Exhibit 99.1
LogMeIn Announces Second Quarter 2018 Results
Boston, July 26, 2018 – LogMeIn, Inc. (NASDAQ: LOGM), a leading provider of cloud-based connectivity, today announced its results for the second quarter ended June 30, 2018.
Second quarter 2018 highlights include:
| | • | | GAAP revenue was $305.7 million andnon-GAAP revenue was $307.1 million |
| | • | | GAAP net income was $6.6 million or $0.12 per diluted share andnon-GAAP net income was $69.8 million or $1.32 per diluted share |
| | • | | EBITDA was $82.2 million or 26.9% of GAAP revenue and Adjusted EBITDA was $110.1 million or 35.9% ofnon-GAAP revenue |
| | • | | Cash flow from operations was $103.2 million or 33.6% ofnon-GAAP revenue, and Adjusted cash flow from operations was $111.3 million or 36.2% ofnon-GAAP revenue |
| | • | | Total deferred revenue was $381.8 million |
| | • | | The Company closed the quarter with cash and cash equivalents of $198.9 million and $200.0 million of borrowings under its existing credit agreement |
“LogMeIn had a solid second quarter with revenue and earnings that exceeded thehigh-end of our guidance,” said Bill Wagner, President and CEO of LogMeIn. “While we expect isolated headwinds in the second half of the year, we continue to be pleased with the trajectory of our long-term growth drivers—Unified Communications, Digital Engagement and Identity—all of which accelerated in the quarter.”
Business Outlook
Based on information available as of July 26, 2018, the Company is issuing guidance for the third quarter 2018 and fiscal year 2018.
Third Quarter 2018: The Company expects third quarternon-GAAP revenue to be in the range of $302 million to $304 million. The Company expects third quarter GAAP revenue to be in the range of $301 million to $303 million.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 $85 million to $87 million, or approximately 29% of GAAP revenue. Adjusted EBITDA is expected to be in the range of $111 million to $113 million, or approximately 37% ofnon-GAAP revenue.
Non-GAAP net income is expected to be in the range of $70 million to $71 million, or $1.33 to $1.35 per diluted share.Non-GAAP net income adds back thenon-GAAP revenue adjustment described above and excludes an estimated $20 million in stock-based compensation expense, $5 million in acquisition and litigation-related costs, $61 million of amortization expense of acquired intangible assets, and includes $2 million of amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value, as well as the income tax effect of the above items.
Non-GAAP net income for the third quarter assumes an effective tax rate of approximately 25% and GAAP net income assumes a tax provision of $4 million for the third quarter.Non-GAAP and GAAP net income per diluted share is based on an estimated 52.5 million fully-diluted weighted average shares outstanding.
Including stock-based compensation expense, acquisition related costs and amortization, litigation-related expense, and excluding the acquisition accounting adjustments to revenue and amortization expense, the Company expects to report GAAP net income in the range of $4 million to $5 million, or $0.08 to $0.10 per diluted share.
Fiscal year 2018: The Company expects full year 2018non-GAAP revenue to be in the range of $1.185 billion to $1.195 billion. The Company expects full year 2018 GAAP revenue to be in the range of $1.181 billion to $1.191 billion.Non-GAAP revenue adds back $4 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 $368 million to $374 million, or approximately 31% of GAAP revenue. Adjusted EBITDA is expected to be in the range of $434 million to $440 million, or approximately 37% ofnon-GAAP revenue.
Non-GAAP net income is expected to be in the range of $273 million to $278 million, or $5.17 to $5.26 per diluted share.Non-GAAP net income adds back thenon-GAAP revenue adjustment described above and excludes an estimated $72 million in stock-based compensation expense, $24 million in acquisition and litigation-related costs, $243 million of amortization expense of acquired intangible assets, a $34 millionpre-tax gain associated with the disposition of anon-core asset and includes $8 million of amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value, as well as the income tax effect of the above items and discrete tax items.
