CHICAGO, May 20, 2021 /PRNewswire/ -- CCC Information
Services Inc. ("CCC"), a leading SaaS platform for the Property
& Casualty insurance economy, today announced its financial
results for the three months ended March 31, 2021.
"CCC's first quarter performance benefitted from several
positive trends across our business, and continued to demonstrate
the significant value we deliver to all participants in the P&C
insurance economy. Our first quarter results came in as expected,
and our accelerating growth positions us well to deliver on our
plan of double-digit revenue growth in the second quarter and for
the full year (excluding First Party Clinical Services revenue
which was divested in Q4 2020). Our customers are increasingly
embracing digitization to improve efficiency, enhance the consumer
experience, and manage the growing complexity of the auto insurance
economy," said Githesh Ramamurthy, Chairman & CEO of CCC.
"Our return to the public markets via our business combination
with Dragoneer Growth Opportunities Corp. (DGNR) will position us
to deliver more innovation and value to our customers going
forward. CCC's cloud platform is a key enabler of the P&C
industry's digital transformation, which is still in its early
stages. We believe this provides a great opportunity for CCC to
generate an attractive combination of top and bottom-line growth
that will create significant value for shareholders."
First Quarter 2021 Financial Highlights
Revenue
- Total revenue was $157.8 million
for the first quarter of 2021, compared to $159.2 million for the first quarter of 2020.
Adjusted for the impact of the divestiture of a portion of our
professional services casualty solution in December 2020, total revenue grew 7% in the first
quarter of 2021.
Profitability
- GAAP operating income was $7.2
million for the first quarter of 2021, compared with GAAP
operating income of $14.1 million for
the first quarter of 2020. Adjusted operating income was
$50.2 million for the first quarter
of 2021, compared with adjusted operating income of $39.8 million for the first quarter of 2020.
- GAAP gross margin was $113.2
million, or 72%, for the first quarter of 2021, compared
with GAAP gross margin of $104.2
million, or 65%, for the first quarter of 2020. Adjusted
gross margin was $120.0 million, or
76%, for the first quarter of 2021, compared with adjusted gross
margin of $108.7 million, or 74%, for
the first quarter of 2020.
- GAAP net loss was $5.1 million
for the first quarter of 2021, compared with GAAP net loss of
$25.3 million for the first quarter
of 2020. Adjusted net income was $25.0
million for the first quarter of 2021, compared with
adjusted net income of $15.7 million
for the first quarter of 2020.
- Adjusted EBITDA was $55.4 million
for the first quarter of 2021, compared with adjusted EBITDA of
$44.2 million for the first quarter
of 2020.
Liquidity
- CCC had $59.2 million in cash and
cash equivalents and $1.3 billion of
total debt at March 31, 2021. The
Company generated $38.2 million in
cash from operating activities and had free cash flow of
$33.5 million during the first
quarter of 2021, compared with $9.1
million generated in cash from operating activities and
$3.1 million in free cash flow in the
first quarter of 2020.
The information presented above includes non-GAAP financial
measures such as "adjusted EBITDA," "adjusted net income,"
"adjusted operating income," "adjusted gross margin," and "free
cash flow." Refer to "Non-GAAP Financial Measures" for a discussion
of these measures and reconciliations of each non-GAAP financial
measure to the most directly comparable GAAP financial measure.
1st Quarter and Recent Business
Highlights
- Announced the upcoming launch of an enterprise payments
platform designed to power electronic payments across the insurance
and automotive ecosystem. The expansion of CCC Payments will enable
digital payments between insurers and their network of business
partners including the more than 30,000 businesses connected to the
CCC network. The solution is designed to reduce administrative
costs and cycle time for insurers while improving customer
satisfaction. Expected to launch in the second half of 2021, CCC
Payments transactions initiated by insurers will be processed by
Nvoicepay, a third-party financial technology company and leader in
payment automation software.
- Announced the upcoming launch of CCC® Estimate – STP, which is
designed to deliver on the industry's vision for straight-through
auto claims processing. This new solution is designed to employ
advanced AI, insurer-driven rules and CCC's vast network
connections to fully digitize the estimating process for qualified
repairable claims, expanding the digitization of auto claims,
speeding processing time and elevating the customer
experience.
