CSG Systems International Reports First Quarter 2021 Results

  • Reconfirming All 2021 Financial Guidance Targets

  • Q1 2021 Revenue Growth up 3.1% Year-Over-Year; Best Quarterly Organic Result since Q3 2019

  • Continued Commitment to Shareholder Remuneration with $15 Million Returned in Q1 2021

Denver, Colorado--(Newsfile Corp. - May 5, 2021) - CSG (NASDAQ: CSGS), the trusted partner to simplify the complexity of business transformation in the digital age, today reported results for the quarter ended March 31, 2021.

Financial Results:

First quarter 2021 financial results:

  • Total revenue was $253.1 million and total non-GAAP adjusted revenue was $236.7 million

  • GAAP operating income was $31.4 million, or 12.4% of total revenue, and non-GAAP operating income was $40.2 million, or 17.0% of non-GAAP adjusted revenue

  • GAAP earnings per diluted share (EPS) was $0.61 and non-GAAP EPS was $0.82

  • Cash flows used in operations were ($2.8) million, with a non-GAAP free cash flow deficit of ($11.0) million

Shareholder Returns:

  • In March 2021, CSG declared its quarterly cash dividend of $0.25 per share of common stock, or a total of approximately $8 million, to shareholders.
  • During the first quarter of 2021, CSG repurchased under its stock repurchase program, approximately 142,000 shares of its common stock for approximately $7 million.

"CSG got off to a very good start in Q1 with revenue and adjusted revenue up 3.1% and 4.1% year-over-year, respectively, representing our best quarterly organic revenue growth results since Q3 2019," said Brian Shepherd, President and Chief Executive Officer of CSG. "We believe these solid first quarter results show that we are building a strong CSG, one that puts customer success before our own ambitions. As a result, we are pleased to reconfirm our 2021 financial targets. 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 March 31,

 





Percent

 2021
2020
Changed
GAAP Results: 






   Revenue $253,119 $245,617 3.1%
   Operating Income 
31,377 
33,159 (5.4%)
   Operating Margin Percentage 
12.4%
13.5% 
   EPS $0.61 $0.66 (7.6%)
Non-GAAP Results: 
  
   
   Adjusted Revenue $236,669 $227,293 4.1%
   Operating Income 
40,207 
42,154 (4.6%)
   Adjusted Operating Margin Percentage 
17.0%
18.5% 
   EPS $0.82 $0.87 (5.7%)

 
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 first quarter of 2021 was $253.1 million, a 3.1% increase when compared to revenue of $245.6 million for the first quarter of 2020, and a 2.8% decrease when compared to revenue of $260.5 million for the fourth quarter of 2020. The sequential quarterly decrease can be mainly attributed to the higher level of revenue CSG typically experiences in the fourth quarter of the year from strong software and professional services revenue. The year-over-year increase in revenue can be mainly attributed to the continued growth of our revenue management solutions along with a strong quarter of professional services revenue.

GAAP operating income for the first quarter of 2021 was $31.4 million, or 12.4% of total revenue, compared to $33.2 million, or 13.5% of total revenue, for the first quarter of 2020, and $23.7 million, or 9.1% of total revenue, for the fourth quarter of 2020. GAAP operating income for the first quarter of 2020 benefited from a mark-to-market reduction in a compensation liability, that resulted from the unexpected and steep decline in the stock market in that quarter, and fourth quarter of 2020 was negatively impacted by executive transition costs of $11.2 million.

GAAP EPS for the first quarter of 2021 was $0.61, as compared to $0.66 for the first quarter of 2020, and $0.41 for the fourth quarter of 2020, with the fourth quarter of 2020 GAAP EPS primarily due to lower operating income, discussed above.

Non-GAAP Results: Non-GAAP adjusted revenue for the first quarter of 2021 was $236.7 million, a 4.1% increase when compared to non-GAAP adjusted revenue of $227.3 million for the first quarter of 2020, and a 2.7% decrease when compared to $243.2 million for the fourth quarter of 2020. The fluctuations in non-GAAP adjusted revenue between periods are primarily due to the factors discussed above.

