Attached files

file filename
EX-99.2 - INVESTOR PRESENTATION - J2 GLOBAL, INC.exh99-2_17969.htm
8-K - FORM 8K DATED 8.3.16 - J2 GLOBAL, INC.j2form8-k_17969.htm
EXHIBIT 99.1
 
 
j2 Reports Second Quarter 2016 Results

Achieves Record Second Quarter Revenues (up 20.3% to $211.8 million vs. Q2 2015),
Operating Income (up 17.6% to $58.9 million vs. Q2 2015)

Announces Twentieth Consecutive Quarterly Dividend Increase

LOS ANGELES -- j2 Global, Inc. (NASDAQGS: JCOM) today reported financial results for the second quarter ended June 30, 2016 and announced that its Board of Directors has declared an increased quarterly cash dividend of $0.3450 per share.

SECOND QUARTER 2016 RESULTS

Q2 2016 quarterly revenues increased 20.3% to a Q2 record of $211.8 million compared to $176.0 million for Q2 2015.  

Net cash provided by operating activities increased by 30.1% to $67.5 million compared to $51.9 million for Q2 2015. Q2 2016 free cash flow(1) increased by 15.7% to $63.5 million compared to $54.9 million for Q2 2015 which included an adjustment to free cash flow of $5.8 million associated with taxes for prior periods under audit. Exclusive of the impact in Q2 2015, free cash flow increased by 29.3% compared to $49.1 million for Q2 2015.

In Q2 2015, the Company released certain income tax reserves in conjunction with a favorable IRS tax settlement of $11.9 million, or $0.25 per diluted share which contributed to a decrease in GAAP earnings per diluted share(2) of (13.8)% to $0.69 in Q2 2016 compared to $0.80 for Q2 2015. Exclusive of the impact of the tax reserves release in Q2 2015, GAAP earnings per diluted share(1) increased by 25.5% compared to $0.55 for Q2 2015. Adjusted Non-GAAP earnings per diluted share(2)(3) for the quarter increased 22.2% to $1.21 compared to $0.99 for Q2 2015.

GAAP net income decreased by (13.1)% to $33.8 million compared to $38.9 million for Q2 2015. As noted above, the decrease was attributed to certain non-recurring income tax reserves in conjunction with a favorable IRS tax settlement.

Quarterly Adjusted EBITDA(4) increased 22.5% to $97.5 million compared to $79.6 million for Q2 2015.

j2 ended the quarter with approximately $407.2 million in cash and investments after deploying $43.0 million during the quarter for acquisitions and j2's regular quarterly dividend.

Key financial results for Q2 2016 versus Q2 2015 are set forth in the following table (in millions, except per share amounts). Reconciliations of Adjusted Non-GAAP earnings per diluted share, Adjusted EBITDA and free cash flow to their nearest comparable GAAP financial measures are attached to this Press Release.

 
 
Q2 2016
Q2 2015
% Change
Revenues
     
Cloud Services
$141.4 million
$123.9 million
14.1%
Digital Media
$69.3 million
$50.8 million
36.4%
IP Licensing
$1.1 million
$1.3 million
(15.4)%
Total Revenue:
$211.8 million
$176.0 million
20.3%
Operating Income
$58.9 million
$50.1 million
17.6%
Net Cash Provided by Operating Activities
$67.5 million
$51.9 million
30.1%
Free Cash Flow (1)
$63.5 million
$54.9 million
15.7%
GAAP Earnings per Diluted Share (2)
$0.69
$0.80
(13.8)%
Adjusted Non-GAAP Earnings per Diluted Share (2) (3)
$1.21
$0.99
22.2%
GAAP Net Income
$33.8 million
$38.9 million
(13.1)%
Non-GAAP Net Income
$59.7 million
$48.3 million
23.6%
Adjusted EBITDA (4)
$97.5 million
$79.6 million
22.5%
Adjusted EBITDA Margin
46.0%
45.2%
0.8%
 


"Our second quarter results highlight the positive combination of healthy revenue growth and efficient expense management" said Hemi Zucker, CEO of j2 Global. "Our employees' efforts yielded an impressive 23% year-over-year Adjusted EBITDA growth on 20% year-over-year revenue growth. With the excellent results of our first-half in hand, I am both optimistic and confident in the future of j2's businesses and their prospects."

