Attached files
| file | filename |
|---|---|
| 8-K - 8-K - COMSCORE, INC. | a2013q38-k.htm |
Exhibit 99.1
comScore, Inc. Reports Third Quarter 2013 Results
Record Quarterly Revenue Reflects Continued Positive Momentum
Across Audience, Advertising and Digital Enterprise Businesses
RESTON, VA - October 29, 2013 - comScore, Inc. (NASDAQ: SCOR), a leader in measuring the digital world, today announced financial results for the third quarter of 2013.
Third Quarter 2013
comScore achieved record quarterly revenue of $71.6 million; GAAP income before income taxes of $0.7 million; and GAAP net loss of $0.1 million, or $0.00 per basic and diluted share.
Third quarter and year to date metrics compared to pro forma* results for the third quarter and year to date of 2012 were as follows:
• | Revenues of $71.6 million, up 14% from a year ago. |
• | Adjusted EBITDA of $16.4 million, up 50% from a year ago. |
• | Adjusted EBITDA margin was 23% of revenue, up from 17% from a year ago. |
• | On a constant currency basis third quarter revenues would have been $0.3 million higher. |
• | Year to date revenues of $209.0 million, up 16% from a year ago. |
• | Year to date Adjusted EBITDA of $43.0 million, up 38% from a year ago. |
* All amounts, including implied prior year Pro Forma amounts, reflect adjustments to exclude Non-Health Copy Testing and Configuration Manager products and are based on management’s estimates of the revenues and results of operations of such products. Prior period amounts have been adjusted to reflect the same assumptions with respect to Non-Health Copy Testing and Configuration Manager products for the purposes of consistent presentation. See Reconciliation of Revenue and Income before Income Taxes to Non-GAAP Revenue, non-GAAP Income and Adjusted EBITDA set forth in the attachment to this press release.
Dr. Magid Abraham, comScore's chief executive officer, stated, “comScore’s strong third quarter results reflect increasing momentum across our business as we continue to lead the way in digital measurement and analytics. With continued growth in our customer base, we generated record revenues that contributed to margin expansion and strong EBITDA growth in the quarter. Our Media Metrix MP service, which delivers multi-platform audience measurement, continued its successful customer adoption with 43 additional customers subscribing to the service in the quarter. In addition, recent announcements such as VivaKi’s selection of our validated Campaign Essentials (vCE) across all of Publicis Group for its Audience on Demand, real time bidding platform, speak to vCE’s growing market position in campaign measurement and the value our suite of advertising analytics delivers for optimizing advertising buys.”
“Looking ahead, we remain committed to sharp execution of the strategies and priorities that are driving our strong performance in 2013. We are focused on the fastest growing areas of digital analytics, including multimedia and cross-media measurement products, and expect to sustain strong momentum across our business and improve margin leverage from our scalable, high revenue visibility SAAS business model.”
Third Quarter 2013 Supplemental Financial and Business Information*
(dollars in millions)
3Q13 | Pro Forma 3Q12* | Change | ||||||||
Subscription Revenue | $ | 62.5 | $ | 52.4 | 19.3 | % | ||||
Project Revenue | $ | 9.1 | $ | 10.4 | (12.5 | )% | ||||
Existing Customer Revenue | $ | 64.5 | $ | 56.7 | 13.8 | % | ||||
New Customer Revenue | $ | 7.1 | $ | 6.1 | 16.4 | % | ||||
International Revenue | $ | 21.3 | $ | 17.0 | 25.3 | % | ||||
Customer Count | 2,296 | 2,102 | 9.2 | % | ||||||
* Pro forma revenue and customer count amounts are adjusted to exclude the company’s Non-Health Copy Testing and Configuration Manager products. Prior period amounts have been adjusted to reflect the same assumptions with respect to Non-Health Copy Testing and Configuration Manager products for the purposes of consistent presentation. See Reconciliation of Revenue and Income before Income Taxes to Non-GAAP Revenue, non-GAAP Income and Adjusted EBITDA set forth in the attachment to this press release.