Non-GAAP operating income for the first quarter of 2021 was $40.2 million, or 17.0% of total non-GAAP adjusted revenue, compared to $42.2 million, or 18.5% of total non-GAAP adjusted revenue for the first quarter of 2020, and $43.0 million, or 17.7% of total non-GAAP adjusted revenue for the fourth quarter of 2020.

Non-GAAP EPS for the first quarter of 2021 was $0.82 compared to $0.87 for the first quarter of 2020, and $0.90 for the fourth quarter of 2020.

Balance Sheet and Cash Flows

Cash, cash equivalents and short-term investments as of March 31, 2021 were $205.1 million compared to $240.3 million as of December 31, 2020. CSG had net cash flows used in operations for the first quarters ended March 31, 2021 and 2020 of ($2.8) million and ($7.2) million, respectively, and had non-GAAP free cash flow deficits of ($11.0) million and ($12.0) million, respectively. Cash flows for the first quarters of 2021 and 2020 were negatively impacted by the timing of key customer payments, totaling approximately $26 and $33 million, respectively, that were delayed and received shortly after quarter-end, and the payment of year-end accrued employee incentive compensation.

Summary of 2021 Financial Guidance

CSG is reaffirming its financial guidance for the full year 2021, 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
   Adjusted EBITDA $212 - $222 million
   Free Cash Flow $110 - $120 million

 
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, May 5, 2021 at 5:00 p.m. EDT, to discuss CSG's first quarter results for 2021. 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 1-833-508-4355 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:

  • CSG's business may be disrupted and its results of operations and cash flows adversely affected by the COVID-19 pandemic;

  • CSG derives over forty percent of its revenue from its two largest customers;

  • Continued market acceptance of CSG's products and services;

  • CSG's ability to continuously develop and enhance products in a timely, cost-effective, technically advanced and competitive manner;

  • CSG's ability to deliver its solutions in a timely fashion within budget, particularly large and complex software implementations;

  • CSG's dependency on the global telecommunications industry, and in particular, the North American telecommunications industry;

  • CSG's ability to meet its financial expectations;

  • Increasing competition in CSG's market from companies of greater size and with broader presence;

  • CSG's ability to successfully integrate and manage acquired businesses or assets to achieve expected strategic, operating and financial goals;

  • CSG's ability to protect its intellectual property rights;

  • CSG's ability to maintain a reliable, secure computing environment;

  • CSG's ability to conduct business in the international marketplace;

  • CSG's ability to comply with applicable U.S. and International laws and regulations; and

  • Fluctuations in credit market conditions, general global economic and political conditions, and foreign currency exchange rates.

This list is not exhaustive, and readers are encouraged to review the additional risks and important factors described in CSG's reports on Forms 10-K and 10-Q and other filings made with the SEC.

For more information, contact:
John Rea, Investor Relations
(210) 687-4409
E-mail: john.rea@csgi.com

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)



March 31,
December 31,


2021
2020
ASSETS






Current assets:






   Cash and cash equivalents
$150,609
$188,699
   Short-term investments

54,539

51,598
       Total cash, cash equivalents and short-term investments

205,148

240,297
   Settlement assets

108,578

149,785
   Trade accounts receivable:

 

 
       Billed, net of allowance of $3,718 and $3,628

247,025

226,623
       Unbilled

40,789

37,785
   Income taxes receivable

2,421

2,167
   Other current assets

39,047

41,688
       Total current assets

643,008

698,345
Non-current assets:

 

 
   Property and equipment, net of depreciation of $110,797 and $105,073

81,944

81,759
   Operating lease right-of-use assets

106,173

110,756
   Software, net of amortization of $143,662 and $139,836

25,585

26,453
   Goodwill

273,265

272,322
   Acquired customer contracts, net of amortization of $107,846 and  $105,778

46,273

48,012
   Customer contract costs, net of amortization of $42,802 and $39,893

47,334

47,238
   Deferred income taxes

9,892

10,205
   Other assets

41,007

36,910
       Total non-current assets

631,473

633,655
         Total assets
$1,274,481
$1,332,000
LIABILITIES AND STOCKHOLDERS' EQUITY

