UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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): July 2, 2018

 


 

Synchronoss Technologies, Inc.

(Exact Name of Registrant as Specified in its Charter)

 


 

Delaware

 

000-52049

 

06-1594540

(State or Other Jurisdiction
of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

200 Crossing Boulevard, 8th Floor
Bridgewater, New Jersey

 

08807

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (866) 620-3940

 

Not Applicable

(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:

 

o             Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o             Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o             Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o             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 o

 

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. o

 

 

 



 

Item 2.02.                                        Results of Operations and Financial Condition.

 

On July 2, 2018, Synchronoss Technologies, Inc. issued a press release relating to its results of operations and financial condition for the year ended December 31, 2017 and quarter ended March 31, 2018. The full text of this press release is furnished as Exhibit 99.1 to this Current Report on form 8-K.

 

The information in Item 2.02 of this Form 8-K and the Exhibit attached hereto 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 9.01.                                        Financial Statements and Exhibits.

 

(d)         Exhibits

 

Exhibit
Number

 

Description

99.1

 

Press Release of Synchronoss Technologies, Inc. dated July 2, 2018.

 

2



 

SIGNATURES

 

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.

 

Date: July 2, 2018

Synchronoss Technologies, Inc.

 

 

 

By:

/s/ Lawrence R. Irving

 

 

Name:

Lawrence R. Irving

 

 

Title:

Chief Financial Officer

 

3


Exhibit 99.1

 

 

Synchronoss Announces Financial Results for the Full Year 2017 and First Quarter of 2018

 

·                  Filed Form 10-K for 2017, including restated results for 2015 and 2016, and Form 10-Q for the first quarter of 2018

 

BRIDGEWATER, N.J. — July 2, 2018 — Synchronoss Technologies, Inc. (NASDAQ: SNCR), a global leader and innovator in cloud, messaging, digital, and IoT products and platforms, today announced that on June 29, 2018 it filed its Annual Report on Form 10-K for the year ended December 31, 2017, including the previously announced restatement of prior period results and its Quarterly Report on Form 10-Q for the first quarter of 2018.  The Form 10-K also includes relevant quarterly, unaudited financial information for the first, second and third quarters of 2017.

 

Glenn Lurie, President and CEO of Synchronoss, said “Synchronoss’ filings represent a significant step towards reaching our SEC financial reporting obligations and Nasdaq listing requirements.”  Lurie added, “As we look ahead, we believe that Synchronoss is well positioned for long-term success.  We have re-focused the company on the telecommunications market while also adding the related media and technology sectors, expanding our market with an overall TMT focus. Synchronoss is differentiated by our tremendous product portfolio, domain expertise, and experienced team. We are pursuing a number of exciting new opportunities, which I am confident will drive growth and profitability for the company over time. “

 

Lawrence Irving, Chief Financial Officer of Synchronoss, said “We are very pleased to have filed our Form 10-K for 2017 and to have completed the restatement of our financial statements. This was a comprehensive undertaking that involved a detailed and thorough examination of our current and historical financial statements, as well as our accounting policies and work processes.” Irving added, “Our next step is to complete the process to resolve any outstanding issues with Nasdaq.”

 

Summary Financial Highlights:

 

Mr. Irving continued, “Our financial performance in the first quarter of 2018 reflects the 2017 impact of transitioning our business, as well as management’s focus on completing the financial statement refiling process.  The company wound down its enterprise strategy and re-focused on a TMT strategy that leverages its telecom roots, in addition to transitioning its Digital Cloud business to a premium subscriber model.  With these distractions now behind us, and a new, re-focused strategy in place along with a meaningful infusion of new leadership brought into the company, we believe Synchronoss is much better positioned to generate solid growth from a long-term perspective.”

 

1



 

First Quarter 2018 Financial Results

 

Synchronoss adopted the new revenue recognition standard, ASC 606, as of January 1, 2018.  The company’s first quarter 2018 financial results are presented according to ASC 606.  The company’s full year 2017 results are presented under the previous accounting standard, ASC 605.

 

·                  Revenue: Total Revenue was $83.7 million, compared to $86.1 million in the first quarter of 2017. Revenue in the first quarter of 2018 was favorably impacted by $11.0 million due to the implementation of ASC 606.  Digital Cloud Revenue was $61.3 million, a 19.9% decrease year-over-year, and Messaging Revenue was $22.4 million, a 133.7% increase year-over-year. The year-over-year decrease in Digital Cloud revenue reflects the transition of our Cloud business to a focus on a premium subscriber model.  The year-over-year increase in Messaging revenue reflects new sales in the Japanese market and revenue related to the delivery and launch of a new advanced messaging solution.

 

·                  Gross profit: Gross profit was $39.2 million, representing a 46.8% gross margin.  Non-GAAP gross profit was $40.3 million, representing a 48.1% non-GAAP gross margin.

 

·                  Operating Income (Loss) from continuing operations: Loss from continuing operations was ($44.2) million, compared to a loss of ($51.3) million in the year-ago period.

 

Non-GAAP loss from continuing operations was ($20.9) million, compared to a loss of ($27.1) million in the year-ago period. Non-GAAP loss from continuing operations excludes stock-based compensation expense, acquisition costs, restructuring, amortization expense, integration costs, and one-time expenses due to restatement.

 

·                  Adjusted EBITDA: Adjusted EBITDA was ($5.9) million, compared to ($12.4) million in the year-ago period.  Adjusted EBITDA represents GAAP operating loss plus stock-based compensation expense, acquisition and restructuring charges, the net change in contingent consideration obligation, depreciation and amortization and restatement expenses.