Non-GAAP net income for the fiscal year assumes an effective tax rate of approximately 25% and GAAP net income for the fiscal year assumes an effective tax rate of approximately 31%.Non-GAAP and GAAP net income per diluted share is based on an estimated 52.8 million fully-diluted weighted average shares outstanding.
Including stock-based compensation expense, acquisition related costs and amortization, litigation-related expense, and excluding the acquisition accounting adjustments to revenue and amortization expense, the Company expects to report GAAP net income in the range of $44 million to $48 million, or $0.84 to $0.91 per diluted share.
Dividend
In accordance with its previously announced capital return plan, the Company will pay a $0.30 per share dividend on August 24, 2018 to stockholders of record as of August 8, 2018. The Company currently has approximately 51.9 million shares of common stock outstanding.
Conference Call Information for Today, Thursday, July 26, 2018
The Company will host a corresponding conference call and live webcast at 5:00 p.m. Eastern Time today. To access the conference call, dial323-794-2590 and enter passcode 7170867. A live webcast will be available on the Investor Relations section of the Company’s corporate website athttps://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 July 26, 2018 until 8:00 p.m. Eastern Time on August 3, 2018, by dialing719-457-0820 and entering passcode 7170867.
Non-GAAP Financial Measures
This press release containsnon-GAAP financial measures includingnon-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 and adjusted cash flow from operations.
| | • | | Non-GAAP revenue is GAAP revenue excluding the impact of fair value acquisition accounting adjustment on acquired deferred revenue. |
| | • | | EBITDA is GAAP net income excluding provision for income taxes, interest income, interest expense, and other (expense) income, net, and depreciation and amortization. |
| | • | | EBITDA margin is calculated by dividing EBITDA by revenue. |
| | • | | Adjusted EBITDA is EBITDA excluding the impact of fair value acquisition accounting adjustment on acquired deferred revenue, acquisition related costs, gain on disposition ofnon-core assets, stock-based compensation expense, and litigation related expense. |
| | • | | Adjusted EBITDA margin is calculated by dividing adjusted EBITDA bynon-GAAP revenue, or GAAP revenue if not different. |
| | • | | Non-GAAP operating income excludes the impact of fair value acquisition accounting adjustment on acquired deferred revenue, acquisition related costs and amortization, gain on disposition ofnon-core assets, stock-based compensation expense, and litigation related expense and includes amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value. |
| | • | | 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 ofnon-core assets, stock-based compensation expense, 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 GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value. |
| | • | | Non-GAAP net income andnon-GAAP net income per diluted share reflects the adjustments noted innon-GAAP operating income andnon-GAAP provision for income taxes above. |
| | • | | Adjusted cash flow from operations excludes acquisition, disposition and litigation related payments. |
The exclusion of certain expenses in the calculation ofnon-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 ournon-GAAP financial measures. The Company believes that thesenon-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 thesenon-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 thesenon-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 othersoftware-as-a-service companies, many of which present similarnon-GAAP financial measures to investors. The Company does not consider thesenon-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of thesenon-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 thesenon-GAAP financial measures. In order to compensate for these limitations, management of the Company presents itsnon-GAAP financial measures in connection with its GAAP results. The Company urges investors to review the reconciliation of itsnon-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 thenon-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. One of the world’s top 10 public SaaS companies, and a market leader in communication & conferencing, identity & access, and customer engagement & support solutions, LogMeIn has millions of customers spanning virtually every country across the globe. LogMeIn is headquartered in Boston with additional locations in North and 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 Company’s long-term growth strategies and the
performance of its key growth drivers and the Company’s financial guidance for fiscal year 2018 and the third quarter of 2018. 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 andadd-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
LogMeIn, Inc.