- Announced a 50% year-over-year increase in claims processed
with deep learning and that more than 5 million unique claims have
been processed using a CCC deep learning AI solution. The growth in
AI-enabled claims was driven by a 30% increase in the number of
insurers deploying CCC's AI solutions and an expansion of AI into
multiple phases of the claims process. The growth in active AI
models, which now exceed 300 that support client-specific rules, is
powering more personalized claim decisions for both insurers and
their customers.
- Appointed Shivani Govil as CCC's
new Chief Product Officer. A seasoned executive in enterprise SaaS
and AI technology, Govil now leads the company's product strategy,
product management, and marketing functions and is responsible for
advancing the company's strategic vision to deliver AI, IoT,
customer experience and network management solutions. Govil joins
CCC from Sage Software, where she was executive vice president, and
before that SAP Ariba, where she launched the company's AI product
portfolio across a network of 3 million buyers and suppliers.
- Hosted 31st annual CCC Industry Conference. More
than 400 clients from across the P&C insurance economy –
insurers, automakers, collision repairers, lenders, parts
suppliers, and more – convened at the two-day, invitation-only
virtual event to share insights and discuss next generation
technology. Keynote presentations underscored the importance of the
CCC Cloud, AI and digitization to drive advancements in an
increasingly complex marketplace and showcased CCC's commitment to
innovation – featuring 25 product demonstrations.
Business Outlook
Based on information as of today, May
20th, 2021, the Company is issuing the following financial
guidance:
|
Second Quarter
Fiscal 2021
|
Full Year Fiscal
2021
|
Revenue
|
$162 million to
$164 million
|
$672 million to
$678 million
|
Year-over-year
revenue growth*
|
7% - 9%
|
6% - 7%
|
Adjusted
EBITDA
|
$56 million to
$58 million
|
$240 million to
$245 million
|
*We
divested a portion of our casualty solution (specifically, the
First Party Clinical Services) in December 2020. First Party
Clinical Services revenue was $6.6 million and $34.7 million for
our fiscal second quarter and year end 2020, respectively, which
has a (5%) impact on our forecasted revenue growth range in the
second quarter of 2021 and a (6%) impact for the full year
2021.
|
Conference Call Information
CCC will host a conference call today, May 20, 2021, at
5:00 p.m. (Eastern Time) to discuss
the Company's financial results and financial guidance. To access
this call, dial 855-940-5321 (domestic) or 929-517-0421
(international). The conference ID number is 1711638. A live
webcast of this conference call will be available on the Dragoneer
Growth Opportunities Corp. (NYSE: DGNR) "Investor Relations" page
(https://www.dragoneergrowth.com/DGNR/) and a replay will be
archived on the website as well.
About CCC Information Services
CCC is a leading SaaS platform for the multi-trillion-dollar
P&C insurance economy powering operations for insurers,
repairers, automakers, part suppliers, lenders, and more. CCC cloud
technology connects more than 30,000 businesses digitizing
mission-critical workflows, commerce, and customer experiences. A
trusted leader in AI, IoT, customer experience, network and
workflow management, CCC delivers innovations that keep people's
lives moving forward when it matters most. Learn more about CCC at
www.cccis.com.
CCC and the CCC logo are registered trademarks of CCC
Information Services Inc.