BUSINESS OUTLOOK

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

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

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

The Company has not reconciled the Adjusted Non-GAAP earnings per diluted share and tax rate guidance included in this release to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability with respect to costs related to acquisitions and taxation, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable and significant impact on our future GAAP financial results.

DIVIDEND

j2's Board of Directors has approved a quarterly cash dividend of $0.3450 per common share, a $0.01, or 3.0% increase versus last quarter's dividend. This is j2's twentieth consecutive quarterly dividend increase since its first quarterly dividend in September 2011. The dividend will be paid on September 1, 2016 to all shareholders of record as of the close of business on August 17, 2016. Future dividends will be subject to Board approval.

Notes:
 
(1)
 
Free cash flow is defined as net cash provided by operating activities, less purchases of property, plant and equipment, plus excess tax benefit from share-based compensation. Free cash flow amounts are not meant as a substitute for GAAP, but are solely for informational purposes.
 
(2)
 
The estimated GAAP effective tax rates were approximately 30.9% for Q2 2016 and 0.5% for Q2 2015. The estimated Adjusted Non-GAAP effective tax rates were approximately 29.4% for Q2 2016 and 28.5% for Q2 2015.
 
(3)
 
For Q2 2016, Adjusted Non-GAAP earnings per diluted share excludes share-based compensation, certain acquisition-related integration costs, interest costs in excess of the coupon rate associated with convertible notes, amortization of acquired intangibles and additional tax expense (benefit) from prior years, in each case net of tax, totaling $0.53 per diluted share. For Q2 2015, Adjusted Non-GAAP earnings per diluted share excludes share-based compensation, certain acquisition-related integration costs, interest costs in excess of the coupon rate associated with convertible notes, certain tax consulting fees, amortization of acquired intangibles and additional tax expense (benefit) from prior years, in each case net of tax, totaling $0.19 per diluted share.
 
(4)
 
Adjusted EBITDA is defined as earnings before interest and other expense, net; income tax expense; depreciation and amortization; and the items used to reconcile EPS to Adjusted Non-GAAP EPS referred to in Note (2) above. Adjusted EBITDA amounts are not meant as a substitute for GAAP, but are solely for informational purposes.
 




About j2 Global

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

Contact:

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

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

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

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

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


j2 GLOBAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)

 
   
June 30,
2016
   
December 31,
2015
 
ASSETS
           
Cash and cash equivalents
 
$
313,754
   
$
255,530
 
Short-term investments
   
50,915
     
79,655
 
Accounts receivable, net of allowances of $5,542 and $4,261, respectively
   
106,365
     
114,680
 
Prepaid expenses and other current assets
   
22,472
     
25,722
 
Deferred income taxes, current
   
     
7,218
 
Total current assets
   
493,506
     
482,805
 
Long-term investments
   
42,537
     
78,563
 
Property and equipment, net
   
60,053
     
57,442
 
Goodwill
   
840,946
     
807,661
 
Other purchased intangibles, net
   
344,246
     
352,641
 
Deferred income taxes, non-current
   
6,494
     
 
Other assets
   
5,369
     
4,607
 
TOTAL ASSETS
 
$
1,793,151
   
$
1,783,719
 
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
Accounts payable and accrued expenses
 
$
106,512
   
$
114,384
 
Income taxes payable
   
4,147
     
5,589
 
Deferred revenue, current
   
74,558
     
76,104
 
Capital lease, current
   
29
     
214
 
Deferred income taxes, current
   
     
363
 
Total current liabilities
   
185,246
     
196,654
 
Long-term debt
   
596,813
     
592,037
 
Deferred revenue, non-current
   
4,788
     
6,538
 
Capital lease, non-current
   
79
     
148
 
Liability for uncertain tax positions
   
40,356
     
35,917
 
Deferred income taxes, non-current
   
42,352
     
43,989
 
Other long-term liabilities
   
5,124
     
18,228
 
TOTAL LIABILITIES
   
874,758
     
893,511
 
                 
Commitments and contingencies
               
                 
Preferred stock
   
     
 
Common stock
   
481
     
479
 
Additional paid-in capital
   
299,349
     
292,064
 
Retained earnings
   
657,035
     
626,789
 
Accumulated other comprehensive loss
   
(38,472
)
   
(29,124
)
TOTAL STOCKHOLDERS' EQUITY
   
918,393
     
890,208
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
1,793,151
   
$
1,783,719
 
 
 
 


