UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): April 25, 2019
LogMeIn, Inc.
(Exact Name of Registrant as Specified in Charter)
|
Delaware |
|
001-34391 |
|
20-1515952 |
|
|
|
|
|
|
|
(State or Other Jurisdiction of |
|
(Commission File Number) |
|
(IRS Employer |
|
Incorporation or Organization) |
|
|
|
Identification No.) |
|
320 Summer Street |
|
|
|
Boston, Massachusetts |
|
02210 |
|
|
|
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: ( 781)-638-9050
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
|
|
|
|
|
☐ |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
|
|
☐ |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
|
|
☐ |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
|
|
☐ |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EX-99.1 |
|
Item 2.02. Results of Operations and Financial Condition
On April 25, 2019, LogMeIn, Inc. (the “Company”) announced its financial results for the first quarter of 2019. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in this Current Report on Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 7.01. Regulation FD Disclosure
On April 25, 2019, the Company also announced that it will pay a $0.325 per share dividend on May 24, 2019 to stockholders of record as of May 8, 2019. LogMeIn currently has approximately 49.8 million shares of common stock outstanding.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
The following exhibit relating to Item 2.02 shall be deemed to be furnished, and not filed:
|
|
|
|
|
Exhibit No. |
|
Description |
|
99.1 |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
LOGMEIN, INC. |
|
|
|
|
|
|
Date: A pril 25, 2019 |
By: |
/s/ Michael J. Donahue |
|
|
|
Michael J. Donahue |
|
|
|
SVP, General Counsel & Secretary |
Exhibit 99.1
LogMeIn Announces First Quarter 2019 Results
$308M of Revenue with $103M in Free Cash Flow; Q1 Highlighted by the New GoTo Brand & UCC Product Launches
Boston, April 25, 2019 – LogMeIn, Inc. (NASDAQ: LOGM), a leading provider of cloud-based connectivity, today announced its results for the first quarter ended March 31, 2019.
First quarter financial highlights include:
|
|
• |
GAAP revenue was $307.7 million and non-GAAP revenue was $308.1 million |
|
|
• |
GAAP net loss was $9.0 million or ($0.18) per share and non-GAAP net income was $59.9 million or $1.17 per diluted share |
|
|
• |
EBITDA was $68.7 million or 22.3% of GAAP revenue and Adjusted EBITDA was $96.8 million or 31.4% of non-GAAP revenue |
|
|
• |
Cash flow from operations was $119.7 million or 38.8% of non-GAAP revenue, and adjusted free cash flow was $102.7 million or 33.3% of non-GAAP revenue |
|
|
• |
Total GAAP deferred revenue was $402.3 million |
|
|
• |
The Company closed the quarter with cash and cash equivalents of $145.1 million and $200.0 million of borrowings under its existing credit agreement |
First quarter operational highlights include:
|
|
• |
Launched the new “GoTo” brand, a Unified Communications and Collaboration product portfolio along with GoToConnect, an all-in-one audio, video and screensharing application fully integrated with cloud-based telephony |
|
|
• |
Announced GoToRoom, a new conference room solution, as well as a new hardware partnership with Poly, now part of Plantronics |
|
|
• |
Completed two strategic tuck-in acquisitions to accelerate product roadmap for artificial intelligence and identity initiatives |
|
|
• |
Jive named TrustRadius’ highest rated VoIP solution provider of 2019, as voted on by customers and VoIP users |
|
|
• |
LastPass was recognized as Infosec Award Winner by Cyber Defense Magazine |
|
|
• |
Established Artificial Intelligence Center of Excellence in Herzliya, Israel |
“LogMeIn had an encouraging start to 2019 as we delivered financial results in the first quarter that exceeded our guidance for revenue, profit and earnings,” said Bill Wagner, President and CEO of LogMeIn. “We also made significant progress on our strategic initiatives to accelerate our growth in large and dynamic adjacent markets and had several exciting product and brand announcements. We continue to focus on executing our plan and balancing near-term priorities with our strategic initiatives.”
Business Outlook
Based on information available as of April 25, 2019, the Company is issuing guidance for the
second quarter 201 9 and fiscal year 201 9 .