Forward Looking Statements This press release contains
forward-looking statements that are based on beliefs and
assumptions and on information currently available. In some cases,
you can identify forward-looking statements by the following words:
"may," "will," "could," "would," "should," "expect," "intend,"
"plan," "anticipate," "believe," "estimate," "predict," "project,"
"potential," "continue," "ongoing" or the negative of these terms
or other comparable terminology, although not all forward-looking
statements contain these words. These statements involve risks,
uncertainties and other factors that may cause actual results,
levels of activity, performance or achievements to be materially
different from the information expressed or implied by these
forward-looking statements. Forward-looking statements in this
press release include, but are not limited to, statements regarding
future events, goals, plans and projections regarding the company's
financial position, results of operations, market position, product
development and business strategy. Such differences may be
material. We cannot assure you that the forward-looking statements
in this press release will prove to be accurate. These forward
looking statements are subject to a number of risks and
uncertainties, including, among others, the general economic,
political, business and competitive conditions; the ability to
recognize the anticipated benefits of the proposed business
combination (the "business combination") of CCC's parent
corporation, Cypress Holdings, Inc. (the "Company") and Dragoneer
Growth Opportunities Corp. ("Dragoneer"); the impact of COVID-19 on
CCC's business and/or the ability of the parties to complete the
business combination; failure to realize the anticipated benefits
of the business combination, including as a result of a delay in
consummating the potential transaction or difficulty in integrating
the businesses of Dragoneer and CCC; costs related to the business
combination; the ability of the Company to grow and manage growth
profitably and retain its key employees; the risk that the
expansion of CCC Payments and launch of CCC Estimate are not as
successful as anticipated or do not occur on the expected timing;
the inability to maintain CCC's listing of securities on the NYSE;
changes in applicable laws or regulations; and other risks and
uncertainties, including those included under the header "Risk
Factors" in the registration statement on Form S-4, as amended,
filed by Dragoneer with the Securities and Exchange Commission
("SEC") on May 14, 2021 (the
"registration statement") and those included under the header "Risk
Factors" in the Dragoneer annual report on Form 10-K, as amended,
both of which can be obtained, without charge, at the SEC's website
(www.sec.gov). The forward-looking statements in this press release
represent our views as of the date of this press release. We
anticipate that subsequent events and developments will cause our
views to change. However, while we may elect to update these
forward-looking statements at some point in the future, we have no
current intention of doing so except to the extent required by
applicable law. You should, therefore, not rely on these
forward-looking statements as representing our views as of any date
subsequent to the date of this press release.
Non-GAAP Financial Measures
This press release includes certain financial measures not
presented in accordance with generally accepted accounting
principles in the U.S. ("GAAP"), including, but not limited to,
"adjusted EBITDA," "adjusted net income," "adjusted operating
income," "adjusted gross margin," and "free cash flow" in each case
presented on a non-GAAP basis, and certain ratios and other metrics
derived therefrom. These non-GAAP financial measures are not
measures of financial performance in accordance with GAAP and may
exclude items that are significant in understanding and assessing
the Company's financial results. Therefore, these measures should
not be considered in isolation or as an alternative to other
measures of profitability, liquidity or performance under GAAP. You
should be aware that the Company's calculation of these non-GAAP
measures may not be comparable to similarly-titled measures used by
other companies.
The Company believes these non-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 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 in and in comparing the
Company's financial measures with other similar companies, many of
which present similar non-GAAP financial measures to investors.
These non-GAAP financial measures are subject to inherent
limitations as they reflect the exercise of judgments by management
about which expense and income are excluded or included in
determining these non-GAAP financial measures, Please refer to the
reconciliations of these measures below to what the Company
believes are the most directly comparable measures evaluated in
accordance with GAAP.
This press release also includes certain projections of non-GAAP
financial measures. Due to the high variability and difficulty in
making accurate forecasts and projections of some of the
information excluded from these projected measures, together with
some of the excluded information not being ascertainable or
accessible, the Company is unable to quantify certain amounts that
would be required to be included in the most directly comparable
GAAP financial measures without unreasonable effort. Consequently,
no disclosure of estimated comparable GAAP measures is included and
no reconciliation of the forward-looking non-GAAP financial
measures is included.
Use of Projections.
This press release contains financial forecasts with respect to
the Company's projected financial results, including revenue,
year-over-year revenue growth and adjusted EBITDA, for the
Company's second quarter and fiscal year 2021. Neither the
Company's independent auditors, nor the independent registered
public accounting firm of Dragoneer, audited, reviewed, compiled or
performed any procedures with respect to the projections for the
purpose of their inclusion in this press release, and accordingly,
neither of them expressed an opinion or provided any other form of
assurance with respect thereto for the purpose of this press
release. These projections should not be relied upon as being
necessarily indicative of future results. The assumptions and
estimates underlying the prospective financial information are
inherently uncertain and are subject to a wide variety of
significant business, economic and competitive risks and
uncertainties that could cause actual results to differ materially
from those contained in the prospective financial information,
including those references under "Forward Looking Statements".
Accordingly, there can be no assurance that the prospective results
are indicative of the future performance of the Company or that
actual results will not differ materially from those presented in
the prospective financial information. Inclusion of the prospective
financial information in this press release should not be regarded
as a representation by any person that the results contained in the
prospective financial information will be achieved.
