Upgrade to SI Premium - Free Trial

CCC Intelligent Solutions Holdings Inc. Announces Third Quarter Fiscal 2021 Financial Results

November 10, 2021 4:05 PM

CHICAGO--(BUSINESS WIRE)-- CCC Intelligent Solutions Holdings Inc. (CCC) (NYSE: CCCS), a leading SaaS platform for the P&C insurance economy, today announced its financial results for the three months ended September 30, 2021.

“CCC continued to perform at a high level in the third quarter, highlighted by 18% adjusted revenue growth and 31% adjusted EBITDA growth. We continue to see strong adoption of our expanding product portfolio as demand for cloud-based solutions to digitize workflows increases across the P&C insurance economy,” said Githesh Ramamurthy, Chairman & CEO of CCC.

Ramamurthy continued, “Our performance demonstrates the power of our growth model and we will continue to invest in the business to benefit our customers. We are thrilled with the pace of product innovation and the quality of customer feedback, giving us great confidence in our growth potential.”

Third Quarter 2021 Financial Highlights

Revenue

Profitability

Liquidity

The information presented above includes non-GAAP financial measures such as “adjusted EBITDA,” “adjusted net income,” “adjusted operating income,” “adjusted gross profit,” “adjusted gross profit margin,” and “free cash flow.” Refer to “Non-GAAP Financial Measures” for a discussion of these measures and reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure.

3rd Quarter and Recent Business Highlights

Business Outlook

Based on information as of today, November 10, 2021, the Company is issuing the following financial guidance:

Fourth Quarter Fiscal 2021

Full Year Fiscal 2021

Revenue

$182 million to $184 million

$683 million to $685 million

Adjusted EBITDA

$69 million to $71 million

$255 million to $257 million

Year-over-year revenue growth for the fourth quarter of 2021 is forecasted to be 10% - 11%, or 16% - 17% when adjusted for the impact of the divestiture of a portion of our casualty solution (specifically, First Party Clinical Services) in December 2020. Year-over-year revenue growth for the full year 2021 is forecasted to be 8%, or 14% on an adjusted basis. First Party Clinical Services revenue was $8.6 million and $34.7 million for our fiscal fourth quarter and full year 2020, respectively.

Conference Call Information

CCC will host a conference call today, November 10, 2021, at 5:00 p.m. (Eastern Time) to discuss the Company’s financial results and financial guidance. To access this call, dial 877-407-0784 (domestic) or 201-689-8560 (international). The conference ID number is 13723556. A live webcast of this conference call will be available on the “Investor Relations” page of the Company’s website at https://ir.cccis.com, and a replay will be archived on the website as well.

About CCC Intelligent Solutions

CCC Intelligent Solutions Inc. (CCC), a subsidiary of CCC Intelligent Solutions Holdings Inc. (NYSE: CCCS), is a leading SaaS platform for the multi-trillion-dollar P&C insurance economy powering operations for insurers, repairers, automakers, part suppliers, lenders, and more. CCC cloud technology connects more than 30,000 businesses digitizing mission-critical workflows, commerce, and customer experiences. A trusted leader in AI, IoT, customer experience, network and workflow management, CCC delivers innovations that keep people’s lives moving forward when it matters most. Learn more about CCC at www.cccis.com.

Forward Looking Statements

This press release contains forward-looking statements that are based on beliefs and assumptions and on information currently available. In some cases, you can identify forward-looking statements by the following words: “may,” “will,” “could,” “would,” “should,” “expect,” “intend,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “project,” “potential,” “continue,” “ongoing” or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements involve risks, uncertainties and other factors that may cause actual results, levels of activity, performance or achievements to be materially different from the information expressed or implied by these forward-looking statements. Forward-looking statements in this press release include, but are not limited to, statements regarding future events, goals, plans and projections regarding the company’s financial position, results of operations, market position, product development and business strategy. Such differences may be material. We cannot assure you that the forward-looking statements in this press release will prove to be accurate. These forward looking statements are subject to a number of risks and uncertainties, including, among others, the general economic, political, business and competitive conditions; the impact of COVID-19 on CCC’s business; failure to realize the anticipated benefits of the business combination of CCC’s parent corporation and Dragoneer Growth Opportunities Corp. (the “business combination”); costs related to the business combination; the ability of the Company to grow and manage growth profitably and retain its key employees; the risk that the adoption of CCC® Estimate-STP does not occur on the expected timing; the risk that the Company fails to realize the expected benefits of customer renewals and expanding the Company’s customer base; the inability to maintain CCC’s listing of securities on the NYSE; changes in applicable laws or regulations; and other risks and uncertainties, including those included under the header “Risk Factors” in the definitive proxy statement/prospectus filed by Dragoneer Growth Opportunities Corp. with the Securities and Exchange Commission (“SEC”) on July 6, 2021, which can be obtained, without charge, at the SEC’s website (www.sec.gov). The forward-looking statements in this press release represent our views as of the date of this press release. We anticipate that subsequent events and developments will cause our views to change. However, while we may elect to update these forward-looking statements at some point in the future, we have no current intention of doing so except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Non-GAAP Financial Measures

