NEW YORK, Feb. 20, 2018 /PRNewswire/ -- LivePerson, Inc.
(NASDAQ: LPSN), a leading provider of cloud-based mobile and online business messaging, today announced financial results for the
fourth quarter ended December 31, 2017.
Highlights
Total revenue was $57.4 million for the fourth quarter of 2017, an increase of 2% as compared to
the same period last year. Within total revenue, business operations (B2B) revenue for the fourth quarter of 2017 was
$52.9 million and revenue from consumer operations was $4.5
million.
LivePerson signed 101 deals in the quarter, which includes the addition of 41 new customer contracts. Trailing-twelve-month
average revenue per enterprise and mid-market customer set a new record of greater than $220,000 in
the fourth quarter, up from approximately $200,000 in the prior year.
Leadership Additions
LivePerson today announced the hiring of Alex Spinelli as the Company's Global CTO. Mr.
Spinelli is joining LivePerson from Amazon.com, where he held the position Global Head of Alexa OS, and led the global
engineering organization behind one of the world's leading in-home, device-based virtual assistants. Previously, Alex was
Director of Product and Technology for Amazon Search, and held other leading technology roles at McCann WorldGroup, Thomson
Reuters and AXA. Alex will spearhead the continued globalization of our technology operations and oversee all current technology
centers and their leaders in Israel, Mannheim Germany, NYC, Atlanta and Mountain View, California.
LivePerson also announced today the successful conclusion of its CFO search with the selection of Chris Greiner. Mr. Greiner brings a strong record of accomplishment as a Chief Financial Officer, Chief
Operating Officer and Chief Product Officer, at both public and private companies. Mr. Greiner is a seasoned operational
executive who knows how to leverage platform technologies and big data, has a history of fueling high-margin growth, deep
international expertise and a strong M&A background. Mr. Greiner is joining LivePerson from Inovalon, a large, public
technology company that provides a cloud-based, data-analytics platform to the healthcare industry. Previously, Mr. Greiner held
senior financial roles at Computer Sciences Corp and IBM.
Both Alex Spinelli and Chris Greiner will be starting in
March.
"We are in the midst of one of the greatest transformations of the digital age, as businesses across the globe replace legacy
voice and IVR interactions with online and mobile messaging powered by AI-assisted bots and humans," said CEO, Robert LoCascio. "Our technology, expertise, customer references and scaled deployments establish LivePerson
as a clear leader in this greenfield market, and is fueling an influx of top talent from across the tech industry. Today's
announcements regarding our global CTO, the conclusion of our CFO search, and the recent addition of an elite team of
messaging-focused AI experts and engineers from BotCentral, are a few indicators of this favorable positioning."
"The fourth quarter marked an amazing end to 2017, highlighted by record contract signings and strong penetration of our
target customers and prospects. We are off to a solid start in 2018, as evidenced by our strategic expansion with Sky, and we are
now targeting a return to double-digit growth at the midpoint of our 2018 revenue guidance range. We've never been more excited
about the potential for LivePerson to fulfill its vision, and we will continue to invest in the product, partners and customer
events that will drive this significant opportunity."
Customer Expansion
During the fourth quarter, the Company signed contracts with the following new customers:
- A Fortune 100 apparel manufacturer and retailer
- One of the leading online travel agencies
- A global payment processing and cash management software provider
- A mobile-only bank operated by one of Europe's leading financial institutions
- One of Spain's leading telecommunications companies
The Company also expanded business with:
- An international TV and broadband company with more than 20 million subscribers
- Qantas, Australia's largest domestic and international airline
- One of the top 10 banks in the world
- A global hospitality & entertainment company
- A leading corporate travel services provider
Net Loss and Adjusted Net (Loss) Income
Net loss for the fourth quarter of 2017 was $3.7 million or $0.06
per share, as compared to a net loss of $9.6 million or $0.17 per
share in the fourth quarter of 2016. Adjusted net income for the fourth quarter of 2017 was $0.2
million or $0.00 per share, as compared to adjusted net income of $1.5 million or $0.03 per share in the fourth quarter of 2016. Adjusted net
(loss) income excludes amortization, stock-based compensation, restructuring costs, acquisition costs, other non-recurring
charges and the related income tax effect of these adjustments.