Condensed Consolidated Balance Sheets (unaudited)
(In thousands)
| | | | | | | | |
| | | December 31, | | | June 30, | |
| | | 2017 | | | 2018 | |
| ASSETS | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 252,402 | | | $ | 198,858 | |
Accounts receivable, net | | | 93,949 | | | | 81,896 | |
Prepaid expenses and other current assets | | | 52,473 | | | | 56,505 | |
| | | | | | | | |
Total current assets | | | 398,824 | | | | 337,259 | |
Property and equipment, net | | | 92,154 | | | | 92,410 | |
Restricted cash, net of current portion | | | 1,795 | | | | 1,803 | |
Intangibles, net | | | 1,149,597 | | | | 1,179,637 | |
Goodwill | | | 2,208,725 | | | | 2,404,862 | |
Other assets | | | 6,483 | | | | 40,760 | |
Deferred tax assets | | | 530 | | | | 705 | |
| | | | | | | | |
Total assets | | $ | 3,858,108 | | | $ | 4,057,436 | |
| | | | | | | | |
| LIABILITIES AND EQUITY | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 22,232 | | | $ | 35,048 | |
Accrued liabilities | | | 82,426 | | | | 112,875 | |
Deferred revenue, current portion | | | 340,570 | | | | 375,079 | |
| | | | | | | | |
Total current liabilities | | | 445,228 | | | | 523,002 | |
Long-term debt | | | — | | | | 200,000 | |
Deferred revenue, net of current portion | | | 6,735 | | | | 6,711 | |
Deferred tax liabilities | | | 221,407 | | | | 230,075 | |
Other long-term liabilities | | | 20,997 | | | | 26,723 | |
| | | | | | | | |
Total liabilities | | | 694,367 | | | | 986,511 | |
| | | | | | | | |
Equity: | | | | | | | | |
Common stock | | | 560 | | | | 565 | |
Additionalpaid-in capital | | | 3,276,891 | | | | 3,283,856 | |
Accumulated earnings | | | 50,445 | | | | 76,763 | |
Accumulated other comprehensive income | | | 15,570 | | | | 7,005 | |
Treasury stock | | | (179,725 | ) | | | (297,264 | ) |
| | | | | | | | |
Total equity | | | 3,163,741 | | | | 3,070,925 | |
| | | | | | | | |
Total liabilities and equity | | $ | 3,858,108 | | | $ | 4,057,436 | |
| | | | | | | | |
LogMeIn, Inc.
Condensed Consolidated Statements of Operations (unaudited)
(In thousands, except per share data)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | | 2017 | | | 2018 | | | 2017 | | | 2018 | |
Revenue | | $ | 257,025 | | | $ | 305,650 | | | $ | 444,483 | | | $ | 584,867 | |
Cost of revenue | | | 53,236 | | | | 72,833 | | | | 92,175 | | | | 135,775 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 203,789 | | | | 232,817 | | | | 352,308 | | | | 449,092 | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Research and development | | | 40,710 | | | | 43,920 | | | | 73,832 | | | | 87,036 | |
Sales and marketing | | | 93,469 | | | | 99,343 | | | | 169,237 | | | | 187,558 | |
General and administrative | | | 33,163 | | | | 39,106 | | | | 82,554 | | | | 74,549 | |
Gain on disposition of assets | | | — | | | | — | | | | — | | | | (33,910 | ) |
Amortization of acquired intangibles | | | 36,154 | | | | 43,347 | | | | 60,574 | | | | 84,430 | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 203,496 | | | | 225,716 | | | | 386,197 | | | | 399,663 | |
| | | | | | | | | | | | | | | | |
Income (loss) from operations | | | 293 | | | | 7,101 | | | | (33,889 | ) | | | 49,429 | |
Interest income | | | 373 | | | | 369 | | | | 519 | | | | 1,042 | |
Interest expense | | | (345 | ) | | | (1,854 | ) | | | (794 | ) | | | (2,180 | ) |
Other income (expense), net | | | (128 | ) | | | (86 | ) | | | (78 | ) | | | (326 | ) |
| | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 193 | | | | 5,530 | | | | (34,242 | ) | | | 47,965 | |
(Provision for) benefit from income taxes | | | 14,653 | | | | 1,024 | | | | 30,524 | | | | (11,699 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 14,846 | | | $ | 6,554 | | | $ | (3,718 | ) | | $ | 36,266 | |
| | | | | | | | | | | | | | | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | |
Basic | | $ | 0.28 | | | $ | 0.13 | | | $ | (0.08 | ) | | $ | 0.69 | |
Diluted | | $ | 0.28 | | | $ | 0.12 | | | $ | (0.08 | ) | | $ | 0.68 | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 52,715 | | | | 52,170 | | | | 48,168 | | | | 52,313 | |
Diluted | | | 53,723 | | | | 52,875 | | | | 48,168 | | | | 53,160 | |
LogMeIn, Inc.
