Verisign Reports Second Quarter 2016 Results
VeriSign, Inc. (NASDAQ: VRSN), a global leader in domain names and internet security, today reported financial results for the
second quarter of 2016.
Second Quarter GAAP Financial Results
VeriSign, Inc. and subsidiaries (“Verisign”) reported revenue of $286 million for the second quarter of 2016, up 9.1 percent
from the same quarter in 2015. Verisign reported net income of $113 million and diluted earnings per share (diluted “EPS”) of $0.87
for the second quarter of 2016, compared to net income of $93 million and diluted EPS of $0.70 for the same quarter in 2015. The
operating margin was 61.5 percent for the second quarter of 2016 compared to 56.7 percent for the same quarter in 2015.
Second Quarter Non-GAAP Financial Results
Verisign reported, on a non-GAAP basis, net income of $119 million and diluted EPS of $0.91 for the second quarter of 2016,
compared to net income of $99 million and diluted EPS of $0.74 for the same quarter in 2015. The non-GAAP operating margin was 65.4
percent for the second quarter of 2016 compared to 61.3 percent for the same quarter in 2015. A table reconciling the GAAP to the
non-GAAP results (which excludes items described below) is appended to this release.
“I’m pleased with the focus and discipline of our teams in delivering another quarter of solid financial performance,” commented
Jim Bidzos, Executive Chairman, President and Chief Executive Officer.
Financial Highlights
- Verisign ended the second quarter with cash, cash equivalents and marketable securities of $1.9
billion, a decrease of $8 million from year-end 2015.
- Cash flow from operations was $161 million for the second quarter of 2016, compared with $175 million
for the same quarter in 2015.
- Deferred revenues on June 30, 2016, totaled $988 million, an increase of $26 million from year-end
2015.
- During the second quarter, Verisign repurchased 1.7 million shares of its common stock for $150
million. At June 30, 2016, $766 million remained available and authorized under the current share repurchase program which has no
expiration.
- For purposes of calculating diluted EPS, the second quarter diluted share count included 21.9 million
shares related to subordinated convertible debentures, compared with 17.0 million shares for the same quarter in 2015. These
represent diluted shares and not shares that have been issued.
Business Highlights
- Verisign Registry Services added 0.78 million net new names during the second quarter, ending with
143.2 million .com and .net domain names in the domain name base, which represents a 7.3 percent increase over the base at the
end of the second quarter in 2015.
- In the second quarter, Verisign processed 8.6 million new domain name registrations for .com and
.net, as compared to 8.7 million for the same quarter in 2015.
- The final .com and .net renewal rate for the first quarter of 2016 was 74.4 percent compared with
73.4 percent for the same quarter in 2015. Renewal rates are not fully measurable until 45 days after the end of the
quarter.
- Verisign announces an increase in the annual fee for a .net domain name registration from $7.46 to
$8.20, effective Feb. 1, 2017, per its agreement with the Internet Corporation for Assigned Names and Numbers (ICANN).
Non-GAAP Financial Measures and Adjusted EBITDA
Verisign provides quarterly and annual financial statements that are prepared in accordance with generally accepted accounting
principles (GAAP). Along with this information, management typically discloses and discusses certain non-GAAP financial information
in quarterly earnings releases, on investor conference calls and during investor conferences and related events. This non-GAAP
financial information does not include the following types of financial measures that are included in GAAP: stock-based
compensation, unrealized gain/loss on the contingent interest derivative on the subordinated convertible debentures, and non-cash
interest expense. Non-GAAP net income is decreased by amounts accrued, if any, during the period for contingent interest payable
resulting from upside or downside triggers related to the subordinated convertible debentures and is adjusted for an income tax
rate of 26 percent which differs from the GAAP income tax rate.
On a quarterly basis, Verisign also provides Adjusted EBITDA. Adjusted EBITDA is a non-GAAP financial measure and is calculated
in accordance with the terms of the indentures governing Verisign’s 4.625% senior notes due 2023 and 5.25% senior notes due 2025.
Adjusted EBITDA refers to net income before interest, taxes, depreciation and amortization, stock-based compensation, unrealized
loss (gain) on the contingent interest derivative on the subordinated convertible debentures and unrealized (gain) loss on hedging
agreements.
