EAGAN, Minn., March 20, 2018 /PRNewswire/ -- ConvergeOne Holdings, Inc. (NASDAQ: CVON, CVONW) ("ConvergeOne" or the "Company"), a leading global IT services provider of collaboration and technology solutions, today announced financial results for the fourth quarter and full year ended December 31, 2017.
Fourth Quarter 2017 Highlights:
- Total revenue of $299.2 million.
- Total Services revenue of $161.3 million. Services revenue accounted for 53.9% of total revenue.
- Collaboration revenue of $199.7 million. Collaboration revenue accounted for 66.7% of total revenue.
- GAAP net income of $5.2 million.
- Adjusted EBITDA per credit agreement of $31.7 million, an increase of 24.5% year-over-year.
- Adjusted net income of $17.6 million, an increase of 67.0% year-over-year.
Full Year 2017 Highlights:
- Total revenue of $918.9 million.
- Total Services revenue of $465.8 million. Services revenue accounted for 50.7% of total revenue.
- Collaboration revenue of $609.7 million. Collaboration revenue accounted for 66.4% of total revenue.
- GAAP net loss of $(8.0) million, including $14.1 million of transaction-related expenses.
- Adjusted EBITDA per credit agreement of $138.5 million, an increase of 57.9% year-over-year.
- Adjusted net income of $35.1 million, an increase of 1.9% year-over-year.
"We are pleased to report solid fourth quarter and full year 2017 financial results and excited to begin a new chapter as a publicly traded company. Our 2017 performance reflects strong execution against our growth initiatives, including the successful completion of four strategic acquisitions, which have further strengthened our position as a leader in the Collaboration and Digital Transformation solutions market," said John A. McKenna Jr., Chairman and CEO, ConvergeOne. "Looking to 2018 and beyond, we are excited about the breadth of opportunities available to us to continue to expand our business and build long-term shareholder value."
McKenna continued, "ConvergeOne's decision to initiate a dividend demonstrates confidence in our growth prospects and our cash generation capabilities. Our announcement also reinforces our commitment to deliver value to our shareholders, while we also continue to invest for future growth."
Fourth Quarter 2017 Financial Results
- Total Revenue for the quarter ended December 31, 2017 was $299.2 million compared to $210.5 million in the fourth quarter of 2016.
- Services revenue for the fourth quarter of 2017 was $161.3 million.
- Technology Offerings revenue for the fourth quarter of 2017 was $137.9 million.
- Gross Profit for the quarter ended December 31, 2017 was $92.5 million compared to $69.0 million in the fourth quarter of 2016. Gross margin for the fourth quarter of 2017 was 30.9% compared to 32.8% for the fourth quarter of 2016.
- Services gross profit was $57.3 million for the fourth quarter of 2017.
- Technology Offerings gross profit was $35.2 million for the fourth quarter of 2017.
- GAAP net income for the quarter ended December 31, 2017 was $5.2 million, an increase of 138.7% compared to $2.2 million in the fourth quarter of 2016.
- Adjusted EBITDA per credit agreement for the quarter ended December 31, 2017 was $31.7 million, an increase of 24.5% compared to Adjusted EBITDA per credit agreement of $25.5 million in the fourth quarter of 2016.
- Adjusted net income for the quarter ended December 31, 2017 was $17.6 million, an increase of 67.0% compared to $10.6 million in the fourth quarter of 2016.
- Cash provided by operating activities for the fourth quarter of 2017 was $1.3 million, and capital expenditures totaled $2.3 million, compared with $12.3 million and $2.5 million, respectively, for the fourth quarter of 2016.
Full Year 2017 Financial Results
- Total Revenue for the year ended December 31, 2017 was $918.9 million compared to $815.6 million in 2016.
- Services revenue for full year 2017 was $465.8 million. Revenue growth was primarily driven by growth of our managed, cloud, and maintenance services due to new contracts as well as additional revenue from the acquisitions.
- Technology Offerings revenue for full year 2017 was $453.1 million. Revenue growth was primarily driven by additional revenue from the acquisitions, offset by the negative impact of Avaya, Inc.'s bankruptcy filing in January 2017, which caused some clients to delay collaboration technology offerings purchasing decisions as Avaya worked through their bankruptcy. Avaya emerged from bankruptcy in December 2017.