 

 
Current liabilities:

 

 
   Current portion of long-term debt, net of unamortized discounts of $3,119 and
   zero

$241,881
$14,063
   Operating lease liabilities

23,309

22,651
   Customer deposits

32,565

39,992
   Trade accounts payable

32,949

29,834
   Accrued employee compensation

71,120

86,289
   Settlement liabilities

107,023

148,819
   Deferred revenue

55,840

52,357
   Income taxes payable

5,797

6,627
   Other current liabilities

17,249

19,383
       Total current liabilities

587,733

420,015
Non-current liabilities:

 

 
   Long-term debt, net of unamortized discounts of $1,017 and $5,346

107,733

337,154
   Operating lease liabilities

91,028

95,926
   Deferred revenue

15,505

17,275
   Income taxes payable

2,467

2,436
   Deferred income taxes

11,569

5,109
   Other non-current liabilities

30,731

31,690
       Total non-current liabilities

259,033

489,590
       Total liabilities

846,766

909,605
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; 32,963
   and 32,713 shares outstanding


704

700
   Additional paid-in capital

471,364

470,557
   Treasury stock, at cost; 36,122 and 35,980 shares

(900,644)

(894,126)
   Accumulated other comprehensive income (loss):

 

 
       Unrealized gains on short-term investments, net of tax

7

13
       Cumulative foreign currency translation adjustments

(31,506)

(31,151)
   Accumulated earnings

887,790

876,402
       Total stockholders' equity

427,715

422,395
         Total liabilities and stockholders' equity
$1,274,481
$1,332,000

 

CSG SYSTEMS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED
(in thousands, except per share amounts)


Quarter Ended

March 31,
2021

March 31,
2020

Revenue$253,119
$245,617


 

 
Cost of revenue (exclusive of depreciation, shown separately below)
133,542

131,206
Other operating expenses:
 

 
   Research and development
32,212

30,337
   Selling, general and administrative
48,815

44,384
   Depreciation
6,113

5,565
   Restructuring and reorganization charges
1,060

966
       Total operating expenses
221,742

212,458
Operating income
31,377

33,159
Other income (expense):
 

 
   Interest expense
(3,592)

(4,213)
   Amortization of original issue discount
(772)

(730)
   Interest and investment income, net
124

529
   Other, net
(555)

(69)
       Total other
(4,795)

(4,483)
Income before income taxes
26,582

28,676
   Income tax provision
(6,951)

(7,162)
Net income$19,631
$21,514


 

 
Weighted-average shares outstanding:
 

 
   Basic
31,844

31,994
   Diluted
32,146

32,358


 

 
Earnings per common share:
 

 
   Basic$0.62
$0.67
   Diluted
0.61

0.66

 

CSG SYSTEMS INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED
(in thousands)


Quarter Ended

March 31,
2021
 March 31,
2020

Cash flows from operating activities:

 


   Net income$19,631 $21,514
   Adjustments to reconcile net income to net cash used in operating activities -

 


       Depreciation
6,113 
5,565
       Amortization
10,737 
10,788
       Amortization of original issue discount
772 
730
       Asset impairment
102 
259
       (Gain)/loss on short-term investments and other
15 
(85)
       Deferred income taxes
6,508 
9,310
       Stock-based compensation
5,395 
4,857
           Subtotal
49,273 
52,938
       Changes in operating assets and liabilities, net of acquired amounts:

 
 
         Trade accounts receivable, net
(23,874) 
(23,304)
         Other current and non-current assets and liabilities
(999) 
(8,452)
         Income taxes payable/receivable
(1,022) 
(3,092)
        Trade accounts payable and accrued liabilities
(28,101) 
(32,455)
         Deferred revenue
1,914 
7,152
           Net cash used in operating activities
(2,809) 
(7,213)



 
 
Cash flows from investing activities:

 
 
   Purchases of software, property and equipment
(8,239) 
(4,822)
   Purchases of short-term investments
(32,304) 
(16,037)
   Proceeds from sale/maturity of short-term investments
29,340 
18,670
   Acquisition of and investments in business, net of cash acquired
(648) 
(9,991)
           Net cash used in investing activities
(11,851) 
(12,180)