Second Quarter 2019 : The Company expects second quarter GAAP and non-GAAP revenue to be in the range of $310 million to $312 million. Non-GAAP revenue adds back $0.3 million for the impact of an acquisition accounting adjustment recorded to reduce acquired deferred revenue to the fair value of the remaining obligation.
EBITDA is expected to be in the range of $70 million to $71 million, or approximately 23% of GAAP revenue. Adjusted EBITDA is expected to be in the range of $94 million to $95 million, or approximately 30% of non-GAAP revenue.
Non-GAAP net income is expected to be in the range of $56 million to $57 million, or $1.12 to $1.14 per diluted share. Non-GAAP net income adds back the non-GAAP revenue adjustment described above and excludes an estimated $19 million in stock-based compensation expense, $4 million in acquisition and litigation-related costs, $61 million of amortization expense of acquired intangible assets, and $1 million of restructuring charges, as well as the income tax effect of the above items.
Non-GAAP net income for the second quarter assumes an effective tax rate of approximately 25% and GAAP net loss assumes a tax provision of approximately $1 million for the second quarter. Non-GAAP net income per diluted share is based on an estimated 50.4 million fully-diluted weighted average shares outstanding. GAAP net loss per share is based on an estimated 49.8 million weighted average shares outstanding.
Including stock-based compensation expense, acquisition-related costs and amortization, litigation-related expense, and restructuring charges, the Company expects to report GAAP net loss in the range of $10 million to $9 million, or $0.20 to $0.18 per share.
Fiscal year 2019 : The Company expects full year 2019 non-GAAP revenue to be in the range of $1.253 billion to $1.263 billion. The Company expects full year 2019 GAAP revenue to be in the range of $1.252 billion to $1.262 billion. Non-GAAP revenue adds back $1 million for the impact of an acquisition accounting adjustment recorded to reduce acquired deferred revenue to the fair value of the remaining obligation.
EBITDA is expected to be in the range of $301 million to $305 million, or approximately 24% of GAAP revenue. Adjusted EBITDA is expected to be in the range of $409 million to $413 million, or approximately 33% of non-GAAP revenue.
Non-GAAP net income is expected to be in the range of $249 million to $253 million, or $4.96 to $5.02 per diluted share. Non-GAAP net income adds back the non-GAAP revenue adjustment described above and excludes an estimated $76 million in stock-based compensation expense, $15 million in acquisition and litigation-related costs, $243 million of amortization expense of acquired intangible assets, and $16 million of restructuring charges, as well as the income tax
effect of the above items.
Non-GAAP net income for the fiscal year assumes an effective tax rate of approximately 25% and GAAP net loss for the fiscal year assumes a tax provision of approximately $1 million. Non-GAAP net income per diluted share is based on an estimated 50.3 million fully-diluted weighted average shares outstanding. GAAP net loss per share is based on an estimated 49.6 million weighted average shares outstanding.
Including stock-based compensation expense, acquisition-related costs and amortization, litigation-related expense, and restructuring charges, the Company expects to report GAAP net loss in the range of $18 million to $14 million, or $0.35 to $0.27 per share.
Dividend
In accordance with its previously announced capital return plan, the Company will pay a $0.325 per share dividend on May 24th, 2019 to stockholders of record as of May 8th, 2019. The Company currently has approximately 49.8 million shares of common stock outstanding.
Conference Call Information for Today, Thursday, April 25, 2019
The Company will host a corresponding conference call and live webcast at 5:00 p.m. Eastern Time today. To access the conference call, dial (866) 519-2796 and enter passcode 703976. A live webcast will be available on the Investor Relations section of the Company’s corporate website at
https://www.logmeininc.com
and via replay beginning approximately two hours after the completion of the call until the Company’s announcement of its financial results for the next quarter. An audio replay of the call will also be available to investors beginning at approximately 8:00 p.m. Eastern Time on April 25, 2019 until 8:00 p.m. Eastern Time on
May 2, 2019, by dialing 719-457-0820 and entering passcode 6706039.