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

 
 
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2016
   
2015
   
2016
   
2015
 
Total revenues
 
$
211,800
   
$
176,038
   
$
412,302
   
$
337,291
 
                                 
Cost of revenues (1)
   
35,591
     
29,494
     
69,878
     
57,681
 
Gross profit
   
176,209
     
146,544
     
342,424
     
279,610
 
                                 
Operating expenses:
                               
Sales and marketing (1)
   
48,617
     
40,421
     
96,729
     
78,011
 
Research, development and engineering (1)
   
9,213
     
8,969
     
18,201
     
17,415
 
General and administrative (1)
   
59,434
     
47,088
     
115,211
     
93,588
 
Total operating expenses
   
117,264
     
96,478
     
230,141
     
189,014
 
Income from operations
   
58,945
     
50,066
     
112,283
     
90,596
 
Interest expense, net
   
10,301
     
10,881
     
20,534
     
21,194
 
Other expense (income), net
   
(213
)
   
88
     
(87
)
   
(696
)
Income before income taxes
   
48,857
     
39,097
     
91,836
     
70,098
 
Income tax expense
   
15,087
     
181
     
28,123
     
9,304
 
Net income
 
$
33,770
   
$
38,916
   
$
63,713
   
$
60,794
 
                                 
Basic net income per common share:
                               
Net income attributable to j2 Global, Inc. common shareholders
 
$
0.69
   
$
0.81
   
$
1.31
   
$
1.26
 
                                 
Diluted net income per common share:
                               
Net income attributable to j2 Global, Inc. common shareholders
 
$
0.69
   
$
0.80
   
$
1.30
   
$
1.25
 
                                 
Basic weighted average shares outstanding
   
48,055,783
     
47,537,597
     
48,011,250
     
47,480,315
 
Diluted weighted average shares outstanding
   
48,265,298
     
47,853,574
     
48,251,698
     
47,737,006
 
                                 
(1) Includes share-based compensation expense as follows:
                               
Cost of revenues
 
$
103
   
$
91
   
$
198
   
$
174
 
Sales and marketing
   
434
     
603
     
965
     
1,187
 
Research, development and engineering
   
221
     
213
     
428
     
408
 
General and administrative
   
2,681
     
2,261
     
4,657
     
4,404
 
Total
 
$
3,439
    $
3,168
   
$
6,248
   
$
6,173
 
 
 
 


j2 GLOBAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED, IN THOUSANDS)
 
 
 
Six Months Ended June 30,
 
   
2016
   
2015
 
Cash flows from operating activities:
           
Net income
 
$
63,713
   
$
60,794
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
   
58,233
     
43,181
 
Accretion and amortization of discount and premium of investments
   
646
     
551
 
Amortization of financing costs and discounts
   
4,777
     
4,480
 
Share-based compensation
   
6,248
     
6,173
 
Excess tax benefits from share-based compensation
   
(1,097
)
   
(2,104
)
Provision for doubtful accounts
   
5,009
     
3,544
 
Deferred income taxes, net
   
(2,064
)
   
(73
)
Gain on sale of available-for-sale investments
   
(140
)
   
(42
)
Decrease (increase) in:
               
Accounts receivable
   
3,763
     
2,199
 
Prepaid expenses and other current assets
   
1,534
     
2,163
 
Other assets
   
(657
)
   
354
 
(Decrease) increase in:
               
Accounts payable and accrued expenses
   
(15,480
)
   
(5,814
)
Income taxes payable
   
2,034
     
(5,069
)
Deferred revenue
   
(2,699
)
   
(1,546
)
Liability for uncertain tax positions
   
4,440
     
(12,414
)
Other long-term liabilities
   
3,792
     
1,233
 
Net cash provided by operating activities
   
132,052
     
97,610
 
Cash flows from investing activities:
               
Maturity of certificates of deposit
   
     
65
 
Purchase of certificates of deposit
   
     
(62
)
Maturity of available-for-sale investments
   
112,631
     
56,095
 
Purchase of available-for-sale investments
   
(47,207
)
   
(57,465
)
Purchases of property and equipment
   
(9,186
)
   
(6,955
)
Purchases of intangible assets
   
(1,815
)
   
(866
)
Acquisition of businesses, net of cash received
   
(76,725
)
   
(74,308
)
Net cash used in investing activities
   
(22,302
)
   
