85.12 -1.85 -2.13% Volume: 807,037 December 14, 2018

LogMeIn Announces Third Quarter 2018 Results

Oct 25, 2018

Renewal Rates Rebound; Raises Full Year Outlook

BOSTON, Oct. 25, 2018 (GLOBE NEWSWIRE) -- LogMeIn, Inc. (NASDAQ: LOGM), a leading provider of cloud-based connectivity, today announced its results for the third quarter ended September 30, 2018.

Third quarter 2018 highlights include:

  • GAAP revenue was $308.9 million and non-GAAP revenue was $309.6 million
  • GAAP net income was $12.7 million or $0.24 per diluted share and non-GAAP net income was $72.9 million or $1.40 per diluted share
  • EBITDA was $93.9 million or 30.4% of GAAP revenue and Adjusted EBITDA was $115.2 million or 37.2% of non-GAAP revenue
  • Cash flow from operations was $73.7 million or 23.8% of non-GAAP revenue, and adjusted cash flow from operations was $83.5 million or 27.0% of non-GAAP revenue
  • Total GAAP deferred revenue was $373.3 million
  • The Company closed the quarter with cash and cash equivalents of $167.6 million and $200.0 million of borrowings under its existing credit agreement

“LogMeIn had a strong quarter as we saw positive early results from the steps we took to improve the performance of our Communications & Collaboration business which had renewal rates return to historical levels,” said Bill Wagner, President and CEO of LogMeIn.  “We were also pleased by the continued momentum across all of our key growth areas, including Customer Engagement, Identity, and Unified Communications, where early results from a bundled Jive + GoToMeeting offering are helping to drive higher account penetration and increased revenue per customer.”

Business Outlook
Based on information available as of October 25, 2018, the Company is issuing guidance for the fourth quarter 2018 and fiscal year 2018. 

Fourth Quarter 2018:  The Company expects fourth quarter non-GAAP revenue to be in the range of $306 million to $307 million.  The Company expects fourth quarter GAAP revenue to be in the range of $305 million to $306 million.  Non-GAAP revenue adds back $1 million for the impact of an acquisition accounting adjustment recorded to reduce acquired deferred revenue to the fair value of the remaining obligation.

EBITDA is expected to be in the range of $93 million to $94 million, or approximately 31% of GAAP revenue.  Adjusted EBITDA is expected to be in the range of $115 million to $116 million, or approximately 38% of non-GAAP revenue. 

Non-GAAP net income is expected to be in the range of $72 million to $73 million, or $1.41 to $1.42 per diluted share.  Non-GAAP net income adds back the non-GAAP revenue adjustment described above and excludes an estimated $18 million in stock-based compensation expense, $4 million in acquisition and litigation-related costs, $62 million of amortization expense of acquired intangible assets, and includes $1 million of amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value, as well as the income tax effect of the above items.

Non-GAAP net income for the fourth quarter assumes an effective tax rate of approximately 25% and GAAP net income assumes a tax provision of $8 million for the fourth quarter. Non-GAAP and GAAP net income per diluted share is based on an estimated 51.7 million fully-diluted weighted average shares outstanding. 

Including stock-based compensation expense, acquisition-related costs and amortization, litigation-related expense, and excluding the acquisition accounting adjustments to revenue and amortization expense, the Company expects to report GAAP net income in the range of $5 million to $6 million, or $0.10 to $0.11 per diluted share. 

Fiscal year 2018:  The Company expects full year 2018 non-GAAP revenue to be in the range of $1.203 billion to $1.204 billion.  The Company expects full year 2018 GAAP revenue to be in the range of $1.199 billion to $1.200 billion.  Non-GAAP revenue adds back $4 million for the impact of an acquisition accounting adjustment recorded to reduce acquired deferred revenue to the fair value of the remaining obligation.

EBITDA is expected to be in the range of $382 million to $383 million, or approximately 32% of GAAP revenue.  Adjusted EBITDA is expected to be in the range of $442 million to $443 million, or approximately 37% of non-GAAP revenue.