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures including non-GAAP revenue, EBITDA, EBITDA margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP operating income, non-GAAP income before provision for income taxes, non-GAAP provision for income taxes, non-GAAP net income, non-GAAP net income per diluted share, adjusted cash flow from operations, and adjusted free cash flow.
|
|
• |
Non-GAAP revenue excludes the impact of the fair value acquisition accounting adjustment on acquired deferred revenue. |
|
|
• |
EBITDA is GAAP net income (loss) excluding interest, income taxes, other (expense) income, net, and depreciation and amortization expense. |
|
|
• |
EBITDA margin is calculated by dividing EBITDA by revenue. |
|
|
• |
Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by non-GAAP revenue, or GAAP revenue if not different. |
|
|
• |
Non-GAAP provision for income taxes excludes the tax impact of the fair value acquisition accounting adjustment on acquired deferred revenue, acquisition-related costs and amortization, gain on disposition of non-core assets, stock-based compensation expense, restructuring charges, litigation-related expense, discrete integration related tax impacts, and the tax impact related to the enactment of the U.S. Tax Cuts and Jobs Act of 2017, and includes the tax impact of amortization expense for acquired company internally capitalized software development costs that were adjusted in acquisition accounting. |
|
|
• |
Non-GAAP net income and non-GAAP net income per diluted share reflects the adjustments noted in non-GAAP operating income and non-GAAP provision for income taxes above. |
|
|
• |
Adjusted cash flow from operations excludes acquisition retention-based bonus, litigation, restructuring, and acquisition-related payments and transaction and transition-related tax payments. |
|
|
• |
Adjusted free cash flow is adjusted cash flow from operations excluding purchases of property and equipment and intangible asset additions. |
The exclusion of certain expenses in the calculation of non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. We anticipate excluding these expenses in the future presentation of our non-GAAP financial measures. 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 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 elements 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 judgment by management in determining these non-GAAP financial measures. In order to compensate for these limitations, management of the Company presents its non-GAAP financial measures in connection with its GAAP results. The Company urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly
financial results, and not to rely on any single financial measure to evaluate the Company's business. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP measures used in this press release are included in this release.
About LogMeIn, Inc.
LogMeIn, Inc. (NASDAQ: LOGM) simplifies how people connect with each other and the world around them to drive meaningful interactions, deepen relationships, and create better outcomes for individuals and businesses. A market leader in unified communications and collaboration, identity and access management, and customer engagement and support solutions, LogMeIn has millions of customers spanning virtually every country across the globe. LogMeIn is headquartered in Boston, Massachusetts with additional locations in North America, South America, Europe, Asia and Australia.
Cautionary Language Concerning Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding the progress made on the Company’s strategic initiatives and key growth areas, and the Company's financial guidance for the second quarter of 2019 and fiscal year 2019. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as "expect," "anticipate," "should," "believe," "hope," "target," "project," "goals," "estimate," "potential," "predict," "may," "will," "might," "could," "intend," variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond the Company's control. The Company's actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, customer adoption of the Company's solutions, the Company’s ability to execute on its strategic initiatives, the Company’s ability to integrate acquired products or companies, the Company's ability to attract new customers and retain existing customers, adverse economic conditions in general and adverse economic conditions specifically affecting the markets in which the Company operates, the effectiveness of the Company’s cybersecurity measures, the Company's ability to continue to promote and maintain its brand in a cost-effective manner, the Company's ability to compete effectively, the Company's ability to develop and introduce new products and add-ons or enhancements to existing products, the Company's ability to manage growth, the Company's ability to attract and retain key personnel, the Company's ability to protect its intellectual property and other proprietary rights, the result of any pending litigation including intellectual property litigation, and other risks detailed in the Company's other publicly available filings with the Securities and Exchange Commission. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent the Company's views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change. The Company undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new
information, future events or otherwise. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to the date of this press release.
LogMeIn is a registered trademark of LogMeIn, Inc. in the US and other countries around the world.
Contact Information:
Investors
Rob Bradley
LogMeIn, Inc.
781-897-1301
rbradley@LogMeIn.com
Press
Craig VerColen
LogMeIn, Inc.