Net loss in the fourth quarter of 2017 includes charges of $2.9 million or $0.05 per share. These charges are comprised of $1.2 million of litigation fees,
$1.0 million of one-time CEO compensation payment, and $0.8 million
of severance. The net loss benefited from a non-recurring $2.5 million or $0.04 per share tax benefit stemming from enactment of the Tax Cut and Jobs Act, which reduced the U.S.
corporate tax rate to 21% from 34% and led to a revaluation of deferred tax liabilities. The fourth quarter 2016 net loss
included charges of $7.2 million or $0.13 per share. These charges
were comprised of $2.8 million of write down costs related to shutting down the legacy platform, a
$2.6 million write off relating to a previous investment and $1.8
million in litigation fees.
Adjusted EBITDA
Adjusted EBITDA for the fourth quarter of 2017 was $3.9 million or $0.07 per share, as compared to $5.3 million or $0.09 per share in the fourth quarter of 2016. Adjusted EBITDA excludes provision for (benefit from) income
taxes, other (income)/expense, net, depreciation and amortization, stock-based compensation, restructuring costs, acquisition
costs and other non-recurring charges.
A reconciliation of the non-GAAP financial measures to GAAP measures has been provided in the financial tables included in
this press release. An explanation of the non-GAAP financial measures and how they are calculated is included below under the
heading "Non-GAAP Financial Measures."
Cash and Cash Equivalents
The Company's cash balance was $57.6 million at December 31, 2017,
including $1.5 million of cash being used as collateral for foreign currency hedging instruments.
The Company generated approximately $10.3 million of cash from operations in 2017 and incurred
capital expenditures of approximately $17.4 million.
Financial Expectations
The Company expects that record contract signings in the fourth quarter of 2017, a solid start to 2018 and improving
retention, will lead to increased revenue in 2018. The Company is introducing a 2018 revenue guidance range of $237 million to $243 million, which at the midpoint, calls for a return to
double-digit growth.
Investments in product, partnerships and customer events will remain a priority, as the Company seeks to extend its industry
lead and capture share of a greenfield market opportunity. The Company anticipates continued leverage in gross margin and general
and administrative expenses, which will fund the key growth engines of sales and marketing and product development. At the
midpoint of its guided ranges the Company expects the 2018 pre-tax loss and adjusted EBITDA to each improve by 17% as compared to
2017.
The Company's detailed 2018 financial expectations are as follows:
First Quarter 2018
|
Guidance
|
Revenue (in millions)
|
$56.75 - $57.75
|
GAAP net loss per share
|
$(0.13) - $(0.11)
|
Diluted adjusted net income per share
|
$0.00 - $0.01
|
Diluted adjusted EBITDA per share
|
$0.06 - $0.07
|
Adjusted EBITDA (in millions)
|
$3.5 - $4.0
|
Fully diluted share count
|
58.5 million
|
Full Year 2018
|
Guidance
|
Revenue (in millions)
|
$237.0 - $243.0
|
GAAP net loss per share
|
$(0.35) - $(0.29)
|
Diluted adjusted net income per share
|
$0.07 - $0.10
|
Diluted adjusted EBITDA per share
|
$0.34 - $0.39
|
Adjusted EBITDA (in millions)
|
$20.0 - $23.0
|
Fully diluted share count
|
59.0 million
|
Other Full Year 2018 Assumptions
- Estimated non-recurring litigation expense of approximately $6.0 million ($0.11 per share)
- Amortization of purchased intangibles of approximately $3.0 million
- Stock-based compensation expense of approximately $12.5 million
- Depreciation of approximately $15.0 million
- Cash taxes paid of $2.0 million to $4.0 million. Adjusted tax
rate of approximately 25%. A GAAP tax liability of approximately $4.0 million
- Capital expenditures of approximately $14.5 million
Stock-Based Compensation
Included in the accompanying financial results are expenses related to stock-based compensation, as follows (in
thousands):
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Cost of revenue
|
$
|
147
|
|
|
$
|
87
|
|
|
$
|
448
|
|
|
$
|
429
|
|
Sales and marketing
|
516
|
|
|
579
|
|
|
2,500
|
|
|
2,515
|
|
General and administrative
|
1,633
|
|
|
752
|
|
|
3,691
|
|
|
3,304
|
|
Product development
|
545
|
|
|
718
|
|
|
2,305
|
|
|
3,488
|
|
Total
|
$
|
2,841
|
|
|
$
|
2,136
|
|
|
$
|
8,944
|
|
|
$
|
9,736
|
|
Amortization of Purchased Intangible Assets
Included in the accompanying financial results are expenses related to the amortization of purchased intangible assets, as
follows (in thousands):
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Cost of revenue
|
$
|
286
|
|
|
$
|
697
|
|
|
$
|
2,842
|
|
|
$
|
2,788
|
|
Amortization of purchased intangibles
|
428
|
|
|
931
|
|
|
1,840
|
|
|
3,885
|
|
Total
|
$
|
714
|
|
|
$
|
1,628
|
|
|
$
|
4,682
|
|
|
$
|
6,673
|
|
Supplemental Fourth Quarter 2017 Earnings Call Presentation
LivePerson will post a presentation providing supplemental information for the fourth quarter 2017 on the investor relations
section of the Company's web site at http://www.liveperson.com/company/ir .