Important Information and Where to Find It
In connection with the proposed business combination, Dragoneer
has filed the registration statement on Form S-4, which includes a
prospectus with respect to CCC's securities to be issued in
connection with the business combination and a proxy statement with
respect to the shareholder meeting of Dragoneer to vote on the
business combination. Dragoneer urges its investors, shareholders
and other interested persons to read, when available, the
preliminary proxy statement/prospectus as well as other documents
filed with the SEC because these documents will contain important
information about Dragoneer, CCC and the business combination.
After the registration statement is declared effective, the
definitive proxy statement/prospectus included in the registration
statement will be mailed to shareholders of Dragoneer as of a
record date to be established for voting on the proposed business
combination. Shareholders may obtain a copy of the proxy
statement/prospectus, and other documents filed with the SEC
without charge, by directing a request to: Dragoneer Growth
Opportunity Corp., One Letterman Drive, Building D, Suite M500,
San Francisco, California, 94129.
The preliminary proxy statement/prospectus and, once available,
definitive proxy statement/prospectus included in the registration
statement can also be obtained, without charge, at the SEC's
website (www.sec.gov).
Participants in the Solicitation
Dragoneer and CCC and their respective directors and executive
officers may be considered participants in the solicitation of
proxies with respect to the potential business combination under
the rules of the SEC. Information about the directors and executive
officers of Dragoneer is set forth in Dragoneer's Form 10-K, as
amended, filed with the SEC on May 13,
2021 and is available free of charge at the SEC's website at
www.sec.gov or by directing a request to: Dragoneer Growth
Opportunity Corp., One Letterman Drive, Building D, Suite M500,
San Francisco, California, 94129.
Information regarding the persons who may, under the rules of the
SEC, be deemed participants in the solicitation of the Dragoneer
shareholders in connection with the potential business combination
are set forth in the registration statement containing the
preliminary proxy statement/prospectus filed with the SEC. These
documents can be obtained free of charge from the sources indicated
above.
No Offer or Solicitation
This press release is not a proxy statement or solicitation of a
proxy, consent or authorization with respect to any securities or
in respect of the potential business combination and shall not
constitute an offer to sell or a solicitation of an offer to buy
the securities of Dragoneer or CCC, nor shall there be any sale of
any such securities in any state or jurisdiction in which such
offer, solicitation, or sale would be unlawful prior to
registration or qualification under the securities laws of such
state or jurisdiction. No offer of securities shall be made except
by means of a prospectus meeting the requirements of the Securities
Act of 1933, as amended.
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In thousands,
except share amounts)
(Unaudited)
|
|
March 31,
2021
|
December 31,
2020
|
ASSETS
|
|
|
CURRENT
ASSETS:
|
|
|
Cash and cash
equivalents
|
$
59,174
|
$
162,118
|
Accounts
receivable—Net of allowances of $3,931 and $4,224 for March 31,
2021 and December 31, 2020,
respectively
|
67,873
|
74,107
|
Income taxes
receivable
|
1,888
|
2,037
|
Deferred contract
costs
|
11,876
|
11,917
|
Other current
assets
|
32,646
|
31,586
|
|
|
|
Total current
assets
|
173,457
|
281,765
|
|
|
|
SOFTWARE, EQUIPMENT,
AND PROPERTY—Net
|
100,315
|
101,438
|
OPERATING LEASE
ASSETS
|
45,656
|
—
|
INTANGIBLE
ASSETS—Net
|
1,287,260
|
1,311,917
|
GOODWILL