(83,496
)
Cash flows from financing activities:
               
Repurchases of common and restricted stock
   
(3,356
)
   
(2,302
)
Issuance of stock, net of costs
   
2,034
     
3,135
 
Excess tax benefits from stock-based compensation
   
1,097
     
2,104
 
Dividends paid
   
(32,202
)
   
(28,610
)
Acquisition of business
   
(16,550
)
   
(3,883
)
Other
   
(254
)
   
(180
)
Net cash used in financing activities
   
(49,231
)
   
(29,736
)
Effect of exchange rate changes on cash and cash equivalents
   
(2,295
)
   
(2,111
)
Net change in cash and cash equivalents
   
58,224
     
(17,733
)
Cash and cash equivalents at beginning of period
   
255,530
     
433,663
 
Cash and cash equivalents at end of period
 
$
313,754
   
$
415,930
 
 
 
 
 

j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
THREE MONTHS ENDED JUNE 30, 2016
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation and the associated payroll tax expense; (2) elimination of certain acquisition-related integration costs; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes; (4) elimination of amortization of patents and intangible assets that we acquired; (5) elimination of additional tax or indirect tax related (expense) benefit from prior years; and (6) elimination of income tax provision associated with the noted modifications.
 
               
(2)
               
(5)
       
               
Acquisition
               
Additional
       
         
(1)
   
related
   
(3)
         
Tax Expense
       
         
Share-based
   
Integration
   
Interest
   
(4)
   
(Benefit) from
   
Adjusted
 
   
GAAP
   
Compensation
   
Costs
   
Costs
   
Amortization
   
Prior Years
   
Non-GAAP
 
Revenues
 
$
211,800
     
     
     
     
     
   
$
211,800
 
                                                         
Cost of revenues
   
35,591
     
(103
)
   
     
     
(1,311
)
   
     
34,177
 
Operating expenses:
                                                       
Sales and marketing
   
48,617
     
(434
)
   
(581
)
   
     
     
     
47,602
 
Research, development and engineering
   
9,213
     
(221
)
   
     
     
     
     
8,992
 
General and administrative
   
59,434
     
(2,681
)
   
(3,371
)
   
     
(24,868
)
   
(150
)
   
28,364
 
                                                         
Interest expense (income), net
   
10,301
     
     
     
(1,913
)
   
     
     
8,388
 
Other expense (income), net
   
(213
)
   
     
     
     
     
     
(213
)
                                                         
Income tax provision (6)
   
15,087
     
919
     
1,369
     
552
     
6,857
     
51
     
24,835
 
                                                         
Net income
 
$
33,770
     
2,520
     
2,583
     
1,361
     
19,322
     
99
   
$
59,655
 
                                                         
Net income per share attributable to j2 Global, Inc. common stockholders*
                                                       
Basic
 
$
0.69
     
0.05
     
0.05
     
0.03
     
0.40
     
(0.00
)
 
$
1.21
 
Diluted
 
$
0.69
     
0.05
     
0.05
     
0.03
     
0.40
     
(0.00
)
 
$
1.21
 
 

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


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

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

 


j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
THREE MONTHS ENDED JUNE 30, 2015
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation and the associated payroll tax expense; (2) elimination of certain acquisition-related integration costs and the impact of fair value adjustments to deferred revenue purchased in the Livedrive acquisition; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes; (4) IRS consulting fee; (5) elimination of amortization of patents and intangible assets that we acquired; (6) elimination of additional income tax (expense) benefit from prior years; and (7) elimination of income tax provision associated with the noted modifications.
 
               
(2)
                     
(6)
       
               
Acquisition
         
(4)
         
Additional
       
         
(1)
   
related
   
(3)
   
IRS
         
Tax Expense
       
         
Share-based
   
Integration
   
Interest
   
Consulting
   
(5)
   
(Benefit) from
   
Adjusted
 
   
GAAP
   
Compensation
   
Costs
   
Costs
   
Fee
   
Amortization
   
Prior Years
   
Non-GAAP
 
Revenues
 
$
176,038
     
     
     
     
     
     
   
$
176,038
 
                                                                 
Cost of revenues
   
29,494
     
(91
)
   
27
     
     
     
(666
)
   
     
28,764
 
Operating expenses:
                                                               
Sales and marketing
   
40,421
     
(603
)
   
(230
)
   
     
     
     
     