Earnings Teleconference and Video Discussion Information
The Company will discuss its fourth quarter 2017 financial results during a teleconference today, February 20, 2018. To participate via telephone, callers should dial in five to ten minutes prior to the
5:00 p.m. Eastern start time; domestic callers (U.S. and Canada)
should dial 877-507-3684, while international callers should dial 928-328-1244, and both should reference the conference ID
"8299121." The conference call will also be simulcast live on the Internet and can be accessed by logging onto the investor
relations section of the Company's web site at http://www.liveperson.com/company/ir .
If you are unable to participate in the live call, the teleconference will be available for replay approximately two hours
after the call. To access the replay, call 855-859-2056 (U.S. and Canada) or 404-537-3406
(international); please reference the conference ID "8299121." A replay will also be available on the investor relations
section of the Company's web site at http://www.liveperson.com/about/ir .
About LivePerson
LivePerson makes life easier by transforming how people communicate with brands. LiveEngage, the Company's enterprise-class
platform, empowers consumers to stop wasting time on hold with 1-800 numbers, and instead message their favorite brands, just as
they do with friends and family. More than 18,000 businesses, including Adobe, Citibank, HSBC, EE, IBM, L'Oreal, Orange, PNC and
The Home Depot rely on the unparalleled intelligence, security and scalability of LiveEngage to reduce costs, increase lifetime
value and create meaningful connection with consumers.
For more information about LivePerson (NASDAQ: LPSN), please visit www.liveperson.com .
Non-GAAP Financial Measures
Investors are cautioned that the following financial measures used in this press release are defined as "non-GAAP financial
measures" by the Securities and Exchange Commission: adjusted EBITDA, or earnings/(loss) before provision for (benefit from)
income taxes, other (income)/expense, depreciation and amortization, stock-based compensation, restructuring costs, acquisition
costs and other non-recurring charges; and adjusted net income, or net income excluding amortization, stock-based compensation,
restructuring costs, acquisition costs, other non-recurring charges and the related income tax effect of these adjustments.
These measures may be different from non-GAAP financial measures used by other companies. The presentation of this financial
information, which is not prepared under any comprehensive set of accounting rules or principles, is not intended to be
considered in isolation. In addition, although we have provided a reconciliation of these measures to the nearest
comparable GAAP measures, they should not be construed as alternatives to any other measures of performance determined in
accordance with generally accepted accounting principles, or as indicators of our operating performance, liquidity or cash flows
generated by operating, investing and financing activities, as there may be significant factors or trends that they fail to
address. We present this financial information because we believe that it is helpful to some investors as a measure of our
performance. We caution investors that non-GAAP financial information, by its nature, departs from traditional accounting
conventions; accordingly, its use can make it difficult to compare our current results with our results from other reporting
periods and with the results of other companies.
A reconciliation of non-GAAP financial information to GAAP financial information is not a financial measure under generally
accepted accounting principles (GAAP). In addition, non-GAAP financial information should not be construed as an alternative to
any other measures of performance determined in accordance with GAAP, or as an indicator of our operating performance, liquidity
or cash flows generated by operating, investing and financing activities as there may be significant factors or trends that it
fails to address. We present non-GAAP financial information because we believe that it is helpful to some investors as one
measure of our operations.
