Attached files

file filename
8-K - FORM 8K DATED 5.4.16 - J2 GLOBAL, INC.j2form8-k_17941.htm
EX-99.2 - INVESTOR PRESENTATION - J2 GLOBAL, INC.exh99-2_17941.htm
EXHIBIT 99.1
 
j2 Reports First Quarter 2016 Results

Achieves Record First Quarter Revenues (up 24.3% to $201 million vs. Q1 2015), EBITDA (up 25.1% to $87 million vs. Q1 2015), Free Cash Flow (up 38.8% to $61 million vs. Q1 2015) and Adjusted Non-GAAP EPS (up 23.5% vs. Q1 2015)

Announces
Nineteenth Consecutive Quarterly Dividend Increase

LOS ANGELES -- j2 Global, Inc. (NASDAQGS: JCOM) today reported financial results for the first quarter ended March 31, 2016 and announced that its Board of Directors has declared an increased quarterly cash dividend of $0.3350 per share.

FIRST QUARTER 2016 RESULTS

Q1 2016 quarterly revenues increased 24.3% to a Q1 record of $200.5 million compared to $161.3 million for Q1 2015.  

GAAP earnings per diluted share(1) for the quarter increased 35.6% to $0.61 compared to $0.45 for Q1 2015. Adjusted Non-GAAP earnings per diluted share(1)(2) for the quarter increased 23.5% to a Q1 record $1.05 compared to $0.85 for Q1 2015.

Quarterly EBITDA(3) increased 25.1% to a Q1 record $86.7 million compared to $69.3 million for Q1 2015.

Q1 2016 free cash flow(4) increased to a Q1 record of 38.8% to $60.5 million compared to $43.6 million for Q1 2015.

j2 ended the quarter with approximately $394.5 million in cash and investments after deploying $83.2 million during the quarter for acquisitions and j2's regular quarterly dividend.

Key financial results for Q1 2016 versus Q1 2015 are set forth in the following table (in millions, except per share amounts). Reconciliations of Adjusted Non-GAAP earnings per diluted share, EBITDA and free cash flow to their nearest comparable GAAP financial measures are attached to this Press Release.

 
 
Q1 2016
Q1 2015
% Change
Revenues
     
  Cloud Services
$137.0 million
$115.8 million
18.3%
  Digital Media
$62.3 million
$43.2 million
44.2%
  IP Licensing
$1.2 million
$2.3 million
(47.8)%
Total:
$200.5 million
$161.3 million
24.3%
GAAP Net Income
$29.9 million
$21.9 million
36.5%
GAAP Earnings per Diluted Share (1)
$0.61
$0.45
35.6%
Adjusted Non-GAAP Earnings per Diluted Share (1) (2)
$1.05
$0.85
23.5%
EBITDA (3)
$86.7 million
$69.3 million
25.1%
Free Cash Flow (4)
$60.5 million
$43.6 million
38.8%
 







"With 24.3% revenue growth and an increase of 25.1% in EBITDA compared to the same quarter year over year, our first quarter represents a strong start to 2016," said Hemi Zucker, CEO of j2 Global. "Q1 free cash-flow grew by 39% to $60.5M and Non-GAAP EPS grew by 24% year over year. All segments of our business are performing well and we have seen increasing margins both in our Media and Cloud Backup businesses as they both continue to benefit from economies of scale. During the quarter we acquired 6 cloud services businesses, which completed the M&A activity that we planned for with respect to our full year 2016 business outlook. This makes me very optimistic regarding the rest of the year."

BUSINESS OUTLOOK

For fiscal 2016, the Company estimates that it will achieve revenues between $830 and $860 million and Adjusted Non-GAAP earnings per diluted share of between $4.70 and $5.00.

Adjusted Non-GAAP earnings per diluted share for 2016 excludes share-based compensation of between $12 and $14 million, amortization of acquired intangibles and the impact of any currently unanticipated items, in each case net of tax.

It is anticipated that the Non-GAAP effective tax rate for 2016 (exclusive of the release of reserves for uncertain tax positions) will increase from 28.4% to between 29% and 31%.

DIVIDEND

j2's Board of Directors has approved a quarterly cash dividend of $0.3350 per common share, a $0.01, or 3.1% increase versus last quarter's dividend. This is j2's nineteenth consecutive quarterly dividend increase since its first quarterly dividend in September 2011. The dividend will be paid on June 2, 2016 to all shareholders of record as of the close of business on May 18, 2016. Future dividends will be subject to Board approval.

