Carbonite, Inc. (NASDAQ: CARB), a global leader in data protection and cybersecurity, today announced that it has entered into a definitive agreement to be acquired by OpenTextTM (NASDAQ: OTEX, TSX:OTEX), a market leader in Enterprise Information Management software and solutions, for $23.00 per Carbonite share in cash. The transaction values Carbonite at an enterprise value of approximately $1.42 billion and represents a 78% premium to Carbonite’s unaffected closing stock price on September 5, 2019, the last trading day before a media report was published speculating about a potential sale process.
“Following expressions of interest from multiple parties, the Carbonite Board conducted a thorough and comprehensive process, which included contact with a number of strategic and financial parties, to identify the best way to maximize shareholder value,” said Steve Munford, Interim Chief Executive Officer and President/Executive Chairman of the Board of Carbonite. “The Board strongly believes that a transaction with OpenText delivers compelling, immediate and substantial cash value to shareholders.
Munford continued, “Carbonite has expanded its solutions to become a leader in cyber resiliency. We have grown through both organic and inorganic opportunities over the years, enhancing our routes to market, diversifying our customer base, and assembling a talented workforce, while adding meaningful scale. Joining with OpenText is an exciting next step for Carbonite.”
OpenText is a leader in Enterprise Information Management (EIM), both on-premises and for cloud services, offering the only complete solution for EIM with a comprehensive view of all the information within an organization. OpenText operates in 40 countries, providing a tested platform for growth and new sales opportunities.
The transaction is subject to customary closing conditions, including the tender of a majority of the outstanding shares of Carbonite common stock and regulatory approvals.
J.P. Morgan Securities LLC acted as financial advisor to Carbonite, and Skadden, Arps, Slate, Meagher & Flom LLP acted as legal advisor.
Third Quarter 2019 Results:
Carbonite also announced financial results for the third quarter ended September 30, 2019:
- Revenue of $125.6 million increased 62% year-over-year.
- Non-GAAP revenue of $135.0 million increased 71% year-over-year.1
- Net loss was ($14.0) million, compared to net income of $0.6 million in 2018.
- Net loss per share was ($0.40) (basic and diluted), as compared to net income per share of $0.02 (basic and diluted) in 2018.
- Non-GAAP net income per share was $0.61 (basic) and $0.60 (diluted), as compared to $0.53 (basic) and $0.48 (diluted) in 2018.2
- Adjusted EBITDA of $40.2 million, or 30% of non-GAAP revenue, compared to $23.0 million, or 29% of non-GAAP revenue in 2018.3
Conference Call
The public is invited to listen to the OpenText conference call today at 9:00 a.m. ET (6:00 a.m. PT) by dialing 1-800-319-4610 (toll-free) or +1-604-638-5340 (international). Please dial-in 15 minutes ahead of time to ensure proper connection. Alternatively, a live webcast of the conference call will be available on the Investor Relations section of the Company’s website at investors.opentext.com.
A replay of the call will be available beginning November 11, 2019 at 10:30 a.m. ET through 11:59 p.m. on November 25, 2019 and can be accessed by dialing 1-855-669-9658 (toll-free) or +1-604-674-8052 (international) and using passcode 3870 followed by the number sign.
In light of the transaction with OpenText announced today, Carbonite has cancelled its third quarter results conference call that had been scheduled for Tuesday, November 12, 2019 at 5:30 pm ET and will not be providing a business outlook for the fourth quarter of 2019.
Non-GAAP Financial Measures
To supplement our consolidated financial statements presented in accordance with GAAP, this press release contains non-GAAP financial measures, including non-GAAP revenue, non-GAAP net income and non-GAAP net income per share, and adjusted EBITDA.
The Company believes that 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 ordinary results of operations. The Company’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods and uses these measures in financial reports prepared for management and the Company’s board of directors. 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 and in comparing the Company’s financial measures with other software-as-a-service companies, many of which present similar non-GAAP financial measures to investors.
The Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant items that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management. The Company urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures provided in the tables at the end of this press release, and not to rely on any single financial measure to evaluate the Company’s business.
- Non-GAAP revenue excludes the impact of purchase accounting adjustments for acquisitions.