- Gross Profit for the year ended December 31, 2017 was $274.5 million compared to $249.2 million in 2016. Gross margin for full year 2017 was 29.9%, compared with 30.6% in 2016.
- Services gross profit was $169.8 million for full year 2017. Services gross margin was 36.5% compared to 37.9% in 2016. Services gross margin decreased primarily due to changes in collaboration services mix.
- Technology Offerings gross profit was $104.7 million for full year 2017, compared to $106.7 million for 2016. Technology Offerings gross margin was 23.1% compared to 24.3% in 2016. Technology Offerings gross margin decreased primarily due to a shift in product mix from collaboration to enterprise, networking, data center, cloud, and security solutions.
- GAAP net loss for the year ended December 31, 2017 was $(8.0) million, compared with net income of $8.3 million for 2016. GAAP net loss for full year 2017 includes $14.1 million of transaction costs primarily related to the four acquisitions, as well as the business combination of Forum and ConvergeOne, compared with $6.1 million of transaction costs incurred in 2016.
- Adjusted EBITDA per credit agreement for the year ended December 31, 2017 was $138.5 million, an increase of 57.9% compared to Adjusted EBITDA per credit agreement of $87.7 million in 2016.
- Adjusted net income for the year ended December 31, 2017 was $35.1 million, an increase of 1.9% compared to $34.5 million in 2016.
- Cash used in operating activities for the year ended December 31, 2017 was $6.5 million, and capital expenditures totaled $9.5 million, compared to cash provided by operating activities of $22.9 million and capital expenditures of $9.3 million in 2016. The year-over-year change in cash from operating activities was primarily driven by the net loss incurred in 2017 as well as working capital changes.
Balance Sheet and Liquidity
- At December 31, 2017, ConvergeOne had $13.5 million in cash, compared to $9.6 million at the end of 2016. Total debt outstanding at December 31, 2017 was $582.3 million, compared to $404.1 million as the end of 2016.
Dividend
- On March 13, 2018, ConvergeOne's Board of Directors authorized the initiation of an annual cash dividend of $0.08 to its stockholders to be paid quarterly. The Company intends to start declaring such dividend in Q2 2018. The Company expects to maintain a program of paying dividends on a quarterly basis. However, the declaration and payment of any future dividends will be subject to the discretion of the ConvergeOne Board of Directors, who will evaluate the Company's dividend program from time to time based on factors that it deems relevant.
2018 Financial Expectations
ConvergeOne management has provided the following full year 2018 financial outlook:
- Revenue is expected to be in the range of $1,450 to $1,550 million.
- Gross profit margin is expected to be in the range of 29.5% to 30.5%.
- Adjusted EBITDA per credit agreement is expected in the range of $155 to $165 million.
- Adjusted Net Income is expected to be in the range of $70 to $78 million.
- Adjusted diluted EPS is expected to be in the range of $.98 to $1.08 based on 72.5 million weighted average shares outstanding.
About ConvergeOne
Founded in 1993, ConvergeOne is a leading global IT services provider of collaboration and technology solutions for large and medium enterprises with decades of experience assisting customers to transform their digital infrastructure and realize a return on investment. Over 7,200 enterprise and mid-market customers trust ConvergeOne with collaboration, enterprise networking, data center, cloud and security solutions to achieve business outcomes. Our investments in cloud infrastructure and managed services provide transformational opportunities for customers to achieve financial and operational benefits with leading technologies. ConvergeOne has partnerships with more than 300 global industry leaders, including Avaya, Cisco, IBM, Genesys and Microsoft to customize specific business outcomes. We deliver solutions with a full lifecycle approach including strategy, design and implementation with professional, managed and support services. ConvergeOne holds more than 2,100 technical certifications across hundreds of engineers throughout North America including three Customer Success Centers. More information is available at www.convergeone.com.