Safe Harbor Provision
Statements in this press release regarding LivePerson that are not historical facts are forward-looking statements and are
subject to risks and uncertainties that could cause actual future events or results to differ materially from such
statements. Any such forward-looking statements, including but not limited to financial guidance, are made pursuant to the
safe harbor provisions of the Private Securities Litigation Reform Act of 1995. It is routine for our internal projections
and expectations to change as the quarter and year progress, and therefore it should be clearly understood that the internal
projections and beliefs upon which we base our expectations may change. Although these expectations may change, we are
under no obligation to inform you if they do. Actual events or results may differ materially from those contained in the
projections or forward-looking statements. Some of the factors that could cause actual results to differ materially from
the forward-looking statements contained herein include, without limitation: potential fluctuations in our quarterly revenue and
operating results; competition in the market for digital engagement technology; our ability to retain existing clients and
attract new clients; potential adverse impact due to foreign currency exchange rate fluctuations; privacy concerns relating to
the Internet that could result in new legislation or negative public perception; risks related to new regulatory or other legal
requirements that could materially impact our business; our ability to effectively operate on mobile devices; failures or
security breaches in our services, those of our third party providers, or in the websites of our customers; risks related to
industry-specific regulation and unfavorable industry-specific laws, regulations or interpretive positions; the adverse effect
that the global economic downturn may have on our business and results of operations; economic conditions and regulatory changes
caused by the United Kingdom's likely exit from the European Union; our ability to retain key
personnel, attract new personnel and to manage staff attrition; risks related to the ability to successfully integrate past or
potential future acquisitions; additional regulatory requirements, tax liabilities, currency exchange rate fluctuations and other
risks as we expand internationally and/or as we expand into direct-to-consumer services; risks related to the regulation or
possible misappropriation of personal information belonging to our customers' Internet users; potential failure to meeting
service level commitments to certain customers; technology systems beyond our control and technology-related defects that could
disrupt the LivePerson services; risks related to protecting our intellectual property rights or potential infringement of the
intellectual property rights of third parties; legal liability and/or negative publicity for the services provided to consumers
via our technology platforms; errors, failures or "bugs" in our products may be difficult to correct; increased allowances for
doubtful accounts as a result of an increasing amount of receivables due from customers with greater credit risk; payment-related
risks; delays in our implementation cycles; impairments to goodwill that result in significant charges to earnings; risks
associated with the recent volatility in the capital markets; our ability to secure additional financing to execute our business
strategy; our ability to license necessary third party software for use in our products and services, and our ability to
successfully integrate third party software; our ability to maintain our reputation; risks related to our recognition of revenue
from subscriptions; our lengthy sales cycles; risks related to our operations in Israel, and the
civil and political unrest in that region; changes in accounting principles generally accepted in the
United States; risks associated with our current or any future stock repurchase programs, including whether such programs
will enhance long-term stockholder value, and whether such stock repurchases could increase the volatility of the price of our
common stock and diminish our cash reserves; natural catastrophic events and interruption to our business by man-made problems;
the high volatility of our stock price; and risks related to our common stock being traded on more than one securities exchange.
This list is intended to identify only certain of the principal factors that could cause actual results to differ from those
discussed in the forward-looking statements. Readers are referred to the reports and documents filed from time to time by
us with the Securities and Exchange Commission for a discussion of these and other important factors that could cause actual
results to differ from those discussed in forward-looking statements.
LivePerson, Inc.