781-897-0696
Press@LogMeIn.com
Condensed Consolidated Balance Sheets (unaudited)
(In thousands)
|
|
|
December 31, |
|
|
March 31, |
|
||
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|||||||
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
148,652 |
|
|
$ |
145,056 |
|
|
Accounts receivable, net |
|
|
95,354 |
|
|
|
88,954 |
|
|
Prepaid expenses and other current assets |
|
|
83,887 |
|
|
|
80,944 |
|
|
Total current assets |
|
|
327,893 |
|
|
|
314,954 |
|
|
Property and equipment, net |
|
|
98,238 |
|
|
|
101,445 |
|
|
Operating lease assets |
|
|
- |
|
|
|
108,530 |
|
|
Restricted cash, net of current portion |
|
|
1,840 |
|
|
|
1,803 |
|
|
Intangibles, net |
|
|
1,059,988 |
|
|
|
1,014,935 |
|
|
Goodwill |
|
|
2,400,390 |
|
|
|
2,413,172 |
|
|
Other assets |
|
|
41,545 |
|
|
|
46,303 |
|
|
Deferred tax assets |
|
|
6,059 |
|
|
|
6,106 |
|
|
Total assets |
|
$ |
3,935,953 |
|
|
$ |
4,007,248 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|||||||
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
35,447 |
|
|
$ |
43,769 |
|
|
Current operating lease liabilities |
|
|
- |
|
|
|
16,024 |
|
|
Accrued liabilities |
|
|
119,379 |
|
|
|
145,189 |
|
|
Deferred revenue, current portion |
|
|
369,780 |
|
|
|
393,807 |
|
|
Total current liabilities |
|
|
524,606 |
|
|
|
598,789 |
|
|
Long-term debt |
|
|
200,000 |
|
|
|
200,000 |
|
|
Deferred revenue, net of current portion |
|
|
9,518 |
|
|
|
8,488 |
|
|
Deferred tax liabilities |
|
|
201,212 |
|
|
|
192,850 |
|
|
Non-current operating lease liabilities |
|
|
- |
|
|
|
98,293 |
|
|
Other long-term liabilities |
|
|
25,929 |
|
|
|
13,892 |
|
|
Total liabilities |
|
|
961,265 |
|
|
|
1,112,312 |
|
|
Equity: |
|
|
|
|
|
|
|
|
|
Common stock |
|
|
567 |
|
|
|
569 |
|
|
Additional paid-in capital |
|
|
3,316,603 |
|
|
|
3,322,862 |
|
|
Retained earnings |
|
|
84,043 |
|
|
|
58,487 |
|
|
Accumulated other comprehensive income (loss) |
|
|
2,133 |
|
|
|
(492 |
) |
|
Treasury stock |
|
|
(428,658 |
) |
|
|
(486,490 |
) |
|
Total equity |
|
|
2,974,688 |
|
|
|
2,894,936 |
|
|
Total liabilities and equity |
|
$ |
3,935,953 |
|
|
$ |
4,007,248 |
|
Condensed Consolidated Statements of Operations (unaudited)
(In thousands, except per share data)
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
279,217 |
|
|
$ |
307,700 |
|
|
Cost of revenue |
|
|
62,942 |
|
|
|
77,688 |
|
|
Gross profit |
|
|
216,275 |
|
|
|
230,012 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Research and development |
|
|
43,116 |
|
|
|
40,717 |
|
|
Sales and marketing |
|
|
88,215 |
|
|
|
114,634 |
|
|
General and administrative |
|
|
35,443 |
|
|
|
33,886 |
|
|
Restructuring charge |
|
|
- |
|
|
|
8,474 |
|
|
Gain on disposition of assets |
|
|
(33,910 |
) |
|
|
- |
|
|
Amortization of acquired intangibles |
|
|
41,083 |
|
|
|
39,499 |
|
|
Total operating expenses |
|
|
173,947 |
|
|
|
237,210 |
|
|
Income (loss) from operations |
|
|
42,328 |
|
|
|
(7,198 |
) |
|
Interest income |
|
|
673 |
|
|
|
661 |
|
|
Interest expense |
|
|
(326 |
) |
|
|
(2,143 |
) |
|
Other income (expense), net |
|
|
(240 |
) |
|
|
(260 |
) |
|
Income (loss) before income taxes |
|
|
42,435 |
|
|
|
(8,940 |
) |
|
(Provision for) benefit from income taxes |
|
|
(12,723 |
) |
|
|
(99 |
) |
|
Net income (loss) |
|
$ |
29,712 |
|
|
$ |
(9,039 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.57 |
