core investor presentation€¦ · on our customers, third parties and us, as well as other...

37
Core Investor Presentation August 11, 2020

Upload: others

Post on 09-Mar-2021

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Core Investor PresentationAugust 11, 2020

Page 2: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

2

Certain statements in this presentation are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, particularly

those regarding our 2020 Financial Guidance. Such forward-looking statements are subject to numerous assumptions, risks and uncertainties that could cause

actual results to differ materially from those described in those statements. Readers should carefully review the Risk Factors slide of this presentation. These

forward-looking statements are based on management’s expectations or beliefs as of August 11, 2020 as well as those set forth in our Annual Report on Form

10-K filed by us on March 2, 2020 with the Securities and Exchange Commission (“SEC”) and the other reports we file from time to time with the SEC. We

undertake no obligation to revise or publicly release any updates to such statements based on future information or actual results. Such forward-looking

statements address the following subjects, among others:

• Future operating results

• Ability to acquire businesses on acceptable terms and integrate and recognize synergies from acquired businesses

• Deployment of cash and investment balances to grow the company

• Subscriber growth, retention, usage levels and average revenue per account

• Cloud service and digital media growth and continued demand for fax services

• International growth

• New products, services, features and technologies

• Corporate spending including stock repurchases

• Intellectual property and related licensing revenues

• Liquidity and ability to repay or refinance indebtedness

• Systems capacity, coverage, reliability and security

• Regulatory developments and taxes

All information in this presentation speaks as of August 11, 2020 and any redistribution or rebroadcast of this presentation after that date is not intended and

will not be construed as updating or confirming such information.

Safe Harbor for Forward-Looking Statements

Page 3: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

3

The following factors, among others, could cause our business, prospects, financial condition, operating results and cash flows to be

materially adversely affected:

• Inability to sustain growth or profitability, and any related impact of U.S. or worldwide economic issues on customer acquisition, retention and usage levels, advertising spend and credit and debit card payment declines

• Inability to acquire businesses on acceptable terms or successfully integrate and realize anticipated synergies

• Reduced use of fax services due to increased use of email, scanning or widespread adoption of digital signatures or otherwise

• Failure to offer compelling digital media content causing reduced traffic and advertising levels; loss of advertisers or reduction in advertising spend; increased prevalence or effectiveness of advertising blocking technologies; inability to monetize handheld devices and handheld traffic supplanting monetized traffic; and changes by our vendors or partners that impact our traffic or publisher audience acquisition and/or monetization

• New or unanticipated costs and/or fees or tax liabilities, including those relating to federal and state income tax and indirect taxes, such as sales, value-added and telecommunications taxes

• The scope and duration of the COVID-19 pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or major weather events or other uncontrollable events could negatively impact our revenue and operating results

• Inability to manage certain risks inherent to our business, such as fraudulent activity, system failure or a security breach; inability to manage reputational risks associated with our businesses

• Competition from others with regard to price, service, content and functionality

• Inadequate intellectual property (IP) protection, expiration, invalidity or loss of key patents, violations of 3rd party IP rights or inability or significant delay in monetizing IP

• Inability to continue to expand our business and operations internationally

• Inability to maintain required services on acceptable terms with financially stable telecom, co-location and other critical vendors; and inability to obtain telephone numbers in sufficient quantities on acceptable terms and in desired locations

• Level of debt limiting availability of cash flow to reinvest in the business; inability to repay or refinance debt when due; and restrictive covenants relating to debt imposing operating and financial restrictions on business activities or plans

• Inability to maintain and increase our customer base or average revenue per user

• Inability to achieve business or financial results in light of burdensome telecommunications, internet, advertising, health care, consumer, privacy or other regulations, or being subject to existing regulations

• Inability to adapt to technological change and diversify services and related revenues at acceptable levels of financial return

• Loss of services of executive officers and other key employees

• Other factors set forth in our Annual Report on Form 10-K filed by us on March 2, 2020 with the SEC and the other reports we file from time to time with the SEC

Risk Factors

Page 4: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Overview

Page 5: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

5

J2 Global’s Success Story

Highly Recurring Revenues across Advertising and Subscription Businesses

Consistent and Sustained Revenue and Earnings Growth

Diversified Portfolio of Internet Brands at the Forefront of the Shift from Analog to Digital