 

·                  Net Income (Loss) from continuing operations net of loss attributable to non-controlling interests:  Net loss from continuing operations net of loss attributable to non-controlling interests was ($40.0) million, or ($0.95) per share based on 42.2 million weighted-average shares outstanding.  This compares to a net loss of ($58.7) million, or ($1.33) per share based on 44.2 million weighted-average shares outstanding in 2017.

 

Non-GAAP net loss from continuing operations net of loss attributable to non-controlling interests was ($22.6) million, or ($0.54) per share, based on 42.2 million weighted-average shares outstanding.  This compares to a net loss of ($27.9) million, or ($0.63) per share based on 44.2 million weighted-average shares outstanding in the year-ago period.

 

2



 

·                  Cash and Cash Flow: As of March 31, 2018, Synchronoss had $320.0 million in cash, cash equivalents, short-term investments and restricted cash.  Synchronoss had $228.1 million of convertible senior notes, net of issuance costs as of March 31, 2018 and $165.2 million of redeemable convertible preferred stock, net of issuance costs and discount.  Synchronoss used 9.4 million in cash from operations, $1.1 million in purchase of fixed assets and $7.0 of capitalized software costs, leading to negative free cash flow of $17.5 million, compared to negative free cash flow of $19.4 million in the year-ago period.

 

Full Year 2017 Financial Results

 

·                  Revenue: Total Revenue was $402.4 million, compared to $426.3 million in 2016. Digital Cloud Revenue was $348.5 million, a 9.6% decrease year-over-year, and Messaging Revenue was $53.9 million, a 31.8% increase year-over-year.

 

·                  Gross profit: Gross profit was $220.9 million, representing a 54.9% gross margin. Non-GAAP gross profit was $227.3 million, representing a 56.5% non-GAAP gross margin.

 

·                  Operating Income (Loss) from continuing operations:  Loss from continuing operations was ($129.6) million, compared to a loss from continuing operations of ($122.6) million in 2016.

 

Non-GAAP loss from continuing operations was $3.6 million in 2017, compared to non-GAAP income from continuing operations of $14.4 million in 2016.

 

·                  Adjusted EBITDA: Adjusted EBITDA was $56.5 million, compared to $69.8 million in the year-ago period.

 

·                  Net Income (Loss) from continuing operations net of (loss) income attributable to non-controlling interests:  Net loss from continuing operations net of loss attributable to non-controlling interests was ($184.9) million, or ($4.14) per share based on 44.7 million weighted-average shares outstanding.  This compares to a net loss of ($78.7) million, or ($1.81) per share based on 43.6 million weighted-average shares outstanding in 2016. Net loss reflects the impact of higher interest expense, a loss on the extinguishment of debt, an equity method investment loss, and other expense.

 

Non-GAAP net loss from continuing operations from continuing operations net of loss attributable to non-controlling interests was ($84.1) million, or ($1.88) per share based on 44.7 million weighted-average shares outstanding.  This compares to non-GAAP net income of $12.6 million, or $0.29 per share, based on 43.6 million weighted-average shares outstanding in the year-ago period.

 

3



 

·                  Cash and Cash Flow: As of December 31, 2017, Synchronoss had $249.2 million in cash, cash equivalents, short-term investments and restricted cash.  Synchronoss had $227.7 million of convertible senior notes, net of issuance costs as of December 31, 2017.  Synchronoss used $18.2 million in cash from operations during 2017, $12.2 million related to the purchase of fixed assets and $9.1 million related to capitalized software costs, leading to free cash flow of negative $39.5 million, compared to free cash flow of $54.3 million in the year-ago period.  2017 free cash flow was impacted of approximately $37.2 million of one-time cash expenses related to the Company’s restatement process.

 

Summary of Restatement Effects on Prior Year Periods

 

The company’s Annual Report on Form 10-K for 2017 includes the restatement of its financial statements for the years ended December 31, 2016 and December 31, 2015.  The company’s 10-K filing also includes restated selected financial data for the fiscal years ended December 31, 2016, 2015, 2014 and 2013, as well as restated unaudited financial information for each of the quarterly and year-to-date periods in 2015 and 2016 and unaudited financial information for the first three quarterly and year-to-date periods in 2017. The company has also filed its Quarterly Report on Form 10-Q for first quarter of 2018.

 

The circumstances that led to the restatement were in three primary areas:

 

Revenue Recognition Related to Hosting Services:  Historically, the company entered into hosting arrangements that included various components in the fee structure, with certain fees accelerated during the initial years of the arrangement.  In these instances the company recognized the accelerated fees as billed and the remaining fees were recognized on a straight-line basis over the term of the contract.

 

The company has determined to revise the accounting treatment for these hosting services to recognize revenue on a straight-line basis for such fees over the appropriate period of time when the benefits of hosting services were provided to the customer or the customer benefitted from the set-up fees.  In certain cases, the company had entered into a separate hosting services contract with a customer, which the company has now determined should have been combined with the software license agreement and treated as part of a larger multiple element arrangement.

 

In other cases, certain hosting arrangements with customers included a perpetual software license that the company recognized on an upfront basis, as well as hosting fees that were recognized ratably over the term of the contract. The company has determined to revise the accounting treatment of such license fees to recognize them ratably over a period of time due to the inclusion of hosting services as part of the same multiple element arrangement.  In certain cases, the company had entered into a separate hosting services contract with the customer

 

4



 

The net result of these changes is that the revenue recognized on an accelerated or upfront basis has been deferred to future periods and will be recognized ratably over the term of the contract.