Condensed Consolidated Statements of Operations
(In Thousands, Except Share and Per Share Data)
Unaudited
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Revenue
|
|
|
|
$
|
57,390
|
|
|
$
|
56,117
|
|
|
$
|
218,876
|
|
|
$
|
222,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
14,749
|
|
|
14,951
|
|
|
58,205
|
|
|
63,161
|
|
|
Sales and marketing
|
|
24,210
|
|
|
21,698
|
|
|
90,905
|
|
|
89,529
|
|
|
General and administrative
|
|
12,596
|
|
|
13,288
|
|
|
43,124
|
|
|
43,046
|
|
|
Product development
|
|
11,023
|
|
|
10,770
|
|
|
40,034
|
|
|
40,198
|
|
|
Restructuring costs
|
|
279
|
|
|
2,753
|
|
|
2,594
|
|
|
2,369
|
|
|
Amortization of purchased intangibles
|
|
428
|
|
|
931
|
|
|
1,840
|
|
|
3,885
|
|
|
Total cost and
expenses
|
|
63,285
|
|
|
64,391
|
|
|
236,702
|
|
|
242,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
(5,895)
|
|
|
(8,274)
|
|
|
(17,826)
|
|
|
(19,409)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income, net
|
|
(276)
|
|
|
(395)
|
|
|
136
|
|
|
(530)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before (benefit from) provision for income taxes
|
|
(6,171)
|
|
|
(8,669)
|
|
|
(17,690)
|
|
|
(19,939)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
(2,499)
|
|
|
896
|
|
|
501
|
|
|
5,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(3,672)
|
|
|
$
|
(9,565)
|
|
|
$
|
(18,191)
|
|
|
$
|
(25,873)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share of common stock:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.06)
|
|
|
$
|
(0.17)
|
|
|
$
|
(0.32)
|
|
|
$
|
(0.46)
|
|
|
Diluted
|
|
|
$
|
(0.06)
|
|
|
$
|
(0.17)
|
|
|
$
|
(0.32)
|
|
|
$
|
(0.46)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used to compute net loss per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
56,965,111
|
|
|
55,861,872
|
|
|
56,358,017
|
|
|
56,063,777
|
|
|
Diluted
|
|
|
56,965,111
|
|
|
55,861,872
|
|
|
56,358,017
|
|
|
56,063,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LivePerson, Inc.
Reconciliation of Non-GAAP Financial Information to GAAP
(In Thousands, Except Share and Per Share Data)
Unaudited
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Reconciliation of Adjusted EBITDA (1):
|
|
|
|
|
|
|
|
GAAP net loss
|
|
$
|
(3,672)
|
|
|
$
|
(9,565)
|
|
|
$
|
(18,191)
|
|
|
$
|
(25,873)
|
|
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangibles
|
|
714
|
|
|
1,628
|
|
|
4,682
|
|
|
6,673
|
|
|
|
|
Stock-based compensation
|
|
2,841
|
|
|
2,136
|
|
|
8,944
|
|
|
9,736
|
|
|
|
|
Depreciation
|
|
3,340
|
|
|
2,566
|
|
|
12,358
|
|
|
12,011
|
|
|
|
|
Other non-recurring costs
|
|
2,650
|
|
(2)
|
4,450
|
|
(4)
|
7,648
|
|
(3)
|
7,818
|
|
(5)
|
|
|
Restructuring costs
|
|
279
|
|
(6)
|
2,753
|
|
(8)
|
2,594
|
|
(7)
|
2,369
|
|
(9)
|
|
|
(Benefit from) provision for income taxes
|
|
(2,499)
|
|
|
896
|
|
|
501
|
|
|
5,934
|
|
|
|
|
Other expense (income), net
|
|
276
|
|
|
395
|
|
|
(136)
|
|
|
530
|
|
|
Adjusted EBITDA (1)
|
|
$
|
3,929
|
|
|
$
|
5,259
|
|
|
$
|
18,400
|
|
|
$
|
19,198
|
|
|
Diluted adjusted EBITDA per common share
|
|
$
|
0.07
|
|
|
$
|
0.09
|
|
|
$
|
0.32
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in diluted adjusted EBITDA per common
share
|
|
58,139,767
|
|
|
56,248,070
|
|
|
57,034,448
|
|
|
56,354,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Income (Loss): (11)
|
|
|
|
|
|
|
|
Pre-tax GAAP loss (11)
|
|
$
|
(6,171)
|
|
|
$
|
(8,669)
|
|
|
$
|
(17,690)
|
|
|
$
|
(19,939)
|
|
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangibles
|
|
714
|
|
|
1,628
|
|
|
4,682
|
|
|
6,673
|
|
|
|
|
Stock-based compensation
|
|
2,841
|
|
|
2,136
|
|
|
8,944
|
|
|
9,736
|
|
|
|
|
Other non-recurring costs
|
|
2,650
|
|
(2)
|
4,450
|
|
(4)
|
7,648
|
|
(3)
|
8,134
|
|
(10)
|
|
|
Restructuring costs
|
|
279
|
|
(6)
|
2,753
|
|
(8)
|
2,594
|
|
(7)
|
2,369
|
|
(9)
|
Pre-tax GAAP adjusted net income
|
|
313
|
|
|
2,298
|
|
|
6,178
|
|
|
6,973
|
|
|
|
|
Income tax effect of non-GAAP Items (11)
|
|
(110)
|
|
|
(804)
|
|
|
(2,163)
|
|
|
(2,441)
|
|
|
Adjusted net income
|
|
$
|
203
|
|
|
$
|
1,494
|
|
|
$
|
4,015
|
|
|
$
|
4,532
|
|
|
Diluted adjusted net income per common share
|
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in diluted adjusted net income per common
share
|
|
58,139,767
|
|
|
56,248,070
|
|
|
57,034,448
|
|
|
56,354,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Earnings/(loss) before provision for (benefit from)
income taxes, other (income)/expense, net, depreciation and amortization, stock-based
compensation, restructuring costs, acquisition costs and other non-recurring charges.