Notes:
 
(1)
 
The estimated GAAP effective tax rates were approximately 30.3% for Q1 2016 and 29.4% for Q1 2015. The estimated Adjusted Non-GAAP effective tax rates were approximately 29.1% for Q1 2016 and 28.9% for Q1 2015.
 
(2)
 
For Q1 2016, Adjusted Non-GAAP earnings per diluted share excludes share-based compensation, certain acquisition-related integration costs, interest costs in excess of the coupon rate associated with convertible notes, amortization of acquired intangibles and additional tax expense (benefit) from prior years, in each case net of tax, totaling $0.44 per diluted share. For Q1 2015, Adjusted Non-GAAP earnings per diluted share excludes share-based compensation, certain acquisition-related integration costs, interest costs in excess of the coupon rate associated with convertible notes, certain tax consulting fees, amortization of acquired intangibles and additional tax expense (benefit) from prior years, in each case net of tax, totaling $0.40.
 
(3)
 
EBITDA is defined as earnings before interest and other expense, net; income tax expense; depreciation and amortization; and the items used to reconcile EPS to Adjusted Non-GAAP EPS referred to in Note (2) above. EBITDA amounts are not meant as a substitute for GAAP, but are solely for informational purposes.
 
(4)
 
Free cash flow is defined as net cash provided by operating activities, less purchases of property, plant and equipment, plus excess tax benefit from share-based compensation. Free cash flow amounts are not meant as a substitute for GAAP, but are solely for informational purposes.
 




About j2 Global

j2 Global, Inc. (NASDAQ: JCOM) provides Internet services through two divisions: Business Cloud Services and Digital Media. The Business Cloud Services Division offers Internet fax, virtual phone, hosted email, email marketing, online backup, unified communications and CRM solutions. It markets its services principally under the brand names eFax ®, eVoice ®, FuseMail ®, Campaigner ®, KeepItSafe ®, Livedrive®, Onebox ®, and LiveVault®, and operates a messaging network spanning 50 countries on six continents. The Digital Media Division offers technology, gaming and lifestyle content through its digital properties, which include PCMag.com, IGN.com, AskMen.com, Toolbox.com and others. The Digital Media Division also operates NetShelter ® Powered by BuyerBase ®, an advanced digital ad targeting platform, and Ziff Davis B2B, a leading provider of research to enterprise buyers and leads to IT vendors. As of December 31, 2015, j2 had achieved 20 consecutive fiscal years of revenue growth. For more information about j2, please visit www.j2global.com.

Contact:

Laura Hinson
j2 Global, Inc.
800-577-1790
press@j2.com


"Safe Harbor" Statement Under the Private Securities Litigation Reform Act of 1995: Certain statements in this Press Release are "forward-looking statements" within the meaning of The Private Securities Litigation Reform Act of 1995, particularly those contained in Hemi Zucker's quote and the "Business Outlook" portion regarding the Company's expected fiscal 2016 financial performance. These forward-looking statements are based on management's current expectations or beliefs and are subject to numerous assumptions, risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. These factors and uncertainties include, among other items: the Company's ability to grow non-fax revenues, profitability and cash flows; the Company's ability to identify, close and successfully transition acquisitions; subscriber growth and retention; variability of the Company's revenue based on changing conditions in particular industries and the economy generally; protection of the Company's proprietary technology or infringement by the Company of intellectual property of others; the risk of adverse changes in the U.S. or international regulatory environments, including but not limited to the imposition or increase of taxes or regulatory-related fees; and the numerous other factors set forth in j2 Global's filings with the Securities and Exchange Commission ("SEC"). For a more detailed description of the risk factors and uncertainties affecting j2 Global, refer to the 2015 Annual Report on Form 10-K filed by j2 Global on February 29, 2016, and the other reports filed by j2 Global from time-to-time with the SEC, each of which is available at www.sec.gov. The forward-looking statements provided in this press release and particularly those contained in Hemi Zucker's quote and the "Business Outlook" portion regarding the Company's expected fiscal 2016 financial performance are based on limited information available to the Company at this time, which is subject to change. Although management's expectations may change after the date of this press release, the Company undertakes no obligation to revise or update these statements.

About Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following Adjusted Non-GAAP financial measures: Adjusted Non-GAAP earnings per diluted share, EBITDA and free cash flow. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We use these Adjusted Non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Our management believes that these Adjusted Non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses and expenditures that may not be indicative of our recurring core business operating results. We believe that both management and investors benefit from referring to these Adjusted Non-GAAP financial measures in assessing our performance and when planning, forecasting, and analyzing future periods. These Adjusted Non-GAAP financial measures also facilitate management's internal comparisons to our historical performance and liquidity. We believe these Adjusted Non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business.

For more information on these Adjusted Non-GAAP financial measures, please see the appropriate GAAP to Adjusted Non-GAAP reconciliation tables included within the attached Exhibit to this release.


j2 GLOBAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)
 
 
   
MARCH 31,
2016
   
DECEMBER 31,
2015
 
ASSETS
           
Cash and cash equivalents
 
$
242,755
   
$
255,530
 
Short-term investments
   
69,821
     
79,655
 
Accounts receivable, net of allowances of $5,267 and $4,261, respectively
   
98,329
     
114,680
 
Prepaid expenses and other current assets
   
19,706
     
25,722
 
Deferred income taxes, current
   
     
7,218
 
Total current assets
   
430,611
     
482,805
 
Long-term investments
   
81,896
     
78,563
 
Property and equipment, net
   
56,370
     
57,442
 
Goodwill
   
829,012
     
807,661
 
Other purchased intangibles, net
   
362,689
     
352,641
 
Deferred income taxes, non-current
   
5,884
     
 
Other assets
   
5,372
     
4,607
 
TOTAL ASSETS
 
$
1,771,834
   
$
1,783,719
 
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
Accounts payable and accrued expenses
 
$
82,813
   
$
114,384
 
Income taxes payable
   
5,729
     
5,589
 
Deferred revenue, current
   
78,975
     
76,104
 
Capital lease, current
   
198
     
214
 
Deferred income taxes, current
   
     
363
 
Total current liabilities
   
167,715
     
196,654
 
Long-term debt
   
594,406
     
592,037
 
Deferred revenue, non-current
   
5,688
     
6,538
 
Capital lease, non-current
   
139
     
148
 
Liability for uncertain tax positions
   
37,658
     
35,917
 
Deferred income taxes, non-current
   
40,637
     
43,989
 
Other long-term liabilities
   
17,547
     
18,228
 
Total liabilities
   
863,790
     
893,511
 
                 
Commitments and contingencies
               
                 
Stockholders' Equity
               
Preferred stock
   
     
 
Common stock
   
480
     
479
 
Additional paid-in capital
   
295,633
     
292,064
 
Retained earnings
   
640,001
     
626,789
 
Accumulated other comprehensive loss
   
(28,070
   
(29,124
)
     
908,044
     
890,208
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
1,771,834
   
$
1,783,719
 

 
 


j2 GLOBAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED, IN THOUSANDS)
 

 
   
THREE MONTHS ENDED
MARCH 31,
 
   
2016
   
2015
 
                 
Revenues
 
$
200,502
   
$
161,253
 
                 
Cost of revenues (1)
   
34,288
     
28,186
 
Gross profit
   
166,214
     
133,067
 
                 
Operating expenses:
               
Sales and marketing (1)
   
48,112
     
37,590
 
Research, development and engineering (1)
   
8,988
     
8,447
 
General and administrative (1)
   
55,776
     
46,500
 
Total operating expenses
   
112,876
     
92,537
 
Income from operations
   
53,338
     
40,530
 
Interest expense, net
   
10,233
     
10,313
 
Other expense (income), net
   
126
     
(784
)
Income before income taxes
   
42,979
     
31,001
 
Income tax expense
   
13,036
     
9,124
 
Net income
 
$
29,943
   
$
21,877
 
                 
Basic net income per common share:
               
Net income attributable to j2 Global, Inc. common shareholders
 
$
0.62
   
$
0.45
 
                 
Diluted net income per common share:
               
Net income attributable to j2 Global, Inc. common shareholders
 
$
0.61
   
$
0.45
 
                 
Basic weighted average shares outstanding
   
47,966,718
     
47,422,396
 
Diluted weighted average shares outstanding
   
48,238,098
     
47,766,088
 
                 
(1) Includes share-based compensation expense as follows:
               
Cost of revenues
 
$
95
   
$
83
 
Sales and marketing
   
531
     
584
 
Research, development and engineering
   
207
     
194
 
General and administrative
   
1,976
     
2,143
 
Total
 
$
2,809
   
$
3,004
 
 
 
 
 
 
 
 


j2 GLOBAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED, IN THOUSANDS)
 