- Non-GAAP net income and non-GAAP net income per share excludes the impact of purchase accounting adjustments on acquired deferred revenue, amortization expense on intangible assets, stock-based compensation expense, litigation-related expense, restructuring-related expense, acquisition-related expense, non-cash debt interest expense, intangible asset impairment charges, CEO recruitment expense, and the income tax effect of non-GAAP adjustments.
- Adjusted EBITDA is calculated by excluding the impact of interest expense, net, income taxes, depreciation, amortization, purchase accounting adjustments on acquired deferred revenue, stock-based compensation expense, litigation-related expense, restructuring-related expense, intangible asset impairment charges, acquisition-related expense, and CEO recruitment expense from net (loss) income.
Notice to Investors and Security Holders
The offer referred to in this press release has not yet commenced. The description contained in this press release is neither an offer to purchase nor a solicitation of an offer to sell any securities, nor is it a substitute for the tender offer materials that OpenText and Merger Sub will file with the SEC. The solicitation and offer to buy Shares will only be made pursuant to an offer to purchase and related tender offer materials. At the time the Offer is commenced, OpenText and Merger Sub will file a tender offer statement on Schedule TO and thereafter Carbonite will file a solicitation/recommendation statement on Schedule 14D-9 with the SEC with respect to the Offer. THE TENDER OFFER MATERIALS (INCLUDING AN OFFER TO PURCHASE, A RELATED LETTER OF TRANSMITTAL AND CERTAIN OTHER OFFER DOCUMENTS) AND THE SOLICITATION/RECOMMENDATION STATEMENT ON SCHEDULE 14D-9 WILL CONTAIN IMPORTANT INFORMATION. ANY HOLDERS OF SHARES ARE URGED TO READ THESE DOCUMENTS CAREFULLY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION THAT HOLDERS SHOULD CONSIDER BEFORE MAKING ANY DECISION REGARDING TENDERING THEIR SHARES. The offer to purchase, the related letter of transmittal and the solicitation/recommendation statement will be made available for free at the SEC’s website at www.sec.gov. Additional copies may be obtained for free by contacting OpenText or Carbonite. Copies of the documents filed with the SEC by Carbonite will be available free of charge on Carbonite’s internet website at https://investor.carbonite.com or by contacting Carbonite’s Investor Relations Department at (617) 587-1102. Copies of the documents filed with the SEC by OpenText will be available free of charge on OpenText’s internet website at https://investors.opentext.com or by contacting OpenText’s Investor Relations Department at (415) 963-0825.
In addition to the offer to purchase, the related letter of transmittal and certain other tender offer documents, as well as the solicitation/recommendation statement, Carbonite and OpenText will each file annual, quarterly and current reports with the SEC. You may read and copy any reports or other information filed by OpenText or Carbonite at the SEC public reference room at 100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information on the public reference room. Carbonite’s and OpenText’s filings with the SEC are also available to the public from commercial document-retrieval services and at the website maintained by the SEC at http://www.sec.gov.
Forward Looking Statements
The information contained in this press release is as of November 11, 2019. Carbonite assumes no obligation to update forward-looking statements contained in this press release as the result of new information or future events or developments.
This press release contains forward-looking information related to Carbonite, OpenText and the proposed acquisition of Carbonite by OpenText that involves substantial risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Forward-looking statements in this document and the accompanying exhibits include, among other things, statements about the potential benefits of the proposed acquisition, Carbonite’s and OpenText’s plans, objectives, expectations and intentions, the anticipated timing of closing of the proposed acquisition and expected plans for financing the proposed acquisition. Risks and uncertainties include, among other things, risks related to the satisfaction or waiver of the conditions to closing the proposed acquisition (including the failure to obtain necessary regulatory approvals) in the anticipated timeframe or at all, including uncertainties as to how many of Carbonite’s stockholders will tender their shares in the tender offer and the possibility that the acquisition does not close; the possibility that competing offers may be made; risks related to obtaining the requisite consents to the acquisition, including, without limitation, the timing (including possible delays) and receipt of regulatory approvals from various governmental entities (including any conditions, limitations or restrictions placed on these approvals and the risk that one or more governmental entities may deny approval); risks related to the ability to realize the anticipated benefits of the proposed acquisition, including the possibility that the expected benefits and accretion from the proposed acquisition will not be realized or will not be realized within the expected time period; the risk that the businesses will not be integrated successfully; Carbonite’s ability to integrate the Webroot acquisition and achieve the expected benefits of such acquisition; Carbonite’s ability to profitably attract new customers and retain existing customers; Carbonite’s dependence on the market for cloud backup services, and its ability to manage growth, changes in economic or regulatory conditions or other trends affecting the Internet and the information technology industry; disruption from the transaction making it more difficult to maintain business and operational relationships; significant transaction costs; unknown liabilities; the risk of litigation and/or regulatory actions related to the proposed acquisition; other business effects, including the effects of industry, market, economic, political or regulatory conditions; future exchange and interest rates; and changes in tax and other laws, regulations, rates and policies.