39,588
 
Research, development and engineering
   
8,969
     
(213
)
   
     
     
     
     
     
8,756
 
General and administrative
   
47,088
     
(2,261
)
   
(1,692
)
   
     
     
(17,568
)
   
(2,533
)
   
23,034
 
                                                                 
Interest expense (income), net
   
10,881
     
     
     
(1,805
)
   
     
     
(472
)
   
8,604
 
Other expense (income), net
   
88
     
     
     
     
     
     
     
88
 
                                                                 
Income tax provision (7)
   
181
     
945
     
717
     
497
     
5
     
4,935
     
11,887
     
19,167
 
                                                                 
Net income
 
$
38,916
     
2,223
     
1,178
     
1,308
     
(5
)
   
13,299
     
(8,882
)
 
$
48,037
 
                                                                 
Net income per share attributable to j2 Global, Inc. common stockholders*
                                                               
Basic
 
$
0.81
     
0.05
     
0.02
     
0.03
     
(0.00
)
   
0.28
     
(0.19
)
 
$
0.99
 
Diluted
 
$
0.80
     
0.05
     
0.02
     
0.03
     
(0.00
)
   
0.28
     
(0.19
)
 
$
0.99
 
 

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

 

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

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


j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
SIX MONTHS ENDED JUNE 30, 2016
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation and the associated payroll tax expense; (2) elimination of certain acquisition-related integration costs; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes; (4) elimination of amortization of patents and intangible assets that we acquired; (5) elimination of additional tax or indirect tax related (expense) benefit from prior years; and (6) elimination of income tax provision associated with the noted modifications.
 
               
(2)
                 
(5)
       
               
Acquisition
               
Additional
       
         
(1)
   
related
   
(3)
         
Tax Expense
       
         
Share-based
   
Integration
   
Interest
   
(4)
   
(Benefit) from
   
Adjusted
 
   
GAAP
   
Compensation
   
Costs
   
Costs
   
Amortization
   
Prior Years
   
Non-GAAP
 
Revenues
 
$
412,302
     
     
     
     
     
   
$
412,302
 
                                                         
Cost of revenues
   
69,878
     
(198
)
   
     
     
(2,555
)
   
     
67,125
 
Operating expenses:
                                                       
Sales and marketing
   
96,729
     
(965
)
   
(1,124
)
   
     
     
     
94,640
 
Research, development and engineering
   
18,201
     
(428
)
   
     
     
     
     
17,773
 
General and administrative
   
115,211
     
(4,657
)
   
(5,422
)
   
     
(45,925
)
   
(900
)
   
58,307
 
                                                         
Interest expense (income), net
   
20,534
     
     
     
(3,798
)
   
     
     
16,736
 
Other expense (income), net
   
(87
)
   
     
     
     
     
811
     
724
 
                                                         
Income tax provision (6)
   
28,123
     
1,676
     
2,181
     
1,104
     
12,840
     
37
     
45,961
 
                                                         
Net income
 
$
63,713
     
4,572
     
4,365
     
2,694
     
35,640
     
52
   
$
111,036
 
                                                         
Net income per share attributable to j2 Global, Inc. common stockholders*
                                                       
Basic
 
$
1.31
     
0.10
     
0.09
     
0.06
     
0.74
     
0.00
   
$
2.26
 
Diluted
 
$
1.30
     
0.09
     
0.09
     
0.06
     
0.74
     
0.00
   
$
2.25
 
 

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


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

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

 


j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
SIX MONTHS ENDED JUNE 30, 2015
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation and the associated payroll tax expense; (2) elimination of certain acquisition-related integration costs and the impact of fair value adjustments to deferred revenue purchased in the Livedrive acquisition; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes; (4) IRS consulting fee; (5) elimination of amortization of patents and intangible assets that we acquired; (6) elimination of additional income tax (expense) benefit from prior years; and (7) elimination of income tax provision associated with the noted modifications.
 