This press release includes certain financial measures not presented in accordance with generally accepted accounting principles in the U.S. (“GAAP”), including, but not limited to, “adjusted EBITDA,” “adjusted net income,” “adjusted operating income,” “adjusted gross profit,” “adjusted gross profit margin,” and “free cash flow” in each case presented on a non-GAAP basis, and certain ratios and other metrics derived therefrom. These non-GAAP financial measures are not measures of financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing the Company’s financial results. Therefore, these measures should not be considered in isolation or as an alternative to other measures of profitability, liquidity or performance under GAAP. You should be aware that the Company’s calculation of these non-GAAP measures may not be comparable to similarly-titled measures used by other companies.

The Company believes these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends in and in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. These non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. Please refer to the reconciliations of these measures below to what the Company believes are the most directly comparable measures evaluated in accordance with GAAP.

This press release also includes certain projections of non-GAAP financial measures. Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these projected measures, together with some of the excluded information not being ascertainable or accessible, the Company is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included and no reconciliation of the forward-looking non-GAAP financial measures is included for these projections.

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)

September 30, December 31,

2021

2020

(Unaudited)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents

$

160,465

$

162,118

Accounts receivable—Net of allowances of $3,972 and $4,224 for September 30, 2021 and December 31, 2020, respectively

82,367

74,107

Income taxes receivable

6,915

2,037

Deferred contract costs

13,833

11,917

Other current assets

36,261

31,586

Total current assets

299,841

281,765

SOFTWARE, EQUIPMENT, AND PROPERTY—Net

121,018

101,438

OPERATING LEASE ASSETS

38,774

-

INTANGIBLE ASSETS—Net

1,237,950

1,311,917

GOODWILL

1,466,884

1,466,884

DEFERRED FINANCING FEES, REVOLVER—Net

3,053

746

DEFERRED CONTRACT COSTS

18,893

14,389

EQUITY METHOD INVESTMENT

10,228

-

OTHER ASSETS

21,584

18,416

TOTAL

$

3,218,225

$

3,195,555

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable

$

16,083

$

13,164

Accrued expenses

81,771

52,987

Income taxes payable

7,161

5,129

Current portion of long-term debt

8,000

25,381

Current portion of long-term licensing agreement—Net

2,661

2,540

Operating lease liabilities

8,855

-

Deferred revenues

29,384

26,514

Total current liabilities

153,915

125,715

LONG-TERM DEBT:
First Lien Term Loan—Net

-

1,292,597

Term B Loan—Net

780,218

-

Total long-term debt

780,218

1,292,597

DEFERRED INCOME TAXES—Net

255,849

322,348

LONG-TERM LICENSING AGREEMENT—Net

34,320

36,331

OPERATING LEASE LIABILITIES

50,550

-

WARRANT LIABILITIES

85,348

-

OTHER LIABILITIES

6,808

32,770

Total liabilities

1,367,008

1,809,761

COMMITMENTS AND CONTINGENCIES (Notes 22 and 23)
MEZZANINE EQUITY:
Redeemable non-controlling interest

14,179

14,179

STOCKHOLDERS’ EQUITY:
Preferred stock, $0.0001 par; 100,000,000 shares authorized; no shares issued or outstanding