A further description of risks and uncertainties relating to Carbonite can be found in Carbonite Annual Report on Form 10-K for the fiscal year ended December 31, 2018, and in its subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, all of which are filed with the SEC and available at www.sec.gov and www.carbonite.com.
About Carbonite
Carbonite provides a robust Data Protection Platform for businesses, including backup, disaster recovery, high availability and workload migration technology. The Carbonite Data Protection Platform supports businesses on a global scale with secure cloud infrastructure. To learn more, visit www.carbonite.com and follow us on Twitter at @Carbonite.
Carbonite, Inc. serves customers through three brands: Carbonite data protection, Webroot cybersecurity, and MailStore email archiving.
|
Carbonite, Inc. Consolidated Statement of Operations (Unaudited) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
|
(in thousands, except share and per share amounts) |
||||||||||||||
|
Revenue: |
|
|
|
|
|
|
|
||||||||
|
Services |
$ |
118,824 |
|
|
$ |
70,290 |
|
|
$ |
304,758 |
|
|
$ |
193,678 |
|
|
Product |
6,772 |
|
|
7,392 |
|
|
23,563 |
|
|
25,764 |
|
||||
|
Total revenue |
125,596 |
|
|
77,682 |
|
|
328,321 |
|
|
219,442 |
|
||||
|
Cost of revenue: |
|
|
|
|
|
|
|
||||||||
|
Services |
30,355 |
|
|
17,094 |
|
|
71,413 |
|
|
50,782 |
|
||||
|
Product |
540 |
|
|
417 |
|
|
1,363 |
|
|
1,348 |
|
||||
|
Amortization of intangible assets |
9,072 |
|
|
4,317 |
|
|
21,447 |
|
|
11,067 |
|
||||
|
Total cost of revenue |
39,967 |
|
|
21,828 |
|
|
94,223 |
|
|
63,197 |
|
||||
|
Gross profit |
85,629 |
|
|
55,854 |
|
|
234,098 |
|
|
156,245 |
|
||||
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Research and development |
28,753 |
|
|
14,914 |
|
|
72,439 |
|
|
43,152 |
|
||||
|
General and administrative |
16,226 |
|
|
11,159 |
|
|
54,782 |
|
|
39,079 |
|
||||
|
Sales and marketing |
37,417 |
|
|
21,184 |
|
|
96,127 |
|
|
63,130 |
|
||||
|
Amortization of intangible assets |
10,134 |
|
|
3,924 |
|
|
24,199 |
|
|
8,515 |
|
||||
|
Restructuring charges |
— |
|
|
357 |
|
|
702 |
|
|
1,260 |
|
||||
|
Total operating expenses |
92,530 |
|
|
51,538 |
|
|
248,249 |
|
|
155,136 |
|
||||
|
(Loss) income from operations |
(6,901 |
) |
|
4,316 |
|
|
(14,151 |
) |
|
1,109 |
|
||||
|
Interest expense |
(10,795 |
) |
|
(2,873 |
) |
|
(26,650 |
) |
|
(8,894 |
) |
||||
|
Interest income |
212 |
|
|
390 |
|
|
1,595 |
|
|
803 |
|
||||
|
Other income (expense), net |
587 |
|
|
(147 |
) |
|
974 |
|
|
48 |
|
||||
|
(Loss) income before income taxes |
(16,897 |
) |
|
1,686 |
|
|
(38,232 |
) |
|
(6,934 |
) |
||||
|
(Benefit) provision for income taxes |
(2,941 |
) |
|
1,100 |
|
|
(15,005 |
) |
|
(13,777 |
) |
||||
|
Net (loss) income |
$ |
(13,956 |
) |
|
$ |
586 |
|
|
$ |
(23,227 |
) |
|
$ |
6,843 |
|
|
Net (loss) income per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
(0.40 |
) |
|
$ |
0.02 |
|
|
$ |
(0.67 |
) |
|
$ |
0.23 |
|
|
Diluted |
$ |
(0.40 |
) |
|
$ |
0.02 |
|
|
$ |
(0.67 |
) |
|
$ |
0.21 |