|
1,466,884
|
1,466,884
|
DEFERRED FINANCING
FEES, REVOLVER—Net
|
673
|
746
|
DEFERRED CONTRACT
COSTS
|
14,678
|
14,389
|
OTHER
ASSETS
|
16,293
|
18,416
|
|
|
|
TOTAL
|
$
3,105,216
|
$
3,195,555
|
|
|
|
|
|
|
LIABILITIES,
MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
CURRENT
LIABILITIES:
|
|
|
Accounts
payable
|
$
17,519
|
$
13,164
|
Accrued
expenses
|
48,100
|
52,987
|
Income taxes
payable
|
4,075
|
5,129
|
Current portion of
long-term debt
|
13,846
|
25,381
|
Current portion of
long-term licensing agreement—Net
|
2,579
|
2,540
|
Operating lease
liabilities
|
10,137
|
—
|
Deferred
revenues
|
28,100
|
26,514
|
|
|
|
Total current
liabilities
|
124,356
|
125,715
|
FIRST LIEN TERM
LOAN—Net
|
1,301,941
|
1,292,597
|
DEFERRED INCOME
TAXES—Net
|
316,269
|
322,348
|
LONG-TERM LICENSING
AGREEMENT—Net
|
35,671
|
36,331
|
OPERATING LEASE
LIABILITIES
|
42,992
|
—
|
OTHER
LIABILITIES
|
24,532
|
32,770
|
|
|
|
Total
liabilities
|
1,845,761
|
1,809,761
|
|
|
|
|
|
|
|
|
|
MEZZANINE
EQUITY:
|
|
|
Redeemable
non-controlling interest
|
14,179
|
14,179
|
STOCKHOLDERS'
EQUITY:
|
|
|
Preferred stock,
$0.001 par; 1,500,000 shares authorized; no shares issued and
outstanding
|
—
|
—
|
Common stock—Series A,
$0.001 par; 3,000,000 shares authorized; 1,450,978 shares issued
and outstanding at
March 31, 2021 and December 31, 2020
|
1
|
1
|
Common stock—Series B,
$0.001 par; 500,000 shares authorized; 33,178 and 29,785 shares
issued and outstanding
at March 31, 2021 and December 31, 2020,
respectively
|
—
|
—
|
Additional paid-in
capital
|
1,514,544
|
1,501,255
|
Accumulated
deficit
|
(269,005)
|
(129,370)
|
Accumulated other
comprehensive loss
|
(264)
|
(271)
|
|
|
|
Total stockholders'
equity
|
1,245,276
|
1,371,615
|
|
|
|
TOTAL
|
$
3,105,216
|
$
3,195,555
|
|
|
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
(In thousands,
except share amounts and per share data)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
2021
|
2020
|
REVENUES
|
$
157,789
|
$
159,208
|
|
|
|
COST OF
REVENUES
|
|
|
Cost of revenues,
exclusive of amortization of acquired technologies
|
38,013
|
48,387
|
Amortization of
acquired technologies
|
6,580
|
6,575
|
|
|
|
|
|
|
Total cost of
revenues
|
44,593
|
54,962
|
|
|
|
GROSS
MARGIN
|
113,196
|
104,246
|
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
Research and
development
|
30,624
|
27,543
|
Selling and
marketing
|
19,417
|
21,479
|
General and
administrative
|
37,839
|
23,000
|
Amortization of
intangible assets
|
18,077
|
18,077
|
|
|
|
|
|
|
Total operating
expenses
|
105,957
|
90,099
|
|
|
|
|
|
|
OPERATING
INCOME
|
7,239
|
14,147
|
|
|
|
INTEREST
EXPENSE
|
(18,766)
|
(19,157)
|
|
|
|
GAIN (LOSS) ON CHANGE
IN FAIR VALUE OF INTEREST RATE SWAPS
|
3,277
|
(21,147)
|
|
|
|
LOSS ON EARLY EXTINGUISHMENT OF
DEBT
|
—
|
(8,615)
|
OTHER
INCOME—Net
|
87
|
140
|
|
|
|
|
|
|
PRETAX
LOSS
|
(8,163)
|
(34,632)
|
|
|
|
INCOME TAX
BENEFIT
|
3,079
|
9,380
|
|
|
|
|
|
|
NET LOSS INCLUDING
NON-CONTROLLING INTEREST
|
(5,084)
|
(25,252)
|
Less: net loss
attributable to non-controlling interest
|
—
|
—
|
|
|
|
NET LOSS ATTRIBUTABLE
TO CYPRESS HOLDINGS, INC.
|
(5,084)
|
(25,252)
|
|
|
|
Net loss per share
attributable to Class A and Class B common stockholders -
basic and diluted
|
$(3.43)
|
$(17.07)
|
Weighted-average
shares used in computing net loss per share attributable to
Class A
and Class B common stockholders - basic and diluted
|
1,483,107
|
1,479,574
|
|
|
|
COMPREHENSIVE
LOSS:
|
|
|
Net loss including
non-controlling interest
|
(5,084)
|
(25,252)
|
Other comprehensive
gain (loss)—Foreign currency translation adjustment
|
7
|
(17)
|
|
|
|
|
|
|
COMPREHENSIVE LOSS
INCLUDING NON-CONTROLLING INTEREST
|
|
|
Less: comprehensive
loss attributable to non-controlling interest
|
—
|
—
|
|
|
|
COMPREHENSIVE LOSS
ATTRIBUTABLE TO CYPRESS HOLDINGS, INC.