Financial Outlook
comScore's expectations for the fourth quarter of 2013 are outlined in the table below:
GAAP revenue | $73.5 million to $77.5 million | |
GAAP (loss) income before income taxes | ($2.0) million to $0.7 million | |
Adjusted EBITDA** | $15.0 million to $16.5 million | |
Estimated fully-diluted shares | 36.0 million | |
comScore has generally increased expectations for full year 2013, which reflects the disposition of the company's Non-Health Copy Testing and Configuration Manager products activity during the first quarter, as outlined in the table below:
Non-GAAP pro forma revenue | $282.5 million to $286.5 million | |
Non-GAAP pro forma (loss) income before income taxes | $0.0 million to $2.2 million | |
Pro forma Adjusted EBITDA** | $58.1 million to $59.6 million | |
Estimated fully-diluted shares | 36.1 million | |
** | Reconciliations of GAAP to non-GAAP measures are set forth in the attachment to this press release. |
Due to the high variability and difficulty in predicting certain items that affect GAAP net income, such as tax rates and stock price, comScore is unable to provide a complete reconciliation of adjusted EBITDA to net income (loss) on a forward-looking basis without unreasonable efforts. However, a reconciliation of forward-looking adjusted EBITDA to GAAP income (loss) before income taxes is set forth in the attachment to this press release.
Given the discussion herein regarding our non-health copy testing and configuration manager products, we are also providing non-GAAP pro forma revenue and pro forma adjusted EBITDA guidance reconciliations that exclude this business in the attachments to this press release.
Conference Call Information
Management will provide commentary on the company's results in a conference call on Tuesday, October 29 at 8:30 am ET.
The conference call and replay can be accessed by telephone and webcast as follows:
Call-in Number: 888-713-4218, Pass code 30992907
(International) 617-213-4870, Pass code 30992907
Replay Number: 888-286-8010, Pass code 45033422
(International) 617-801-6888, Pass code 45033422
Webcast (live and replay): http://ir.comscore.com/events.cfm
About comScore
comScore, Inc. (NASDAQ: SCOR) is a global leader in digital measurement and analytics, delivering insights on web, mobile and TV consumer behavior that enable clients to maximize the value of their digital investments. For more information, please visit www.comscore.com/companyinfo.
Non-GAAP Financial Measures
comScore reports all financial information required in accordance with generally accepted accounting principles (GAAP). comScore believes, however, that evaluating its ongoing operating results will be enhanced if it also discloses certain non-GAAP information because it is useful to understand comScore's performance, as it excludes non-cash and other charges that many investors believe may obscure comScore's on-going operating results.
For example, comScore uses non-GAAP net income, which excludes stock-based compensation, amortization of acquired intangible assets, impairment of intangible assets, impairment of marketable securities, costs from acquisitions, restructurings and other non-recurring items, the non-cash deferred tax provision, litigation and related settlement costs, and the purchase accounting impact on acquired deferred revenue. comScore reports non-GAAP EPS (diluted), which uses non-GAAP net income in lieu of GAAP net income in calculating earnings per share. Non-GAAP pro forma revenue excludes the estimated effects of revenue generated from non-health copy testing and configuration manager products. Adjusted pro forma EBITDA also excludes the estimated effects of operations related to non-health copy testing and configuration manager products.
The company believes that excluding certain costs from non-GAAP net income, non-GAAP EPS, and adjusted EBITDA provides a meaningful indication to investors of the expected on-going operating performance of the company. Specifically as it relates to acquisitions and restructurings, the exclusion of these costs reflects the expected benefits realized or to be realized upon the integration of acquired entities into comScore, and the realized benefits of the restructurings.