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
34,639,762 |
|
|
32,876,529 |
|
|
34,423,099 |
|
|
29,965,390 |
|
||||
|
Diluted |
34,639,762 |
|
|
36,454,443 |
|
|
34,423,099 |
|
|
32,762,302 |
|
||||
|
Carbonite, Inc. Condensed Consolidated Balance Sheets (Unaudited) |
|||||||
|
|
September 30, |
|
December 31, |
||||
|
|
(in thousands) |
||||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
98,537 |
|
|
$ |
198,087 |
|
|
Trade accounts receivable, net |
43,407 |
|
|
31,569 |
|
||
|
Prepaid expenses and other current assets |
22,854 |
|
|
10,409 |
|
||
|
Total current assets |
164,798 |
|
|
240,065 |
|
||
|
Property and equipment, net |
44,199 |
|
|
34,101 |
|
||
|
Right-of-use lease assets |
44,826 |
|
|
— |
|
||
|
Other assets |
24,519 |
|
|
13,876 |
|
||
|
Acquired intangible assets, net |
391,786 |
|
|
117,963 |
|
||
|
Goodwill |
543,957 |
|
|
155,086 |
|
||
|
Total assets |
$ |
1,214,085 |
|
|
$ |
561,091 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
7,355 |
|
|
$ |
2,114 |
|
|
Accrued compensation |
20,388 |
|
|
11,620 |
|
||
|
Accrued expenses and other current liabilities |
32,499 |
|
|
15,844 |
|
||
|
Current portion of deferred revenue |
183,361 |
|
|
121,553 |
|
||
|
Total current liabilities |
243,603 |
|
|
151,131 |
|
||
|
Long-term debt |
590,789 |
|
|
118,305 |
|
||
|
Long-term lease liabilities |
43,404 |
|
|
— |
|
||
|
Deferred revenue, net of current portion |
41,638 |
|
|
29,151 |
|
||
|
Long-term deferred tax liabilities |
40,343 |
|
|
1,456 |
|
||
|
Other long-term liabilities |
8,171 |
|
|
3,838 |
|
||
|
Total liabilities |
967,948 |
|
|
303,881 |
|
||
|
Stockholders’ equity: |
|
|
|
||||
|
Common stock |
374 |
|
|
366 |
|
||
|
Additional paid-in capital |
466,738 |
|
|
451,618 |
|
||
|
Treasury stock, at cost |
(47,593 |
) |
|
(48,522 |
) |
||
|
Accumulated other comprehensive (loss) income |
(2,253 |
) |
|
1,650 |
|
||
|
Accumulated deficit |
(171,129 |
) |
|
(147,902 |
) |
||
|
Total stockholders’ equity |
246,137 |
|
|
257,210 |
|
||
|
Total liabilities and stockholders’ equity |
$ |
1,214,085 |
$ |
561,091 |
|||
|
Carbonite, Inc. Consolidated Statement of Cash Flows (Unaudited) |
|||||||
|
|
|||||||
|
|
Nine Months Ended |
||||||
|
|
2019 |
|
2018 |
||||
|
|
(in thousands) |
||||||
|
Operating activities |
|
|
|
||||
|
Net (loss) income |
$ |
(23,227 |
) |
|
$ |
6,843 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization |
57,685 |
|
|
29,622 |
|
||
|
Amortization of right-of-use lease assets |
5,776 |
|
|
— |
|
||
|
Amortization of deferred costs |
2,224 |
|
|
1,521 |
|
||
|
Gain on disposal of equipment |
(114 |
) |
|
(245 |
) |
||
|
Impairment of other long-lived assets |
6,000 |
|
|
— |
|
||
|
Impairment of capitalized software |
126 |
|
|
653 |
|
||
|
Stock-based compensation expense |
15,005 |
|
|
13,461 |
|
||
|
Benefit for deferred income taxes |
(15,131 |
) |
|
(16,228 |
) |
||
|
Non-cash interest expense related to amortization of debt discount |
6,260 |
|
|
4,712 |
|
||
|
Other non-cash items, net |
(618 |
) |
|
136 |
|
||
|
Changes in assets and liabilities, net of acquisition: |