 
 
Cash flows from financing activities:

 
 
   Proceeds from issuance of common stock
619 
564
   Payment of cash dividends
(8,635) 
(8,277)
   Repurchase of common stock
(11,738) 
(13,876)
   Payments on long-term debt
(2,813) 
(1,875)
           Net cash used in financing activities
(22,567) 
(23,464)
   Effect of exchange rate fluctuations on cash
(863) 
(5,947)



 
 
Net decrease in cash and cash equivalents
(38,090) 
(48,804)



 
 
Cash and cash equivalents, beginning of period
188,699 
156,548
Cash and cash equivalents, end of period$150,609 $107,744



 
 
Supplemental disclosures of cash flow information:

 
 
   Cash paid during the period for-

 
 
      Interest$5,661 $6,194
      Income taxes
1,468 
857

 

EXHIBIT 1
CSG SYSTEMS INTERNATIONAL, INC.
SUPPLEMENTAL REVENUE ANALYSIS

Revenue by Significant Customers: 10% or more of Revenue

 
Quarter Ended

Quarter Ended


Quarter Ended
 
March 31, 2021

December 31, 2020


March 31, 2020
 
Amount

% of Revenue

Amount
% of Revenue


Amount
% of Revenue
Comcast
$53,454

21%
$54,845
21%

$52,679
21%
Charter

53,382

21%

54,121
21%


50,712
21%

 

Revenue by Vertical


Quarter Ended

Quarter Ended

Quarter Ended

March 31,

December 31,

March 31,

2021

2020

2020
Broadband/Cable/Satellite57%
  56
%
58%
Telecommunications18%
22%
17%
All other25%
22%
25%
Total revenue100%
100%
100%

 

Revenue by Geography


Quarter Ended

Quarter Ended

Quarter Ended

March 31,

December 31,

March 31,

2021

2020

2020
Americas86%
84%
88%
Europe, Middle East and Africa10%
12%
9%
Asia Pacific4%
4%
3%
Total revenue100%
100%
100%

 

EXHIBIT 2
CSG SYSTEMS INTERNATIONAL, INC.
DISCLOSURES FOR NON-GAAP FINANCIAL MEASURES

Use of Non-GAAP Financial Measures and Limitations

To supplement its condensed consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), CSG uses non-GAAP adjusted revenue, non-GAAP operating income, non-GAAP adjusted operating margin percentage, non-GAAP EPS, non-GAAP adjusted EBITDA, and non-GAAP free cash flow. CSG believes that these non-GAAP financial measures, when reviewed in conjunction with its GAAP financial measures, provide investors with greater transparency to the information used by CSG's management in its financial and operational decision making. CSG uses these non-GAAP financial measures for the following purposes:

  • Certain internal financial planning, reporting, and analysis;

  • Forecasting and budgeting;

  • Certain management compensation incentives; and

  • Communications with CSG's Board of Directors, stockholders, financial analysts, and investors.

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

  • A more complete understanding of CSG's underlying operational results, trends, and cash generating capabilities;

  • Consistency and comparability with CSG's historical financial results; and

  • Comparability to similar companies, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures are not measures of performance under GAAP, and therefore should not be considered in isolation or as a substitute for GAAP financial information. Limitations with the use of non-GAAP financial measures include the following items:

  • Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles;

  • The way in which CSG calculates non-GAAP financial measures may differ from the way in which other companies calculate similar non-GAAP financial measures;

  • Non-GAAP financial measures do not include all items of income and expense that affect CSG's operations and that are required by GAAP to be included in financial statements;

  • Certain adjustments to CSG's non-GAAP financial measures result in the exclusion of items that are recurring and will be reflected in CSG's financial statements in future periods; and

  • Certain charges excluded from CSG's non-GAAP financial measures are cash expenses, and therefore do impact CSG's cash position.