|
(2) Includes litigation costs of $1.2 million, CEO one-time
compensation payment of $1.0 million and CFO Severance of $0.5 million for the
three months ended December 31, 2017.
|
(3) Includes litigation costs of $6.2 million, CEO one-time
compensation payment of $1.0 million and CFO Severance of $0.5 million for the
twelve months ended December 31, 2017.
|
(4) Includes write off of technology licenses of $2.6 million
and litigation costs of $1.8 million for the three months ended December 31, 2016.
|
(5) Includes litigation costs of $4.7 million, write off of
technology licenses of $2.6 million, and severance costs of $0.5 million for the twelve
months ended December 31, 2016.
|
(6) Includes severance costs of $0.3 million for the three
months ended December 31, 2017.
|
(7) Includes wind down costs of legacy platform of $1.9 million
and severance costs of $0.7 million for the twelve months ended December 31,
2017.
|
(8) Includes severance costs of $1.6 million and wind down costs
of legacy platform of $1.2 million for the three months ended December 31,
2016.
|
(9) Includes severance costs of $1.6 million, wind down costs of
legacy platform of $1.2 million and a benefit of $0.4 million of cash collected on
previously written off bad debt for the twelve months ended December 31, 2016.
|
(10) Includes litigation costs of $4.7 million, write off
of technology licenses of $2.6 million, severance costs of $0.5 million, and write off of
office facility depreciation of $0.3 million for the twelve months ended December 31, 2016.
|
(11) During 2017, the Company updated the methodology for
calculating adjusted net income. In 2016, the Company incorporated the GAAP tax
rate into the calculation, whereas in 2017, the Company now starts the calculation with GAAP pre-tax (loss) income, then
adds back
amortization, stock-based compensation, other non-recurring, restructuring, and then applies a standardized 35% long-term
projected tax rate.
The prior period, December 31, 2016, was adjusted to conform to the current period presentation. A full reconciliation of
2016 adjusted net
income under the historical and updated methodologies is available on the Supplemental Fourth Quarter Earnings
Presentation that you may
find on the investor relations section of the Company's web site at http://www.liveperson.com/company/ir.
|
LivePerson, Inc.
Reconciliation of Non-GAAP Financial Information to GAAP - (continued)
(In Thousands)
Unaudited
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Reconciliation of Net Cash Provided By Operating Activities:
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
$
|
3,929
|
|
|
$
|
5,259
|
|
|
$
|
18,400
|
|
|
$
|
19,198
|
|
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities
|
|
3,333
|
|
|
3,147
|
|
|
(7,092)
|
|
|
9,528
|
|
|
|
|
Provision for doubtful accounts
|
|
532
|
|
|
591
|
|
|
1,895
|
|
|
1,831
|
|
|
|
|
Benefit from (provision for) income taxes
|
|
2,499
|
|
|
(896)
|
|
|
(501)
|
|
|
(5,934)
|
|
|
|
|
Deferred income taxes
|
|
(3,206)
|
|
|
304
|
|
|
(2,383)
|
|
|
467
|
|
|
|
|
Amortization of tenant allowance
|
|
(41)
|
|
|
—
|
|
|
(166)
|
|
|
—
|
|
|
|
|
Other (expense) income, net
|
|
(276)
|
|
|
(395)
|
|
|
136
|
|
|
(530)
|
|
|
Net cash provided by operating activities
|
|
$
|
6,770
|
|
|
$
|
8,010
|
|
|
$
|
10,289
|
|
|
$
|
24,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Earnings/(loss) before provision for (benefit from)
income taxes, other (income)/expense, net, depreciation and amortization, stock-based
compensation, restructuring costs, acquisition costs and other non-recurring charges.
|
LivePerson, Inc.