Programmatic M&A System with Proven Track Record

Virtuous Cycle of Free Cash Flow Generation

Page 6: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

$1.4b in Revenue (1)

18% CAGR

$561MM in Adjusted

EBITDA (1)(2)

16% CAGR

40% Adjusted EBITDA (1)(2)

Margin

66% FCF /

Adjusted EBITDA (1)(2)

186 Acquisitions

since Inception

5.5x Spend /

Adjusted EBITDA (3)

40+ Internet Information &

Services Brands (1)

Snapshot

6

1. Results based on LTM (July 2019 through June 2020). Compounded Annual Growth Calculation (CAGR) based on 2014-20192. EBITDA is defined as net income plus interest and other expense, net; income tax expense; depreciation and amortization and the items used to reconcile GAAP to Adjusted Non-GAAP EPS. Adjusted EBITDA

amounts are not meant as a substitute for GAAP, but are solely for informational purposes. See slide 33 for a GAAP reconciliation 3. Results based on fiscal year 2019; for additional information, please refer to slide 30

Page 7: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

$213

$258

$295 $304 $306$334 $335

2014 2015 2016 2017 2018 2019 LTM

$430

$503$567 $579 $598

$662 $677

2014 2015 2016 2017 2018 2019 LTM

$53$85

$114

$172

$203

$246$258

2014 2015 2016 2017 2018 2019 LTM

$168$216

$307

$539$609

$710 $736

2014 2015 2016 2017 2018 2019 LTM

Adjusted EBITDA Margin

50% 51% 51% 53% 51% 51% 49%

Adjusted EBITDA Adjusted EBITDA

Adjusted EBITDA Margin

Our Two Segments (1)

7

SELECT BRANDS SELECT BRANDS

Revenue

52%of Total

Revenue

44%of Total EBITDA

Contribution

Digital Media

FINANCIAL OVERVIEW

32% 39% 37% 32% 33% 35% 35%

Revenue

48%of Total

Revenue

56%of Total EBITDA

Contribution

Cloud Services

FINANCIAL OVERVIEW

1. Figures are adjusted non-GAAP and adjusted EBITDA margins are before corporate allocation. See slides 34-36 for a GAAP reconciliation

Page 8: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

8

94%of Advertising Revenue

from Recurring

Customers

12% growth in subscription revenue over the last 12 month period

SIGNIFICANT SUBSCRIPTION MIX… …WITH HIGHLY RECURRING ADVERTISING REVENUE

Total Revenue Breakdown (LTM June ‘20) (1)

(in millions)

Recurring Advertising Dollar Spend (FY 2019) (2)

Subscription61%

Advertising39%

$1,413Total Revenue

Highly Recurring Revenues Across Cloud Services and Digital Media

1. Revenue allocation displayed in chart excludes “Other Revenues” which represent less than $1MM in aggregate2. Indicates 94% of spend in 2019 was from customers who also spent in 2018

Page 9: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

AcquisitionStrategy

Page 10: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

10

Completed 161 acquisitions

since 2008 through June 2020,

representing over $2.5b of

deployed acquisition capital

We believe that the shift to digital is

not complete:We believe in the power of our

diversified portfolio:

We behave like investors with

operators’ advantages:

Our approach to acquisitions has

proven to be sustainable and a

competitive advantage

Acquisitions Are Core to Our Strategy

• We look for opportunities where we

see continued reliance on analog

solutions

• Business models (ads & subs)

• Customers (consumers, SoHo, SMB,

enterprise)

• Verticals (tech, health, entertainment,

shopping)

• Platforms

• Customers

• Leadership

Page 11: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

11

Select History of Deals (1)

111. Companies are a sample of key acquisitions; timeline based on calendar year

Page 12: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

12

Fair businesses at great prices

• Improve acquired company’s

margins through “shrink to grow”

• Build from the profitable core,

developing new revenue streams

Great businesses at fair prices

• Accelerate sales and product

development

• Provide access to our capital

• Leverage our marketing assets

Clear and consistent hurdle rates

• Purchase Price / Adjusted EBITDA

multiple of 5x after 12-24 months

• Target internal rate of return of 2-3x our

cost of capital

Transaction Criteria

Page 13: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

13

Areas of Acquisition Focus

13

Subscribers

Acquire and migrate

competitor’s subscribers

Minimal infrastructure

costs of migrated

services

Traffic

Strong traffic profiles,

but under-monetized

Generate commerce,

lead-gen, data and

subscription revenues

Platform

New service or content

verticals

Future acquisitions will

primarily consist of

tuck-ins or bolt-ons

Page 14: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

14

Corporate

Acquire a new division

(e.g., Ziff Davis, Everyday Health)