Forward Looking Statements
This press release includes "forward-looking statements" regarding ConvergeOne, its financial condition and its results of operations that reflect ConvergeOne's current views and information currently available. This information is, where applicable, based on estimates, assumptions and analysis that ConvergeOne believes, as of the date hereof, provide a reasonable basis for the information contained herein. Forward-looking statements can generally be identified by the use of forward-looking words such as "may", "will", "would", "could", "expect", "intend", "plan", "aim", "estimate", "target", "anticipate", "believe", "continue", "objectives", "outlook", "guidance" or other similar words, and include statements regarding ConvergeOne's plans, strategies, objectives, targets and expected financial performance. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which are outside the control of Forum, ConvergeOne and their respective officers, employees, agents or associates. These risks, uncertainties, assumptions and other important factors include, but are not limited to: (1) ConvergeOne's ability to recognize the anticipated benefits of the business combination of Forum Merger Corporation and ConvergeOne, which may be affected by, among other things, competition, the ability of the combined company to grow and manage growth profitably, maintain relationships with customers and suppliers and retain its management and key employees; (2) costs related to the business combination; (3) changes in applicable laws or regulations; (4) the possibility that ConvergeOne may be adversely affected by other economic, business, and/or competitive factors; (5) ConvergeOne's ability to identify and integrate acquisitions and achieve expected synergies and operating efficiencies in connection with acquired businesses; and (6) other risks and uncertainties indicated from time to time in the final prospectus of Forum, including those under "Risk Factors" therein, and other documents filed or to be filed with the Securities and Exchange Commission ("SEC") by ConvergeOne.
Actual results, performance or achievements may differ materially, and potentially adversely, from any projections and forward-looking statements and the assumptions on which those vary from forward-looking statements are based. There can be no assurance that the data contained herein is reflective of future performance to any degree. You are cautioned not to place undue reliance on forward-looking statements as a predictor of future performance as projected financial information, cost savings, synergies and other information are based on estimates and assumptions that are inherently subject to various significant risks, uncertainties and other factors, many of which are beyond our control. All information herein speaks only as of (1) the date hereof, in the case of information about ConvergeOne, or (2) the date of such information, in the case of information from persons other than ConvergeOne. ConvergeOne undertakes no duty to update or revise the information contained herein. Forecasts and estimates regarding ConvergeOne's industry and end markets are based on sources we believe to be reliable, however there can be no assurance these forecasts and estimates will prove accurate in whole or in part.
Use of Non-GAAP Financial Measures
To supplement the financial measures presented in the Company's press release in accordance with accounting principles generally accepted in the United States ("GAAP"), ConvergeOne also presents the following non-GAAP measures of financial performance: Adjusted EBITDA, Adjusted EBITDA per credit agreement, Adjusted net income, and Adjusted earnings per share ("EPS").
A "non-GAAP financial measure" refers to a numerical measure of the Company's historical or future financial performance, financial position, or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in the Company's financial statements. The Company provides certain non-GAAP measures as additional information relating to its operating results as a complement to results provided in accordance with GAAP. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with GAAP and should not be considered a measure of the Company's liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare the Company's performance to that of other companies.
The Company has presented: Adjusted EBITDA, Adjusted EBITDA per credit agreement, Adjusted net income, and Adjusted earnings per share ("EPS") as non-GAAP financial measures in this press release. The Company defines adjusted EBITDA as net income (loss) plus (a) total depreciation and amortization, (b) interest expense and other, net, and (c) income tax expense, as further adjusted to eliminate non-cash stock-based compensation expense, acquisition accounting adjustments, transaction costs, and other one-time nonrecurring costs. The Company defines Adjusted EBITDA per credit agreement as Adjusted EBITDA plus (a) Board of Directors related expenses (b) one time and non-recurring process & efficiency improvements, (c) Pro Forma synergies, and (d) EBITDA per acquisition. The Company defines Adjusted net income as net income (loss) adjusted to exclude (a) amortization of acquisition-related intangible assets, (b) amortization of debt issuance costs, (c) non-cash share-based compensation expense, (d) costs related to debt refinancing, (e) acquisition accounting adjustments, (f) transaction costs, (g) other costs, and (h) the income tax impact associated with the foregoing items. The Company defines Adjusted diluted EPS as Adjusted net income divided by weighted shares outstanding.
The Company believes the use of non-GAAP financial measures, as a supplement to GAAP measures, is useful to investors in that they eliminate items that are either not part of the Company's core operations or do not require a cash outlay, such as stock-based compensation. ConvergeOne management uses these non-GAAP financial measures when evaluating the Company's operating performance and for internal planning and forecasting purposes. The Company believes that these non-GAAP financial measures help indicate underlying trends in the Company's business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing the Company's operating performance.