|
$
(5,077)
|
$
(25,269)
|
|
|
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
thousands)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
2021
|
2020
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
Net loss
|
$
(5,084)
|
$
(25,252)
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization of software, equipment, and property
|
5,153
|
4,300
|
Amortization of
intangible assets
|
24,657
|
24,652
|
Deferred income
taxes
|
(6,079)
|
(12,932)
|
Stock-based
compensation
|
12,654
|
3,230
|
Amortization of
deferred financing fees
|
1,150
|
1,046
|
Amortization of
discount on debt
|
194
|
124
|
Change in fair value
of interest rate swaps
|
(3,277)
|
21,147
|
Loss on early
extinguishment of debt
|
—
|
8,615
|
Non-cash lease
expense
|
909
|
—
|
Other
|
15
|
—
|
Changes in:
|
|
|
Accounts
receivable—Net
|
6,184
|
428
|
Deferred contract
costs
|
41
|
(145)
|
Other current
assets
|
(1,061)
|
1,236
|
Deferred contract
costs—Non-current
|
(288)
|
(308)
|
Other
assets
|
2,106
|
(1,315)
|
Operating lease
assets
|
2,372
|
—
|
Income
taxes
|
(907)
|
3,524
|
Accounts
payable
|
4,344
|
(369)
|
Accrued
expenses
|
(4,348)
|
(19,062)
|
Operating Lease
liabilities
|
(1,655)
|
—
|
Deferred
revenues
|
1,580
|
261
|
Other
liabilities
|
(426)
|
(79)
|
|
|
|
Net cash provided by
operating activities
|
38,234
|
9,101
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
Purchases of software,
equipment, and property
|
(4,637)
|
(5,444)
|
Purchase of intangible
asset
|
(49)
|
(560)
|
|
|
|
Net cash used in
investing activities
|
(4,686)
|
(6,004)
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
Proceeds from issuance
of non-controlling interest in subsidiary
|
—
|
14,179
|
Principal payments on
long-term debt
|
(3,462)
|
(378,462)
|
Proceeds from issuance
of long-term debt, net of fees paid to lender
|
—
|
369,792
|
Proceeds from
borrowings on revolving lines of credit
|
—
|
65,000
|
Proceeds from issuance
of Series B common stock
|
1,007
|
—
|
Payment of fees
associated with early extinguishment of long-term debt
|
—
|
(29)
|
Proceeds from exercise
of stock options
|
503
|
242
|
Repurchases of Series
B common stock
|
—
|
(84)
|
Dividend to
stockholders
|
(134,549)
|
—
|
|
|
|
Net cash (used in)
provided by financing activities
|
(136,501)
|
70,638
|
|
|
|
NET EFFECT OF
EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
9
|
(26)
|
|
|
|
NET CHANGE IN CASH
AND CASH EQUIVALENTS
|
(102,944)
|
73,709
|
|
|
|
CASH AND CASH
EQUIVALENTS:
|
|
|
Beginning of
quarter
|
162,118
|
93,201
|
|
|
|
End of
quarter
|
$
59,174
|
$
166,910
|
|
|
|
NONCASH INVESTING AND
FINANCING ACTIVITIES:
|
|
|
Unpaid liability
related to software, equipment, and property
|
$
24
|
$
—
|
|
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
|
|
Cash paid for
interest
|
$
17,422
|
$
17,913
|
|
|
|
Cash paid for income
taxes—Net
|
$
3,906
|
$
28
|
|
|
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
RECONCILIATION OF
GROSS MARGIN TO ADJUSTED GROSS MARGIN
(In thousands,
except margin percentage data)
(Unaudited)
|
|
Three months ended
March 31,
|
(amounts in
thousands)
|
2021
|
2020
|
Gross
Margin
|
$
113,196
|
$
104,246
|
First Party Clinical
Services—Gross Margin
|
-
|
(2,249)
|
Amortization of
acquired technologies
|
6,580
|
6,575
|
Stock-based
compensation
|
219
|
79
|
|
|
|
Adjusted Gross
Margin
|
$
119,954
|
$
108,651
|
|
|
|
Gross Margin
Percentage
|
72%
|
65%
|
Adjusted Gross Margin
Percentage
|
76%
|
74%