CSG compensates for these limitations by relying primarily on its GAAP results and using non-GAAP financial measures as a supplement only. Additionally, CSG provides specific information regarding the treatment of GAAP amounts considered in preparing the non-GAAP financial measures and reconciles each n on-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
    charge

-
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:

  • Transaction fees are primarily comprised of interchange and other payment-related fees paid, in conjunction with the delivery of service to customers under CSG's payment services contracts, to third-party payment processors and financial institutions by CSG. Because CSG controls the integrated service provided under its payment services customer contracts, these transaction fees are presented gross, and not netted against revenue; however, other payments companies who do not provide and/or control an integrated service present their revenue net of transaction fees. The exclusion of these fees in calculating CSG's non-GAAP adjusted revenue provides management and investors an additional means to use to compare CSG's current revenue with historical and future periods, as well as with other payments companies.

  • Restructuring and reorganization charges are expenses that result from cost reduction initiatives and/or significant changes to CSG's business, to include such things as involuntary employee terminations, changes in management structure, divestitures of businesses, facility consolidations and abandonments, and fundamental reorganizations impacting operational focus and direction. These charges are not considered reflective of CSG's recurring business operating results. The exclusion of these items in calculating CSG's non-GAAP financial measures allows management and investors an additional means to compare CSG's current financial results with historical and future periods.

  • Executive transition costs include expenses incurred related to the departure of CSG's former CEO under the terms of his separation agreement. These costs were primarily recognized during the third and fourth quarters of 2020 (the CEO's remaining term) and were not considered reflective of CSG's recurring business operating results. 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 financial results with historical and future periods.

  • Acquisition-related expenses include amortization of acquired intangible assets, earn-out compensation, and transaction-related costs. Transaction-related costs, which typically include expenses related to legal, accounting, and other professional services, are direct and incremental expenses related to business acquisitions, and thus, are not considered reflective of CSG's recurring business operating results. The total amount of acquisition-related expenses can vary significantly between periods based on the number and size of acquisition activities, previously acquired intangible assets becoming fully amortized, and ultimate realization of earn-out compensation. In addition, the timing of these expenses may not directly correlate with underlying performance of the CSG's operations. Therefore, the exclusion of acquisition-related expenses in calculating CSG's non-GAAP financial measures allows management and investors an additional means to compare CSG's current financial results with historical and future periods.

  • Stock-based compensation results from CSG's issuance of equity awards to its employees under incentive compensation programs. The amount of this incentive compensation in any period is not generally linked to the level of performance by employees or CSG. The exclusion of these expenses in calculating CSG's non-GAAP financial measures allows management and investors an additional means to evaluate the non-cash expense related to compensation included in CSG's results of operations, and therefore, the exclusion of this item allows investors to further evaluate the cash generating capabilities of CSG's business.

  • The convertible notes OID is the result of allocating a portion of the principal balance of the debt at issuance to the equity component of the instrument, as required under current accounting rules. This OID is then amortized to interest expense over the life of the respective convertible debt instrument. The interest expense related to the amortization of the OID is a non-cash expense, and therefore, the exclusion of this item allows investors to further evaluate the cash interest costs of CSG's convertible notes for cash flow, liquidity, and debt service purposes.

  • Gains and losses related to the extinguishment of debt are a result of the refinancing of CSG's credit agreement and/or repurchase of CSG's convertible notes. These activities are not considered reflective of CSG's recurring business operating results. Any resulting gain or loss is generally non-cash income or expense, and therefore, the exclusion of this item allows investors to further evaluate the cash impact of these repurchases for cash flow and liquidity purposes. In addition, the exclusion of these gains and losses in calculating CSG's non-GAAP EPS allows management and investors an additional means to compare CSG's current operating results with historical and future periods.