Whenever comScore uses such historical non-GAAP financial measures, it provides a reconciliation of historical non-GAAP financial measures to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measure included in the financial tables accompanying this release. Although the company provides a reconciliation of historical non-GAAP financial measures, due to the high variability and difficulty in predicting certain items that affect net income, such as tax rates and stock price, comScore is unable to provide a complete reconciliation of adjusted EBITDA to net income on a forward-looking basis without unreasonable efforts. However, a reconciliation of forward-looking adjusted EBITDA to GAAP income (loss) before income taxes is set forth in the attachment to this press release.
These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. The use of certain non-GAAP financial measures requires management to make estimates and assumptions regarding amounts of assets and liabilities and the amounts of revenue and expense during the reporting periods. Significant estimates and assumptions are inherent in the analysis and the measurement of certain elements of non-GAAP financial measures such as the impact of purchase accounting on acquired deferred revenue and the amortization of deferred contract costs associated with acquired deferred revenue. comScore bases its estimates on historical experience and assumptions that it believes are reasonable. Actual results could differ from those estimates.
Cautionary Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, comScore's expectations as to adoption of new products and services by customers; expectations regarding continued growth of its customer base; expectations as to the company's strategy, market position, growth in revenue and margin expansion, impact and financial benefits of certain products; expectations and forecasts of future financial performance, including related growth rates and components thereof; and assumptions related to growth for the fourth quarter and full year of 2013 and beyond. These statements involve risks and uncertainties that could cause our actual results to differ materially, including, but not limited to: comScore's ability to generate strong revenue and margin growth in future periods; comScore's ability to sell new or additional products and attract new customers; comScore's ability to sell additional subscription-based products to customers; comScore's ability to sell additional products and services to existing customers; and the volatility of quarterly results and expectations.
For a detailed discussion of these and other risk factors, please refer to comScore's Annual Report on Form 10-K for the period ended December 31, 2012, our Quarterly Report on Form 10-Q for the quarter ended June 30, 2013 and other filings we make from time to time with the Securities and Exchange Commission (the “SEC”), which are available on the SEC's Web site ( http://www.sec.gov ).
Stockholders of comScore are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date such statements are made. comScore does not undertake any obligation to publicly update any forward-looking statements to reflect events, circumstances or new information after the date of this press release, or to reflect the occurrence of unanticipated events.
Contact:
Kenneth Tarpey
Chief Financial Officer
comScore, Inc.
(703) 438-2305
ktarpey@comscore.com
comScore, Inc.
Condensed Consolidated Statements of Operations
(in thousands, except share and per share data)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Revenues | $ | 71,606 | $ | 64,273 | $ | 210,365 | $ | 186,839 | |||||||
Cost of revenues (excludes amortization of intangible assets) (1) | 21,603 | 21,933 | 65,767 | 62,705 | |||||||||||
Selling and marketing (1) | 24,255 | 22,928 | 74,204 | 66,508 | |||||||||||