Non-GAAP net income is expected to be in the range of $280 million to $281 million, or $5.33 to $5.34 per diluted share.  Non-GAAP net income adds back the non-GAAP revenue adjustment described above and excludes an estimated $67 million in stock-based compensation expense, $23 million in acquisition and litigation-related costs, $245 million of amortization expense of acquired intangible assets, a $34 million pre-tax gain associated with the disposition of a non-core asset and includes $8 million of amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value, as well as the income tax effect of the above items and discrete tax items.

Non-GAAP net income for the fiscal year assumes an effective tax rate of approximately 25% and GAAP net income for the fiscal year assumes an effective tax rate of approximately 29%.  Non-GAAP and GAAP net income per diluted share is based on an estimated 52.5 million fully-diluted weighted average shares outstanding. 

Including stock-based compensation expense, acquisition-related costs and amortization, litigation-related expense, and excluding the acquisition accounting adjustments to revenue and amortization expense, the Company expects to report GAAP net income in the range of $54 million to $55 million, or $1.03 to $1.04 per diluted share.      

Dividend
In accordance with its previously announced capital return plan, the Company will pay a $0.30 per share dividend on November 30, 2018 to stockholders of record as of November 14, 2018.  The Company currently has approximately 51.2 million shares of common stock outstanding.

Conference Call Information for Today, Thursday, October 25, 2018
The Company will host a corresponding conference call and live webcast at 5:00 p.m. Eastern Time today.  To access the conference call, dial 855-719-5007 and enter passcode 5646346.  A live webcast will be available on the Investor Relations section of the Company’s corporate website at https://www.logmeininc.com and via replay beginning approximately two hours after the completion of the call until the Company’s announcement of its financial results for the next quarter.  An audio replay of the call will also be available to investors beginning at approximately 8:00 p.m. Eastern Time on October 25, 2018 until 8:00 p.m. Eastern Time on November 1, 2018, by dialing 719-457-0820 and entering passcode 5646346.

Non-GAAP Financial Measures

This press release contains non-GAAP financial measures including non-GAAP revenue, EBITDA, EBITDA margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP operating income, non-GAAP income before provision for income taxes, non-GAAP provision for income taxes, non-GAAP net income, non-GAAP net income per diluted share and adjusted cash flow from operations.

  • Non-GAAP revenue is GAAP revenue excluding the impact of fair value acquisition accounting adjustment on acquired deferred revenue.  
  • EBITDA is GAAP net income excluding provision for income taxes, interest income, interest expense, and other (expense) income, net, and depreciation and amortization. 
  • EBITDA margin is calculated by dividing EBITDA by revenue. 
  • Adjusted EBITDA is EBITDA excluding the impact of fair value acquisition accounting adjustment on acquired deferred revenue, acquisition-related costs, gain on disposition of non-core assets, stock-based compensation expense, and litigation related expense.  
  • Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by non-GAAP revenue, or GAAP revenue if not different.  
  • Non-GAAP operating income excludes the impact of fair value acquisition accounting adjustment on acquired deferred revenue, acquisition related costs and amortization, gain on disposition of non-core assets, stock-based compensation expense, and litigation-related expense and includes amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value.
  • Non-GAAP provision for income taxes excludes the tax impact of the fair value acquisition accounting adjustment on acquired deferred revenue, acquisition-related costs and amortization, gain on disposition of non-core assets, stock-based compensation expense, litigation-related expense, discrete integration related tax impacts, and the tax impact related to the enactment of the U.S. Tax Cuts and Jobs Act of 2017, and includes the tax impact of amortization expense for GoTo’s internally capitalized software development costs that were adjusted in acquisition accounting to fair value.
  • Non-GAAP net income and non-GAAP net income per diluted share reflects the adjustments noted in non-GAAP operating income and non-GAAP provision for income taxes above.
  • Adjusted cash flow from operations excludes acquisition, disposition and litigation related payments.