• 19% of M&A since 2000

• Sponsored by J2 corporate leadership

Divisional

Acquire a new business unit

within an existing division

(e.g., IGN, Ookla, IPVanish)

• 17% of M&A since 2000

• Sponsored by one of our three divisional presidents

Business Unit

Acquire bolt-on and tuck-in

acquisitions for existing BUs (e.g., Mashable, Line2, BabyCenter)

• 64% of M&A since 2000

• Sponsored by one of our 13 BU general managers

Allocation of capital based on fiscal periods 2000-2019

Multiple Demands on Acquisition Capital

Page 15: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

15

Consistent and Disciplined Approach(1)

EBITDA Multiple

• $3.06b Cumulative Spend

• $550.2MM Adjusted EBITDA

• 5.5x Cumulative Spend / Adjusted EBITDA

Track Record of Exceptional Capital Allocation

1. See slide 30 for reconciliation as of December 31, 2019

Page 16: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

16

Programmatic Acquirers Significantly Outperform Indices

161. Indexed results since 2009 based on Market Cap of Serial Acquirers; through 12/31/2019

0%

100%

200%

300%

400%

500%

600%

700%

800%

900%

1,000%

1,100%

2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019

Programmatic Acquirers DJIA NASDAQ S&P 500

Page 17: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Business Update

Page 18: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Digital Media

Our Two Segments

18

Cloud Services

Page 19: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Display & Video Ads

~21% of J2 Revenue

31B+ page views/year

7B+ video views/year

• Ads running on O&O and affiliate sites

• Priced based on ads served

• Ad creative generally supplied by client

Performance Marketing

~17% of J2 Revenue

238MM+ clicks delivered/year

1.5MM+ leads generated/year

• Delivering “buy now” clicks from O&O sites

• Generating sales & marketing leads for

enterprise vendors

• Priced based on CPC, CPL or CPA

Subscription

~14% of J2 Revenue

500K+ consumer subscriptions

200+ enterprise customers

• Consumer subscription of content and services

• Enterprise Data-as-a-Service offerings

• Recurring job posting services and ongoing IP

licensing

All figures are as June 2020

19

Digital Media Business Model

Page 20: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

SoHo Subscription SMBE Subscription

~24% of J2 Revenue

Customers ~2.8MM

ARPU/Mo ~$9.70

• Subscription services for emerging businesses

• Digital services: cloud fax, soft phone, file sync,

email marketing and anti-virus

• Customer acquisition mostly through online

channels

• Strong recurring revenues, with the majority of the

revenue mix fixed

~24% of J2 Revenue

Customers(1) ~200k

ARR ~$1,500

• Enable secure document delivery and compliance with

privacy laws like HIPAA

• Fully managed & monitored backup and disaster recovery

• Endpoint security and spam and email virus filtering

• Customer acquisition mostly through channel and direct

sales

1. SoHo Customer count is a mixture of DIDs and Customers; Fax Web or Consumer DID equating to a Customer, and Voice and Backup are Customers | All figures as of December 201920

Cloud Services Business Model

Page 21: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

211. See slide 33 for a GAAP reconciliation of adjusted EBITDA for the Company

Consolidated Financial Snapshot (1)

44% 46% 45% 41% 41% 40% 40%

Adjusted EBITDA Margin

$599

$721

$874

$1,118

$1,207

$1,372$1,413

2014 2015 2016 2017 2018 2019 LTM

Revenue (in millions)

$263

$333

$396

$463

$490

$550 $561

2014 2015 2016 2017 2018 2019 LTM

Adjusted EBITDA(in millions)

Page 22: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

22

Adjusted EBITDA and Free Cash Flow (1)

1. See slides 32 and 33 for a GAAP reconciliation of Adjusted EBITDA and Free Cash Flow2. Figures are adjusted non-GAAP

Page 23: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

23

Q2 2020 Consolidated Financial Snapshot (1)

1. See slides 31 and 33-35 for a GAAP to non-GAAP reconciliation of adjusted gross profit, adjusted EBITDA and adjusted earnings per diluted share for the Company as a whole and by Business2. Figures are adjusted non-GAAP