Calculation ofNon-GAAP Revenue (unaudited)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | | 2017 | | | 2018 | | | 2017 | | | 2018 | |
| | | (in thousands) | | | (in thousands) | |
GAAP Revenue | | $ | 257,025 | | | $ | 305,650 | | | $ | 444,483 | | | $ | 584,867 | |
Add Back: | | | | | | | | | | | | | | | | |
Effect of acquisition accounting on fair value of acquired deferred revenue | | | 9,926 | | | | 1,474 | | | | 23,571 | | | | 2,532 | |
| | | | | | | | | | | | | | | | |
Non-GAAP Revenue | | $ | 266,951 | | | $ | 307,124 | | | $ | 468,054 | | | $ | 587,399 | |
| | | | | | | | | | | | | | | | |
Calculation ofNon-GAAP Operating Income,Non-GAAP Net Income andNon-GAAP Net Income per Diluted Share (unaudited)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | | 2017 | | | 2018 | | | 2017 | | | 2018 | |
| | | (in thousands, except per
share data) | | | (in thousands, except per
share data) | |
GAAP Net income (loss) from operations | | $ | 293 | | | $ | 7,101 | | | $ | (33,889 | ) | | $ | 49,429 | |
Add Back: | | | | | | | | | | | | | | | | |
Effect of acquisition accounting on fair value of acquired deferred revenue | | | 9,926 | | | | 1,474 | | | | 23,571 | | | | 2,532 | |
Stock-based compensation expense | | | 16,296 | | | | 17,166 | | | | 30,490 | | | | 33,132 | |
Acquisition related costs | | | 9,077 | | | | 9,231 | | | | 40,936 | | | | 14,376 | |
Litigation related expenses | | | 520 | | | | 96 | | | | 738 | | | | 277 | |
Amortization of acquired intangibles | | | 49,201 | | | | 61,634 | | | | 82,761 | | | | 120,602 | |
Gain on disposition of assets | | | — | | | | — | | | | — | | | | (33,910 | ) |
Effect of acquisition accounting on internally capitalized software development costs | | | (6,244 | ) | | | (2,411 | ) | | | (10,945 | ) | | | (6,131 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP Operating income | | | 79,069 | | | | 94,291 | | | | 133,662 | | | | 180,307 | |
Interest and other expense, net | | | (100 | ) | | | (1,571 | ) | | | (353 | ) | | | (1,464 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP Income before income taxes | | | 78,969 | | | | 92,720 | | | | 133,309 | | | | 178,843 | |
Non-GAAP Provision for income taxes(1) | | | (24,567 | ) | | | (22,902 | ) | | | (40,766 | ) | | | (44,174 | ) |
| | | | | | | | | | | | | | | | |
Non-GAAP Net income | | $ | 54,402 | | | $ | 69,818 | | | $ | 92,543 | | | $ | 134,669 | |
| | | | | | | | | | | | | | | | |
Non-GAAP net income per diluted share | | $ | 1.01 | | | $ | 1.32 | | | $ | 1.88 | | | $ | 2.53 | |
Diluted weighted average shares outstanding used in computing per share amounts | | | 53,723 | | | | 52,875 | | | | 49,274 | | | | 53,160 | |