Management believes that this non-GAAP financial data supplements the GAAP financial data by providing investors with additional
information that allows them to have a clearer picture of Verisign’s operations and financial performance and the comparability of
Verisign’s operating results from period to period. The presentation of this additional information is not meant to be considered
in isolation nor as a substitute for results prepared in accordance with GAAP.
The tables appended to this release include a reconciliation of the non-GAAP financial information to the comparable financial
information reported in accordance with GAAP for the given periods.
Today’s Conference Call
Verisign will host a live conference call today at 4:30 p.m. (EDT) to review the second quarter 2016 results. The call will be
accessible by direct dial at (888) 676-VRSN (U.S.) or (913) 312-1444 (international), conference ID: Verisign. A listen-only live
web cast of the conference call and accompanying slide presentation will also be available at https://investor.verisign.com. An audio archive of the call will be available at https://investor.verisign.com/events.cfm. This news release and the financial information discussed on today’s
conference call are available at https://investor.verisign.com.
About Verisign
Verisign, a global leader in domain names and internet security, enables internet navigation for many of the world’s most
recognized domain names and provides protection for websites and enterprises around the world. Verisign ensures the security,
stability and resiliency of key internet infrastructure and services, including the .com and .net domains and two of the internet’s
root servers, as well as performs the root zone maintainer function for the core of the internet’s Domain Name System (DNS).
Verisign’s Security Services include intelligence-driven Distributed Denial of Service Protection, iDefense Security Intelligence
and Managed DNS. To learn more about what it means to be Powered by Verisign, please visit Verisign.com.
VRSNF
Statements in this announcement other than historical data and information constitute forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933 as amended and Section 21E of the Securities Exchange Act of 1934 as amended.
These statements involve risks and uncertainties that could cause our actual results to differ materially from those stated or
implied by such forward-looking statements. The potential risks and uncertainties include, among others, whether the U.S.
Department of Commerce will approve any exercise by us of our right to increase the price per .com domain name, under certain
circumstances, the uncertainty of whether we will be able to demonstrate to the U.S. Department of Commerce that market conditions
warrant removal of the pricing restrictions on .com domain names and the uncertainty of whether we will experience other negative
changes to our pricing terms; the failure to renew key agreements on similar terms, or at all; new or existing governmental laws
and regulations in the U.S. or other applicable foreign jurisdictions; system interruptions; security breaches; attacks on the
internet by hackers, viruses, or intentional acts of vandalism; the uncertainty of the impact of the U.S. government’s transition
of oversight of key internet domain name functions (the Internet Assigned Numbers Authority (“IANA”) function) and the related root
zone maintainer function; changes in internet practices and behavior and the adoption of substitute technologies; the success or
failure of the evolution of our target markets; the operational and other risks from the introduction of new gTLDs by ICANN and our
provision of back-end registry services; the highly competitive business environment in which we operate; whether we can maintain
strong relationships with registrars and their resellers to maintain their marketing focus on our products and services;
challenging global economic conditions; economic and political risk associated with our international operations; our ability to
protect and enforce our rights to our intellectual property and ensure that we do not infringe on others’ intellectual property;
the outcome of legal or other challenges resulting from our activities or the activities of registrars or registrants, or
litigation generally; the impact of our new strategic initiatives, including our IDN gTLDs; whether we can retain and motivate our
senior management and key employees; the impact of unfavorable tax rules and regulations; and our ability to continue to reinvest
offshore our foreign earnings. More information about potential factors that could affect our business and financial results is
included in our filings with the SEC, including in our Annual Report on Form 10-K for the year ended Dec. 31, 2015, Quarterly
Reports on Form 10-Q and Current Reports on Form 8-K. Verisign undertakes no obligation to update any of the forward-looking
statements after the date of this announcement.