Page 24: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

24

Q2 2020 Financial Snapshot By Business (1)

1. See slides 34 and 35 for a GAAP reconciliation of adjusted EBITDA for the Company as a whole and by Business for Q1 20202. Figures are adjusted non-GAAP; Certain shared corporate expenses at J2 Global, Inc. were allocated to Cloud Services and Digital Media resulting in reductions to adjusted EBITDA as follows: Cloud Services adjusted EBITDA was reduced by $2.3MM and $2.8MM in Q2

2019 and Q2 2020, respectively, and Digital Media adjusted EBITDA was reduced by $2.5MM and $3.1MM in Q2 2019 and Q2 2020, respectively.

Page 25: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

2020 Guidance (Forward-Looking Statement)

25

Revenues $1,380MM - $1,400MM

Adjusted EBITDA(1)(2) $556MM - $570MM

Adjusted non-GAAP EPS(1)(2) $7.17 - $7.41

1. Figures are adjusted non-GAAP2. Adjusted earnings per diluted share excludes share-based compensation, amortization of acquired intangibles and the impact of any currently anticipated items, in each case net of tax

J2 has reinstated full-year guidance of Revenues, Adjusted EBITDA and Adjusted non-GAAP EPS

Page 26: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

SupplementalInformation

Page 27: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Ziff Media Group

Gaming

Broadband

B2B Pregnancy & Parenting

Consumer

Professional

Digital Media Segment

27

J2 Structure

Fax

Voice

Backup

Security

Martech

Privacy

Cloud Segment

Page 28: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Consolidated Metrics

28

1. See slide 31 for a reconciliation of non-GAAP earnings and EPS to GAAP Net Income and diluted GAAP EPS2. See slide 32 for a definition of Free Cash Flow and reconciliation to Net Cash Provided by Operating Activities3. See slide 33 for a definition of adjusted EBITDA and reconciliation to Net Income4. Figures are adjusted non-GAAP

Page 29: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Cloud Services & Digital Media Metrics

29

1. Cloud Services revenue includes IP Licensing revenue2. Cloud Services Customers are defined as paying DIDs for Fax & Voice services and direct and resellers’ accounts for other services3. Quarterly Average Revenue per Customer is calculated using our standard convention of applying the average of the quarter’s beginning and ending customer base to the total revenue of the quarter; Q2 2019

assumes NetProtect acquisition closed on March 31, instead of April 2, 20194. User cancel rate, also called user churn, is defined as cancellation of service by Cloud Business customers with greater than four months of continuous service (continuous service includes Cloud Business

customers that are administratively cancelled and reactivated within the same calendar month). User cancel rate is calculated monthly and expressed here as an average over the three months of the quarter5. Digital Media Traffic figures based on Google Analytics & Partner Platforms; Excluding Snap, Q1 2020 visits and views would have been up 67% and 55%, respectively, over Q2 2019

Page 30: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

30

1. Cumulative spend based on PPE, purchase of acquisitions (net of proceeds from sale of businesses), purchase of intangibles and deferred payments for acquisitions from Statement of Cash Flow2. Adjusted EBITDA is defined as net income plus interest and other expense, net; income tax expense; depreciation and amortization and the items used to reconcile GAAP to Adjusted Non-GAAP EPS. Adjusted

EBITDA amounts are not meant as a substitute for GAAP, but are solely for informational purposes. See slide 33 for GAAP reconciliation to adjusted EBITDA3. Figures are adjusted non-GAAP4. Investment Equity Capital defined as Initial Equity plus Equity Issued in an Acquisition plus GAAP Net Income less Dividends less Buybacks; excludes SBC, equity grants and ESPP5. Net Debt defined as Total Debt less Cash

Return on Invested Capital (ROIC) Calculation

Page 31: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Q2 2020 Reconciliation of GAAP to Adjusted Non-GAAP Earnings & EPS (1)

31

Non-GAAP net income is GAAP net income with the followingmodifications: (1) elimination of share-based compensation; (2)elimination of certain acquisition-related integration costs; (3)elimination of interest costs in excess of the coupon rate associated withthe convertible notes; (4) elimination of amortization of patents andintangible assets that we acquired; (5) elimination of change in value oninvestment; (6) elimination of additional tax from prior years; (7)elimination of gain on sale of assets; and (8) elimination of intra-entitytransfers; and (9) lease asset impairments and other charges.