 

Revenue Recognition Related to Establishing Persuasive Evidence of an Arrangement:

 

Historically the company had, and continues to have, contractual arrangements with certain customers whereby there is an established master services agreement that includes general terms and conditions.  Such master services agreements contemplate the customer delivering purchasing documentation for purposes of completing orders, indicating the nature, price and quantity of the products and services ordered.  In certain cases, the company had historically formed a view that persuasive evidence of an arrangement existed relating to such orders based upon its receipt from the customer of written confirmation of the order and commitment to pay the agreed price, such as a quote approval sent by the customer in response to a quote issued by the company, but prior to that customer’ subsequent delivery to the company an executed statement of work or, in some instances, a purchase order pursuant to a master services agreement.

 

The company has determined, in certain situations, to revise the timing of revenue recognition to when it received final formal contract documentation, which occurred in a future period.  In those cases where the adjustment to defer revenue has been recorded prior to when cash payment was received from the customer, the balance sheet impact has been to reduce the related accounts receivable balance, whereas the balance sheet impact of these adjustments after the receipt of cash payment from the customer has been to increase accrued liabilities.

 

In certain situations, these adjustments represent issues related to the timing of revenue recognition, while in other cases, these adjustments represent amounts that had subsequently been written-off to bad debt expense (whereas now both the revenue and the related bad debt expense has been reversed).

 

Revenue Recognition Related to Accounting for Acquisitions and Divestitures

 

The company identified and corrected errors related to fees received under license agreements entered into with parties of certain historical acquisitions and a divestiture. In each case, we had originally treated the license agreement as a separate transaction and recorded the license fees as revenue.  The company has determined to revise the accounting treatment of such license arrangements to record the license fees as part of the accounting for the acquisition or divestiture.    Accordingly, this revenue has been reversed in the company’s restated financials and will not be recognized as revenue in subsequent periods.

 

5



 

Summary of Impact to Revenue, and Income (Loss) from Operations:

 

In $ 000’s

 

REVENUE ADJUSTMENTS

 

 

 

Fiscal
Year

 

As Previously
Reported

 

Hosting
Revenue

 

Evidence of
Arrangement
and Other
Revenue

 

Acquisitions &
Divestiture

 

As Restated

 

2016

 

$

476,750

 

$

(39,492

)

$

9,435

 

$

(20,399

)

$

426,294

 

2015

 

$

428,117

 

$

(26,908

)

$

1,442

 

$

(30,090

)

$

372,561

 

2014

 

$

307,301

 

$

(14,563

)

$

(53,322

)

$

(6,000

)

$

233,416

 

2013

 

$

225,368

 

$

(5,544

)

$

(4,508

)

$

 

$

215,316

 

 

In $ 000’s

 

INCOME (LOSS) FROM OPERATIONS ADJUSTMENTS

 

 

 

Fiscal
Year

 

As Previously
Reported

 

Hosting
Revenue

 

Evidence of
Arrangement
and Other
Revenue

 

Acquisitions &
Divestiture

 

Capitalized
Software and
Other

 

As Restated

 

2016

 

$

(71,809

)

$

(39,647

)

$

13,905

 

$

(6,629

)

$

(18,424

)

$

(122,604

)

2015

 

$

15,131

 

$

(26,908

)

$

4,484

 

$

(30,692

)

$

872

 

$

(37,113

)

2014

 

$

(3,541

)

$

(14,563

)

$

(53,322

)

$

(5,960

)

$

(4,064

)

$

(81,450

)

2013

 

$

(19,305

)

$

(5,544

)

$

(4,508

)

$

 

$

77

 

$

(29,280

)

 

Conference call details

 

In conjunction with this announcement, Synchronoss will host a conference call on Monday, July 2, 2018, at 8:00 a.m. (ET). To access this call, dial 877-407-9208 (domestic) or 201-493-6784 (international). Additionally, a live web cast of the conference call, and an associated presentation, will be available on the “Investor Relations” page on the company’s web site www.synchronoss.com.

 

Following the conference call, a replay will be available for a limited time at 844-512-2921 (domestic) or 412-317-6671 (international). The replay pass code is 13681155. An archived web cast of this conference call will also be available on the “Investor Relations” page of the company’s web site, www.synchronoss.com.

 

Non-GAAP Financial Measures

 

Synchronoss has provided in this release selected financial information that has not been prepared in accordance with GAAP. This information includes historical non-GAAP revenues, gross profit, operating income (loss), net income (loss), effective tax rate, earnings (loss) per share and cash flows from operating activities. Synchronoss uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Synchronoss’ ongoing operational performance. Synchronoss 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 its

 

6



 

financial results with other companies in Synchronoss’ industry, many of which present similar non-GAAP financial measures to investors. As noted, the non-GAAP financial results discussed above add back the deferred revenue write-down associated with acquisitions, fair value stock-based compensation expense, acquisition-related costs which includes integration costs, changes in the contingent consideration obligation, deferred compensation expense related to earn outs and amortization of intangibles associated with acquisitions.

 

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures as detailed above. As previously mentioned, a reconciliation of GAAP to non-GAAP results has been provided in the financial statement tables included in this press release.

 

About Synchronoss

 

Synchronoss transforms the way companies create new revenue, reduce costs and delight their subscribers with cloud, messaging, and digital products and platforms supporting hundreds of millions of subscribers across the globe. Synchronoss’ secure, scalable and groundbreaking new technologies, trusted partnerships and talented people change the way TMT customers grow their businesses. For more information, visit us at www.synchronoss.com.