Research and development (1) | 10,441 | 8,963 | 30,467 | 25,266 | |||||||||||
General and administrative (1) | 12,492 | 9,400 | 32,742 | 28,231 | |||||||||||
Amortization of intangible assets | 1,956 | 2,385 | 6,043 | 7,007 | |||||||||||
Gain on asset disposition | (4 | ) | — | (214 | ) | — | |||||||||
Impairment of intangible assets | — | — | — | 3,349 | |||||||||||
Settlement of litigation | — | — | (1,160 | ) | — | ||||||||||
Total expenses from operations | 70,743 | 65,609 | 207,849 | 193,066 | |||||||||||
Income (loss) from operations | 863 | (1,336 | ) | 2,516 | (6,227 | ) | |||||||||
Interest and other (expense), net | (238 | ) | (174 | ) | (570 | ) | (541 | ) | |||||||
Gain (loss) from foreign currency | 82 | (205 | ) | (165 | ) | (772 | ) | ||||||||
Income (loss) before income tax provision | 707 | (1,715 | ) | 1,781 | (7,540 | ) | |||||||||
Income tax provision | (789 | ) | (1,403 | ) | (4,284 | ) | (2,636 | ) | |||||||
Net loss | $ | (82 | ) | $ | (3,118 | ) | $ | (2,503 | ) | $ | (10,176 | ) | |||
Net loss per common share: | |||||||||||||||
Basic | $ | 0.00 | $ | (0.09 | ) | $ | (0.07 | ) | $ | (0.31 | ) | ||||
Diluted | $ | 0.00 | $ | (0.09 | ) | $ | (0.07 | ) | $ | (0.31 | ) | ||||
Weighted-average number of shares used in per share calculation - common stock: | |||||||||||||||
Basic | 34,502,456 | 33,470,628 | 34,417,609 | 33,120,233 | |||||||||||
Diluted | 34,502,456 | 33,470,628 | 34,417,609 | 33,120,233 | |||||||||||
(1) Amortization of stock-based compensation is included in the line items above as follows: | |||||||||||||||
Cost of revenues | $ | 887 | $ | 636 | $ | 2,435 | $ | 1,840 | |||||||
Selling and marketing | $ | 2,487 | $ | 3,113 | $ | 8,519 | $ | 8,297 | |||||||
Research and development | $ | 947 | $ | 504 | $ | 2,163 | $ | 1,394 | |||||||
General and administrative | $ | 2,922 | $ | 1,911 | $ | 6,271 | $ | 6,062 | |||||||
comScore, Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands)
September 30, 2013 | December 31, 2012 | ||||||
(Unaudited) | * | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 79,794 | $ | 61,764 | |||
Accounts receivable, net of allowances of $1,245 and $1,117, respectively | 66,284 | 68,348 | |||||
Prepaid expenses and other current assets | 8,271 | 8,877 | |||||
Deferred tax assets | 10,341 | 9,940 | |||||
Total current assets | 164,690 | 148,929 | |||||
Property and equipment, net | 38,582 | 31,418 | |||||
Other non-current assets | 1,233 | 414 | |||||
Long-term deferred tax assets | 8,595 | 12,065 | |||||
Intangible assets, net | 34,687 | 40,759 | |||||
Goodwill | 102,991 | 102,900 | |||||
Total assets | $ | 350,778 | $ | 336,485 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Borrowings under revolving credit facility | $ | — | $ | — | |||
Accounts payable | 6,925 | 7,229 | |||||
Accrued expenses | 31,223 | 24,409 | |||||
Deferred revenues | 73,648 | 80,824 | |||||
Deferred rent | 1,100 | 807 | |||||
Deferred tax liabilities | — | 17 | |||||
Capital lease obligations | 8,596 | 8,020 | |||||
Total current liabilities | 121,492 | 121,306 | |||||
Deferred rent, long-term | 11,311 | 10,096 | |||||
Deferred revenue, long-term | 1,223 | 1,715 | |||||
Deferred tax liabilities, long-term | — | 130 | |||||
Capital lease obligations, long-term | 10,185 | 6,478 | |||||
Other long-term liabilities | 1,089 | 1,117 | |||||
Total liabilities | 145,300 | 140,842 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Common stock | 36 | 36 | |||||
Additional paid-in capital | 287,488 | 274,622 | |||||
Accumulated other comprehensive income | 1,793 | 1,825 | |||||
Accumulated deficit | (83,343 | ) | (80,840 | ) | |||
Treasury stock | (496 | ) | — | ||||
Total stockholders’ equity | 205,478 | 195,643 | |||||
Total liabilities and stockholders’ equity | $ | 350,778 | $ | 336,485 | |||
* Information derived from the audited Consolidated Financial Statements
comScore, Inc.