| (1) | Non-GAAP provision for income taxes excludes the tax impact ofNon-GAAP items as well as a discrete integration-related tax benefit of $1.4 million and $3.8 million in the three and six months ended June 30, 2017, respectively, and a net tax benefit of $3.4 million and $2.0 million in the three and six months ended June 30, 2018, respectively, and a net tax provision of $0.7 million in the six months ended June 30, 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 June 30, | | | Six Months Ended June 30, | |
| | | 2017 | | | 2018 | | | 2017 | | | 2018 | |
| | | (in thousands) | | | (in thousands) | |
GAAP Net income | | $ | 14,846 | | | $ | 6,554 | | | $ | (3,718 | ) | | $ | 36,266 | |
Add Back: | | | | | | | | | | | | | | | | |
Interest and other expense, net | | | 100 | | | | 1,571 | | | | 353 | | | | 1,464 | |
Income tax provision (benefit) | | | (14,653 | ) | | | (1,024 | ) | | | (30,524 | ) | | | 11,699 | |
Amortization of acquired intangibles | | | 49,201 | | | | 61,634 | | | | 82,761 | | | | 120,602 | |
Depreciation and amortization expense | | | 9,101 | | | | 13,436 | | | | 15,825 | | | | 25,759 | |
| | | | | | | | | | | | | | | | |
EBITDA | | | 58,595 | | | | 82,171 | | | | 64,697 | | | | 195,790 | |
Add Back: | | | | | | | | | | | | | | | | |
Effect of acquisition accounting on fair value of acquired deferred revenue | | | 9,926 | | | | 1,474 | | | | 23,571 | | | | 2,532 | |
Stock-based compensation expense | | | 16,296 | | | | 17,166 | | | | 30,490 | | | | 33,132 | |
Gain on disposition of assets | | | — | | | | — | | | | — | | | | (33,910 | ) |
Acquisition related costs | | | 9,077 | | | | 9,231 | | | | 40,936 | | | | 14,376 | |
Litigation related expenses | | | 520 | | | | 96 | | | | 738 | | | | 277 | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 94,414 | | | $ | 110,138 | | | $ | 160,432 | | | $ | 212,197 | |
| | | | | | | | | | | | | | | | |
EBITDA Margin | | | 22.8 | % | | | 26.9 | % | | | 14.6 | % | | | 33.5 | % |
Adjusted EBITDA Margin | | | 35.4 | % | | | 35.9 | % | | | 34.3 | % | | | 36.1 | % |
|
| Stock-Based Compensation Expense (unaudited) | |
| | |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | | 2017 | | | 2018 | | | 2017 | | | 2018 | |
| | | (in thousands) | | | (in thousands) | |
Cost of revenue | | $ | 1,285 | | | $ | 1,261 | | | $ | 2,299 | | | $ | 2,477 | |
Research and development | | | 5,208 | | | | 5,116 | | | | 9,637 | | | | 10,058 | |
Sales and marketing | | | 4,190 | | | | 4,600 | | | | 7,796 | | | | 8,296 | |
General and administrative | | | 5,613 | | | | 6,189 | | | | 10,758 | | | | 12,301 | |
| | | | | | | | | | | | | | | | |
Total stock based-compensation | | $ | 16,296 | | | $ | 17,166 | | | $ | 30,490 | | | $ | 33,132 | |
| | | | | | | | | | | | | | | | |
LogMeIn, Inc.