 

Forward-looking Statements

 

This press release includes statements concerning Synchronoss and its future expectations, plans and prospects that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements.  Without limiting the foregoing, the words “may,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “believes,” “potential” or “continue” or other similar expressions are intended to identify forward-looking statements.  Synchronoss has based these forward-looking statements largely on its current expectations and projections about future events and financial trends that it believes may affect its business, financial condition and results of operations.  These forward-looking statements speak only as of the date of this press release and are subject to a number of risks, uncertainties and assumptions including, without limitation, risks and uncertainties relating to the Company’s restatement of its financial statements, its ability to regain compliance with its SEC reporting obligations, its ability to regain compliance with applicable Nasdaq listing standards and other factors that are described in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, which are on file with the SEC and available on the SEC’s website at www.sec.gov. Additional factors may be described in those sections of the Company’s Quarterly Reports on Form 10-Q for the quarters ended March 31, 2017, June 30, 2017 and

 

7



 

September 30, 2017, to be filed with the SEC as soon as practicable.  The company does not undertake any obligation to update any forward-looking statements contained in this press release as a result of new information, future events or otherwise.

 

Source: Synchronoss Technologies, Inc.

 

For Synchronoss Technologies, Inc.
Brian Denyeau, +1 646-277-1251
investor@synchronoss.com

 

8



 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

March 31, 2018

 

December 31, 2017

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

310,426

 

$

156,299

 

Restricted cash

 

1,312

 

89,826

 

Marketable securities

 

2,028

 

3,111

 

Accounts receivable, net of allowances of $3,235 and $3,107 at March 31, 2018 and December 31, 2017, respectively

 

42,033

 

78,186

 

Prepaid expenses and other current assets

 

34,782

 

43,557

 

Total current assets

 

390,581

 

370,979

 

Marketable securities

 

6,272

 

 

Property and equipment, net

 

99,701

 

111,825

 

Goodwill

 

240,035

 

237,303

 

Intangible assets, net

 

130,038

 

132,167

 

Other assets

 

5,130

 

5,236

 

Note receivable from related party

 

80,724

 

73,984

 

Equity method investment

 

30,419

 

33,917

 

Total assets

 

$

982,900

 

$

965,411

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

14,518

 

$

5,959

 

Accrued expenses

 

64,660

 

72,739

 

Deferred revenues

 

34,732

 

75,829

 

Mandatorily redeemable financial instrument

 

 

37,959

 

Total current liabilities

 

113,910

 

192,486

 

Lease financing obligation

 

10,855

 

11,183

 

Convertible debt, net of debt issuance costs

 

228,057

 

227,704

 

Deferred tax liabilities

 

14,018

 

13,735

 

Deferred revenues

 

41,240

 

25,241

 

Other liabilities

 

6,255

 

6,195

 

Redeemable noncontrolling interest

 

12,500

 

25,280

 

Series A Convertible Participating Perpetual Preferred Stock, $0.0001 par value; 10,000 shares authorized; 185 shares issued and outstanding at March 31, 2018

 

165,246

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.0001 par value; 100,000 shares authorized, 52,274 and 52,024 shares issued; 41,220 and 46,965 outstanding at March 31, 2018 and December 31, 2017, respectively

 

5

 

5

 

Treasury stock, at cost (11,054 and 5,059 shares at March 31, 2018 and December 31, 2017, respectively)

 

(150,414

)

(105,584

)

Additional paid-in capital

 

615,529

 

597,553

 

Accumulated other comprehensive loss

 

(19,693

)

(23,373

)

Accumulated deficit

 

(54,608

)

(5,014

)

Total stockholders’ equity

 

390,819

 

463,587

 

Total liabilities and stockholders’ equity

 

$

982,900

 

$

965,411

 

 

9



 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

 

 

Three Months Ended March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

Net revenues

 

$

83,709

 

$

86,097

 

Costs and expenses:

 

 

 

 

 

Cost of revenues*

 

44,549

 

46,055

 

Research and development

 

20,905

 

25,489

 

Selling, general and administrative

 

38,110

 

38,815

 

Restructuring charges

 

1,108

 

2,998

 

Depreciation and amortization

 

23,271

 

24,087

 

Total costs and expenses

 

127,943

 

137,444

 

Loss from continuing operations

 

(44,234

)

(51,347

)

Interest income

 

3,552

 

2,857

 

Interest expense

 

(1,247

)

(10,617

)

Other expense, net

 

4,282

 

4,186

 

Equity method investment (loss) income

 

(205

)

748

 

Loss from continuing operations, before taxes

 

(37,852

)

(54,173

)

(Provision) benefit for income taxes

 

(125

)

8,721

 

Net loss from continuing operations

 

(37,977

)

(45,452

)

Net loss from discontinued operations, net of tax

 

 

(16,134

)

Net loss

 

(37,977

)

(61,586

)

Net loss attributable to redeemable noncontrolling interests

 

1,285

 

2,889

 

Preferred stock dividend

 

(3,353

)

 

Net loss attributable to Synchronoss common shareholders

 

(40,045

)

(58,697

)

 

 

 

 

 

 

Basic:

 

 

 

 

 

Continuing operations

 

$

(0.95

)

$

(0.96

)

Discontinued operations

 

 

(0.37

)

 

 

$

(0.95

)

$

(1.33

)

Diluted:

 

 

 

 

 

Continuing operations

 

$

(0.95

)

$

(0.96

)

Discontinued operations

 

 

(0.37

)

 

 

$

(0.95

)

$

(1.33

)

Weighted-average common shares outstanding:

 

 

 

 

 

Basic

 

42,181

 

44,212

 

Diluted

 

42,181

 

44,212

 

 


Cost of services excludes depreciation and amortization which is shown separately.