©2016 VeriSign, Inc. All rights reserved. VERISIGN, the VERISIGN logo, and other trademarks, service marks, and designs are
registered or unregistered trademarks of VeriSign, Inc. and its subsidiaries in the United States and in foreign countries. All
other trademarks are property of their respective owners.
|
VERISIGN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except par value)
(Unaudited)
|
|
|
|
|
|
June 30,
2016 |
|
|
December 31,
2015
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
170,966 |
|
|
|
$ |
228,659 |
|
Marketable securities |
|
|
|
1,736,030 |
|
|
|
|
1,686,771 |
|
Accounts receivable, net |
|
|
|
15,086 |
|
|
|
|
12,638 |
|
Other current assets |
|
|
|
22,573 |
|
|
|
|
39,856 |
|
Total current assets |
|
|
|
1,944,655 |
|
|
|
|
1,967,924 |
|
Property and equipment, net |
|
|
|
277,942 |
|
|
|
|
295,570 |
|
Goodwill |
|
|
|
52,527 |
|
|
|
|
52,527 |
|
Deferred tax assets |
|
|
|
13,205 |
|
|
|
|
17,361 |
|
Other long-term assets |
|
|
|
25,844 |
|
|
|
|
24,355 |
|
Total long-term assets |
|
|
|
369,518 |
|
|
|
|
389,813 |
|
Total assets |
|
|
$ |
2,314,173 |
|
|
|
$ |
2,357,737 |
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
$ |
144,361 |
|
|
|
$ |
188,171 |
|
Deferred revenues |
|
|
|
699,456 |
|
|
|
|
680,483 |
|
Subordinated convertible debentures, including contingent interest
derivative |
|
|
|
632,308 |
|
|
|
|
634,326 |
|
Total current liabilities |
|
|
|
1,476,125 |
|
|
|
|
1,502,980 |
|
Long-term deferred revenues |
|
|
|
288,232 |
|
|
|
|
280,859 |
|
Senior notes |
|
|
|
1,236,272 |
|
|
|
|
1,235,354 |
|
Deferred tax liabilities |
|
|
|
326,112 |
|
|
|
|
294,194 |
|
Other long-term tax liabilities |
|
|
|
114,762 |
|
|
|
|
114,797 |
|
Total long-term liabilities |
|
|
|
1,965,378 |
|
|
|
|
1,925,204 |
|
Total liabilities |
|
|
|
3,441,503 |
|
|
|
|
3,428,184 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
|
|
|
Preferred stock—par value $.001 per share; Authorized shares: 5,000; Issued and
outstanding shares: none |
|
|
|
— |
|
|
|
|
— |
|
Common stock—par value $.001 per share; Authorized shares: 1,000,000; Issued
shares:323,941 at June 30, 2016 and 322,990 at December 31, 2015; Outstanding shares:107,180 at June 30, 2016 and 110,072 at
December 31, 2015 |
|
|
|
324 |
|
|
|
|
323 |
|
Additional paid-in capital |
|
|
|
17,279,468 |
|
|
|
|
17,558,822 |
|
Accumulated deficit |
|
|
|
(18,404,933 |
) |
|
|
|
(18,625,599 |
) |
Accumulated other comprehensive loss |
|
|
|
(2,189 |
) |
|
|
|
(3,993 |
) |
Total stockholders’ deficit |
|
|
|
(1,127,330 |
) |
|
|
|
(1,070,447 |
) |
Total liabilities and stockholders’ deficit |
|
|
$ |
2,314,173 |
|
|
|
$ |
2,357,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
VERISIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Revenues |
|
|
$ |
286,466 |
|
|
|
$ |
262,539 |
|
|
|
$ |
568,342 |
|
|
|
$ |
520,961 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
48,753 |
|
|
|
|
48,221 |
|
|
|
|
99,335 |
|
|
|
|
96,574 |
|
Sales and marketing |
|
|
|
19,757 |
|
|
|
|
24,329 |
|
|
|
|
39,784 |
|
|
|
|
46,711 |
|
Research and development |
|
|
|
14,288 |
|
|
|
|
16,347 |
|
|
|
|
31,031 |
|
|
|
|
33,499 |
|
General and administrative |
|
|
|
27,401 |
|
|
|
|
24,677 |
|
|
|
|
55,158 |
|
|
|
|
50,975 |
|
Total costs and expenses |
|
|
|
110,199 |
|
|
|
|
113,574 |
|
|
|
|
225,308 |
|
|
|
|
227,759 |
|
Operating income |
|
|
|
176,267 |
|
|
|
|
148,965 |
|
|
|
|