The exclusion of certain expenses in the calculation of non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. We anticipate excluding these expenses in the future presentation of our non-GAAP financial measures. The Company believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company's financial condition and results of operations. The Company's management uses these non-GAAP measures to compare the Company's performance to that of prior periods and uses these measures in financial reports prepared for management and the Company's board of directors. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company's financial measures with other software-as-a-service companies, many of which present similar non-GAAP financial measures to investors. The Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant elements that are required by GAAP to be recorded in the Company's financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management in determining these non-GAAP financial measures. In order to compensate for these limitations, management of the Company presents its non-GAAP financial measures in connection with its GAAP results. The Company urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, and not to rely on any single financial measure to evaluate the Company's business. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP measures used in this press release are included in this release.

About LogMeIn, Inc.
LogMeIn, Inc. (NASDAQ:LOGM) simplifies how people connect with each other and the world around them to drive meaningful interactions, deepen relationships, and create better outcomes for individuals and businesses. One of the world’s top 10 public SaaS companies, and a market leader in communication & conferencing, identity & access, and customer engagement & support solutions, LogMeIn has millions of customers spanning virtually every country across the globe. LogMeIn is headquartered in Boston with additional locations in North and South America, Europe, Asia and Australia.

Cautionary Language Concerning Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding the improved performance of the Company’s Communications and Collaboration business and its renewal rates, the performance of the Company’s key growth areas, including Customer Engagement, Identity and Unified Communications and the Company's financial guidance for fiscal year 2018 and the fourth quarter of 2018. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as "expect," "anticipate," "should," "believe," "hope," "target," "project," "goals," "estimate," "potential," "predict," "may," "will," "might," "could," "intend," variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond the Company's control.  The Company's actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, customer adoption of the Company's solutions, the Company’s ability to execute on its strategic initiatives, the Company’s ability to integrate acquired products or companies, the Company's ability to attract new customers and retain existing customers, adverse economic conditions in general and adverse economic conditions specifically affecting the markets in which the Company operates, the effectiveness of the Company’s cybersecurity measures, the Company's ability to continue to promote and maintain its brand in a cost-effective manner, the Company's ability to compete effectively, the Company's ability to develop and introduce new products and add-ons or enhancements to existing products, the Company's ability to manage growth, the Company's ability to attract and retain key personnel, the Company's ability to protect its intellectual property and other proprietary rights, the result of any pending litigation including intellectual property litigation, and other risks detailed in the Company's other publicly available filings with the Securities and Exchange Commission. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent the Company's views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change. The Company undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to the date of this press release.

LogMeIn is a registered trademark of LogMeIn, Inc. in the US and other countries around the world.


 

Contact Information:
Investors
Rob Bradley   
LogMeIn, Inc.
781-897-1301
rbradley@LogMeIn.com

Press
Craig VerColen
LogMeIn, Inc.
781-897-0696
Press@LogMeIn.com

 

LogMeIn, Inc.
Condensed Consolidated Balance Sheets (unaudited)
(In thousands)
         
    December 31,   September 30,
      2017       2018  
         
ASSETS
Current assets:        
  Cash and cash equivalents   $     252,402      $     167,626   
  Accounts receivable, net        93,949          87,673   
  Prepaid expenses and other current assets        52,473          61,926   
  Total current assets       398,824          317,225   
Property and equipment, net       92,154          92,866   
Restricted cash, net of current portion       1,795          1,825   
Intangibles, net       1,149,597          1,119,867   
Goodwill       2,208,725          2,404,279   
Other assets       6,483          38,006   
Deferred tax assets       530          719   
  Total assets   $     3,858,108      $     3,974,787   
         
LIABILITIES AND EQUITY
Current liabilities:        
  Accounts payable   $     22,232      $     36,658   
  Accrued liabilities       82,426          112,210   
  Deferred revenue, current portion       340,570          364,867   
  Total current liabilities       445,228          513,735   
Long-term debt       -          200,000   
Deferred revenue, net of current portion       6,735          8,455   
Deferred tax liabilities       221,407          218,396   
Other long-term liabilities       20,997          25,465   
  Total liabilities       694,367          966,051   
Equity:        
  Common stock       560          567   
  Additional paid-in capital       3,276,891          3,300,815   
  Accumulated earnings        50,445          73,957   
  Accumulated other comprehensive income        15,570          5,790   
  Treasury stock       (179,725 )       (372,393 )
  Total equity       3,163,741          3,008,736   
Total liabilities and equity   $     3,858,108      $     3,974,787   
         