Calculation of Projected 2018Non-GAAP Revenue (unaudited)
(In millions)
| | | | | | | | |
| | | Three Months Ended
September 30, 2018 | | | Twelve Months Ended
December 31, 2018 | |
GAAP Revenue | | $ | 301 - $303 | | | $ | 1,181 - $1,191 | |
Add Back: | | | | | | | | |
Effect of acquisition accounting on fair value of acquired deferred revenue | | | 1 | | | | 4 | |
| | | | | | | | |
Non-GAAP Revenue | | $ | 302 - $304 | | | $ | 1,185 - $1,195 | |
| | | | | | | | |
Calculation of Projected 2018Non-GAAP Net Income andNon-GAAP Net Income per Diluted Share (unaudited)
(In millions, except per share data)
| | | | | | | | |
| | | Three Months Ended
September 30, 2018 | | | Twelve Months Ended
December 31, 2018 | |
GAAP Net income | | $ | 4 - $5 | | | $ | 44 - $48 | |
Add Back: | | | | | | | | |
Effect of acquisition accounting on fair value of acquired deferred revenue | | | 1 | | | | 4 | |
Stock-based compensation expense | | | 20 | | | | 72 | |
Acquisition and litigation related costs | | | 5 | | | | 24 | |
Amortization of acquired intangibles | | | 61 | | | | 243 | |
Effect of acquisition accounting on internally capitalized software development costs | | | (2 | ) | | | (8 | ) |
Gain on disposition of assets | | | — | | | | (34 | ) |
Income tax effect ofnon-GAAP items | | | (19 | ) | | | (72 | ) |
| | | | | | | | |
Non-GAAP Net income | | $ | 70 - $71 | | | $ | 273 - $278 | |
| | | | | | | | |
GAAP net income per diluted share | | $ | 0.08 - $0.10 | | | $ | 0.84 - $0.91 | |
Non-GAAP net income per diluted share | | $ | 1.33 - $1.35 | | | $ | 5.17 - $5.26 | |
Diluted weighted average shares outstanding used in computing net income per share | | | 52.5 | | | | 52.8 | |
Calculation of Projected 2018 EBITDA and Adjusted EBITDA (unaudited)
(In millions)
| | | | | | | | |
| | | Three Months Ended
September 30, 2018 | | | Twelve Months Ended
December 31, 2018 | |
GAAP Net income | | $ | 4 - $5 | | | $ | 44 - $48 | |
Add Back: | | | | | | | | |
Interest and other (income) expense, net | | | 2 | | | | 5 | |
Income tax provision (benefit) | | | 4 | | | | 20 - 22 | |
Amortization of acquired intangibles | | | 61 | | | | 243 | |
Depreciation and amortization expense | | | 15 | | | | 56 | |
| | | | | | | | |
EBITDA | | | 85 - 87 | | | | 368 - 374 | |
Add Back: | | | | | | | | |
Effect of acquisition accounting on fair value of acquired deferred revenue | | | 1 | | | | 4 | |
Stock-based compensation expense | | | 20 | | | | 72 | |
Acquisition and litigation related costs | | | 5 | | | | 24 | |
Gain on disposition of assets | | | — | | | | (34 | ) |
| | | | | | | | |
Adjusted EBITDA | | $ | 111 - $113 | | | $ | 434 - $440 | |
| | | | | | | | |
EBITDA Margin | | | 29 | % | | | 31 | % |
Adjusted EBITDA Margin | | | 37 | % | | | 37 | % |
LogMeIn, Inc.
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
June 30, | | | Six Months Ended
June 30, | |
| | | 2017 | | | 2018 | | | 2017 | | | 2018 | |
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 14,846 | | | $ | 6,554 | | | $ | (3,718 | ) | | $ | 36,266 | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | | | | |
Stock-based compensation | | | 16,296 | | | | 17,166 | | | | 30,490 | | | | 33,132 | |
Depreciation and amortization | | | 58,302 | | | | 75,070 | | | | 98,586 | | | | 146,361 | |
Gain on disposition of assets, net of transaction costs | | | — | | | | — | | | | — | | | | (36,281 | ) |
Benefit from deferred income taxes | | | (16,021 | ) | | | (12,677 | ) | | | (32,477 | ) | | | (22,030 | ) |
Other, net | | | 1,135 | | | | 328 | | | | 1,374 | | | | 793 | |
Changes in assets and liabilities, excluding effect of acquisitions and dispositions: | | | | | | | | | | | | | | | | |
Accounts receivable | | | (3,130 | ) | | | 12,910 | | | | (3 | ) | | | 22,730 | |
Prepaid expenses and other current assets | | | (5,688 | ) | | | 3,187 | | | | (12,586 | ) | | | 7,955 | |
Other assets | | | 68 | | | | (5,166 | ) | | | 156 | | | | (7,934 | ) |
Accounts payable | | | 7,307 | | | | 1,858 | | | | 11,194 | | | | 11,503 | |