 
 
THREE MONTHS ENDED MARCH 31,
 
   
2016
   
2015
 
Cash flows from operating activities:
           
Net income
 
$
29,943
   
$
21,877
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
   
27,174
     
21,287
 
Accretion and amortization of discount and premium of investments
   
331
     
273
 
Amortization of financing costs and discounts
   
2,370
     
2,222
 
Share-based compensation
   
2,809
     
3,004
 
Excess tax benefits from share-based compensation
   
(264
)    
(334
Provision for doubtful accounts
   
2,825
     
1,610
 
Deferred income taxes, net
   
(3,101
   
(494
Loss on disposal of fixed assets
   
12
     
 
Gain on sale of available-for-sale investments
   
182
     
(24
Decrease (increase) in:
               
Accounts receivable
   
15,773
     
9,254
 
Prepaid expenses and other current assets
   
370
     
(4
Other assets
   
(727
   
25
 
(Decrease) increase in:
               
Accounts payable and accrued expenses
   
(23,797
   
(12,902
Income taxes payable
   
6,360
     
(1,283
Deferred revenue
   
1,250
     
(1,340
Liability for uncertain tax positions
   
1,742
     
2,595
 
Other long-term liabilities
   
1,272
     
(50
Net cash provided by operating activities
   
64,524
     
45,716
 
Cash flows from investing activities:
               
Maturity of available-for-sale investments
   
26,224
     
28,994
 
Purchase of available-for-sale investments
   
(21,402
   
(19,819
Purchases of property and equipment
   
(4,321
   
(2,956
Purchases of intangible assets
   
(316
   
(327
Acquisition of businesses, net of cash received
   
(47,989
   
(72,215
Net cash used in investing activities
   
(47,804
   
(66,323
Cash flows from financing activities:
               
Repurchases of common and restricted stock
   
(1,786
   
(705
Issuance of stock, net of costs
   
1,370
     
126
 
Excess tax benefits from stock-based compensation
   
264
     
334
 
Dividends paid
   
(15,817
   
(14,110
Acquisition of business
   
(14,386
   
(2,356
Other
   
(25
   
(50
Net cash (used in) provided by financing activities
   
(30,380
   
(16,761
Effect of exchange rate changes on cash and cash equivalents
   
885
     
(4,278
Net change in cash and cash equivalents
   
(12,775
   
(41,646
Cash and cash equivalents at beginning of period
   
255,530
     
433,663
 
Cash and cash equivalents at end of period
 
$
242,755
   
$
392,017
 
 
 
 
 
 

j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
THREE MONTHS ENDED MARCH 31, 2016
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation and the associated payroll tax expense; (2) elimination of certain acquisition-related integration costs; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes; (4) elimination of amortization of patents and intangible assets that we acquired; (5) elimination of additional tax or indirect tax related (expense) benefit from prior years; and (6) elimination of income tax provision associated with the noted modifications.
 
  (2)
 
(5)
 
               
Acquisition
               
Additional
       
          (1)
 
 
related
    (3)
 
       
Tax Expense
       
         
Share-based
   
Integration
   
Interest
    (4)
 
 
(Benefit) from
   
Adjusted
 
   
GAAP
   
Compensation
   
Costs
   
Costs
   
Amortization
   
Prior Years
   
Non-GAAP
 
Revenues
 
$
200,502
     
     
     
     
     
   
$
200,502
 
                                                         
Cost of revenues
   
34,288
     
(95
)
   
     
     
(1,245
)
   
     
32,948
 
                                                         
Operating expenses:
                                                       
Sales and marketing
   
48,112
     
(531
)
   
(543
)
   
     
     
     
47,038
 
Research, development and engineering
   
8,988
     
(207
)
   
     
     
     
     
8,781
 
General and administrative
   
55,776
     
(1,976
)
   
(2,051
)
   
     
(21,056
)
   
(750
)
   
29,943
 
                                                         
Interest expense (income), net
   
10,233
     
     
     
(1,885
)
   
     
     
8,348
 
Other expense (income), net
   
126
     
     
     
     
     
811
     
937
 
                                                         
Income tax provision (6)
   
13,036
     
757
     
812
     
552
     
5,982
     
(14
)
   
21,125
 
                                                         
Net income
 
$
29,943
     
2,052
     
1,782
     
1,333
     
16,319
     
(47
)
 
$
51,382
 
                                                         
Net income per share attributable to j2 Global, Inc. common stockholders*
                                                       
Basic
 
$
0.62
     
0.04
     
0.04
     
0.03
     
0.34
     
(0.00
)
 
$
1.06
 
Diluted
 
$
0.61
     
0.04
     
0.04
     
0.03
     
0.34
     
(0.00
)
 
$
1.05
 
 

* The reconciliation of net income per share from GAAP to adjust non-GAAP may not foot since each is calculated independently.
 