|
|
$ |
(0.18 |
) |
|
Diluted |
|
$ |
0.56 |
|
|
$ |
(0.18 |
) |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
52,457 |
|
|
|
50,639 |
|
|
Diluted |
|
|
53,415 |
|
|
|
50,639 |
|
Calculation of Non-GAAP Revenue (unaudited)
|
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
(in thousands) |
|
|||||
|
GAAP Revenue |
|
$ |
279,217 |
|
|
$ |
307,700 |
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred revenue |
|
|
1,058 |
|
|
|
418 |
|
|
Non-GAAP Revenue |
|
$ |
280,275 |
|
|
$ |
308,118 |
|
|
Calculation of Non-GAAP Operating Income, Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share (unaudited)
|
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
(In thousands, except per share data) |
|
|||||
|
GAAP Net income (loss) from operations |
|
$ |
42,328 |
|
|
$ |
(7,198 |
) |
|
|
|
Add Back: |
|
|
|
|
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred revenue |
|
|
1,058 |
|
|
|
418 |
|
|
|
Stock-based compensation expense |
|
|
15,966 |
|
|
|
15,031 |
|
|
|
Acquisition related costs |
|
|
5,145 |
|
|
|
3,924 |
|
|
|
Restructuring charge |
|
|
- |
|
|
|
8,474 |
|
|
|
Litigation related expenses |
|
|
181 |
|
|
|
163 |
|
|
|
Amortization of acquired intangibles |
|
|
58,968 |
|
|
|
60,469 |
|
|
|
Gain on disposition of assets |
|
|
(33,910 |
) |
|
|
- |
|
|
|
Effect of acquisition accounting on internally capitalized software development costs |
|
|
(3,719 |
) |
|
|
- |
|
|
Non-GAAP Operating income |
|
|
86,017 |
|
|
|
81,281 |
|
|
|
|
Interest and other expense, net |
|
|
107 |
|
|
|
(1,742 |
) |
|
Non-GAAP Income before income taxes |
|
|
86,124 |
|
|
|
79,539 |
|
|
|
|
Non-GAAP Provision for income taxes (1) |
|
|
(21,273 |
) |
|
|
(19,686 |
) |
|
Non-GAAP Net income |
|
$ |
64,851 |
|
|
$ |
59,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per diluted share |
|
$ |
1.21 |
|
|
$ |
1.17 |
|
|
|
Diluted weighted average shares outstanding used in |
|
|
|
|
|
|
|
|
|
|
computing per share amounts |
|
|
53,415 |
|
|
|
50,990 |
|
|
|
(1) |
The three months ended March 31, 2018 Non-GAAP provision for income taxes excludes the tax impact of Non-GAAP items as well as excluding a net tax provision of $0.7 million recorded in the first quarter of 2018 related to the enactment of the U.S. Tax Cuts and Jobs Act of 2017. |
Calculation of EBITDA and Adjusted EBITDA (unaudited)
|
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
(in thousands) |
|
|||||
|
GAAP Net income (loss) |
|
$ |
29,712 |
|
|
$ |
(9,039 |
) |
|
|
|
Add Back: |
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net |
|
|
(107 |
) |
|
|
1,742 |
|
|
|
Income tax provision (benefit) |
|
|
12,723 |
|
|
|
99 |
|
|
|
Amortization of acquired intangibles |
|
|
58,968 |
|
|
|
60,469 |
|
|
|
Depreciation and amortization expense |
|
|
12,322 |
|
|
|
15,475 |
|
|
EBITDA |
|
|
113,618 |
|
|
|
68,746 |
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred revenue |
|
|
1,058 |
|
|
|
418 |
|
|
|
Stock-based compensation expense |
|
|
15,966 |
|
|
|
15,031 |
|
|
|
Gain on disposition of assets |
|
|
(33,910 |
) |
|
|
- |
|
|
|
Acquisition related costs |
|
|
5,145 |
|
|
|
3,924 |
|
|
|
Restructuring charge |
|
|
- |
|
|
|
8,474 |
|
|
|
Litigation related expenses |
|
|
181 |
|
|
|
163 |
|
|
Adjusted EBITDA |
|
$ |
102,058 |
|
|
$ |
96,756 |
|
|
|
|
EBITDA Margin |
|
|
40.7 |
% |
|
|
22.3 |