The Company has not reconciled its Adjusted EBITDA per credit agreement and Adjusted Net Income 2018 outlook to GAAP net income, or its Adjusted diluted EPS 2018 outlook to GAAP EPS, because the reconciling items between such GAAP and Non-GAAP financial measures cannot be reasonably predicted or accurately forecasted due to the uncertain of timing and the magnitude of the reconciling items, and therefore, is not available without unreasonable effort.
|
|
|||
|
|
|||
|
ConvergeOne Holdings, Inc. |
|||
|
Condensed Consolidated Balance Sheets |
|||
|
(In thousands except per share amounts, audited) |
|||
|
|
|||
|
|
As of |
||
|
|
December 31, |
||
|
|
2017 |
|
2016 |
|
|
|
|
|
|
Assets |
|
|
|
|
Current Assets |
|
|
|
|
Cash |
$ 13,475 |
|
$ 9,632 |
|
Trade accounts receivable, less allowances |
289,236 |
|
180,160 |
|
Inventories |
14,717 |
|
12,127 |
|
Prepaid expenses and other current assets |
9,294 |
|
3,373 |
|
Deferred customer support contract costs |
35,151 |
|
19,779 |
|
Income tax receivable |
10,576 |
|
- |
|
Total current assets |
372,449 |
|
225,071 |
|
|
|
|
|
|
Other Assets |
|
|
|
|
Goodwill |
331,456 |
|
258,570 |
|
Finite-life intangibles, net |
173,642 |
|
134,620 |
|
Property and equipment, net |
36,659 |
|
15,355 |
|
Deferred customer support contract costs, noncurrent |
3,915 |
|
805 |
|
Non-current income tax receivable |
2,620 |
|
- |
|
Deferred offering costs |
- |
|
1,839 |
|
Total other assets |
548,292 |
|
411,189 |
|
Total assets |
$ 920,741 |
|
$ 636,260 |
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
Current maturities of long-term debt |
$ 5,652 |
|
$ 3,324 |
|
Accounts payable |
157,778 |
|
95,824 |
|
Customer deposits |
22,498 |
|
14,144 |
|
Accrued compensation |
34,522 |
|
23,382 |
|
Accrued other |
27,362 |
|
11,101 |
|
Income tax payable |
- |
|
4,151 |
|
Deferred revenue |
68,127 |
|
41,876 |
|
Total current liabilities |
315,939 |
|
193,802 |
|
|
|
|
|
|
Long-Term Liabilities |
|
|
|
|
Long-term debt, net of debt issuance costs and current maturities |
566,424 |
|
388,964 |
|
Deferred income taxes |
18,056 |
|
37,841 |
|
Long-term income tax payable |
1,563 |
|
1,567 |
|
Deferred revenue and other long-term liabilities |
13,118 |
|
1,326 |
|
Total long-term liabilities |
599,161 |
|
429,698 |
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
|
|
Class A common stock, $0.0001 par value; 106,000,000 shares authorized; 89,766,294 shares issued and outstanding as of December 31, 2017; 89,862,276 shares issued and outstanding as of December 31, 2016 |
9 |
|
9 |
|
Class B convertible common stock, $0.0001 par value; 16,000,000 nonvoting shares authorized; 14,830,683 nonvoting shares issued and outstanding as of December 31, 2017; 14,701,748 nonvoting shares issued and outstanding as of December 31, 2016 |
1 |
|
1 |
|
Subscription receivable from related party |
(1,805) |
|
- |
|
Additional paid-in capital |
13,459 |
|
10,367 |
|
(Accumulated deficit) retained earnings |
(6,023) |
|
2,383 |
|
Total stockholders' equity |
5,641 |
|
12,760 |
|
Total liabilities and stockholders' equity |
$ 920,741 |
|
$ 636,260 |
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
ConvergeOne Holdings, Inc. |
||||||||
|
Consolidated Statements of Income (Loss) |
||||||||
|
(In thousands except per share amounts, audited) |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|||||
|
|
December 31, |
|
December 31, |
|||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
|
|
(unaudited) |
|
|
|
|
|||
|
Revenue |
|
|
|
|
|
|
|
|
|
Technology offerings |
$ 137,905 |
|
$ 106,565 |
|
$ 453,106 |
|