               
(2)
                     
(6)
       
               
Acquisition
         
(4)
         
Additional
       
         
(1)
   
related
   
(3)
   
IRS
         
Tax Expense
       
         
Share-based
   
Integration
   
Interest
   
Consulting
   
(5)
   
(Benefit) from
   
Adjusted
 
   
GAAP
   
Compensation
   
Costs
   
Costs
   
Fee
   
Amortization
   
Prior Years
   
Non-GAAP
 
Revenues
 
$
337,291
     
     
     
     
     
     
   
$
337,291
 
                                                                 
Cost of revenues
   
57,681
     
(174
)
   
     
     
     
(1,329
)
   
     
56,178
 
Operating expenses:
                                                               
Sales and marketing
   
78,011
     
(1,187
)
   
(715
)
   
     
     
     
     
76,109
 
Research, development and engineering
   
17,415
     
(407
)
   
(80
)
   
     
     
     
     
16,928
 
General and administrative
   
93,588
     
(4,404
)
   
(4,634
)
   
     
204
     
(34,543
)
   
(3,651
)
   
46,560
 
                                                                 
Interest expense (income), net
   
21,194
     
     
     
(3,584
)
   
     
     
(472
)
   
17,138
 
Other expense (income), net
   
(696
)
   
     
     
     
     
     
     
(696
)
                                                                 
Income tax provision (7)
   
9,304
     
1,713
     
1,837
     
1,028
     
(45
)
   
10,260
     
11,769
     
35,866
 
                                                                 
Net income
 
$
60,794
     
4,459
     
3,592
     
2,556
     
(159
)
   
25,612
     
(7,646
)
 
$
89,208
 
                                                                 
Net income per share attributable to j2 Global, Inc. common stockholders*
                                                               
Basic
 
$
1.26
     
0.09
     
0.08
     
0.05
     
(0.00
)
   
0.54
     
(0.16
)
 
$
1.85
 
Diluted
 
$
1.25
     
0.09
     
0.08
     
0.05
     
(0.00
)
   
0.54
     
(0.16
)
 
$
1.84
 
 

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


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

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

 


j2 GLOBAL, INC.
NET INCOME TO ADJUSTED EBITDA RECONCILIATION
THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 2016 AND 2015
(UNAUDITED, IN THOUSANDS)

The following table sets forth a reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP financial measure.
 
   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2016
   
2015
   
2016
   
2015
 
                         
Net income
 
$
33,770
   
$
38,916
   
$
63,713
   
$
60,794
 
Plus:
                               
Interest expense, net
   
10,301
     
10,881
     
20,534
     
21,194
 
Other expense (income), net
   
(213
)
   
88
     
(87
)
   
(696
)
Income tax expense
   
15,087
     
181
     
28,123
     
9,304
 
Depreciation and amortization
   
31,058
     
21,893
     
58,233
     
43,181
 
Reconciliation of GAAP to adjusted non-GAAP financial measures:
                               
Share-based compensation and the associated payroll tax expense
   
3,439
     
3,168
     
6,248
     
6,173
 
Acquisition-related integration costs
   
3,952
     
1,895
     
6,546
     
5,429
 
Additional indirect tax expense from prior years
   
150
     
2,533
     
900
     
3,651
 
Fees associated with prior year audits
   
     
     
     
(204
)
                                 
Adjusted EBITDA
 
$
97,544
   
$
79,555
   
$
184,210
   
$
148,826
 
 

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

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

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

 
     
Q1
     
Q2
     
Q3
     
Q4
   
YTD
 
2016
                                     
Net cash provided by operating activities
 
$
64,524
   
$
67,528
   
$
   
$
   
$
132,052
 
Less: Purchases of property and equipment
   
(4,321
)
   
(4,865
)
   
     
     
(9,186
)
Add: Excess tax benefit share-based compensation
   
264
     
833
     
     
     
1,097
 
Free cash flows
 
$
60,467
   
$
63,496
   
$
   
$
   
$
123,963
 
                                         
                                         
 
 
 
     
Q1
     
Q2
     
Q3
     
Q4
   
YTD
 
2015
                                     
Net cash provided by operating activities
 
$
45,716
   
$
51,894
   
$
50,963
   
$
80,488
   
$
229,061
 
Less: Purchases of property and equipment
   
(2,401
)
   
(4,554
)
   
(4,972
)
   
(5,370
)
   
(17,297
)
Add: Excess tax benefit share-based compensation
   
334
     
1,770
     
2,437
     
(55
)
   
4,486
 
Add: IRS settlement*
   
     
5,753
     
1,164
     
     
6,917
 
Free cash flows
 
$
43,649
   
$
54,863
   
$
49,592
   
$
75,063
   
$
223,167
 
 

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

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

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

j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
THREE MONTHS ENDED JUNE 30, 2016
(UNAUDITED, IN THOUSANDS)

 
   
Cloud
   
Cloud
   
IP
   
Digital
             
   
Connect
   
Services
   
Licensing
   
Media
   
j2 Global, Inc.
   