% |
|
|
Adjusted EBITDA Margin |
|
|
36.4 |
% |
|
|
31.4 |
% |
Calculation of Adjusted Cash Flows from Operations and Adjusted Free Cash Flow (unaudited)
|
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
(in thousands) |
|
|||||
|
GAAP Cash flows from operations |
|
$ |
153,973 |
|
|
$ |
119,650 |
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
|
|
|
Litigation related payments |
|
|
891 |
|
|
|
14 |
|
|
|
Acquisition retention-based bonus payments |
|
|
42 |
|
|
|
1,463 |
|
|
|
Restructuring payments |
|
|
- |
|
|
|
1,894 |
|
|
|
Transaction related payments (acquisitions and dispositions) |
|
|
6,497 |
|
|
|
814 |
|
|
Adjusted cash flows from operations |
|
|
161,403 |
|
|
|
123,835 |
|
|
|
|
Purchases of property and equipment |
|
|
(7,249 |
) |
|
|
(12,187 |
) |
|
|
Intangible asset additions |
|
|
(7,096 |
) |
|
|
(8,915 |
) |
|
Adjusted Free Cash Flow |
|
$ |
147,058 |
|
|
$ |
102,733 |
|
|
|
|
GAAP Cash flows from operations as a % of Non-GAAP Revenue |
|
|
54.9 |
% |
|
|
38.8 |
% |
|
|
Adjusted Cash flows from operations as a % of Non-GAAP Revenue |
|
|
57.6 |
% |
|
|
40.2 |
% |
|
|
Adjusted Free Cash Flow as a % of Non-GAAP Revenue |
|
|
52.5 |
% |
|
|
33.3 |
% |
Stock-Based Compensation Expense (unaudited)
|
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
|
2018 |
|
|
|
2019 |
|
|
|
|
|
(in thousands) |
|
|||||
|
Cost of revenue |
|
$ |
1,216 |
|
|
$ |
980 |
|
|
|
Research and development |
|
|
4,943 |
|
|
|
4,705 |
|
|
|
Sales and marketing |
|
|
3,695 |
|
|
|
3,148 |
|
|
|
General and administrative |
|
|
6,112 |
|
|
|
6,198 |
|
|
|
Total stock based-compensation |
|
$ |
15,966 |
|
|
$ |
15,031 |
|
|
LogMeIn, Inc.
Calculation of Projected 2019 Non-GAAP Revenue (unaudited)
(In millions)
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
|
June 30, 2019 |
|
December 31, 2019 |
|
|
|
|
|
|
|
|
GAAP Revenue |
|
$310 - $312 |
|
$1,252 - $1,262 |
|
|
|
Add Back: |
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred revenue |
|
-- |
|
1 |
|
Non-GAAP Revenue |
|
$310 - $312 |
|
$1,253 - $1,263 |
|
Calculation of Projected 2019 Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share (unaudited)
(In millions, except per share data)
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
|
June 30, 2019 |
|
December 31, 2019 |
|
|
|
|
|
|
|
|
GAAP Net loss |
|
$(10) - $(9) |
|
$(18) - $(14) |
|
|
|
Add Back: |
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred revenue |
|
-- |
|
1 |
|
|
Stock-based compensation expense |
|
19 |
|
76 |
|
|
Acquisition and litigation related costs |
|
4 |
|
15 |
|
|
Restructuring charges |
|
1 |
|
16 |
|
|
Amortization of acquired intangibles |
|
61 |
|
243 |
|
|
Income tax effect of non-GAAP items |
|
(19) |
|
(84) |
|
Non-GAAP Net income |
|
$56 - $57 |
|
$249 - $253 |
|
|
|
|
|
|
|
|
|
GAAP net loss per share |
|
$(0.20) - $(0.18) |
|
$(0.35) - $(0.27) |
|
|
Non-GAAP net income per diluted share |
|
$1.12 - $1.14 |
|
$4.96 - $5.02 |
|
|
Weighted average shares outstanding used in computing net loss per share |
|
49.8 |
|
49.6 |
|
|
Diluted weighted average shares outstanding used in computing net income per diluted share |
|
50.4 |
|
50.3 |
|
Calculation of Projected 2019 EBITDA and Adjusted EBITDA (unaudited)
(In millions)
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
|
June 30, 2019 |
|
December 31, 2019 |
|
|
|