 

10



 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOW

(In thousands)

 

 

 

Three months ended March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

Operating activities: 

 

 

 

 

 

Net Income (Loss) - SNCR

 

$

(37,977

)

$

(45,452

)

Net Income (Loss) - IL

 

 

(16,134

)

 

 

 

 

 

 

Adjustments to reconcile Net Income (Loss) - SNCR to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization expense

 

23,272

 

24,087

 

Change in fair value of financial instruments

 

(3,849

)

 

Amortization of debt issuance costs

 

353

 

1,870

 

Accrued PIK interest

 

(3,447

)

(2,752

)

Earnings (loss) from equity method investments

 

205

 

(748

)

Gain on disposals

 

 

(4,947

)

Assets of discontinued operations

 

 

26,183

 

Amortization of bond premium

 

17

 

91

 

Deferred income taxes

 

191

 

5,119

 

Non-cash interest on leased facility

 

275

 

269

 

Stock-based compensation

 

7,184

 

8,112

 

Contingent consideration obligation

 

 

(2

)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable, net of allowance for doubtful accounts

 

36,153

 

9,320

 

Prepaid expenses and other current assets

 

9,402

 

(21,055

)

Other assets

 

710

 

(4,925

)

Accounts payable

 

8,646

 

11,082

 

Accrued expenses

 

(10,873

)

(18,821

)

Other liabilities

 

(137

)

(39

)

Deferred revenues

 

(39,514

)

16,143

 

Net cash used in operating activities

 

(9,389

)

(12,599

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchases of fixed assets

 

(1,093

)

(4,402

)

Purchases of intangible assets and capitalized software

 

(7,047

)

(2,409

)

Proceeds from the sale of Speechcycle

 

 

13,500

 

Purchases of marketable securities available for sale

 

(6,676

)

(219

)

Maturity of marketable securities available for sale

 

1,450

 

3,975

 

Investing in discontinued operations

 

 

(2,704

)

Business acquired, net of cash

 

 

(815,008

)

Net cash used in investing activities

 

(13,366

)

(807,267

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Share-based compensation-related proceeds, net of taxes paid on withholding shares 

 

263

 

2,406

 

Debt issuance costs related to the Credit Facility

 

 

(3,692

)

Debt issuance costs related to long term debt

 

 

(19,887

)

Proceeds from issuance of long term debt

 

 

900,000

 

Repayment of revolving line of credit

 

 

(29,000

)

Proceeds from sale of Treasury Shares

 

 

1,047

 

Proceeds from issuance of preferred stock

 

86,220

 

 

Payments on capital obligations

 

(369

)

(664

)

Net cash provided by financing activities

 

86,114

 

850,210

 

Effect of exchange rate changes on cash

 

2,253

 

1,020

 

Net increase in cash, restricted cash and cash equivalents

 

65,612

 

31,364

 

Cash, restricted cash and cash equivalents, beginning of period

 

246,126

 

211,433

 

Cash, restricted cash and cash equivalents, end of period

 

$

311,738

 

$

240,757

 

 

 

 

 

 

 

Supplemental disclosures of non-cash investing and financing activities:

 

 

 

 

 

Issuance of common stock in connection with Intralinks acquisition

 

$

 

$

4,700

 

 

 

 

 

 

 

Cash and cash equivalents per the Consolidated Balance Sheets

 

$

310,426

 

$

221,178

 

Restricted cash per the Consolidated Balance Sheets

 

$

1,312

 

$

19,579

 

Total cash, cash equivalents and restricted cash

 

$

311,738

 

$

240,757

 

 

11



 

SYNCHRONOSS TECHNOLOGIES, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months
Ended March 31,

 

Three Months
Ended March 31,

 

 

 

2018

 

2017

 

Non-GAAP financial measures and reconciliation:

 

 

 

 

 

GAAP Revenue

 

83,709

 

86,097

 

Less: Cost of revenues

 

44,549

 

46,055

 

GAAP Gross Profit

 

39,160

 

40,042

 

Add: Stock-based compensation expense

 

1,112

 

1,737

 

Add: Acquisition costs

 

 

(2

)

Add: Integratiion

 

 

649

 

Non-GAAP Gross Profit

 

40,272

 

42,427

 

Non-GAAP Gross Margin

 

48.1

%

49.3

%

 

 

 

 

 

 

GAAP (loss) income from continuing operations

 

(44,234

)

(51,347

)

Add: Stock-based compensation expense

 

7,184

 

8,112

 

Add: Acquisition costs

 

121

 

1,246

 

Add: Restructuring

 

1,108

 

2,998

 

Add: Amortization expense

 

8,254

 

9,390

 

Add: Integration

 

 

2,535

 

Add: One-Time Expenses due to Restatement, etc.

 

6,665

 

 

Non-GAAP loss from continuing operations

 

(20,902

)

(27,067

)

 

 

 

 

 

 

GAAP Net (loss) income attributable to Synchronoss

 

(40,045

)

(58,697

)

Add: Net loss from discontinued operations, net of taxes

 

 

16,134

 

Net (loss) income from continuing operations attributable to Synchronoss

 

(40,045

)

(42,563

)

Add: Stock-based compensation expense

 

7,184

 

8,112

 

Add: Acquisition costs

 

121

 

1,246

 

Add: Restructuring

 

1,108

 

2,998

 

Add: Amortization expense

 

8,254

 

9,390

 

Less: Non-GAAP Expenses attributable to Non-Controlling Interest

 

(373

)

(618

)

Add: One-Time Expenses due to Restatement, etc.