Reconciliation of Projected Non-GAAP Financial Information to GAAP
(In Thousands)
Unaudited
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
March 31, 2018
|
|
December 31, 2018
|
Reconciliation of Projected Adjusted EBITDA: (1)
|
|
|
|
|
Net loss in accordance with GAAP
|
|
$(7,400) - $(6,400)
|
|
$(20,300) - $(16,700)
|
|
Add/(less):
|
|
|
|
|
|
Amortization of purchased intangibles
|
|
700
|
|
3,000
|
|
Stock-based compensation
|
|
1,800
|
|
12,500
|
|
Depreciation
|
|
3,400
|
|
14,700
|
|
Other non-recurring costs
|
|
1,500
|
|
6,000
|
|
Provision for income taxes
|
|
3,400 - 3,000
|
|
4,200 - 3,600
|
Adjusted EBITDA
|
|
$3,500 - $4,000
|
|
$20,000 - $23,000
|
|
|
|
|
|
|
Reconciliation of Projected Adjusted Net Income (Loss):
(1)
|
|
|
|
|
Pre-tax loss in accordance with GAAP
|
|
$(4,000) - $(3,500)
|
|
$(16,100) - $(13,100)
|
|
Add/(less):
|
|
|
|
|
|
Amortization of purchased intangibles
|
|
700
|
|
3,000
|
|
Stock-based compensation
|
|
1,800
|
|
12,500
|
|
Other non-recurring costs
|
|
1,500
|
|
6,000
|
Pre-tax adjusted income
|
100 - 600
|
|
5,300- 8,300
|
|
Non-GAAP income tax effect
|
|
0 - 100
|
|
(1,300) - (2,100)
|
Adjusted net income
|
|
$100 - $400
|
|
$4,000 - $6,200
|
|
|
|
|
|
|
(1)
|
Certain items may not total due to rounding.
|
|
|
|
|
LivePerson, Inc.
Condensed Consolidated Balance Sheets
(In Thousands)
Unaudited
|
|
|
|
|
|
|
December 31,
2017
|
|
December 31,
2016
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
Cash and cash equivalents
|
$
|
56,115
|
|
|
$
|
50,889
|
|
|
Cash held as collateral
|
1,451
|
|
|
3,962
|
|
|
Accounts receivable, net
|
37,926
|
|
|
31,823
|
|
|
Prepaid expenses and other current assets
|
7,352
|
|
|
5,477
|
|
|
Total current
assets
|
102,844
|
|
|
92,151
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
34,705
|
|
|
28,397
|
|
|
Intangibles, net
|
12,366
|
|
|
16,510
|
|
|
Goodwill
|
80,531
|
|
|
80,245
|
|
|
Deferred tax assets, net
|
753
|
|
|
773
|
|
|
Other assets
|
1,600
|
|
|
1,562
|
|
|
Total
assets
|
$
|
232,799
|
|
|
$
|
219,638
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
Accounts payable
|
$
|
5,481
|
|
|
$
|
7,288
|
|
|
Accrued expenses and other current liabilities
|
48,011
|
|
|
40,250
|
|
|
Deferred revenue
|
35,563
|
|
|
27,145
|
|
|
Total current
liabilities
|
89,055
|
|
|
74,683
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
915
|
|
|
3,332
|
|
|
Other liabilities
|
2,766
|
|
|
3,147
|
|
|
Total
liabilities
|
92,736
|
|
|
81,162
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
Total stockholders' equity
|
140,063
|
|
|
138,476
|
|
|
Total
liabilities and stockholders' equity
|
$
|
232,799
|
|
|
$
|
219,638
|
|
Investor contact:
Matthew Kempler
212-609-4214
mkempler@liveperson.com
View original content with multimedia:http://www.prnewswire.com/news-releases/liveperson-announces-fourth-quarter-2017-financial-results-300601450.html
SOURCE LivePerson, Inc.