 

LogMeIn, Inc.
Condensed Consolidated Statements of Operations (unaudited)
(In thousands, except per share data)
               
  Three Months Ended September 30,   Nine Months Ended September 30,
    2017       2018       2017       2018  
               
Revenue  $     269,267      $     308,927      $     713,750      $     893,794   
Cost of revenue     55,605          72,853          147,780          208,628   
  Gross profit     213,662          236,074          565,970          685,166   
Operating expenses:              
  Research and development     42,603          42,220          116,435          129,256   
  Sales and marketing     89,379          95,041          258,616          282,599   
  General and administrative     37,906          37,441          120,460          111,990   
  Gain on disposition of assets     -          -          -          (33,910 )
  Amortization of acquired intangibles     36,613          44,268          97,187          128,698   
  Total operating expenses     206,501          218,970          592,698          618,633   
Income (loss) from operations     7,161          17,104          (26,728 )       66,533   
  Interest income     405          293          924          1,335   
  Interest expense     (294 )       (2,033 )       (1,088 )       (4,213 )
  Other income (expense), net     51          (77 )       (27 )       (403 )
Income (loss) before income taxes     7,323          15,287          (26,919 )       63,252   
(Provision for) benefit from income taxes     2,597          (2,570 )       33,121          (14,269 )
Net income (loss) $     9,920      $     12,717      $     6,202      $     48,983   
               
Net income (loss) per share:              
  Basic $     0.19      $     0.25      $     0.12      $     0.94   
  Diluted $     0.19      $     0.24      $     0.12      $     0.93   
Weighted average shares outstanding:              
  Basic     52,706          51,652          49,697          52,090   
  Diluted     53,606          52,066          50,735          52,829   
               

 

LogMeIn, Inc.
Calculation of Non-GAAP Revenue (unaudited)
                     
      Three Months Ended September 30,   Nine Months Ended September 30,  
        2017       2018       2017       2018    
        (in thousands)       (in thousands)    
GAAP Revenue   $     269,267      $     308,927      $     713,750      $     893,794     
  Add Back:                  
  Effect of acquisition accounting on fair value of acquired deferred revenue       6,856          654          30,427          3,186     
Non-GAAP Revenue   $     276,123      $     309,581      $     744,177      $     896,980     
                     
Calculation of Non-GAAP Operating Income, Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share (unaudited)
                     
      Three Months Ended September 30,   Nine Months Ended September 30,  
        2017       2018       2017       2018    
        (In thousands, except per share data)       (In thousands, except per share data)    
GAAP Net income (loss) from operations   $     7,161      $     17,104      $     (26,728 )   $     66,533     
  Add Back:                  
  Effect of acquisition accounting on fair value of acquired deferred revenue       6,856          654          30,427          3,186     
  Stock-based compensation expense       18,765          15,688          49,255          48,820     
  Acquisition related costs       10,455          4,698          51,391          19,074     
  Litigation related expenses       622          199          1,360          476     
  Amortization of acquired intangibles       49,842          62,484          132,603          183,086     
  Gain on disposition of assets       -          -          -          (33,910 )  
  Effect of acquisition accounting on internally capitalized software development costs       (5,080 )       (1,505 )       (16,025 )       (7,636 )  
Non-GAAP Operating income       88,621          99,322          222,283          279,629     
  Interest and other income (expense), net       162          (1,817 )       (191 )       (3,281 )  
Non-GAAP Income before income taxes       88,783          97,505          222,092          276,348     
  Non-GAAP Provision for income taxes (1)       (26,638 )       (24,637 )       (67,404 )       (68,811 )  
Non-GAAP Net income (loss)   $     62,145      $     72,868      $     154,688      $     207,537     
                     
Non-GAAP net income (loss) per diluted share   $     1.16      $     1.40      $     3.05      $     3.93     
Diluted weighted average shares outstanding used in                  
  computing per share amounts       53,606          52,066          50,735          52,829     
                     
(1 ) Non-GAAP provision for income taxes excludes the tax impact of Non-GAAP items as well as a discrete integration-related tax benefit of $3.8 million and $2.0 million in the nine months ended September 30, 2017 and 2018, respectively,  
  and a net tax benefit of $2.9 million and $2.2 million in the three and nine months ended September 30, 2018, respectively, related to the enactment of the U.S. Tax Cuts and Jobs Act of 2017.      
                     