 

6,665

 

 

Add: Integration

 

 

2,535

 

Less: Income Tax Effect at Stautotory Tax Rates

 

(5,510

)

(8,992

)

Non-GAAP net (loss) income from continuing operations attributable to Synhronoss

 

(22,596

)

(27,892

)

 

 

 

 

 

 

Diluted Non-GAAP net (loss) income from continuing operations per share

 

(0.54

)

(0.63

)

 

 

 

 

 

 

Weighted shares outstanding - Basic

 

42,181

 

44,212

 

 

12



 

SYNCHRONOSS TECHNOLOGIES, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months
Ended March 31,

 

Three Months
Ended March 31,

 

 

 

2018

 

2017

 

GAAP Income from Operations

 

(44,234

)

(51,347

)

Add: Stock-based compensation

 

7,184

 

8,112

 

Add: Acquisition, Restructuring & Integration

 

1,229

 

6,779

 

Add: Depreciation & Amortization

 

23,271

 

24,087

 

Add: Restatement Expenses

 

6,665

 

 

Adjusted EBITDA

 

(5,885

)

(12,370

)

 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

NONGAAP Reconciliation

 (In thousands)

 

 

 

Three Months
Ended March 31,

 

Three Months
Ended March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

Net Cash (used in) provided by operating activities

 

(9,389

)

(12,599

)

Add: SW Capitalization

 

7,047

 

2,409

 

Add: Fixed Assets

 

1,093

 

4,402

 

Free Cashflow

 

(17,529

)

(19,410

)

Less: One-Time Restatement Expenses

 

6,665

 

 

Adjusted Free Cashflow

 

(10,864

)

(19,410

)

 

13



 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

December 31,

 

 

 

2017

 

2016

 

 

 

 

 

(Restated)

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

156,299

 

$

169,801

 

Restricted cash

 

89,826

 

41,632

 

Marketable securities

 

3,111

 

12,506

 

Accounts receivable, net of allowance for doubtful receivables of $3,107 and $1,459 at December 31, 2017 and December 31, 2016, respectively

 

78,186

 

107,474

 

Prepaid expenses

 

 

 

Prepaid and other current assets

 

43,557

 

38,277

 

Total current assets

 

370,979

 

369,690

 

Marketable securities

 

 

2,974

 

Property and equipment, net

 

111,825

 

158,205

 

Goodwill

 

237,303

 

224,651

 

Intangible assets, net

 

132,167

 

162,968

 

Deferred tax assets

 

 

13,286

 

Other assets

 

5,236

 

8,658

 

Note receivable from related party, net of allowance for loan losses of $14,562 at December 31, 2017

 

73,984

 

70,269

 

Equity method investment

 

33,917

 

43,650

 

Total assets

 

$

965,411

 

$

1,054,351

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

5,959

 

$

17,057

 

Accrued expenses

 

72,739

 

76,882

 

Deferred revenues

 

75,829

 

57,430

 

Contingent consideration obligation

 

 

2,833

 

Short-term debt

 

 

29,000

 

Mandatorily redeemable financial instrument

 

37,959

 

 

Total current liabilities

 

192,486

 

183,202

 

Lease financing obligation

 

11,183

 

12,450

 

Convertible debt, net of debt issuance costs

 

227,704

 

226,291

 

Deferred tax liabilities

 

13,735

 

3,508

 

Deferred revenues

 

25,241

 

65,630

 

Other liabilities

 

6,195

 

8,193

 

Commitments and contingencies (Note 10)

 

 

 

 

 

Redeemable noncontrolling interest

 

25,280

 

25,280

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.0001 par value; 100,000 shares authorized, 52,024 and 50,388 shares issued; 46,965 and 45,292 outstanding at December 31, 2017 and December 31, 2016, respectively

 

5

 

5

 

Treasury stock, at cost (5,059 and 5,096 shares at December 31, 2017 and December 31, 2016, respectively)

 

(105,584

)

(106,631

)

Additional paid-in capital

 

597,553

 

571,153

 

Accumulated other comprehensive loss

 

(23,373

)

(42,350

)

Retained earnings

 

(5,014

)

107,620

 

Total stockholders’ equity

 

463,587

 

529,797

 

Total liabilities and stockholders’ equity

 

$

965,411

 

$

1,054,351

 

 

14



 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

(Restated)

 

(Restated)

 

 

 

 

 

 

 

 

 

Net revenues

 

$

402,361

 

$

426,294

 

$

372,561

 

Costs and expenses:

 

 

 

 

 

 

 

Cost of revenues*

 

181,453

 

194,684

 

154,810

 

Research and development

 

90,850

 

114,493

 

92,763

 

Selling, general and administrative

 

154,037

 

126,228

 

84,591

 

Net change in contingent consideration obligation

 

 

1,194

 

1,515

 

Restructuring charges

 

10,739

 

6,333

 

4,946

 

Depreciation and amortization

 

94,884

 

105,966

 

71,049

 

Total costs and expenses

 

531,963

 

548,898

 

409,674

 

Loss from continuing operations

 

(129,602

)

(122,604

)

(37,113

)

Interest income

 

12,502

 

1,907

 

2,047

 

Interest expense

 

(55,771

)

(7,414

)

(5,711

)

Loss on extinguishment of debt

 

(29,413

)

 

 

Other (expense) income, net

 

(17,678

)

1,022

 

607

 

Equity method investment loss

 

(9,125

)

 

 

Loss from continuing operations, before taxes

 

(229,087

)

(127,089

)

(40,170

)

Benefit for income taxes

 

34,863

 

33,220

 

2,388

 

Net loss from continuing operations

 

(194,224

)

(93,869

)

(37,782

)

Net income from discontinued operations, net of taxes

 

75,495

 

90,560

 

40,267

 

Net (loss) income

 

(118,729

)

(3,309

)

2,485

 