|
|
|
||||
|
Accounts receivable |
6,586 |
|
|
(7,001 |
) |
||
|
Prepaid expenses and other current assets |
(1,004 |
) |
|
(2,281 |
) |
||
|
Other assets |
(2,125 |
) |
|
(4,655 |
) |
||
|
Accounts payable |
4,665 |
|
|
(5,811 |
) |
||
|
Accrued expenses and other current liabilities |
(1,745 |
) |
|
3,341 |
|
||
|
Other long-term liabilities |
(9,129 |
) |
|
(38 |
) |
||
|
Deferred revenue |
17,054 |
|
|
9,784 |
|
||
|
Net cash provided by operating activities |
68,288 |
|
|
33,814 |
|
||
|
Investing activities |
|
|
|
||||
|
Purchases of property and equipment |
(9,510 |
) |
|
(9,927 |
) |
||
|
Proceeds from sale of property and equipment and businesses |
138 |
|
|
657 |
|
||
|
Proceeds from maturities of derivatives |
1,809 |
|
|
2,596 |
|
||
|
Purchases of derivatives |
(6 |
) |
|
(1,403 |
) |
||
|
Payment for intangibles |
— |
|
|
(5,750 |
) |
||
|
Payment for acquisition, net of cash acquired |
(621,703 |
) |
|
(144,597 |
) |
||
|
Net cash used in investing activities |
(629,272 |
) |
|
(158,424 |
) |
||
|
Financing activities |
|
|
|
||||
|
Proceeds from exercise of stock options |
340 |
|
|
1,139 |
|
||
|
Proceeds from issuance of common stock for secondary offering |
— |
|
|
199,302 |
|
||
|
Proceeds from issuance of treasury stock under employee stock purchase plan |
1,582 |
|
|
1,215 |
|
||
|
Payments of withholding taxes in connection with restricted stock unit vesting |
(905 |
) |
|
(2,154 |
) |
||
|
Proceeds from long-term borrowings, net of debt issuance costs |
528,980 |
|
|
88,068 |
|
||
|
Payments on long-term borrowings |
(65,000 |
) |
|
(90,000 |
) |
||
|
Net cash provided by financing activities |
464,997 |
|
|
197,570 |
|
||
|
Effect of currency exchange rate changes on cash |
(1,124 |
) |
|
(210 |
) |
||
|
Net decrease in cash, cash equivalents and restricted cash |
(97,111 |
) |
|
72,750 |
|
||
|
Cash, cash equivalents and restricted cash, beginning of period |
198,087 |
|
|
128,231 |
|
||
|
Cash, cash equivalents and restricted cash, end of period |
$ |
100,976 |
$ |
200,981 |
|
||
|
Carbonite, Inc. Reconciliation of GAAP to Non-GAAP Measures (Unaudited) (In thousands, except share and per share amounts) |
|||||||||||||||
|
Reconciliation of GAAP Revenue to Non-GAAP Revenue |
|||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
GAAP revenue |
$ |
125,596 |
|
|
$ |
77,682 |
|
|
$ |
328,321 |
|
|
$ |
219,442 |
|
|
Add: |
|
|
|
|
|
|
|
||||||||
|
Fair value adjustment of acquired deferred revenue |
9,448 |
|
|
1,427 |
|
|
24,738 |
|
|
4,425 |
|
||||
|
Non-GAAP revenue |
$ |
135,044 |
|
|
$ |
79,109 |
|
|
$ |
353,059 |
|
|
$ |
223,867 |
|
|
Reconciliation of GAAP Net (Loss) Income and Net (Loss) Income per Share to Non-GAAP Net Income and Net Income per Share |
|||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
GAAP net (loss) income |
$ |
(13,956 |
) |
|
$ |
586 |
|
|
$ |
(23,227 |
) |
|
$ |
6,843 |
|
|
Add: |
|
|
|
|
|
|
|
||||||||
|
Fair value adjustment of acquired deferred revenue |
9,448 |
|
|
1,427 |
|
|
24,738 |
|
|
4,425 |
|
||||
|
Amortization of intangibles |
19,206 |
|
|
8,241 |