343,034 |
|
|
|
|
293,202 |
|
Interest expense |
|
|
|
(28,859 |
) |
|
|
|
(28,503 |
) |
|
|
|
(57,663 |
) |
|
|
|
(50,520 |
) |
Non-operating income (loss), net |
|
|
|
1,709 |
|
|
|
|
3,201 |
|
|
|
|
4,830 |
|
|
|
|
(2,354 |
) |
Income before income taxes |
|
|
|
149,117 |
|
|
|
|
123,663 |
|
|
|
|
290,201 |
|
|
|
|
240,328 |
|
Income tax expense |
|
|
|
(35,907 |
) |
|
|
|
(30,652 |
) |
|
|
|
(69,535 |
) |
|
|
|
(59,079 |
) |
Net income |
|
|
|
113,210 |
|
|
|
|
93,011 |
|
|
|
|
220,666 |
|
|
|
|
181,249 |
|
Realized foreign currency translation adjustments, included in net income |
|
|
|
85 |
|
|
|
|
(291 |
) |
|
|
|
85 |
|
|
|
|
(291 |
) |
Unrealized gain on investments |
|
|
|
851 |
|
|
|
|
147 |
|
|
|
|
1,786 |
|
|
|
|
234 |
|
Realized gain on investments, included in net income |
|
|
|
(1 |
) |
|
|
|
(69 |
) |
|
|
|
(67 |
) |
|
|
|
(73 |
) |
Other comprehensive income (loss) |
|
|
|
935 |
|
|
|
|
(213 |
) |
|
|
|
1,804 |
|
|
|
|
(130 |
) |
Comprehensive income |
|
|
$ |
114,145 |
|
|
|
$ |
92,798 |
|
|
|
$ |
222,470 |
|
|
|
$ |
181,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
$ |
1.05 |
|
|
|
$ |
0.80 |
|
|
|
$ |
2.03 |
|
|
|
$ |
1.56 |
|
Diluted |
|
|
$ |
0.87 |
|
|
|
$ |
0.70 |
|
|
|
$ |
1.68 |
|
|
|
$ |
1.36 |
|
Shares used to compute earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
108,067 |
|
|
|
|
115,656 |
|
|
|
|
108,829 |
|
|
|
|
116,394 |
|
Diluted |
|
|
|
130,588 |
|
|
|
|
133,251 |
|
|
|
|
131,084 |
|
|
|
|
133,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VERISIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2016 |
|
|
2015 |
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
220,666 |
|
|
|
$ |
181,249 |
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
Depreciation of property and equipment |
|
|
|
29,417 |
|
|
|
|
31,620 |
|
Stock-based compensation |
|
|
|
22,891 |
|
|
|
|
22,129 |
|
Excess tax benefit associated with stock-based compensation |
|
|
|
(12,708 |
) |
|
|
|
(11,366 |
) |
Unrealized (gain) loss on contingent interest derivative on Subordinated Convertible
Debentures |
|
|
|
(971 |
) |
|
|
|
4,311 |
|
Payment of contingent interest |
|
|
|
(6,544 |
) |
|
|
|
(5,225 |
) |
Amortization of debt discount and issuance costs |
|
|
|
6,590 |
|
|
|
|
5,941 |
|
Other, net |
|
|
|
(1,414 |
) |
|
|
|
(1,099 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
(2,798 |
) |
|
|
|
(1,018 |
) |
Prepaid expenses and other assets |
|
|
|
15,430 |
|
|
|
|
7,369 |
|
Accounts payable and accrued liabilities |
|
|
|
(28,653 |
) |
|
|
|
(4,778 |
) |
Deferred revenues |
|
|
|
26,346 |
|
|
|
|
41,247 |
|
Net deferred income taxes and other long-term tax liabilities |
|
|
|
36,039 |
|
|
|
|
37,245 |
|
Net cash provided by operating activities |
|
|
|
304,291 |
|
|
|
|
307,625 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from maturities and sales of marketable securities |
|
|
|
2,056,607 |
|
|
|
|
1,283,367 |
|
Purchases of marketable securities |
|
|
|
(2,101,863 |
) |
|
|
|
(1,747,025 |
) |
Purchases of property and equipment |
|
|
|
(13,458 |
) |
|
|
|
(21,891 |
) |
Other investing activities |
|
|
|
206 |
|
|
|
|
(3,736 |
) |
Net cash used in investing activities |
|
|
|
(58,508 |
) |
|
|
|
(489,285 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock from option exercises and employee stock
purchase plans |
|
|
|
8,084 |
|
|
|
|
9,014 |
|
Repurchases of common stock |
|
|
|
(324,235 |
) |
|