Net loss attributable to noncontrolling interests

 

(9,291

)

(15,203

)

(628

)

Net (loss) income attributable to Synchronoss

 

$

(109,438

)

$

11,894

 

$

3,113

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

Continuing operations

 

$

(4.14

)

$

(1.81

)

$

(0.88

)

Discontinued operations

 

1.69

 

2.08

 

0.95

 

 

 

$

(2.45

)

$

0.27

 

$

0.07

 

Diluted

 

 

 

 

 

 

 

Continuing operations

 

$

(4.14

)

$

(1.81

)

$

(0.88

)

Discontinued operations

 

1.69

 

2.08

 

0.95

 

 

 

$

(2.45

)

$

0.27

 

$

0.07

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

44,669

 

43,551

 

42,284

 

Diluted

 

44,669

 

43,551

 

42,284

 

 


* Cost of services excludes depreciation and amortization which is shown separately.

 

15



 

SYNCHRONOSS TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

Year Ended Year ended December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

(Restated)

 

(Restated)

 

Operating activities:

 

 

 

 

 

 

 

Net loss from continuing operations

 

$

(194,224

)

$

(93,869

)

$

(37,782

)

Net loss from discontinued operations

 

75,495

 

90,560

 

40,267

 

Gain (loss) on sale of discontinued operations, net of tax

 

(122,842

)

(113,129

)

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization expense

 

93,924

 

94,911

 

71,049

 

Impairment of long-lived assets and capitalized software

 

960

 

11,055

 

 

Change in fair value of financial instruments

 

4,367

 

 

 

Amortization of debt issuance costs

 

12,771

 

1,607

 

1,501

 

Extinguishment of debt

 

29,413

 

 

 

Accrued PIK interest

 

(12,090

)

(34

)

 

Allowance for loan losses

 

14,562

 

 

 

Earnings (loss) from equity method investments

 

9,125

 

 

 

Gain (loss) on disposals

 

(4,947

)

(122

)

16

 

Discontinued operations non-cash and working capital adjustments

 

48,647

 

371

 

 

Amortization of bond premium

 

244

 

1,416

 

1,705

 

Deferred income taxes

 

19,243

 

17,148

 

(453

)

Non-cash interest on leased facility

 

1,203

 

1,392

 

924

 

Stock-based compensation

 

22,495

 

34,178

 

31,404

 

Contingent consideration obligation

 

(2,711

)

1,194

 

(15

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable, net of allowance for doubtful accounts

 

29,283

 

(13,650

)

(19,774

)

Prepaid expenses and other current assets

 

(5,513

)

31,648

 

(9,057

)

Other assets

 

3,237

 

8,880

 

(3,751

)

Accounts payable

 

(9,098

)

(10,089

)

(7,763

)

Accrued expenses

 

(4,949

)

(7,523

)

(710

)

Other liabilities

 

(3,337

)

(6,558

)

2,128

 

Deferred revenues

 

(23,506

)

55,173

 

22,297

 

Net cash (used in) provided by operating activities

 

(18,248

)

104,559

 

91,986

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

Purchases of fixed assets

 

(12,151

)

(42,570

)

(57,666

)

Purchases of intangible assets and capitalized software

 

(9,119

)

(7,677

)

(2,553

)

Proceeds from the sale of Speechcycle

 

13,500

 

 

 

Purchases of marketable securities available-for-sale

 

(219

)

(13,445

)

(139,569

)

Maturities of marketable securities available-for-sale

 

12,371

 

82,904

 

106,210

 

Equity investment

 

608

 

 

 

Investing in discontinued operations

 

(13,721

)

 

 

Investment In Note Receivable

 

(6,187

)

 

 

Proceeds from the sale of discontinued operations

 

928,171

 

27,335

 

 

Businesses acquired, net of cash

 

(815,008

)

(86,322

)

(101,502

)

Net cash provided by (used in) investing activities

 

98,245

 

(39,775

)

(195,080

)

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

Proceeds from the exercise of stock options

 

2,584

 

13,633

 

19,936

 

Taxes paid on withholding shares

 

(442

)

 

 

Payments on contingent consideration obligation

 

(122

)

 

(4,468

)

Debt issuance costs related to the Credit Facility and Revolving Facility

 

(3,692

)

(1,346

)

 

Debt issuance costs related to the 2017 Term Facility

 

(19,887

)

 

 

Debt amendment costs related to the 2017 Credit Agreement

 

(16,776

)

 

 

Proceeds from issuance of long term debt

 

900,000

 

 

 

Repayment of long term debt

 

(900,000

)

 

 

Borrowings on revolving line of credit

 

 

144,000

 

 

Repayment of revolving line of credit

 

(29,000

)

(115,000

)

 

Excess tax benefits from stock option exercises

 

17

 

 

 

Repurchases of common stock

 

 

(40,025

)

 

Proceeds from the sale of treasury stock in connection with an employee stock purchase plan

 

1,047

 

2,183

 

1,902

 

Proceeds from mandatorily redeemable financial instruments

 

33,592

 

 

 

Repayments of capital lease obligations

 

(2,985

)

(3,815

)

(2,021

)

Net cash (used in) provided by financing activities

 

(35,664

)

(370

)

15,349

 

Effect of exchange rate changes on cash

 

(9,641

)

(853

)

(350

)

Net increase in cash, restricted cash and cash equivalents

 

34,692

 

63,561

 

(88,095

)

Cash, restricted cash and cash equivalents at beginning of period

 

211,433

 

147,872

 

235,967

 

Cash, restricted cash and cash equivalents at end of period

 

$

246,125

 

$

211,433

 

$

147,872

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

7,612

 