Calculation of EBITDA and Adjusted EBITDA (unaudited)
                     
      Three Months Ended September 30,   Nine Months Ended September 30,  
        2017       2018       2017       2018    
        (in thousands)       (in thousands)    
GAAP Net income (loss)   $     9,920      $     12,717      $     6,202      $     48,983     
  Add Back:                  
  Interest and other (income) expense, net       (162 )       1,817          191          3,281     
  Income tax provision (benefit)       (2,597 )       2,570          (33,121 )       14,269     
  Amortization of acquired intangibles       49,842          62,484          132,603          183,086     
  Depreciation and amortization expense       10,333          14,337          26,158          40,096     
EBITDA       67,336          93,925          132,033          289,715     
  Add Back:                  
  Effect of acquisition accounting on fair value of acquired deferred revenue       6,856          654          30,427          3,186     
  Stock-based compensation expense       18,765          15,688          49,255          48,820     
  Gain on disposition of assets       -          -          -          (33,910 )  
  Acquisition related costs        10,455          4,698          51,391          19,074     
  Litigation related expenses       622          199          1,360          476     
Adjusted EBITDA   $     104,034      $     115,164      $     264,466      $     327,361     
EBITDA Margin     25.0 %     30.4 %     18.5 %     32.4 %  
Adjusted EBITDA Margin     37.7 %     37.2 %     35.5 %     36.5 %  
                     
Stock-Based Compensation Expense (unaudited)
                     
      Three Months Ended September 30,   Nine Months Ended September 30,  
        2017       2018       2017       2018    
        (in thousands)       (in thousands)    
  Cost of revenue   $     1,612      $     1,278      $     3,911      $     3,755     
  Research and development       6,405          4,174          16,042          14,232     
  Sales and marketing       4,312          3,492          12,108          11,788     
  General and administrative       6,436          6,744          17,194          19,045     
  Total stock based-compensation   $     18,765      $     15,688      $     49,255      $     48,820     
                     

 

LogMeIn, Inc.  
Calculation of Projected 2018 Non-GAAP Revenue (unaudited)  
(In millions)  
             
      Three Months Ended   Twelve Months Ended  
      December 31, 2018   December 31, 2018  
             
GAAP Revenue   $305 - $306   $1,199 - $1,200  
  Add Back:          
  Effect of acquisition accounting on fair value of acquired deferred revenue      
Non-GAAP Revenue   $306 - $307   $1,203 - $1,204  
             
Calculation of Projected 2018 Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share (unaudited)  
(In millions, except per share data)  
             
      Three Months Ended   Twelve Months Ended  
      December 31, 2018   December 31, 2018  
             
GAAP Net income   $5 - $6   $54 - $55  
  Add Back:          
  Effect of acquisition accounting on fair value of acquired deferred revenue      
  Stock-based compensation expense   18    67   
  Acquisition and litigation related costs      23   
  Amortization of acquired intangibles   62    245   
  Effect of acquisition accounting on internally capitalized software development costs   (1)   (8)  
  Gain on disposition of assets   --    (34)  
  Income tax effect of non-GAAP items   (16)   (71)  
Non-GAAP Net income   $72 - $73   $280 - $281  
             
GAAP net income per diluted share   $0.10 - $0.11   $1.03 - $1.04  
Non-GAAP net income per diluted share   $1.41 - $1.42   $5.33 - $5.34  
Diluted weighted average shares outstanding used in computing net income per share   51.7    52.5   
             
Calculation of Projected 2018 EBITDA and Adjusted EBITDA (unaudited)  
(In millions)  
             