Figures in Thousands

2019 2020

Cost of revenues 60,266$ 56,802$

Plus:

Share based compensation (1) (131) (143)

Acquisition related integration costs (2) (55) (55)

Amortization (4) (461) (448)

Adjusted non-GAAP cost of revenues 59,619$ 56,156$

Sales and marketing 88,446$ 92,805$

Plus:

Share based compensation (1)

(389) (416)

Acquisition related integration costs (2) 154 (167)

Adjusted non-GAAP sales and marketing 88,211$ 92,222$

Research, development and engineering 11,938$ 13,606$

Plus:

Share based compensation (1) (361) (484)

Acquisition related integration costs (2) - 26

Adjusted non-GAAP research, development and engineering 11,577$ 13,148$

General and administrative 105,168$ 94,731$

Plus:

Share based compensation (1) (5,981) (5,487)

Acquisition related integration costs (2) (4,794) (605)

Amortization (4) (44,493) (35,439)

Lease asset impairments and other charges (9) - (2,406)

Adjusted non-GAAP general and administrative 49,900$ 50,794$

Interest expense, net 17,335$ 22,196$

Plus:

Interest costs (3) (2,276) (6,018)

Adjusted non-GAAP interest expense, net 15,059$ 16,178$

Loss on investments, net 24$ 3$

Adjusted loss on investments, net 24$ 3$

Other income net (401)$ (9,059)$

Plus:

Sale of assets (7) - 181

Intra-entity transfers (8) - 8,267

Adjusted non-GAAP other expense, net (401)$ (611)$

Income tax provision 11,148$ 15,978$

Plus:

Share based compensation (1) 596 1,540

Acquisition related integration costs (2) 1,450 303

Interest costs (3) (162) 1,187

Amortization (4) 9,016 10,662

Investments (5) - (3,893)

Tax benefit from prior years (6) (1,335) (1,977)

Sale of assets (7) - (44)

Intra-entity transfers (8) - (1,835)

Lease asset impairments and other charges (9) - 580

Adjusted non-GAAP income tax provision 20,713$ 22,501$

Net income (loss) in earnings of equity method investment (4,081)$ 5,821$

Plus:

Investments (5) 4,081 (5,821)

Adjusted non-GAAP net income (loss) in earnings of equity method investment -$ -$

Total adjustments (45,141)$ (42,492)$

GAAP earnings per diluted share $0.66 $0.80

Adjustments * $0.94 $0.91

Adjusted non-GAAP earnings per diluted share $1.60 $1.71

Three Months Ended June 30,

Page 32: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

GAAP Reconciliation - Free Cash Flow (1)(2)

32

1. Free Cash Flow is defined as net cash provided by operating activities, less purchases of property, plant and equipment, less patent settlement, plus excess tax benefits (deficits) from share based compensation, plus IRS settlement, plus contingent consideration. Free Cash Flow amounts are not meant as a substitute for GAAP, but are solely for informational purposes

2. Figures are adjusted non-GAAP

Page 33: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

33

1. Adjusted EBITDA is defined as net income plus interest and other expense, net; income tax expense; depreciation and amortization and the items used to reconcile GAAP to Adjusted Non-GAAP EPS. Adjusted EBITDA amounts are not meant as a substitute for GAAP, but are solely for informational purposes

2. Figures are adjusted non-GAAP

GAAP Reconciliation - Adjusted EBITDA (1)(2)

(Figures in Millions)

Page 34: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

341. Figures are adjusted non-GAAP

Q2 2020 Reconciliation of GAAP to Adjusted EBITDA (1)

NOTE 1: Table above excludes certain intercompany allocations

NOTE 2: The table above is impacted by certain expenses associated with the Corporate entity that were allocated to the Cloud Services business and the Digital Media business as these costs are shared costs incurred by the Corporate

entity. As a result, expenses were allocated from Corporate to Cloud Services and Digital Media in the amount of $2.8 million and $3.1 million, respectively.

The effects noted above reduce adjusted EBITDA for Cloud Services and Digital Media by $2.8 million and $3.1 million, respectively.