-

-

Common stock—$0.0001 par; 5,000,000,000 shares authorized; 603,170,380 and 504,274,890 shares issued
and outstanding at September 30, 2021 and December 31, 2020, respectively

60

50

Additional paid-in capital

2,525,750

1,501,206

Accumulated deficit

(688,483

)

(129,370

)

Accumulated other comprehensive loss

(289

)

(271

)

Total stockholders’ equity

1,837,038

1,371,615

TOTAL

$

3,218,225

$

3,195,555

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
(In thousands, except share and per share data)
(Unaudited)

For the Three Months Ended For the Nine Months Ended
September 30, September 30,

2021

2020

2021

2020

REVENUES

$

176,628

$

157,754

$

501,205

$

467,677

COST OF REVENUES
Cost of revenues, exclusive of amortization of acquired technologies

51,273

43,879

128,218

135,674

Amortization of acquired technologies

6,580

6,576

19,740

19,725

Total cost of revenues

57,853

50,455

147,958

155,399

GROSS PROFIT

118,775

107,299

353,247

312,278

OPERATING EXPENSES:
Research and development

67,016

26,816

128,894

82,131

Selling and marketing

80,382

17,427

121,350

56,608

General and administrative

142,511

21,893

208,745

66,460

Amortization of intangible assets

18,078

18,078

54,232

54,232

Total operating expenses

307,987

84,214

513,221

259,431

OPERATING (LOSS) INCOME

(189,212

)

23,085

(159,974

)

52,847

INTEREST EXPENSE

(13,878

)

(19,788

)

(51,548

)

(57,588

)

GAIN (LOSS) ON CHANGE IN FAIR VALUE OF INTEREST RATE SWAPS

2,007

3,894

8,373

(16,633

)

CHANGE IN FAIR VALUE OF WARRANT LIABILITIES

(26,889

)

-

(26,889

)

-

LOSS ON EARLY EXINGUISHMENT OF DEBT

(15,240

)

-

(15,240

)

(8,615

)

OTHER (EXPENSE) INCOME—Net

(93

)

49

1

304

PRETAX (LOSS) INCOME

(243,305

)

7,240

(245,277

)

(29,685

)

INCOME TAX BENEFIT (PROVISION)

53,523

(2,520

)

54,227

7,191

NET (LOSS) INCOME INCLUDING NON-CONTROLLING INTEREST

(189,782

)

4,720

(191,050

)

(22,494

)

Less: net (loss) income attributable to non-controlling interest

-

-

-

-

NET (LOSS) INCOME ATTRIBUTABLE TO CCC INTELLIGENT SOLUTIONS
HOLDINGS INC.

$

(189,782

)

$

4,720

$

(191,050

)

$

(22,494

)

Net (loss) income per share attributable to common stockholders:
Basic

$

(0.34

)

$

0.01

$

(0.36

)

$

(0.04

)

Diluted

$

(0.34

)

$

0.01

$

(0.36

)

$

(0.04

)

Weighted-average shares used in computing net (loss) income per
share attributable to common stockholders:
Basic

566,454,782

504,212,021

525,877,533

504,062,587

Diluted

566,454,782

510,694,493

525,877,533

504,062,587

COMPREHENSIVE (LOSS) INCOME:
Net (loss) income including non-controlling interest

(189,782

)

4,720

(191,050

)

(22,494

)

Other comprehensive income (loss)—Foreign currency translation adjustment

11

83

(18

)

65

COMPREHENSIVE (LOSS) INCOME INCLUDING NON-CONTROLLING INTEREST

(189,771

)

4,803

(191,068

)

(22,429

)

Less: comprehensive (loss) income attributable to non-controlling interest

-

-

-

-

COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO CCC INTELLIGENT
SOLUTIONS HOLDINGS INC.