$ 439,804 |
|
|
Services |
161,321 |
|
103,963 |
|
465,820 |
|
375,805 |
|
|
Total revenue |
299,226 |
|
210,528 |
|
918,926 |
|
815,609 |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
Technology offerings |
102,698 |
|
78,549 |
|
348,430 |
|
333,082 |
|
|
Services |
104,046 |
|
63,010 |
|
296,011 |
|
233,283 |
|
|
Total cost of revenue |
206,744 |
|
141,559 |
|
644,441 |
|
566,365 |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
Technology offerings |
35,207 |
|
28,016 |
|
104,676 |
|
106,722 |
|
|
Services |
57,275 |
|
40,953 |
|
169,809 |
|
142,522 |
|
|
Total gross profit |
92,482 |
|
68,969 |
|
274,485 |
|
249,244 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Sales and marketing |
45,565 |
|
34,734 |
|
139,469 |
|
128,733 |
|
|
General and administrative |
24,379 |
|
10,182 |
|
61,367 |
|
40,262 |
|
|
Transaction costs |
8,115 |
|
918 |
|
14,071 |
|
6,055 |
|
|
Depreciation and amortization |
11,796 |
|
6,995 |
|
34,908 |
|
27,692 |
|
|
Total operating expenses |
89,855 |
|
52,829 |
|
249,815 |
|
202,742 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
2,627 |
|
16,140 |
|
24,670 |
|
46,502 |
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense |
|
|
|
|
|
|
|
|
|
Interest income |
(54) |
|
(5) |
|
(105) |
|
(11) |
|
|
Interest expense |
10,504 |
|
12,609 |
|
52,057 |
|
31,438 |
|
|
Other expense, net |
38 |
|
9 |
|
87 |
|
10 |
|
|
Interest expense and other, net |
10,488 |
|
12,613 |
|
52,039 |
|
31,437 |
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes |
(7,861) |
|
3,527 |
|
(27,369) |
|
15,065 |
|
|
Income tax (benefit) expense |
(13,025) |
|
1,364 |
|
(19,348) |
|
6,716 |
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
$ 5,164 |
|
$ 2,163 |
|
$ (8,021) |
|
$ 8,349 |
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income per share attributable to Class A common stockholders, basic and diluted |
$ 0.06 |
|
$ 0.03 |
|
$ (0.09) |
|
$ 0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per share of Class A common stock |
$ - |
|
$ 1.00 |
|
$ - |
|
$ 1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average Class A common shares outstanding, basic and diluted |
89,766 |
|
89,862 |
|
89,778 |
|
89,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|||||||
|
ConvergeOne Holdings, Inc. |
|||||||
|
Consolidated Statements of Cash Flows |
|||||||
|
(In thousands, audited) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
||||
|
|
December 31, |
|
December 31, |
||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
|
(unaudited) |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
Net income (loss) |
$ 5,164 |
|
$ 2,163 |
|
$ (8,021) |
|
$ 8,349 |
|
Adjustments to reconcile net income (loss) to net cash provided by |
|
|
|
|
|
|
|
|
operating activities: |
|
|
|
|
|
|
|
|
Depreciation of property and equipment |
3,594 |
|
1,807 |
|
9,927 |
|
6,114 |
|
Amortization of finite-life intangibles |
8,556 |
|
5,630 |
|
26,445 |
|
22,456 |
|
Deferred income taxes |
(4,020) |
|
43 |
|
(8,011) |
|
(4,065) |
|
Amortization of debt issuance costs |
390 |
|
818 |
|
2,596 |
|
2,412 |
|
Loss on extinguishment of debt |
- |
|
2,747 |
|
13,638 |
|
2,747 |
|
Stock-based compensation expense |
766 |
|
173 |
|
1,287 |
|
1,057 |
|
Other |
3,574 |
|
38 |
|
2,383 |
|
17 |
|
Changes in assets and liabilities, net of business acquisitions in 2017: |
|
|
|
|
|
|
|
|
Trade accounts receivable |
(33,041) |
|
(7,338) |
|
(38,661) |
|
(5,536) |
|
Inventories |
5,437 |
|
1,464 |
|
9,913 |
|
(780) |
|
Prepaid expenses, deferred customer support contract costs and other |
(12,315) |
|
(4,993) |
|