Page 35: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

351. Figures are adjusted non-GAAP

Q2 2019 Reconciliation of GAAP to Adjusted EBITDA (1)

Figures in ThousandsCloud Services Digital Media Corporate Total

Revenues

GAAP revenues 152,245$ 147,647$ 1$ 299,893$

Gross profit

GAAP gross profit 119,762$ 129,117$ 1$ 248,880$

Non-GAAP adjustments:

Share-based compensation 130 2 - 132

Acquisition related integration costs - - - -

Amortization 523 - - 523

Adjusted non-GAAP gross profit 120,415$ 129,119$ 1$ 249,535$

Operating profit

GAAP operating profit 58,569$ (1,050)$ (6,657)$ 50,862$

Non-GAAP adjustments:

Share-based compensation (143) 1,271 3,958 5,086

Acquisition related integration costs - 5,365 - 5,365

Amortization 10,581 26,581 681 37,843

Additional indirect tax expense from prior years 3,373 - - 3,373

Adjusted non-GAAP operating profit 72,380$ 32,167$ (2,018)$ 102,529$

Depreciation 2,768 8,598 - 11,366

Adjusted EBITDA (1) 75,148$ 40,765$ (2,018)$ 113,895$

NOTE 1: Table above excludes certain intercompany allocations

NOTE 2: The table above is impacted by certain expenses associated with the Corporate entity that were allocated to the Cloud Services business and Digital Media business as these costs are shared costs incurred by the Corporate

entity. As a result, expenses were allocated from Corporate to Cloud Services and Digital Media in the amount of $2.3 million and $2.5 million, respectively.

The effects noted above reduce adjusted EBITDA for Cloud Services and Digital Media by $2.3 million and $2.5 million, respectively.

Page 36: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or

Reconciliation of GAAP to Adjusted EBITDA by Segment

361. Figures are adjusted non-GAAP

(Figures in millions)

Cloud Services 2013 2014 2015 2016 2017 2018 2019 LTM

Revenue 387.6$ 430.2$ 503.2$ 566.9$ 579.0$ 598.0$ 661.8$ 679.4$

GAAP Net Income 146.3$ 123.1$ 141.4$ 141.3$ 151.3$ 151.8$ 221.2$ 203.4$

Plus:

Income tax expense 35.4 31.3 28.1 54.7 33.9 39.9 (27.8) (21.2)

Interest expense and other expense, net 9.3 19.5 19.0 15.9 40.9 38.4 44.7 53.2

Depreciation and amortization 23.2 34.4 55.9 73.4 68.4 60.8 81.0 88.5

Share-based compensation and the associated payroll tax expense 6.4 6.1 4.5 5.6 6.2 7.1 3.8 5.5

Acquisition-related integration costs - 2.2 1.7 0.2 1.4 1.8 1.9 2.0

Fees associated with prior year audit - 1.4 (0.2) - - - - -

Additional indirect tax expense (benefit) from prior years - 0.7 3.7 (1.2) 2.0 0.4 0.1 (3.3)

Adjusted EBITDA (1) 220.6 218.7$ 254.1$ 290.0$ 304.1$ 300.2$ 324.9$ 328.1$

56.9%

Digital Media 2013 2014 2015 2016 2017 2018 2019 LTM

Revenue 130.7$ 167.6$ 216.2$ 307.4$ 538.9$ 609.3$ 710.2$ 725.2$

GAAP Net income (5.9)$ 22.6$ 12.1$ 20.8$ 26.9$ (28.7)$ (8.4)$ (21.0)$

Plus:

Income tax expense (0.1) 6.5 6.7 11.5 (10.1) 3.1 (2.5) (2.6)

Interest expense and other expense, net 12.2 1.2 11.5 18.4 31.3 67.0 77.3 95.8

Depreciation and amortization 15.0 22.5 30.0 42.6 93.6 122.8 148.6 146.0

Share-based compensation and the associated payroll tax expense 0.1 0.5 1.8 2.4 4.1 5.0 5.0 5.0

Acquisition-related integration costs 8.2 (0.2) 23.0 18.7 26.1 27.6 15.0 10.9

Restructuring costs - - - - - 0.2 - -

Adjusted EBITDA (1) 29.5 53.0$ 85.0$ 114.3$ 171.9$ 197.1$ 235.0$ 234.1$

Page 37: Core Investor Presentation€¦ · on our customers, third parties and us, as well as other Unforeseen global crises, such as war, strife, global health pandemics, earthquakes, or