$

(189,771

)

$

4,803

$

(191,068

)

$

(22,429

)

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

For the Nine Months Ended
September 30,

2021

2020

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

$

(191,050

)

$

(22,494

)

Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization of software, equipment, and property

18,161

13,039

Amortization of intangible assets

73,972

73,957

Deferred income taxes

(66,499

)

(18,018

)

Stock-based compensation

235,413

7,471

Amortization of deferred financing fees

3,204

3,475

Amortization of discount on debt

537

553

Change in fair value of interest rate swaps

(8,373

)

16,633

Change in fair value of warrant liabilities

26,889

-

Loss on early extinguishment of debt

15,240

8,615

Non-cash lease expense

5,029

-

Other

54

42

Changes in:
Accounts receivable—Net

(8,332

)

(12,644

)

Deferred contract costs

(1,916

)

(507

)

Other current assets

(4,673

)

(755

)

Deferred contract costs—Non-current

(4,504

)

(1,246

)

Other assets

(3,221

)

(10,795

)

Operating lease assets

5,133

-

Income taxes

(2,846

)

11,597

Accounts payable

1,399

2,080

Accrued expenses

17,051

(5,183

)

Operating lease liabilities

(5,935

)

-

Deferred revenues

2,861

580

Extinguishment of interest rate swap liability

(9,987

)

-

Other liabilities

(882

)

389

Net cash provided by operating activities

96,725

66,789

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of software, equipment, and property

(25,022

)

(23,815

)

Purchase of equity method investment

(10,228

)

-

Purchase of intangible asset

(49

)

(560

)

Net cash used in investing activities

(35,299

)

(24,375

)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of non-controlling interest in subsidiary

-

14,179

Deemed distribution to CCCIS option holders

(9,006

)

-

Net proceeds from equity infusion from the Business Combination

763,300

-

Principal payments on long-term debt

(1,336,154

)

(385,385

)

Proceeds from issuance of long-term debt, net of fees paid to lender

789,927

369,792

Proceeds from borrowings on revolving lines of credit

-

65,000

Repayment of borrowings on revolving lines of credit

-

(65,000

)

Proceeds from issuance of common stock

1,007

-

Payment of fees associated with early extinguishment of long-term debt

(3,320

)

(29

)

Proceeds from exercise of stock options

503

618

Repurchases of common stock

-

(123

)

Dividends to CCCIS stockholders

(269,174

)

-

Net cash used in financing activities

(62,917

)

(948

)

NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

(162

)

108

NET CHANGE IN CASH AND CASH EQUIVALENTS

(1,653

)

41,574

CASH AND CASH EQUIVALENTS:
Beginning of period

162,118

93,201

End of period

$

160,465

$

134,775

NONCASH INVESTING AND FINANCING ACTIVITIES:
Unpaid liability related to software, equipment, and property

$

4,054

$

-

Leasehold improvements acquired by tenant improvement allowance

$

10,556

$

-

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid for interest, excluding extinguishment of interest rate swap liability

$

47,312

$

52,217

Cash received (paid) for income taxes—Net

$

(15,119

)

$

770

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT
(In thousands, except profit margin percentage data)
(Unaudited)

Three months ended September 30, Nine months ended September 30,
(amounts in thousands, except percentages)

2021

2020

2021

2020

Gross Profit

$

118,775

$

107,299

$

353,247

$

312,278

First Party Clinical Services—Gross Profit

-

(645

)

-

(3,035

)

Amortization of acquired technologies

6,580

6,576

19,740

19,725

Business combination transaction costs

905

-

905

-

Stock-based compensation

12,169

141

12,563

380

Adjusted Gross Profit

$

138,429

$

113,371

$

386,455

$

329,348

Gross Profit Margin

67

%

68

%

70

%

67

%

Adjusted Gross Profit Margin

78

%

76

%

77

%

75

%

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP OPERATING (LOSS) INCOME TO ADJUSTED OPERATING INCOME
(In thousands)
(Unaudited)

Three months ended September 30, Nine months ended September 30,
(dollar amounts in thousands)

2021

2020

2021

2020

Net operating (loss) income

$

(189,212

)

$

23,085

$

(159,974

)

$

52,847

Stock-based compensation expense

219,876

1,869

235,413

7,471

Lease abandonment

438

-

2,256

-

Lease overlap costs

924

-

2,773

-

Net costs related to divestiture

338

-

2,605

-

Business combination transaction costs

5,516

93

10,471

93

Amortization of intangible assets

18,078

18,078

54,232

54,232

Amortization of acquired technologies—Cost of revenue

6,580

6,576

19,740

19,725

First Party Clinical Services—Revenue

-

(7,830

)

-

(26,083

)