Total
 
                                     
Revenues
                                   
GAAP Revenues
 
$
92,858
   
$
48,509
   
$
1,093
   
$
69,340
   
$
   
$
211,800
 
                                                 
Gross Profit
                                               
GAAP Gross Profit
 
$
76,851
   
$
34,485
   
$
1,093
   
$
63,780
   
$
   
$
176,209
 
Non-GAAP Adjustments:
                                               
Share-based Compensation
   
103
     
     
     
     
     
103
 
Amortization
   
127
     
1,184
     
     
     
     
1,311
 
Adjusted Non-GAAP Gross Profit
 
$
77,081
   
$
35,669
   
$
1,093
   
$
63,780
   
$
   
$
177,623
 
                                                 
Operating Profit
                                               
GAAP Operating Profit
 
$
42,548
   
$
10,721
   
$
(751
)
 
$
11,505
   
$
(5,078
)
 
$
58,945
 
Non-GAAP Adjustments:
                                               
Share-based Compensation
   
1,465
     
     
     
592
     
1,382
     
3,439
 
Acquisition Related Integration Costs
   
88
     
     
     
3,864
     
     
3,952
 
Amortization
   
6,345
     
11,140
     
1,492
     
7,202
     
     
26,179
 
Additional Tax Expense (Benefit) from Prior Years
   
     
     
     
150
     
     
150
 
Adjusted Non-GAAP Operating Profit
 
$
50,446
   
$
21,861
   
$
741
   
$
23,313
   
$
(3,696
)
 
$
92,665
 
                                                 
Depreciation
   
1,230
     
1,044
     
     
2,605
     
     
4,879
 
Adjusted EBITDA
 
$
51,676
   
$
22,905
   
$
741
   
$
25,918
   
$
(3,696
)
 
$
97,544
 
                                                 
NOTE: Table above excludes certain intercompany allocations
 
 
 
 
 
 
 
 

 

j2 GLOBAL, INC.
RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES
THREE MONTHS ENDED JUNE 30, 2015
(UNAUDITED, IN THOUSANDS)

 
   
Cloud
   
Cloud
   
IP
   
Digital
             
   
Connect
   
Services
   
Licensing
   
Media
   
j2 Global, Inc.
   
Total
 
                                     
Revenues
                                   
GAAP Revenues
 
$
89,273
   
$
34,632
   
$
1,283
   
$
50,850
   
$
   
$
176,038
 
                                                 
Gross Profit
                                               
GAAP Gross Profit
 
$
75,139
   
$
24,290
   
$
1,283
   
$
45,832
   
$
   
$
146,544
 
Non-GAAP Adjustments:
                                               
Share-based Compensation
   
91
     
     
     
     
     
91
 
Acquisition Related Integration Costs
   
(27
)
   
     
     
     
     
(27
)
Amortization
   
122
     
544
     
     
     
     
666
 
Adjusted Non-GAAP Gross Profit
 
$
75,325
   
$
24,834
   
$
1,283
   
$
45,832
   
$
   
$
147,274
 
                                                 
Operating Profit
                                               
GAAP Operating Profit
 
$
39,430
   
$
6,345
   
$
(1,013
)
 
$
9,863
   
$
(4,559
)
 
$
50,066
 
Non-GAAP Adjustments:
                                               
Share-based Compensation
   
1,074
     
     
     
421
     
1,673
     
3,168
 
Acquisition Related Integration Costs
   
238
     
     
     
1,651
     
6
     
1,895
 
Amortization
   
4,552
     
6,341
     
1,894
     
5,448
     
     
18,235
 
Additional Tax Expense (Benefit) from Prior Years
   
2,533
     
     
     
     
     
2,533
 
Adjusted Non-GAAP Operating Profit
 
$
47,827
   
$
12,686
   
$
881
   
$
17,383
   
$
(2,880
)
 
$
75,897
 
                                                 
Depreciation
   
1,348
     
814
     
     
1,496
     
     
3,658
 
Adjusted EBITDA
 
$
49,175
   
$
13,500
   
$
881
   
$
18,879
   
$
(2,880
)
 
$
79,555
 
                                                 
NOTE: Table above excludes certain intercompany allocations