(3,576) |
|
(1,490) |
|
Income tax receivable |
(11,410) |
|
- |
|
(11,408) |
|
17 |
|
Accounts payable and accrued expenses |
14,468 |
|
8,051 |
|
(7,558) |
|
(11,112) |
|
Customer deposits |
1,432 |
|
(1,335) |
|
(1,090) |
|
920 |
|
Income tax payable |
2,365 |
|
(2,585) |
|
(4,253) |
|
(257) |
|
Deferred revenue and other long-term liabilities |
16,344 |
|
5,621 |
|
9,865 |
|
2,007 |
|
Net cash provided by (used in) operating activities |
1,304 |
|
12,304 |
|
(6,524) |
|
22,856 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
(2,263) |
|
(2,513) |
|
(9,514) |
|
(9,272) |
|
Acquisitions of businesses, net of cash acquired |
(45,381) |
|
- |
|
(142,925) |
|
247 |
|
Net cash used in investing activities |
(47,644) |
|
(2,513) |
|
(152,439) |
|
(9,025) |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Proceeds from term notes, less discount |
59,850 |
|
88,650 |
|
569,988 |
|
88,650 |
|
Dividends paid |
- |
|
(89,862) |
|
- |
|
(89,862) |
|
Proceeds from revolving credit agreement |
30,000 |
|
5,000 |
|
114,000 |
|
42,000 |
|
Repayment of revolving credit agreement |
(36,000) |
|
(5,000) |
|
(94,000) |
|
(52,000) |
|
Repurchase of common stock |
- |
|
- |
|
(385) |
|
- |
|
Payment of deferred financing costs |
(117) |
|
(3,966) |
|
(6,630) |
|
(3,966) |
|
Payment of extinguishment charges |
- |
|
(1,470) |
|
(3,353) |
|
(1,470) |
|
Deferred offering costs |
- |
|
(224) |
|
- |
|
(224) |
|
Payment on long-term debt |
(1,601) |
|
(831) |
|
(416,814) |
|
(2,634) |
|
Net cash provided by (used in) financing activities |
52,132 |
|
(7,703) |
|
162,806 |
|
(19,506) |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
5,792 |
|
2,088 |
|
3,843 |
|
(5,675) |
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
|
|
|
|
|
|
Beginning |
7,683 |
|
7,544 |
|
9,632 |
|
15,307 |
|
Ending |
$ 13,475 |
|
$ 9,632 |
|
$ 13,475 |
|
$ 9,632 |
|
|
||||||
|
|
||||||
|
|
||||||
|
ConvergeOne Holdings, Inc. |
||||||
|
Reconciliation of GAAP to Non-GAAP Financial Measures |
||||||
|
(In thousands) |
||||||
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Year ended |
|||
|
|
December 31, |
|
December 31, |
|||
|
|
2017 |
2016 |
|
2017 |
2016 |
|
|
Adjusted EBITDA Reconciliation: |
|
|
|
|
|
|
|
Net Income |
$ 5,164 |
$ 2,163 |
|
$ (8,021) |
$ 8,349 |
|
|
Total depreciation and amortization (a) |
12,149 |
7,437 |
|
36,373 |
28,570 |
|
|
Interest expense and other, net |
10,488 |
12,614 |
|
52,039 |
31,437 |
|
|
Income tax (benefit) expense |
(13,025) |
1,364 |
|
(19,348) |
6,716 |
|
|
EBITDA |
14,776 |
23,578 |
|
61,043 |
75,072 |
|
|
Adjustments: |
|
|
|
|
|
|
|
Share-based compensation expense |
767 |
173 |
|
1,287 |
1,057 |
|
|
Purchase accounting adjustments (b) |
328 |
(14) |
|
2,982 |
(457) |
|
|
Transaction costs (c) |
8,116 |
918 |
|
14,071 |
6,055 |
|
|
Other (d) |
523 |
433 |
|
3,185 |
2,058 |
|
|
Adjusted EBITDA |
24,510 |
25,088 |
|
82,568 |
83,785 |
|
|
Additional Adjustments: |
|
|
|
|
|
|
|
Board of Directors related expense |
47 |
92 |
|
(151) |
540 |
|
|
One time and non-recurring process & efficiency improvements (e) |
2,416 |
134 |
|
6,368 |
1,060 |
|
|
Pro Forma synergies (f) |
3,276 |
191 |
|
7,643 |
2,357 |
|
|
EBITDA per acquisition (g) |
1,498 |
- |
|
42,083 |
- |
|
|
Adjusted EBITDA per Credit Agreement |
$ 31,747 |
$ 25,505 |
|
$ 138,511 |
$ 87,742 |
|
|
|
|
|
(a) |
Depreciation and amortization equals the sum of depreciation and amortization included in total operating expenses and depreciation and amortization included in total cost of revenue. |
|
(b) |