First Party Clinical Services—Cost of revenue

-

7,185

-

23,048

Adjusted operating income

$

62,538

$

49,056

$

167,516

$

131,333

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA
(In thousands)
(Unaudited)

Three months ended September 30, Nine months ended September 30,
(dollar amounts in thousands)

2021

2020

2021

2020

Net (loss) income

$

(189,782

)

$

4,720

$

(191,050

)

$

(22,494

)

Interest expense

13,878

19,788

51,548

57,588

Income tax provision (benefit)

(53,523

)

2,520

(54,227

)

(7,191

)

Amortization of intangible assets

18,078

18,078

54,232

54,232

Amortization of acquired technologies—Cost of revenue

6,580

6,576

19,740

19,725

Depreciation and amortization related to software, equipment and property

7,694

4,496

18,161

13,039

EBITDA

(197,075

)

56,178

(101,596

)

114,899

(Gain) loss on change in fair value of interest rate swaps

(2,007

)

(3,894

)

(8,373

)

16,633

Change in fair value of warrant liabilities

26,889

-

26,889

-

Stock-based compensation expense

219,876

1,869

235,413

7,471

Loss on early extinguishment of debt

15,240

-

15,240

8,615

Business combination transaction costs

5,516

93

10,471

93

Lease abandonment

438

-

2,256

-

Lease overlap costs

924

-

2,773

-

Net costs related to divestiture

338

-

2,605

-

First Party Clinical Services—Revenue

-

(7,830

)

-

(26,083

)

First Party Clinical Services—Cost of revenue

-

7,185

-

23,048

Adjusted EBITDA

$

70,139

$

53,601

$

185,678

$

144,676

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP NET (LOSS) INCOME TO ADJUSTED NET INCOME
(In thousands)
(Unaudited)

Three months ended September 30, Nine months ended September 30,
(dollar amounts in thousands)

2021

2020

2021

2020

Net (loss) income

$

(189,782

)

$

4,720

$

(191,050

)

$

(22,494

)

Amortization of intangible assets

18,078

18,078

54,232

54,232

Amortization of acquired technologies—Cost of revenue

6,580

6,576

19,740

19,725

(Gain) loss on change in fair value of interest rate swaps

(2,007

)

(3,894

)

(8,373

)

16,633

Change in fair value of warrant liabilities

26,889

-

26,889

-

Stock-based compensation expense

219,876

1,869

235,413

7,471

Loss on early extinguishment of debt

15,240

-

15,240

8,615

Business combination transaction costs

5,516

93

10,471

93

Lease abandonment

438

-

2,256

-

Lease overlap costs

924

-

2,773

-

Net costs related to divestiture

338

-

2,605

-

First Party Clinical Services—Revenue

-

(7,830

)

-

(26,083

)

First Party Clinical Services—Cost of revenue

-

7,185

-

23,048

Tax effect of adjustments

(72,360

)

(5,716

)

(89,134

)

(26,947

)

Adjusted net income

$

29,730

$

21,081

$

81,062

$

54,293

Adjusted net income per share attributable to common stockholders
Basic

$

0.05

$

0.04

$

0.15

$

0.11

Diluted

$

0.05

$

0.04

$

0.15

$

0.11

Weighted average shares outstanding
Basic

566,454,782

504,212,021

525,877,533

504,062,587

Diluted

599,675,416

510,694,493

554,818,300

510,252,470

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES
RECONCILIATION OF NET CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW
(In thousands)
(Unaudited)

Three months ended September 30, Nine months ended September 30,
(dollar amounts in thousands)

2021

2020

2021

2020

Net cash provided by operating activities

$

36,905

$

43,013

$

96,725

$

66,789

Less: Purchases of software, equipment, and property

(11,864

)

(11,303

)

(25,022

)

(23,815

)

Less: Purchase of intangible assets

-

-

(49

)

(560

)

Free Cash Flow

$

25,041

$

31,710

$

71,654

$

42,414

Investor Contact:

Brian Denyeau

ICR, LLC

646-277-1251

[email protected]



Media Contact:

Michelle Hellyar

Director Public Relations, CCC Intelligent Solutions Inc.

[email protected]

Source: CCC Intelligent Solutions Inc.

Categories

Business Wire Press Releases

Next Articles