 
 
 
 
 

 

The Company discloses adjusted non-GAAP Earnings Per Share ("EPS") as supplemental non-GAAP financial performance measure, as it believes it is a useful metric by which to compare the performance of its business from period to period. The Company also understands that this adjusted non-GAAP measure is broadly used by analysts, rating to compare the performance of its business from period to period. The Company also understands that this adjusted non-GAAP measure is broadly used by analysts, rating agencies and investors in assessing the Company's performance. Accordingly, the Company believes that the presentation of this adjusted non-GAAP financial measure provides useful information to investors.

Adjusted non-GAAP EPS is not in accordance with, or an alternative to, net income per share and may be different from non-GAAP measures with similar or even identical names used by other companies. In addition, this adjusted non-GAAP measure is not based on any comprehensive set of accounting rules or principles. This adjusted non-GAAP measure has limitations in that it does not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 


j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
THREE MONTHS ENDED MARCH 31, 2015
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation and the associated payroll tax expense; (2) elimination of certain acquisition-related integration costs; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes; (4) IRS consulting fee; (5) elimination of amortization of patents and intangible assets that we acquired; (6) elimination of additional tax or indirect tax related (expense) benefit from prior years; and (7) elimination of income tax provision associated with the noted modifications.
 
 
                (2)
 
                    (6)
 
     
               
Acquisition
          (4)
 
       
Additional
       
          (1)
 
 
related
    (3)
 
 
IRS
         
Tax Expense
       
         
Share-based
   
Integration
   
Interest
   
Consulting
    (5)
 
 
(Benefit) from
   
Adjusted
 
   
GAAP
   
Compensation
   
Costs
   
Costs
   
Fee
   
Amortization
   
Prior Years
   
Non-GAAP
 
Revenues
 
$
161,253
     
     
     
     
     
     
   
$
161,253
 
                                                                 
Cost of revenues
   
28,186
     
(83
)
   
(27
)
   
     
     
(663
)
   
     
27,413
 
                                                                 
Operating expenses:
                                                               
Sales and marketing
   
37,590
     
(584
)
   
(485
)
   
     
     
     
     
36,521
 
Research, development and engineering
   
8,447
     
(194
)
   
(80
)
   
     
     
     
     
8,173
 
General and administrative
   
46,500
     
(2,143
)
   
(2,942
)
   
     
204
     
(16,975
)
   
(1,118
)
   
23,526
 
                                                                 
Interest expense (income), net
   
10,313
     
     
     
(1,779
)
   
     
     
     
8,534
 
Other expense (income), net
   
(784
)
   
     
     
     
     
     
     
(784
)
                                                                 
Income tax provision (7)
   
9,124
     
768
     
1,120
     
531
     
(50
)
   
5,325
     
(118
)
   
16,700
 
                                                                 
Net income
 
$
21,877
     
2,236
     
2,414
     
1,248
     
(154
)
   
12,313
     
1,236
   
$
41,170
 
                                                                 
Net income per share attributable to j2 Global, Inc. common stockholders*
                                                               
Basic
 
$
0.45
     
0.05
     
0.05
     
0.03
     
(0.00
)
   
0.26
     
0.03
   
$
0.86
 
Diluted
 
$
0.45
     
0.05
     
0.05
     
0.03
     
(0.00
)
   
0.26
     
0.03
   
$
0.85
 

 
 
* The reconciliation of net income per share from GAAP to adjust non-GAAP may not foot since each is calculated independently.
 
 
 
 
 

 

The Company discloses adjusted non-GAAP Earnings Per Share ("EPS") as supplemental non-GAAP financial performance measure, as it believes it is a useful metric by which to compare the performance of its business from period to period. The Company also understands that this adjusted non-GAAP measure is broadly used by analysts, rating to compare the performance of its business from period to period. The Company also understands that this adjusted non-GAAP measure is broadly used by analysts, rating agencies and investors in assessing the Company's performance. Accordingly, the Company believes that the presentation of this adjusted non-GAAP financial measure provides useful information to investors.