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
RECONCILIATION
GAAP OPERATING INCOME TO ADJUSTED OPERATING INCOME
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
(dollar amounts in
thousands)
|
2021
|
2020
|
GAAP Operating
Income
|
$
7,239
|
$
14,147
|
Stock-based
compensation expense
|
12,654
|
3,230
|
Lease
Abandonment
|
909
|
-
|
Lease overlap
costs
|
925
|
-
|
Net costs
related to divestiture
|
772
|
-
|
Business
combination transaction costs
|
3,002
|
-
|
Amortization
of intangible assets
|
18,077
|
18,077
|
Amortization
of acquired technologies—Cost of revenue
|
6,580
|
6,575
|
First Party
Clinical Services—Revenue
|
-
|
(11,652)
|
First Party
Clinical Services—Cost of revenue
|
-
|
9,403
|
Adjusted Operating
Income
|
$
50,158
|
$
39,780
|
|
|
|
|
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
RECONCILIATION OF
NET LOSS TO ADJUSTED EBITDA
(In
thousands)
(Unaudited)
|
|
Three months ended
March 31,
|
(dollar amounts in
thousands)
|
2021
|
2020
|
Net loss
|
$
(5,084)
|
$
(25,252)
|
Interest
expense
|
18,766
|
19,157
|
Income tax
benefit
|
(3,079)
|
(9,380)
|
Amortization of
intangible assets
|
18,077
|
18,077
|
Amortization of
acquired technologies—Cost of revenue
|
6,580
|
6,575
|
Depreciation and
amortization related to software, equipment and property
|
5,153
|
4,300
|
|
|
|
EBITDA
|
40,413
|
13,477
|
(Gain) loss on change
in fair value of interest rate swaps
|
(3,277)
|
21,147
|
Stock-based
compensation expense
|
12,654
|
3,230
|
Loss on early
extinguishment of debt
|
-
|
8,615
|
Business combination
transaction costs
|
3,002
|
-
|
Lease
abandonment
|
909
|
-
|
Lease overlap
costs
|
925
|
-
|
Net costs related to
divestiture
|
772
|
-
|
First Party Clinical
Services—Revenue
|
-
|
(11,652)
|
First Party Clinical
Services—Cost of revenue
|
-
|
9,403
|
|
|
|
Adjusted
EBITDA
|
$
55,398
|
$
44,220
|
|
|
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
RECONCILIATION OF
GAAP NET LOSS TO ADJUSTED NET INCOME
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
(dollar amounts in
thousands)
|
2021
|
2020
|
GAAP Net
Loss
|
|
$
(5,084)
|
$
(25,252)
|
Stock-based
compensation expense
|
12,654
|
3,230
|
Lease
Abandonment
|
909
|
-
|
Lease overlap
costs
|
925
|
-
|
Net costs
related to divestiture
|
772
|
-
|
Business
combination transaction costs
|
3,002
|
-
|
(Gain) loss on
change in fair value of interest rate swaps
|
(3,277)
|
21,147
|
Loss on early
extinguishment of debt
|
-
|
8,615
|
Amortization
of intangible assets
|
18,077
|
18,077
|
Amortization
of acquired technologies—Cost of revenue
|
6,580
|
6,575
|
First Party
Clinical Services—Revenue
|
-
|
(11,652)
|
First Party
Clinical Services—Cost of revenue
|
-
|
9,403
|
Tax effect of
adjustments
|
(9,551)
|
(14,403)
|
Adjusted Net
Income
|
$
25,007
|
$
15,740
|
|
|
|
|
|
|
|
|
|
CYPRESS HOLDINGS,
INC. AND SUBSIDIARIES
RECONCILIATION OF
NET CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH
FLOW
(In
thousands)
(Unaudited)
|
|
|
Three months ended
March 30,
|
(dollar amounts in
thousands)
|
2021
|
|
2020
|
|
|
|
|
Net cash provided by
operating activities
|
$
38,234
|
|
$
9,101
|
Less: Purchases of
software, equipment, and property
|
(4,637)
|
|
(5,444)
|
Less: Purchase of
intangible assets
|
(49)
|
|
(560)
|
Free Cash
Flow
|
$
33,548
|
|
$
3,097
|
|
|
|
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/ccc-information-services-inc-announces-first-quarter-fiscal-2021-financial-results-301296473.html
SOURCE CCC Information Services Inc.