      Three Months Ended   Twelve Months Ended  
      December 31, 2018   December 31, 2018  
             
GAAP Net income   $5 - $6   $54 - $55  
  Add Back:          
  Interest and other (income) expense, net      
  Income tax provision (benefit)     22   
  Amortization of acquired intangibles   62    245   
  Depreciation and amortization expense   16    56   
EBITDA   $93 - $94   $382 - $383  
  Add Back:          
  Effect of acquisition accounting on fair value of acquired deferred revenue      
  Stock-based compensation expense   18    67   
  Acquisition and litigation related costs      23   
  Gain on disposition of assets   --    (34)  
Adjusted EBITDA   $115 - $116   $442 - $443  
  EBITDA Margin   31%   32%  
  Adjusted EBITDA Margin   38%   37%  
             

 

    LogMeIn, Inc.
    Condensed Consolidated Statements of Cash Flows (unaudited)
    (In thousands)
                       
        Three Months Ended September 30,   Nine Months Ended September 30,  
          2017       2018       2017       2018    
Cash flows from operating activities                  
Net income    $     9,920      $     12,717      $     6,202      $     48,983     
Adjustments to reconcile net income to net cash                  
  provided by operating activities:                  
  Stock-based compensation       18,765          15,688          49,255          48,820     
  Depreciation and amortization       60,175          76,821          158,761          223,181     
  Gain on disposition of assets, net of transaction costs       -          -          -          (36,281 )  
  Benefit from deferred income taxes       (15,182 )       (12,032 )       (47,659 )       (34,062 )  
  Other, net       232          489          1,606          1,282     
  Changes in assets and liabilities, excluding effect of acquisitions and dispositions:                
  Accounts receivable       (6,477 )       (6,429 )       (6,480 )       16,301     
  Prepaid expenses and other current assets       7,979          518          (4,607 )       8,474     
  Other assets       835          (4,897 )       991          (12,830 )  
  Accounts payable       (1,040 )       2,072          10,154          13,575     
  Accrued liabilities       (1,458 )       (1,848 )       36,586          21,113     
  Deferred revenue       15,383          (7,752 )       75,135          28,031     
  Other long-term liabilities       1,343          (1,685 )       3,316          4,277     
  Net cash provided by operating activities (1)       90,475          73,662          283,260          330,864     
Cash flows from investing activities                  
Proceeds from sale or disposal or maturity of marketable securities       10,500          -          41,603          -     
Purchases of property and equipment       (13,518 )       (7,960 )       (23,322 )       (21,590 )  
Intangible asset additions       (8,184 )       (8,276 )       (21,893 )       (26,138 )  
Cash paid for acquisition, net of cash acquired       (43,375 )       1,279          (19,160 )       (342,072 )  
Restricted cash acquired through acquisitions       71          -          988          -     
Proceeds from disposition of assets       -          -          -          42,394     
  Net cash used in investing activities       (54,506 )       (14,957 )       (21,784 )       (347,406 )  
Cash flows from financing activities                  
Borrowings (repayments) under credit facility       -          -          (30,000 )       200,000     
Proceeds from issuance of common stock upon option exercises       1,009          2,809          6,363          3,831     
Payments of withholding taxes in connection with restricted stock unit vesting       (2,734 )       (1,536 )       (32,189 )       (29,490 )  
Payment of debt issuance costs       -          -          (1,993 )       -     
Dividends paid on common stock       (13,181 )       (15,523 )       (39,117 )       (46,900 )  
Purchase of treasury stock       (21,460 )       (75,127 )       (51,075 )       (190,230 )  
  Net cash used in financing activities       (36,366 )       (89,377 )       (148,011 )       (62,789 )  
Effect of exchange rate changes on cash, cash equivalents and restricted cash       1,569          (538 )       7,130          (5,427 )  
Net increase (decrease) in cash, cash equivalents and restricted cash       1,172          (31,210 )       120,595          (84,758 )  
Cash, cash equivalents and restricted cash, beginning of period       262,758          200,661          143,335          254,209     
Cash, cash equivalents and restricted cash, end of period   $     263,930      $     169,451      $     263,930      $     169,451     
                       
    (1)Cash flows from operating activities includes the following acquisition, disposition, and litigation-related payments:          
  (a) Cash flows from operating activities includes transaction, transition, and integration-related payments, including retention-based bonus payments, for acquisitions and dispositions of $11.8 million and $5.6 million for the three months ended September 30, 2017 and 2018, respectively and $44.6 million and $19.9 million for the nine months ended September 30, 2017 and 2018, respectively.
   