Acquisition accounting adjustments include charges associated with non-cash acquisition accounting fair value adjustments to deferred revenue and deferred customer support costs. |
|
(c) |
Transaction costs of $6.1 million for 2016 include acquisition-related expenses of $1.1 million related to employee retention bonuses, $0.7 million related to transaction-related professional fees and expenses, including legal, accounting, tax, and advisory fees, and $4.3 million of one-time acquisition-related integration costs. Transaction costs of $14.1 million for 2017 include acquisition-related expenses of $6.5 million related to transaction-related professional fees and expenses, including legal, accounting, tax, and advisory fees, and $7.6 million of one-time acquisition-related integration costs. |
|
(d) |
Other costs of $2.1 million for 2016 include $0.5 million related to one-time severance and related legal expenses, $1.5 million related to payments to Clearlake for advisory and consulting services pursuant to its management and monitoring services agreement (this agreement was terminated in February 2018), and $0.1 million payments to certain members of our board of directors for their services. Other costs of $3.2 million for 2017 include expenses of $1.4 million related to one-time severance and related legal expenses and $1.8 million related to payments to Clearlake for advisory and consulting services pursuant to its management and monitoring services agreement (this agreement was terminated in February 2018). |
|
(e) |
One time and non-recurring process and efficiency improvements of $1.1 million in 2016 include: $0.3 million of CRM upgrade expenses, $0.3 million of SOC 2 Readiness testing and $0.5 million of other costs including rebranding and ADP implementation. 2017 costs include $4.1 million of Cloud product development activities related to the launch of our Cloud platforms, $1.4 million related to strategic initiatives and $0.9 million related to rating agency fees. |
|
(f) |
Pro Forma synergies represent unrealized cost synergies of acquired companies post-close. |
|
(g) |
EBITDA per acquisition is the acquired companies EBITDA prior to the company's ownership. |
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
||||
|
|
December 31, |
|
December 31, |
||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
Adjusted Net Income Reconciliation: |
|
|
|
|
|
|
|
|
Net Income (loss) |
$ 5,164 |
|
$ 2,163 |
|
$ (8,021) |
|
$ 8,349 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Amortization of intangible assets |
8,554 |
|
5,630 |
|
26,445 |
|
22,456 |
|
Amortization of debt issuance costs |
391 |
|
817 |
|
2,596 |
|
2,412 |
|
Costs related to debt refinancing |
804 |
|
4,486 |
|
15,997 |
|
4,486 |
|
Share-based compensation expense |
766 |
|
173 |
|
1,287 |
|
1,057 |
|
Purchase accounting adjustments |
328 |
|
(14) |
|
2,982 |
|
(457) |
|
Transaction costs |
8,116 |
|
918 |
|
14,071 |
|
6,055 |
|
Other costs |
524 |
|
433 |
|
3,185 |
|
2,058 |
|
Income tax impact of adjustments |
(6,999) |
|
(4,041) |
|
(23,409) |
|
(11,928) |
|
Total adjustments |
12,485 |
|
8,402 |
|
43,154 |
|
26,139 |
|
Adjusted Net Income |
$ 17,648 |
|
$ 10,566 |
|
$ 35,133 |
|
$ 34,488 |
Contacts:
Media Contacts:
Scott Clark
Vice President, Marketing, ConvergeOne
651.393.3957
sclark@convergeone.com
Investor Relations:
William Maina
ICR for ConvergeOne
646.277.1236
investor@convergeone.com
View original content with multimedia:http://www.prnewswire.com/news-releases/convergeone-announces-fourth-quarter-and-full-year-2017-financial-results-300616456.html
SOURCE ConvergeOne Holdings, Inc.