|
|
|
|
|
GAAP Net loss |
|
$(10) - $(9) |
|
$(18) - $(14) |
|
|
|
Add Back: |
|
|
|
|
|
|
Interest and other (income) expense, net |
|
2 |
|
8 |
|
|
Income tax provision (benefit) |
|
1 |
|
1 |
|
|
Amortization of acquired intangibles |
|
61 |
|
243 |
|
|
Depreciation and amortization expense |
|
16 |
|
67 |
|
EBITDA |
|
70 - 71 |
|
301 - 305 |
|
|
|
Add Back: |
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred revenue |
|
-- |
|
1 |
|
|
Stock-based compensation expense |
|
19 |
|
76 |
|
|
Acquisition and litigation related costs |
|
4 |
|
15 |
|
|
Restructuring charges |
|
1 |
|
16 |
|
Adjusted EBITDA |
|
$94 - $95 |
|
$409 - $413 |
|
|
|
EBITDA Margin |
|
23% |
|
24% |
|
|
Adjusted EBITDA Margin |
|
30% |
|
33% |
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
|
|
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
|
|
|
2018 |
|
|
|
2019 |
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
||
|
Net income (loss) |
|
$ |
29,712 |
|
|
$ |
(9,039 |
) |
||
|
Adjustments to reconcile net income (loss) to net cash |
|
|
|
|
|
|
|
|
||
|
provided by operating activities: |
|
|
|
|
|
|
|
|
||
|
Stock-based compensation |
|
|
15,966 |
|
|
|
15,031 |
|
||
|
Depreciation and amortization |
|
|
71,290 |
|
|
|
75,944 |
|
||
|
Gain on disposition of assets, excluding transaction costs |
|
|
(36,281 |
) |
|
|
- |
|
||
|
Benefit from deferred income taxes |
|
|
(9,353 |
) |
|
|
(11,651 |
) |
||
|
Other, net |
|
|
464 |
|
|
|
337 |
|
||
|
Changes in assets and liabilities, excluding effect of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
||
|
Accounts receivable |
|
|
9,820 |
|
|
|
6,024 |
|
||
|
Prepaid expenses and other current assets |
|
|
4,767 |
|
|
|
2,883 |
|
||
|
Other assets |
|
|
(2,767 |
) |
|
|
(6,674 |
) |
||
|
Accounts payable |
|
|
9,646 |
|
|
|
9,344 |
|
||
|
Accrued liabilities |
|
|
19,812 |
|
|
|
19,350 |
|
||
|
Deferred revenue |
|
|
38,685 |
|
|
|
23,820 |
|
||
|
Other long-term liabilities |
|
|
2,212 |
|
|
|
(5,719 |
) |
||
|
Net cash provided by operating activities |
|
|
153,973 |
|
|
|
119,650 |
|
||
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
||
|
Purchases of property and equipment |
|
|
(7,249 |
) |
|
|
(12,187 |
) |
||
|
Intangible asset additions |
|
|
(7,096 |
) |
|
|
(8,915 |
) |
||
|
Acquisition of businesses, net of cash acquired |
|
|
- |
|
|
|
(22,463 |
) |
||
|
Proceeds from disposition of assets |
|
|
42,394 |
|
|
|
- |
|
||
|
Net cash provided by (used in) investing activities |
|
|
28,049 |
|
|
|
(43,565 |
) |
||
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
||
|
Proceeds from issuance of common stock upon option exercises |
|
|
63 |
|
|
|
41 |
|
||
|
Payments of withholding taxes in connection with restricted stock unit vesting |
|
|
(9,230 |
) |
|
|
(7,789 |
) |
||
|
Dividends paid on common stock |
|
|
(15,738 |
) |
|
|
(16,517 |
) |
||
|
Purchase of treasury stock |
|
|
(46,901 |
) |
|
|
(54,067 |
) |
||
|
Net cash used in financing activities |
|
|
(71,806 |
) |
|
|
(78,332 |
) |
||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
2,657 |
|
|
|
(1,385 |
) |
||
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
112,873 |
|
|
|
(3,632 |
) |
||
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
254,209 |
|
|
|
150,492 |
|
||
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
367,082 |
|
|
$ |
146,860 |
|
||