  • Unusual items within CSG's quarterly and/or annual income tax expense can occur from such things as income tax accounting timing matters, income taxes related to unusual events, or as a result of different treatment of certain items for book accounting and income tax purposes. Consideration of such items in calculating CSG's non-GAAP financial measures allows management and investors an additional means to compare CSG's current financial results with historical and future periods.
  • CSG also reports non-GAAP adjusted EBITDA and non-GAAP free cash flow. Management believes non-GAAP adjusted EBITDA is a useful measure to investors in evaluating CSG's operating performance, debt servicing capabilities, and enterprise valuation. CSG defines non-GAAP adjusted EBITDA as income before interest, income taxes, depreciation, amortization, stock-based compensation, foreign currency transaction adjustments, acquisition-related expenses, and unusual items, such as restructuring and reorganization charges, 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
March 31,

2021
2020
GAAP revenue$253,119
$245,617
Less: Transaction fees
(16,450)

(18,324)
Non-GAAP adjusted revenue$236,669
$227,293

 

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
March 31,


2021

2020
GAAP operating income$31,377

$33,159
Restructuring and reorganization charges (1)
1,060


966
Executive transition costs
55


-
Acquisition-related expenses:
 


 
   Amortization of acquired intangible assets
2,241


3,051
   Transaction-related costs
79


53
Stock-based compensation (1)
5,395


4,925
Non-GAAP operating income$40,207

$42,154


 


 
Non-GAAP adjusted revenue$236,669

$227,293
Non-GAAP adjusted operating margin percentage
17.0%

18.5%

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

Non-GAAP EPS:

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


Quarter Ended
Quarter Ended

March 31, 2021
March 31, 2020

Amounts
EPS (3)
Amounts
EPS (3)
GAAP net income$19,631
$0.61
$21,514
$0.66
GAAP income tax provision (2)
6,951

 

7,162

 
GAAP income before income taxes
26,582

 

28,676

 
Restructuring and reorganization charges (1)
1,060

 

966

 
Executive transition costs
55

 

-

 
Acquisition-related costs:
 

 

 

 
Amortization of acquired intangible assets
2,241

 

3,051

 
Transaction-related costs
79

 

53

 
Stock-based compensation (1)
5,395

 

4,925

 
Amortization of OID
772

 

730

 
Non-GAAP income before income taxes
36,184

 

38,401

 
Non-GAAP income tax provision (2)
(9,770)

 

(10,176)

 
Non-GAAP net income$26,414
$0.82
$28,225
$0.87

(2) For the quarters ended March 31, 2021 and 2020 the GAAP effective income tax rates were approximately 26% and 25%, respectively, and the non-GAAP effective income tax rate was approximately 27% for both periods.

(3) The outstanding diluted shares for the quarters ended March 31, 2021 and 2020 were 32.1 million and 32.4 million, respectively.

Non-GAAP Adjusted EBITDA:

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


Quarter Ended

March 31,

2021

2020
GAAP net income$19,631

$21,514
  GAAP income tax provision
6,951


7,162
   Interest expense (4)
3,592


4,213
   Amortization of OID
772


730
   Interest and investment income and other, net
431


(460)
GAAP operating income
31,377


33,159
   Restructuring and reorganization charges (1)
1,060


966
   Executive transition costs
55


-
   Acquisition-related expenses:
 


 
      Amortization of acquired intangible assets (5)
2,241


3,051
      Transaction-related costs
79


53
   Stock-based compensation (1)
5,395


4,925
   Amortization of other intangible assets (5)
3,336


3,285
   Amortization of customer contract costs (5)
4,722


4,026
Depreciation
6,113


5,565
Non-GAAP adjusted EBITDA$54,378

$55,030
Non-GAAP adjusted EBITDA as a percentage of non-GAAP adjusted revenue
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

March 31,

2021
2020
Amortization of acquired intangible assets$2,241
$3,051
Amortization of other intangible assets
3,336

3,285
Amortization of customer contract costs
4,722

4,026
Amortization of deferred financing costs
438

426
   Total amortization$10,737
$10,788

 
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

March 31,

2021
 2020
Net cash used in operating activities$(2,809)
 $(7,213)
Purchases of software, property and equipment
(8,239)
 
(4,822)
Non-GAAP free cash flow$(11,048)
 $(12,035)


Non-GAAP Financial Measures - 2021 Financial Guidance

Refer to the "Non-GAAP Financial Measures - 2021 Financial Guidance" in Exhibit 2 to CSG's earnings release dated February 3, 2021, which can be found on the Investor Relations page of CSG's website at csgi.com for the reconciliation of our 2021 financial guidance.

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/83006

info