|
|
(335,885 |
) |
Proceeds from borrowings, net of issuance costs |
|
|
|
— |
|
|
|
|
492,237 |
|
Excess tax benefit associated with stock-based compensation |
|
|
|
12,708 |
|
|
|
|
11,366 |
|
Net cash (used in) provided by financing activities |
|
|
|
(303,443 |
) |
|
|
|
176,732 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
|
(33 |
) |
|
|
|
606 |
|
Net decrease in cash and cash equivalents |
|
|
|
(57,693 |
) |
|
|
|
(4,322 |
) |
Cash and cash equivalents at beginning of period |
|
|
|
228,659 |
|
|
|
|
191,608 |
|
Cash and cash equivalents at end of period |
|
|
$ |
170,966 |
|
|
|
$ |
187,286 |
|
Supplemental cash flow disclosures: |
|
|
|
|
|
|
|
|
|
|
Cash paid for interest |
|
|
$ |
57,636 |
|
|
|
$ |
42,839 |
|
Cash paid for income taxes, net of refunds received |
|
|
$ |
13,994 |
|
|
|
$ |
14,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
VERISIGN, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2016 |
|
|
2015 |
|
|
|
Operating Income |
|
|
Net Income |
|
|
Operating Income |
|
|
Net Income |
GAAP as reported |
|
|
$ |
176,267 |
|
|
|
$ |
113,210 |
|
|
|
|
148,965 |
|
|
|
$ |
93,011 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
11,132 |
|
|
|
|
11,132 |
|
|
|
|
12,001 |
|
|
|
|
12,001 |
|
Unrealized loss (gain) on contingent interest derivative on the subordinated
convertible debentures |
|
|
|
|
|
|
|
|
94 |
|
|
|
|
|
|
|
|
|
(2,708 |
) |
Non-cash interest expense |
|
|
|
|
|
|
|
|
3,323 |
|
|
|
|
|
|
|
|
|
2,956 |
|
Contingent interest payable on subordinated convertible debentures |
|
|
|
|
|
|
|
|
(3,421 |
) |
|
|
|
|
|
|
|
|
(2,767 |
) |
Tax adjustment |
|
|
|
|
|
|
|
|
(5,758 |
) |
|
|
|
|
|
|
|
|
(3,965 |
) |
Non-GAAP |
|
|
$ |
187,399 |
|
|
|
$ |
118,580 |
|
|
|
$ |
160,966 |
|
|
|
$ |
98,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
$ |
286,466 |
|
|
|
|
|
|
|
|
$ |
262,539 |
|
|
|
|
|
|
Non-GAAP operating margin |
|
|
|
65.4 |
% |
|
|
|
|
|
|
|
|
61.3 |
% |
|
|
|
|
|
Diluted shares |
|
|
|
|
|
|
|
|
130,588 |
|
|
|
|
|
|
|
|
|
133,251 |
|
Diluted EPS, non-GAAP |
|
|
|
|
|
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
$ |
0.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2016 |
|
|
2015 |
|
|
|
Operating Income |
|
|
Net Income |
|
|
Operating Income |
|
|
Net Income |
GAAP as reported |
|
|
$ |
343,034 |
|
|
|
$ |
220,666 |
|
|
|
|
293,202 |
|
|
|
$ |
181,249 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
22,891 |
|
|
|
|
22,891 |
|
|
|
|
22,129 |
|
|
|
|
22,129 |
|
Unrealized (gain) loss on contingent interest derivative on the subordinated
convertible debentures |
|
|
|
|
|
|
|
|
(971 |
) |
|
|
|
|
|
|
|
|
4,311 |
|
Non-cash interest expense |
|
|
|
|
|
|
|
|
6,590 |
|
|
|
|
|
|
|
|
|
5,662 |
|
Contingent interest payable on subordinated convertible debentures |
|
|
|
|
|
|
|
|
(6,767 |
) |
|
|
|
|
|
|
|
|
(5,457 |
) |
Tax adjustment |
|
|
|
|
|
|
|
|
(11,571 |
) |
|
|
|
|
|
|
|
|
(10,334 |
) |
Non-GAAP |
|
|
$ |
365,925 |
|
|
|
$ |
230,838 |
|
|
|
$ |
315,331 |
|
|
|
$ |
197,560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
$ |
568,342 |
|
|
|
|
|
|
|
|
$ |
520,961 |
|
|
|
|
|
|
Non-GAAP operating margin |
|
|
|
64.4 |
% |
|
|
|
|
|
|
|
|
60.5 |
% |
|
|
|
|
|
Diluted shares |
|
|
|
|
|
|
|
|
131,084 |
|
|
|
|
|
|
|
|
|
133,546 |
|
Diluted EPS, non-GAAP |
|
|
|
|
|
|
|
$ |
1.76 |
|
|
|
|
|
|
|
|
$ |
1.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VERISIGN, INC.