Condensed Consolidated Statements of Cash Flows
(unaudited)
(dollars in thousands)
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
(unaudited) | |||||||
Operating activities: | |||||||
Net loss | $ | (2,503 | ) | $ | (10,176 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||
Depreciation | 12,120 | 10,469 | |||||
Amortization of intangible assets | 6,043 | 7,007 | |||||
Impairment of intangible assets | — | 3,349 | |||||
Provision for bad debts | 596 | 1,151 | |||||
Stock-based compensation | 19,388 | 17,593 | |||||
Amortization of deferred rent | (122 | ) | 543 | ||||
Deferred tax provision (benefit) | 2,894 | 1,651 | |||||
(Gain) Loss on asset disposal | (228 | ) | (24 | ) | |||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 1,585 | 11,540 | |||||
Prepaid expenses and other current assets | 622 | (847 | ) | ||||
Accounts payable, accrued expenses, and other liabilities | 3,783 | (8,839 | ) | ||||
Deferred revenues | (7,003 | ) | (314 | ) | |||
Deferred rent | 1,637 | 25 | |||||
Net cash provided by operating activities | 38,812 | 33,128 | |||||
Investing activities: | |||||||
Proceeds from asset disposition, net | 160 | — | |||||
Purchase of property and equipment | (3,560 | ) | (4,960 | ) | |||
Net cash used in investing activities | (3,400 | ) | (4,960 | ) | |||
Financing activities: | |||||||
Proceeds from the exercise of common stock options | 189 | 222 | |||||
Repurchase of common stock (withholding taxes) | (8,643 | ) | (7,176 | ) | |||
Repurchase of common stock (treasury shares) | (496 | ) | — | ||||
Principal payments on capital lease obligations | (7,327 | ) | (5,113 | ) | |||
Proceeds from financing arrangements | 3,952 | 4,131 | |||||
Principal payments on financing arrangements | (3,952 | ) | — | ||||
Debt issuance costs | (479 | ) | — | ||||
Net cash used in financing activities | (16,756 | ) | (7,936 | ) | |||
Effect of exchange rate changes on cash | (626 | ) | 844 | ||||
Net increase in cash and cash equivalents | 18,030 | 21,076 | |||||
Cash and cash equivalents at beginning of period | 61,764 | 38,071 | |||||
Cash and cash equivalents at end of period | $ | 79,794 | $ | 59,147 | |||
Reconciliation of Revenue and Income before Income Taxes to Non-GAAP Revenue, non-GAAP Net Income and Adjusted EBITDA
(dollars in thousands, except per share amounts)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(unaudited) | |||||||||||||||
Revenue | $ | 71,606 | $ | 64,273 | $ | 210,365 | $ | 186,839 | |||||||
Adjustment to exclude non-Health Copy-Testing and Configuration Manager products | — | (1,444 | ) | (1,330 | ) | (6,221 | ) | ||||||||
Non-GAAP Revenue (1) | $ | 71,606 | $ | 62,829 | $ | 209,035 | $ | 180,618 | |||||||
Income (loss) before income taxes | $ | 707 | $ | (1,715 | ) | $ | 1,781 | $ | (7,540 | ) | |||||
Deferred tax (provision) benefit | (192 | ) | 6,604 | (2,894 | ) | (1,651 | ) | ||||||||
Current cash tax benefit (provision) | (597 | ) | (8,007 | ) | (1,390 | ) | (985 | ) | |||||||
Net income (loss) | (82 | ) | (3,118 | ) | (2,503 | ) | (10,176 | ) | |||||||
Amortization of intangible assets | 1,956 | 2,385 | 6,043 | 7,007 | |||||||||||
Impairment of intangible assets | — | — | — | 3,349 | |||||||||||
Stock-based compensation | 7,243 | 6,164 | 19,388 | 17,593 | |||||||||||
Costs related to acquisitions, restructuring and other non-recurring items | 2,247 | 440 | 4,591 | 797 | |||||||||||
Settlement of litigation | — | — | (1,160 | ) | — | ||||||||||