$

4,661

 

$

29,868

 

Cash paid for interest

 

$

55,957

 

$

6,981

 

$

5,791

 

 

 

 

 

 

 

 

 

Supplemental disclosures of non-cash investing and financing activities:

 

 

 

 

 

 

 

Issuance of common stock in connection with Openwave acquisition

 

$

 

$

22,000

 

$

 

Issuance of common stock in connection with Intralinks acquisition

 

$

4,700

 

$

 

$

 

 

 

 

 

 

 

 

 

Cash and cash equivalents per Consolidated Balance Sheets

 

$

156,299

 

$

169,801

 

$

147,872

 

Restricted cash

 

$

89,826

 

$

41,632

 

$

 

Total cash, cash equivalents and restricted cash

 

$

246,125

 

$

211,433

 

$

147,872

 

 

16



 

SYNCHRONOSS TECHNOLOGIES, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share data)

(Unaudited)

 

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Non-GAAP financial measures and reconciliation:

 

 

 

 

 

 

 

GAAP Revenue

 

402,361

 

426,294

 

372,561

 

Less: Cost of revenues

 

181,453

 

194,684

 

154,810

 

GAAP Gross Profit

 

220,908

 

231,610

 

217,751

 

Add: Stock-based compensation expense

 

4,602

 

7,310

 

6,922

 

Add: Acquisition costs

 

(2

)

10

 

1

 

Add: Integratiion

 

1,744

 

17,472

 

8,838

 

Non-GAAP Gross Profit

 

227,252

 

256,401

 

233,512

 

Non-GAAP Gross Margin

 

56.5

%

60.1

%

62.7

%

 

 

 

 

 

 

 

 

GAAP (loss) income from continuing operations

 

(129,602

)

(122,604

)

(37,113

)

Add: Stock-based compensation expense

 

22,495

 

34,178

 

31,404

 

Add: Acquisition costs

 

13,023

 

10,527

 

1,325

 

Add: Restructuring

 

10,739

 

6,333

 

4,946

 

Add: Amortization expense

 

34,695

 

50,646

 

28,381

 

Add: Integration

 

7,804

 

34,174

 

16,252

 

Add: Net change in contingent consideration obligation

 

 

1,194

 

1,515

 

Add: One-Time Expenses due to Restatement, etc.

 

37,197

 

 

 

Non-GAAP (loss) income from continuing operations

 

(3,649

)

14,448

 

46,711

 

 

 

 

 

 

 

 

 

GAAP Net (loss) income attributable to Synchronoss

 

(109,438

)

11,894

 

3,113

 

Less: Net income from discontinued operations, net of taxes

 

(75,495

)

(90,560

)

(40,267

)

Net (loss) income from continuing operations attributable to Synchronoss

 

(184,933

)

(78,666

)

(37,154

)

Add: Stock-based compensation expense

 

22,495

 

34,178

 

31,404

 

Add: Acquisition costs

 

13,023

 

10,527

 

1,325

 

Add: Restructuring

 

10,739

 

6,333

 

4,946

 

Add: Amortization expense

 

34,695

 

50,646

 

28,381

 

Add: Net change in contingent consideration obligation

 

 

1,194

 

1,515

 

Add: Loss on Extinguishment of Debt

 

29,413

 

 

 

Add: Net (loss) income attributable to noncontrolling interests

 

9,291

 

15,203

 

628

 

Less: Non-GAAP Expenses attributable to Non-Controlling Interest

 

(1,955

)

(4,999

)

(128

)

Add: One-Time Expenses due to Restatement, etc.

 

37,197

 

 

 

Add: Integration

 

7,804

 

34,174

 

16,252

 

Less: Income Tax Effect at Stautotory Tax Rates

 

(61,827

)

(55,957

)

(32,043

)

Non-GAAP net (loss) income from continuing operations attributable to Synhronoss

 

(84,058

)

12,633

 

15,127

 

 

 

 

 

 

 

 

 

Diluted Non-GAAP net (loss) income from continuing operations per share

 

(1.88

)

0.29

 

0.36

 

 

 

 

 

 

 

 

 

Weighted shares outstanding - Basic

 

44,669

 

43,551

 

42,284

 

 

17



 

SYNCHRONOSS TECHNOLOGIES, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share data)

(Unaudited)

 

 

 

Twelve Months Ended December 31,

 

 

 

2017

 

2016

 

2015

 

GAAP Income from Operations

 

(129,602

)

(122,604

)

(37,113

)

Add: Stock-based compensation

 

22,495

 

34,178

 

31,404

 

Add: Acquisition, Restructuring & Integration

 

31,566

 

51,034

 

22,523

 

Add: Net change in contingent consideration obligation

 

 

1,194

 

1,515

 

Add: Depreciation & Amortization

 

94,884

 

105,966

 

71,049

 

Add: One-time Restatement Expenses

 

37,197

 

 

 

Adjusted EBITDA

 

56,540

 

69,768

 

89,378

 

 

SYNCHRONOSS TECHNOLOGIES, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share data)

(Unaudited)

 

 

 

Twelve Months Ended December
31,

 

(In thousands)

 

2017

 

2016

 

2015

 

Net Cash (used in) provided by operating activities

 

(18,248

)

104,559

 

91,986

 

Add: SW Capitalization

 

9,119

 

7,677

 

2,553

 

Add: Fixed Assets

 

12,151

 

42,570

 

57,666

 

Free Cashflow

 

(39,518

)

54,312

 

31,767

 

Less: One-Time Restatement Expenses

 

37,197

 

 

 

Adjusted Free Cashflow

 

(2,321

)

54,312

 

31,767

 

 

18