Accrued liabilities | | | (2,492 | ) | | | 3,150 | | | | 38,044 | | | | 22,961 | |
Deferred revenue | | | 15,423 | | | | (2,901 | ) | | | 59,752 | | | | 35,784 | |
Other long-term liabilities | | | 869 | | | | 3,750 | | | | 1,973 | | | | 5,962 | |
| | | | | | | | | | | | | | | | |
Net cash provided by operating activities(1) | | | 86,915 | | | | 103,229 | | | | 192,785 | | | | 257,202 | |
| | | | | | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | |
Proceeds from sale or disposal or maturity of marketable securities | | | 4,850 | | | | — | | | | 31,103 | | | | — | |
Purchases of property and equipment | | | (6,110 | ) | | | (6,381 | ) | | | (9,804 | ) | | | (13,629 | ) |
Intangible asset additions | | | (7,678 | ) | | | (10,766 | ) | | | (13,709 | ) | | | (17,862 | ) |
Cash paid for acquisition, net of cash acquired | | | — | | | | (343,351 | ) | | | 24,215 | | | | (343,351 | ) |
Restricted cash acquired through acquisitions | | | — | | | | — | | | | 917 | | | | — | |
Proceeds from disposition of assets | | | — | | | | — | | | | — | | | | 42,394 | |
| | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | (8,938 | ) | | | (360,498 | ) | | | 32,722 | | | | (332,448 | ) |
| | | | | | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | |
Borrowings (repayments) under credit facility | | | (30,000 | ) | | | 200,000 | | | | (30,000 | ) | | | 200,000 | |
Proceeds from issuance of common stock upon option exercises | | | 869 | | | | 958 | | | | 5,354 | | | | 1,022 | |
Payments of withholding taxes in connection with restricted stock unit vesting | | | (21,834 | ) | | | (18,723 | ) | | | (29,455 | ) | | | (27,954 | ) |
Payment of debt issuance costs | | | (200 | ) | | | — | | | | (1,993 | ) | | | — | |
Dividends paid on common stock | | | (13,156 | ) | | | (15,639 | ) | | | (25,936 | ) | | | (31,377 | ) |
Purchase of treasury stock | | | (22,150 | ) | | | (68,202 | ) | | | (29,615 | ) | | | (115,103 | ) |
| | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (86,471 | ) | | | 98,394 | | | | (111,645 | ) | | | 26,588 | |
| | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | | | 3,010 | | | | (7,546 | ) | | | 5,561 | | | | (4,890 | ) |
| | | | | | | | | | | | | | | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | | | (5,484 | ) | | | (166,421 | ) | | | 119,423 | | | | (53,548 | ) |
Cash, cash equivalents and restricted cash, beginning of period | | | 268,242 | | | | 367,082 | | | | 143,335 | | | | 254,209 | |
| | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash, end of period | | $ | 262,758 | | | $ | 200,661 | | | $ | 262,758 | | | $ | 200,661 | |
| | | | | | | | | | | | | | | | |
| (1) | Cash flows from operating activities includes the following acquisition, disposition, and litigation-related payments: |
| | (a) | Cash flows from operating activities includes transaction, transition, and integration-related payments for acquisitions and dispositions of $11.9 million and $7.2 million for the three months ended June 30, 2017 and 2018, respectively and $32.8 million and $13.7 million for the six months ended June 30, 2017 and 2018, respectively. |
| | (b) | Cash flows from operating activities includes acquisition-related retention-based bonus payments of $0.6 million and $0.7 million for the three and six months ended June 30, 2018, respectively related to the Company’s 2016, 2017 and 2018 acquisitions. |
| | (c) | Cash flows from operating activities includes litigation-related payments of $0.1 million and $0.3 million for the three months ended June 30, 2017 and 2018, respectively, and $0.3 million and $1.1 million for the six months ended June 30, 2017 and 2018, respectively. |
Adjusted cash flows from operations adds back the items in (a), (b) and (c) above and sums to $98.9 million and $111.3 million for the three months ended June 30, 2017 and 2018, respectively, and $225.9 million and $272.7 million for the six months ended June 30, 2017 and 2018, respectively.