|
|
45,646 |
|
|
19,582 |
|
||||
|
Stock-based compensation expense |
5,288 |
|
|
4,983 |
|
|
15,005 |
|
|
13,461 |
|
||||
|
Litigation-related expense |
88 |
|
|
22 |
|
|
259 |
|
|
85 |
|
||||
|
Restructuring-related expense |
— |
|
|
357 |
|
|
702 |
|
|
1,260 |
|
||||
|
Acquisition-related expense |
1,572 |
|
|
219 |
|
|
12,307 |
|
|
6,196 |
|
||||
|
Intangible asset impairment charges |
6,000 |
|
|
— |
|
|
6,000 |
|
|
— |
|
||||
|
CEO recruitment expense |
604 |
|
|
— |
|
|
604 |
|
|
— |
|
||||
|
Non-cash debt interest expense |
2,305 |
|
|
1,611 |
|
|
6,260 |
|
|
4,712 |
|
||||
|
Less: |
|
|
|
|
|
|
|
||||||||
|
Income tax effect of non-GAAP adjustments |
9,367 |
|
|
126 |
|
|
31,822 |
|
|
16,944 |
|
||||
|
Non-GAAP net income |
$ |
21,188 |
|
|
$ |
17,320 |
|
|
$ |
56,472 |
|
|
$ |
39,620 |
|
|
GAAP net (loss) income per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
(0.40 |
) |
|
$ |
0.02 |
|
|
$ |
(0.67 |
) |
|
$ |
0.23 |
|
|
Diluted |
$ |
(0.40 |
) |
|
$ |
0.02 |
|
|
$ |
(0.67 |
) |
|
$ |
0.21 |
|
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.61 |
|
|
$ |
0.53 |
|
|
$ |
1.64 |
|
|
$ |
1.32 |
|
|
Diluted |
$ |
0.60 |
|
|
$ |
0.48 |
|
|
$ |
1.60 |
|
|
$ |
1.21 |
|
|
GAAP weighted-average shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
34,639,762 |
|
|
32,876,529 |
|
|
34,423,099 |
|
|
29,965,390 |
|
||||
|
Diluted |
34,639,762 |
|
|
36,454,443 |
|
|
34,423,099 |
|
|
32,762,302 |
|
||||
|
Non-GAAP weighted-average shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
34,639,762 |
|
|
32,876,529 |
|
|
34,423,099 |
|
|
29,965,390 |
|
||||
|
Diluted |
35,176,186 |
36,454,443 |
35,248,853 |
32,762,302 |
|||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA to Net (Loss) Income |
|||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Net (loss) income |
$ |
(13,956 |
) |
|
$ |
586 |
|
|
$ |
(23,227 |
) |
|
$ |
6,843 |
|
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Interest expense, net |
10,583 |
|
|
2,483 |
|
|
25,055 |
|
|
8,091 |
|
||||
|
Income tax (benefit) provision |
(2,941 |
) |
|
1,100 |
|
|
(15,005 |
) |
|
(13,777 |
) |
||||
|
Depreciation and amortization |
23,471 |
|
|
11,859 |
|
|
57,685 |
|
|
29,622 |
|
||||
|
EBITDA |
17,157 |
|
|
16,028 |
|
|
44,508 |
|
|
30,779 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments to EBITDA: |
|
|
|
|
|
|
|
||||||||
|
Fair value adjustment of acquired deferred revenue |
9,448 |
|
|
1,427 |
|
|
24,738 |
|
|
4,425 |
|
||||
|
Stock-based compensation expense |
5,288 |
|
|
4,983 |
|
|
15,005 |
|
|
13,461 |
|
||||
|
Litigation-related expense |
88 |
|
|
22 |
|
|
259 |
|
|
85 |
|
||||
|
Restructuring-related expense |
— |
|
|
357 |
|
|
702 |
|
|
1,260 |
|
||||
|
Intangible asset impairment charges |
6,000 |
|
|
— |
|
|
6,000 |
|
|
— |
|
||||
|
Acquisition-related expense |
1,572 |
|
|
219 |
|
|
12,307 |
|
|
6,196 |
|
||||
|
CEO recruitment expense |
604 |
|
|
— |
|
|
604 |
|
|
— |
|
||||
|
Adjusted EBITDA |
$ |
40,157 |
|
|
$ |
23,036 |
|
|
$ |
104,123 |
|
|
$ |
56,206 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20191111005314/en/