Gain on ARS disposition | — | — | (210 | ) | — | ||||||||||
Adjustment to exclude non-Health Copy-Testing and Configuration Manager products | — | (133 | ) | (170 | ) | (1,054 | ) | ||||||||
Deferred tax provision | 192 | (6,604 | ) | 2,894 | 1,651 | ||||||||||
Non-GAAP net income (loss) (1) | 11,556 | (866 | ) | 28,873 | 19,167 | ||||||||||
Current cash tax provision | 597 | 8,007 | 1,390 | 985 | |||||||||||
Depreciation | 3,964 | 3,547 | 12,120 | 10,469 | |||||||||||
Interest Exp (income), net | 238 | 162 | 570 | 499 | |||||||||||
Adjusted EBITDA (1) | $ | 16,355 | $ | 10,850 | $ | 42,953 | $ | 31,120 | |||||||
Adjusted EBITDA margin (%) | 23 | % | 17 | % | 21 | % | 17 | % | |||||||
EPS (diluted) | $ | 0.00 | $ | (0.09 | ) | $ | (0.07 | ) | $ | (0.31 | ) | ||||
Non-GAAP EPS (diluted) | $ | 0.32 | $ | (0.03 | ) | $ | 0.80 | $ | 0.54 | ||||||
Weighted -average number of shares used in per share calculation - common stock | |||||||||||||||
GAAP EPS (diluted) | 34,502,456 | 33,470,628 | 34,417,609 | 33,120,233 | |||||||||||
Non-GAAP EPS (diluted) | 35,923,026 | 33,470,628 | 35,920,398 | 35,295,791 | |||||||||||
(1) Amounts include adjustments to exclude Non-Health Copy Testing and Configuration Manager products and are based on management’s estimates of the revenues and results of operations of such products.
Reconciliation of GAAP Operating Cash Flow to Free Cash Flow
(dollars in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(unaudited) | |||||||||||||||
Net cash provided by operating activities | $ | 1,830 | $ | 8,871 | $ | 38,812 | $ | 33,128 | |||||||
Purchase of property and equipment | (1,245 | ) | (1,933 | ) | (3,560 | ) | (4,960 | ) | |||||||
Free cash flow | $ | 585 | $ | 6,938 | $ | 35,252 | $ | 28,168 | |||||||
Third Quarter 2013 Supplemental Financial and Business Information
(dollars in millions)
3Q13 | 3Q12 | Change | ||||||||
Subscription Revenue | $ | 62.5 | $ | 53.5 | 16.8 | % | ||||
Project Revenue | $ | 9.1 | $ | 10.8 | (15.7 | )% | ||||
Existing Customer Revenue | $ | 64.5 | $ | 57.7 | 11.8 | % | ||||
New Customer Revenue | $ | 7.1 | $ | 6.6 | 7.6 | % | ||||
International Revenue | $ | 21.3 | $ | 17.3 | 23.1 | % | ||||
Customer Count | 2,296 | 2,114 | 8.6 | % | ||||||
Third Quarter 2013 Supplemental Financial and Business Information
(dollars in millions)
3Q13 | Pro Forma 3Q12(1) | Change | ||||||||
Subscription Revenue | $ | 62.5 | $ | 52.4 | 19.3 | % | ||||
Project Revenue | $ | 9.1 | $ | 10.4 | (12.5 | )% | ||||
Existing Customer Revenue | $ | 64.5 | $ | 56.7 | 13.8 | % | ||||
New Customer Revenue | $ | 7.1 | $ | 6.1 | 16.4 | % | ||||
International Revenue | $ | 21.3 | $ | 17.0 | 25.3 | % | ||||
Customer Count | 2,296 | 2,102 | 9.2 | % | ||||||
(1) Pro forma revenue and customer count amounts are adjusted to exclude the company’s Non-Health Copy Testing and Configuration Manager products.
Revenue and Reconciliation of Income (Loss) before Income Taxes to Adjusted EBITDA (Guidance)
(dollars in thousands)
Forecasted amounts for the three and twelve month periods ending December 31, 2013 are based on the mid-points of the range of guidance provided herein and exclude the results of operations of the Non-Health Copy Testing and Configuration Manager products
The three and twelve month periods ending December 31, 2012 have been adjusted to exclude the results of operations from the non-health copy-testing and configuration manager products.