RECONCILIATION OF NON-GAAP ADJUSTED EBITDA
(In thousands)
(Unaudited)
|
|
The following table reconciles GAAP net income to non-GAAP Adjusted EBITDA for the periods shown
below (in thousands):
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
2016 |
|
|
2015 |
Net Income |
|
|
$ |
113,210 |
|
|
|
$ |
93,011 |
|
Interest expense |
|
|
|
28,859 |
|
|
|
|
28,503 |
|
Income tax expense |
|
|
|
35,907 |
|
|
|
|
30,652 |
|
Depreciation and amortization |
|
|
|
14,550 |
|
|
|
|
15,873 |
|
Stock-based compensation |
|
|
|
11,132 |
|
|
|
|
12,001 |
|
Unrealized loss (gain) on contingent interest derivative on the subordinated
convertible debentures |
|
|
|
94 |
|
|
|
|
(2,708 |
) |
Unrealized (gain) loss on hedging agreements |
|
|
|
(994 |
) |
|
|
|
944 |
|
Non-GAAP Adjusted EBITDA |
|
|
$ |
202,758 |
|
|
|
$ |
178,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Four Quarters Ended
June 30, 2016
|
Net income |
|
|
|
414,653
|
|
Interest expense |
|
|
|
114,774
|
|
Income tax expense |
|
|
|
122,870
|
|
Depreciation and amortization |
|
|
|
59,288
|
|
Stock-based compensation |
|
|
|
46,837
|
|
Unrealized loss on contingent interest derivative on the subordinated convertible
debentures |
|
|
|
8,848
|
|
Unrealized gain on hedging agreements |
|
|
|
(825
|
) |
Non-GAAP Adjusted EBITDA |
|
|
$
|
766,445
|
|
|
|
|
|
|
|
|
VERISIGN, INC.
STOCK-BASED COMPENSATION CLASSIFICATION
(In thousands)
(Unaudited)
|
|
The following table presents the classification of stock-based compensation:
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Cost of revenues |
|
|
$ |
1,747 |
|
|
$ |
1,741 |
|
|
$ |
3,588 |
|
|
$ |
3,480 |
Sales and marketing |
|
|
|
1,457 |
|
|
|
1,818 |
|
|
|
3,090 |
|
|
|
3,117 |
Research and development |
|
|
|
1,587 |
|
|
|
1,691 |
|
|
|
3,290 |
|
|
|
3,412 |
General and administrative |
|
|
|
6,341 |
|
|
|
6,751 |
|
|
|
12,923 |
|
|
|
12,120 |
Total stock-based compensation expense |
|
|
$ |
11,132 |
|
|
$ |
12,001 |
|
|
$ |
22,891 |
|
|
$ |
22,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VeriSign, Inc.
Investor Relations:
David Atchley, 703-948-4643
datchley@verisign.com
or
Media Relations:
Deana Alvy, 703-948-4179
dalvy@verisign.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160728006394/en/