  (b) Cash flows from operating activities includes litigation-related payments of $0.3 million for the three months ended September 30, 2017 and $0.6 million and $1.2 million for the nine months ended September 30, 2017 and 2018, respectively.
   
  (c) Cash flows from operating activities includes a partial tax payment from the gain on the Xively disposition of $4.2 million for the three and nine months ended September 30, 2018.  A second tax payment of $4.2 million related to the Xively transaction will be paid in the fourth quarter of 2018.
   
  Adjusted cash flows from operations adds back the items in (a), (b), and (c) above and sums to $102.5 million and $83.5 million for the three months ended September 30, 2017 and 2018,
  respectively, and $328.4 million and $356.2 million for the nine months ended September 30, 2017 and 2018, respectively.          
                       

 

 

 

7304.jpg

Source: LogMeIn, Inc.

NASDAQ:LOGM
Price 85.12 -1.85 -2.13% Volume: 807,037 Dec 14, 2018 PM ET Pricing delayed 20 minutes> More

Email Alerts

Email *
Mailing Lists *






 
Enter the code shown above.

Investor Contact

Rob Bradley
Vice President of Investor Relations
Phone: (781) 897-0694

InvestorRelations@LogMeIn.com

Disclaimer

You are now leaving LogMeIn's website and are being directed to a website that is operated and maintained by a third party (an "External Site"). LogMeIn does not control the External Site and is not responsible for the data, content or availability of the External Site. This link to the External Site is provided for convenience purposes only. We make no representation or warranty regarding the accuracy of the information contained in the External Sites. We suggest that you always verify the information obtained from linked websites before acting upon this information. Also, please be aware that the security and privacy policies on this External Site may be different than LogMeIn’s policies, so we encourage you to read any third party privacy and security policies closely.

LogMeIn’s filings with the U.S. Securities and Exchange Commission, or SEC, including LogMeIn’s annual reports on Form 10-K which include our audited financial statements, are available on LogMeIn’s Investor Relations website at https://investor.logmeininc.com/about-us/investors/financials/sec-filings/default.aspx free of charge. The data and other content contained on the External Site are not meant, and should not be used, as a substitute for information contained in LogMeIn’s filings with the SEC or disclosed through other channels used by LogMeIn to comply with its disclosure obligations under Regulation FD. The reports contained on the External Site may contain forward-looking information about LogMeIn’s future financial performance and results. Please note that the information presented on the External Site is deemed representative at the time of its original release and that changes in historical information may occur. LogMeIn undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee these results. We caution you to consider the risk factors described in our SEC filings, which could cause actual results to differ materially from the forward-looking statements disclosed on the External Site.

Non-GAAP Information

The External Site may contain certain non-GAAP and pro forma non-GAAP financial measures, in addition to financial measures determined in accordance with GAAP. “GAAP” refers to generally accepted accounting principles in the United States. The non-GAAP financial measures contained on the External Sites are not prepared in accordance with GAAP and may not be comparable to non-GAAP financial measures used by other companies. The non-GAAP information should be considered in addition to, but not as a substitute for or superior to, other measures of financial performance prepared in accordance with GAAP. LogMeIn urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing its quarterly financial results, and not to rely on any single financial measure to evaluate the Company's business. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP measures are included in LogMeIn’s quarterly press releases, which can be found in the Financials section of LogMeIn’s investor relations website under “Quarterly Results.”

By clicking “Accept”, you acknowledge that you have read and understand the information set forth above and agree that you will not misrepresent any calculation derived from the data or other content contained on the External Site as LogMeIn’s or otherwise.