Three Months Ended December 31, | Full Year December 31, | ||||||||||||||
2013 | 2012 (1) | 2013 (1) | 2012 (1) | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Revenue | $ | 75,500 | $ | 66,247 | $ | 284,500 | $ | 246,865 | |||||||
Income (loss) before income taxes | (650 | ) | (2,077 | ) | $ | 1,100 | (7,901 | ) | |||||||
Amortization of acquired intangibles | 1,950 | 1,966 | 8,000 | 8,311 | |||||||||||
Impairment of intangible assets | — | — | — | 1,241 | |||||||||||
Stock-based compensation | 8,250 | 7,303 | 27,650 | 24,896 | |||||||||||
Costs related to acquisitions, restructuring and other non-recurring items | 1,600 | 640 | 5,960 | 1,437 | |||||||||||
Settlement of litigation | — | — | (1,160 | ) | — | ||||||||||
Depreciation | 4,300 | 3,690 | 16,400 | 14,159 | |||||||||||
Interest expense, net | 300 | 160 | 900 | 658 | |||||||||||
Adjusted EBITDA | $ | 15,750 | $ | 11,682 | $ | 58,850 | $ | 42,801 | |||||||
Adjusted EBITDA margin (%) | 21 | % | 18 | % | 21 | % | 17 | % | |||||||
Estimated Q4 2013 and full year 2013 non-GAAP (Diluted) share count is 36.0M and 36.1M, respectively.
(1) Amounts include adjustments to exclude Non-Health Copy Testing and Configuration Manager products and are based on management’s estimates of the revenues and results of operations of such products.
Reconciliation of Revenue and Adjusted EBITDA to Pro Forma Revenue and Pro Forma Adjusted EBITDA (1)
(dollars in thousands)
Three Months Ended December 31, | |||||||||||||||||
2013 | 2012 | ||||||||||||||||
(unaudited) | |||||||||||||||||
Pre-Adjusted | Adjustment to Exclude non-Health Copy Testing and Configuration Manager Products (3) | Adjusted | As Reported | Adjustment to Exclude non-Health Copy Testing and Configuration Manager Products (3) | Adjusted | ||||||||||||
Revenue | $ | 75,500 | — | $ | 75,500 | $ | 68,354 | (2,107 | ) | $ | 66,247 | ||||||
Adjusted EBITDA(2) | $ | 15,750 | — | $ | 15,750 | $ | 12,200 | (518 | ) | $ | 11,682 | ||||||
Adjusted EBITDA margin (%) | 21% | n/a | 21 | % | 18 | % | 25 | % | 18 | % | |||||||
Twelve Months Ended December 31, | |||||||||||||||||
2013 | 2012 | ||||||||||||||||
(unaudited) | |||||||||||||||||
Pre-Adjusted | Adjustment to Exclude non-Health Copy Testing and Configuration Manager Products (3) | Adjusted | As Reported | Adjustment to Exclude non-Health Copy Testing and Configuration Manager Products (3) | Adjusted | ||||||||||||
Revenue | $ | 285,830 | (1,330 | ) | $ | 284,500 | $ | 255,193 | (8,328 | ) | 246,865 | ||||||
Adjusted EBITDA(2) | $ | 59,020 | (170 | ) | $ | 58,850 | $ | 44,373 | (1,572 | ) | $ | 42,801 | |||||
Adjusted EBITDA margin (%) | 21 | % | 13 | % | 21 | % | 17 | % | 19 | % | 17 | % | |||||
(1) Pro forma revenue and pro forma Adjusted EBTIDA are adjusted to exclude the company’s Non-Health Copy Testing and Configuration Manager products.
(2) See reconciliation of Adjusted EBITDA.
(3) Adjustments to exclude Non-Health Copy Testing and Configuration Manager products are based on management’s estimates of the revenues and results of operations of such products.