Adjusted non-GAAP EPS is not in accordance with, or an alternative to, net income per share and may be different from non-GAAP measures with similar or even identical names used by other companies. In addition, this adjusted non-GAAP measure is not based on any comprehensive set of accounting rules or principles. This adjusted non-GAAP measure has limitations in that it does not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


j2 GLOBAL, INC.
NET INCOME TO EBITDA RECONCILIATION
THREE MONTHS ENDED MARCH 31, 2016 AND 2015
(UNAUDITED, IN THOUSANDS)

The following table sets forth a reconciliation of EBITDA to net income, the most directly comparable GAAP financial measure.
 
   
Three Months Ended March 31,
 
   
2016
   
2015
 
             
Net income
 
$
29,943
   
$
21,877
 
Plus:
               
Interest expense, net
   
10,233
     
10,313
 
Other expense (income), net
   
126
     
(784
)
Income tax expense
   
13,036
     
9,124
 
Depreciation and amortization
   
27,174
     
21,287
 
Reconciliation of GAAP to adjusted non-GAAP financial measures:
               
Share-based compensation and the associated payroll tax expense
   
2,809
     
3,004
 
Acquisition-related integration costs
   
2,595
     
3,535
 
Additional indirect tax expense from prior years
   
750
     
1,118
 
Fees associated with prior year audits
   
     
(204
)
                 
EBITDA
 
$
86,666
   
$
69,270
 
 

EBITDA as calculated above represents earnings before interest and other expense, net, income tax expense, depreciation and amortization and the items used to reconcile GAAP to adjusted non-GAAP financial measures, including (1) share-based compensation, (2) certain acquisition-related integration costs and (3) additional indirect tax expense from prior years. We disclose EBITDA as a supplemental non-GAAP financial performance measure as we believe it is a useful metric by which to compare the performance of our business from period to period. We understand that measures similar to EBITDA are broadly used by analysts, rating agencies and investors in assessing our performance. Accordingly, we believe that the presentation of EBITDA provides useful information to investors.

EBITDA is not in accordance with, or an alternative to, net income, and may be different from non-GAAP measures used by other companies. In addition, EBITDA is not based on any comprehensive set of accounting rules or principles. This adjusted non-GAAP measure has limitations in that it does not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP.
 
 

j2 GLOBAL, INC.
NON-GAAP FINANCIAL MEASURES
(UNAUDITED, IN THOUSANDS)

 
     
Q1
     
Q2
     
Q3
     
Q4
   
YTD
 
2016
                                     
Net cash provided by operating activities
 
$
64,524
   
$
   
$
   
$
   
$
64,524
 
Less: Purchases of property and equipment
   
(4,321
)
   
     
     
     
(4,321
)
Add: Excess tax benefit share-based compensation
   
264
     
     
     
     
264
 
Free cash flows
 
$
60,467
   
$
   
$
   
$
   
$
60,467
 
 
 
     
Q1
     
Q2
     
Q3
     
Q4
   
YTD
 
2015
                                     
Net cash provided by operating activities
 
$
45,716
   
$
51,894
   
$
50,963
   
$
80,488
   
$
229,061
 
Less: Purchases of property and equipment
   
(2,401
)
   
(4,554
)
   
(4,972
)
   
(5,370
)
   
(17,297
)
Add: Excess tax benefit share-based compensation
   
334
     
1,770
     
2,437
     
(55
)
   
4,486
 
Add: IRS settlement*
   
     
5,753
     
1,164
     
     
6,917
 
Free cash flows
 
$
43,649
   
$
54,863
   
$
49,592
   
$
75,063
   
$
223,167
 
 

* Free cash flows of $54.9 million and $49.6 million for Q2 2015 and Q3 2015, respectively, were before the effect of payments associated with taxes for prior periods under audit.

The Company discloses Free Cash Flows as supplemental non-GAAP financial performance measure, as it believes it is a useful metrics by which to compare the performance of its business from period to period. The Company also understands that this non-GAAP measure is broadly used by analysts, rating agencies and investors in assessing the Company's performance. Accordingly, the Company believes that the presentation of this non-GAAP financial measure provides useful information to investors.

Free Cash Flows is not in accordance with, or an alternative to, Cash Flows from Operating Activities, and may be different from non-GAAP measures with similar or even identical names used by other companies. In addition, the non-GAAP measure is not based on any comprehensive set of accounting rules or principles. This non-GAAP measure has limitations in that it does not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP.