

Non-current assets:

Property and equipment, net of depreciation of $105,073 and $98,029

81,759

84,429

Operating lease right-of-use assets

110,756

94,847

Software, net of amortization of $139,836 and $125,437

26,453

32,526

Goodwill

272,322

259,164

Acquired client contracts, net of amortization of $105,778 and $93,767

48,012

55,105

Client contract costs, net of amortization of $39,893 and $31,526

47,238

50,746

Deferred income taxes

10,205

9,392

Other assets

36,910

27,739

Total non-current assets

633,655

613,948

Total assets

$

1,332,000

$

1,283,030

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Current portion of long-term debt

$

14,063

$

10,313

Operating lease liabilities

22,651

22,442

Client deposits

39,992

38,687

Trade accounts payable

29,834

32,704

Accrued employee compensation

86,289

77,527

Settlement liabilities

148,819

168,342

Deferred revenue

52,357

45,094

Income taxes payable

6,627

2,806

Other current liabilities

19,383

20,778

Total current liabilities

420,015

418,693

Non-current liabilities:

Long-term debt, net of unamortized discounts of $5,346 and $10,053

337,154

346,509

Operating lease liabilities

95,926

78,936

Deferred revenue

17,275

18,552

Income taxes payable

2,436

2,543

Deferred income taxes

5,109

6,376

Other non-current liabilities

31,690

14,759

Total non-current liabilities

489,590

467,675

Total liabilities

909,605

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; 32,713 and 32,891 shares outstanding

700

696

Additional paid-in capital

470,557

454,663

Treasury stock, at cost; 35,980 and 35,356 shares

(894,126

)

(867,817

)

Accumulated other comprehensive income (loss):

Unrealized gains on short-term investments, net of tax

13

16

Cumulative foreign currency translation adjustments

(31,151

)

(39,519

)

Accumulated earnings

876,402

848,623

Total stockholders' equity

422,395

396,662

Total liabilities and stockholders' equity

$

1,332,000

$

1,283,030

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

Quarter Ended

Year Ended

December 31,
2020

December 31,
2019

December 31,
2020

December 31,
2019

Revenue

$

260,487

$

254,747

$

990,533

$

996,810

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

135,165

131,871

535,597

525,122

Other operating expenses:

Research and development

32,822

32,207

122,847

127,994

Selling, general and administrative

61,864

53,345

198,279

191,329

Depreciation

5,910

5,503

22,926

21,422

Restructuring and reorganization charges

1,051

1,563

5,328

4,834

Total operating expenses

236,812

224,489

884,977

870,701

Operating income

23,675

30,258

105,556

126,109

Other income (expense):

Interest expense

(3,606

)

(4,300

)

(15,500

)

(17,748

)

Amortization of original issue discount

(762

)

(720

)

(2,983

)

(2,819

)

Interest and investment income, net

158

457

1,244

1,785

Other, net

223

(1,481

)

(2,961

)

(1,604

)

Total other

(3,987

)

(6,044

)

(20,200

)

(20,386

)

Income before income taxes

19,688

24,214

85,356

105,723

Income tax provision

(6,423

)

(1,633

)

(26,645

)

(22,953

)

Net income

$

13,265

$

22,581

$

58,711

$

82,770

Weighted-average shares outstanding:

Basic

31,832

31,967

32,010

32,051

Diluted

32,225

32,443

32,278

32,465

Earnings per common share:

Basic

$

0.42

$

0.71

$

1.83

$

2.58

Diluted

0.41

0.70

1.82

2.55

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

Year Ended

December 31,
2020

December 31,
2019

Cash flows from operating activities:

Net income

$

58,711

$

82,770

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

Depreciation

22,926

21,422

Amortization

43,947

45,700

Amortization of original issue discount

2,983

2,819

Asset impairment

11,030

438

Gain on short-term investments and other

(123

)

(364

)

Deferred income taxes

(1,033

)

(77

)

Stock-based compensation

25,237

19,919

Subtotal

163,678

172,627

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

Trade accounts receivable, net

14,659

(4,015

)

Other current and non-current assets and liabilities

(10,688

)

(17,727

)

Income taxes payable/receivable

5,405

4,771

Trade accounts payable and accrued liabilities

(5,752

)

(10,317

)

Deferred revenue

5,718

5,737

Net cash provided by operating activities

173,020

151,076

Cash flows from investing activities:

Purchases of software, property and equipment

(29,397

)

(37,319

)

Purchases of short-term investments

(81,824

)

(54,258

)

Proceeds from sale/maturity of short-term investments

56,454

52,135

Acquisition of and investments in business, net of cash acquired

(11,491

)

(17,194

)

Net cash used in investing activities

(66,258

)

(56,636

)

Cash flows from financing activities:

Proceeds from issuance of common stock

2,523

2,227

Payment of cash dividends

(31,056

)

(29,126

)

Repurchase of common stock

(38,123

)

(30,918

)

Exercise of common stock warrants

-

(12,911

)

Payments on long-term debt

(10,313

)

(7,500

)

Net cash used in financing activities

(76,969

)

(78,228

)

Effect of exchange rate fluctuations on cash

2,358

1,059

Net increase in cash and cash equivalents

32,151

17,271

Cash and cash equivalents, beginning of period

156,548

139,277

Cash and cash equivalents, end of period

$

188,699

$

156,548

Supplemental disclosures of cash flow information:

Cash paid during the period for-

Interest

$

13,681

$

16,064

Income taxes

22,431

18,358

EXHIBIT 1
CSG SYSTEMS INTERNATIONAL, INC.
SUPPLEMENTAL REVENUE ANALYSIS

Revenue by Significant Customers: 10% or more of Revenue

Quarter Ended

Quarter Ended

Quarter Ended

December 31, 2020

September 30, 2020

December 31, 2019

Amount

% of Revenue

Amount

% of Revenue

Amount

% of Revenue

Comcast

$

54,845

21

%

$

52,483

22

%

$

60,049

24

%

Charter

54,121

21

%

53,202

22

%

50,617

20

%

Year Ended

Year Ended

December 31, 2020

December 31, 2019

Amount

% of Revenue

Amount

% of Revenue

Comcast

$

213,290

22

%

$

228,962

23

%

Charter

209,400

21

%

194,994

20

%

Revenue by Vertical

Quarter Ended

Quarter Ended

Quarter Ended

December 31,

September 30,

December 31,

2020

2020

2019

Broadband/Cable/Satellite

56

%

59

%

59

%

Telecommunications

22

%

18

%

19

%

All other

22

%

23

%

22

%

Total revenue

100

%

100

%

100

%

Year Ended

Year Ended

December 31,

December 31,

2020

2019

Broadband/Cable/Satellite

58

%

58

%

Telecommunications

19

%

19

%

All other

23

%

23

%

Total revenue

100

%

100

%

Revenue by Geography

Quarter Ended

Quarter Ended

Quarter Ended

December 31,

September 30,

December 31,

2020

2020

2019

Americas

84

%

86

%

88

%

Europe, Middle East and Africa

12

%

10

%

8

%

Asia Pacific

4

%

4

%

4

%

Total revenue

100

%

100

%

100

%

Year Ended

Year Ended

December 31,

December 31,

2020

2019

Americas

86

%

87

%

Europe, Middle East and Africa

10

%

9

%

Asia Pacific

4

%

4

%

Total revenue

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:

These non-GAAP financial measures are provided with the intent of providing investors with the following information:

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:

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

Executive transition costs

X

X

X

Acquisition-related expenses:

X

X

X

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:

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, executive transition costs, 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

December 31,

Year Ended
December 31,

2020

2019

2020

2019

GAAP revenue

$

260,487

$

254,747

$

990,533

$

996,810

Less: Transaction fees

(17,239

)

(17,840

)

(67,671

)

(69,114

)

Non-GAAP adjusted revenue

$

243,248

$

236,907

$

922,862

$

927,696

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
December 31,

Year Ended
December 31,

2020

2019

2020

2019

GAAP operating income

$

23,675

$

30,258

$

105,556

$

126,109

Restructuring and reorganization charges (1)

1,051

1,563

5,328

4,834

Executive transition costs

11,226

-

13,012

-

Acquisition-related expenses:

Amortization of acquired intangible assets

2,681

3,095

11,816

12,603

Earn-out compensation

-

-

-

1,260

Transaction-related costs

(728

)

-

(587

)

-

Stock-based compensation (1)

5,082

6,624

19,762

20,896

Non-GAAP operating income

$

42,987

$

41,540

$

154,887

$

165,702

Non-GAAP adjusted revenue

$

243,248

$

236,907

$

922,862

$

927,696

Non-GAAP adjusted operating margin percentage

17.7

%

17.5

%

16.8

%

17.9

%

(1)

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

Non-GAAP EPS:

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

Quarter Ended

Quarter Ended

December 31, 2020

December 31, 2019

Amounts

EPS (3)

Amounts

EPS (3)

GAAP net income

$

13,265

$

0.41

$

22,581

$

0.70

GAAP income tax provision (2)

6,423

1,633

GAAP income before income taxes

19,688

24,214

Restructuring and reorganization charges (1)

1,051

1,563

Executive transition costs

11,226

-

Acquisition-related costs:

Amortization of acquired intangible assets

2,681

3,095

Transaction-related costs

(728

)

-

Stock-based compensation (1)

5,082

6,624

Amortization of OID

762

720

Non-GAAP income before income taxes

39,762

36,216

Non-GAAP income tax provision (2)

(10,864

)

(4,306

)

Non-GAAP net income

$

28,898

$

0.90

$

31,910

$

0.98

Year Ended

Year Ended

December 31, 2020

December 31, 2019

Amounts

EPS (3)

Amounts

EPS (3)

GAAP net income

$

58,711

$

1.82

$

82,770

$

2.55

GAAP income tax provision (2)

26,645

22,953

GAAP income before income taxes

85,356

105,723

Restructuring and reorganization charges (1)

5,328

4,834

Executive transition costs

13,012

-

Acquisition-related expenses:

Amortization of acquired intangible assets

11,816

12,603

Earn-out compensation

-

1,260

Transaction-related costs

(587

)

-

Stock-based compensation (1)

19,762

20,896

Amortization of OID

2,983

2,819

Non-GAAP income before income taxes

137,670

148,135

Non-GAAP income tax provision (2)

(36,978

)

(33,404

)

Non-GAAP net income

$

100,692

$

3.12

$

114,731

$

3.53

(2)

For the fourth quarter and year ended December 31, 2020 the GAAP effective income tax rates were approximately 33% and 31%, respectively, and the non-GAAP effective income tax rate was approximately 27% for both periods. The difference between the GAAP and non-GAAP effective income tax rates is due primarily to the non-GAAP tax impact of the separation agreement entered into during the third quarter of 2020 with CSG’s former CEO.

For the fourth quarter and year ended December 31, 2019 the GAAP effective income tax rates were approximately 7% and 22%, respectively, and the non-GAAP effective income tax rates were approximately 12% and 23%, respectively. These rates reflect an approximately $4 million net income tax benefit related to Comcast’s exercise of 0.4 million vested common stock warrants in December 2019.

(3)

The outstanding diluted shares for the fourth quarter and year ended December 31, 2020 were 32.2 million and 32.3 million, respectively, and for the fourth quarter and year ended December 31, 2019 were 32.4 million and 32.5 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

Year Ended

December 31,

December 31,

2020

2019

2020

2019

GAAP net income

$

13,265

$

22,581

$

58,711

$

82,770

GAAP income tax provision

6,423

1,633

26,645

22,953

Interest expense (4)

3,606

4,300

15,500

17,748

Amortization of OID

762

720

2,983

2,819

Interest and investment income and other, net

(381

)

1,024

1,717

(181

)

GAAP operating income

23,675

30,258

105,556

126,109

Restructuring and reorganization charges (1)

1,051

1,563

5,328

4,834

Executive transition costs

11,226

-

13,012

-

Acquisition-related expenses:

Amortization of acquired intangible assets (5)

2,681

3,095

11,816

12,603

Earn-out compensation

-

-

-

1,260

Transaction-related costs

(728

)

-

(587

)

-

Stock-based compensation (1)

5,082

6,624

19,762

20,896

Amortization of other intangible assets (5)

3,400

2,897

13,216

10,641

Amortization of client contract costs (5)

4,432

4,705

17,190

20,779

Depreciation

5,910

5,503

22,926

21,422

Non-GAAP adjusted EBITDA

$

56,729

$

54,645

$

208,219

$

218,544

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

23

%

23

%

23

%

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

Year Ended

December 31,

December 31,

2020

2019

2020

2019

Amortization of acquired intangible assets

$

2,681

$

3,095

$

11,816

$

12,603

Amortization of other intangible assets

3,400

2,897

13,216

10,641

Amortization of client contract costs

4,432

4,705

17,190

20,779

Amortization of deferred financing costs

436

424

1,725

1,677

Total amortization

$

10,949

$

11,121

$

43,947

$

45,700

Non-GAAP Free Cash Flow:

CSG’s calculation of non-GAAP free cash flow and the reconciliation of CSG’s non-GAAP free cash flow measure to cash flows from operating activities are provided below for the indicated periods (in thousands):

Quarter Ended

Year Ended

December 31,

December 31,

2020

2019

2020

2019

Cash flows from operating activities

$

57,335

$

43,549

$

173,020

$

151,076

Purchases of software, property and equipment

(5,196

)

(9,613

)

(29,397

)

(37,319

)

Non-GAAP free cash flow

$

52,139

$

33,936

$

143,623

$

113,757

Non-GAAP Financial Measures – 2021 Financial Guidance

Non-GAAP Adjusted Revenue:

The reconciliation of GAAP revenue to non-GAAP adjusted revenue, as included in CSG’s 2021 full year financial guidance, is as follows:

2021 Guidance Range

Low Range

High Range

GAAP revenue

$

995,000

$

1,035,000

Less: Transaction fees

(73,000

)

(81,000

)

Non-GAAP adjusted revenue

$

922,000

$

954,000

Non-GAAP Operating Income:

The reconciliation of GAAP operating income to non-GAAP operating income, as included in CSG’s 2021 full year financial guidance, is as follows (in thousands, except percentages):

2021 Guidance Range

Low Range

High Range

Operating Income

GAAP operating income

$

121,300

$

131,300

Restructuring and reorganization charges

300

300

Executive transition costs

100

100

Acquisition-related expenses:

Amortization of acquired intangible assets

8,400

8,400

Stock-based compensation

19,700

19,700

Non-GAAP operating income

$

149,800

$

159,800

Operating Margin Percentage

GAAP revenue

$

995,000

$

1,035,000

GAAP operating margin percentage

12.2

%

12.7

%

Non-GAAP adjusted revenue

$

922,000

$

954,000

Non-GAAP adjusted operating margin percentage

16.25

%

16.75

%

Non-GAAP EPS:

The reconciliation of GAAP EPS to non-GAAP EPS as included in CSG’s 2021 full year financial guidance is as follows (in thousands, except per share amounts):

2021 Guidance Range

Low Range

High Range

Amounts

EPS (7)

Amounts

EPS (7)

GAAP net income

$

73,700

$

2.30

$

81,000

$

2.53

GAAP income tax provision (6)

27,900

30,600

GAAP income before income taxes

101,600

111,600

Restructuring and reorganization charges

300

300

Executive transition costs

100

100

Acquisition-related expenses:

Amortization of acquired intangible assets

8,400

8,400

Stock-based compensation

19,700

19,700

Amortization of OID

3,000

3,000

Non-GAAP income before income taxes

133,100

143,100

Non-GAAP income tax provision (6)

(36,500

)

(39,200

)

Non-GAAP net income

$

96,600

$

3.02

$

103,900

$

3.24

(6)

For 2021, 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 2021 full year financial guidance (in thousands, except percentages):

2021 Guidance Range

Low Range

High Range

GAAP net income

$

73,700

$

81,000

GAAP income tax provision (6)

27,900

30,600

Interest expense

17,500

17,500

Amortization of OID

3,000

3,000

Interest and investment income and other, net

(800

)

(800

)

GAAP operating income

121,300

131,300

Restructuring and reorganization charges

300

300

Executive transition costs

100

100

Acquisition-related expenses:

Amortization of acquired intangible assets

8,400

8,400

Stock-based compensation

19,700

19,700

Amortization of other intangible assets

10,100

10,100

Amortization of client contract costs

22,200

22,200

Depreciation

29,400

29,400

Non-GAAP adjusted EBITDA

$

211,500

$

221,500

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

23

%

23

%

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):

2021 Guidance Range

Low Range

High Range

Cash flows from operating activities

$

135,000

$

155,000

Purchases of software, property and equipment

(25,000

)

(35,000

)

Non-GAAP free cash flow

$

110,000

$

120,000

John Rea, Investor Relations

(210) 687-4409

E-mail: [email protected]

Source: CSG Systems International, Inc.

Categories

Business Wire Press Releases

Next Articles