x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 06-1594540 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
200 Crossing Boulevard, 8th Floor Bridgewater, New Jersey | 08807 |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ☐ | Accelerated filer | x | |
Non-accelerated filer | ☐ | (Do not check if a smaller reporting company) | Smaller Reporting Company | ☐ |
Emerging growth company | ☐ |
Class | Outstanding at June 30, 2018 | |
Common stock, $0.0001 par value | 42,168,400 |
PAGE NO. | ||
September 30, 2017 | December 31, 2016 | ||||||
(Restated) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 210,070 | $ | 169,801 | |||
Restricted cash** | 6,164 | 41,632 | |||||
Marketable securities | 4,167 | 12,506 | |||||
Accounts receivable, net of allowances of $5,114 and $1,761 at September 30, 2017 and December 31, 2016, respectively | 85,508 | 107,474 | |||||
Prepaid and other current assets | 67,282 | 38,277 | |||||
Assets held for sale, current* | 63,094 | — | |||||
Total current assets | 436,285 | 369,690 | |||||
Marketable securities | 487 | 2,974 | |||||
Property and equipment, net | 125,179 | 158,205 | |||||
Goodwill | 235,857 | 224,651 | |||||
Intangible assets, net | 140,464 | 162,968 | |||||
Deferred tax assets | 32,355 | 13,286 | |||||
Other assets | 8,469 | 8,658 | |||||
Note receivable from related party | 85,261 | 70,269 | |||||
Equity method investment | 44,668 | 43,650 | |||||
Assets held for sale, non-current* | 892,955 | — | |||||
Total assets | $ | 2,001,980 | $ | 1,054,351 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 15,855 | $ | 17,057 | |||
Accrued expenses | 60,760 | 76,882 | |||||
Deferred revenues | 97,267 | 57,430 | |||||
Contingent consideration obligation | 2,831 | 2,833 | |||||
Short-term debt | 869,011 | 29,000 | |||||
Liabilities held for sale, current* | 75,162 | — | |||||
Total current liabilities | 1,120,886 | 183,202 | |||||
Lease financing obligation | 11,558 | 12,450 | |||||
Convertible debt, net of debt issuance costs | 227,351 | 226,291 | |||||
Deferred tax liabilities | 16,577 | 3,508 | |||||
Deferred revenues | 32,025 | 65,630 | |||||
Other liabilities | 8,906 | 8,193 | |||||
Liabilities held for sale, non-current* | 111,743 | — | |||||
Commitments and contingencies (Note 13) | |||||||
Redeemable noncontrolling interest | 25,280 | 25,280 | |||||
Stockholders’ equity: | |||||||
Common stock, $0.0001 par value; 100,000 shares authorized, 52,452 and 50,388 shares issued; 47,393 and 45,292 outstanding at September 30, 2017 and December 31, 2016, respectively | 5 | 5 | |||||
Treasury stock, at cost (5,059 and 5,096 shares at September 30, 2017 and December 31, 2016, respectively) | (105,584 | ) | (106,631 | ) | |||
Additional paid-in capital | 592,550 | 571,153 | |||||
Accumulated other comprehensive loss | (23,387 | ) | (42,350 | ) | |||
Retained earnings (accumulated deficit) | (15,930 | ) | 107,620 | ||||
Total stockholders’ equity | 447,654 | 529,797 | |||||
Total liabilities and stockholders’ equity | $ | 2,001,980 | $ | 1,054,351 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||
(Restated) | (Restated) | ||||||||||||||||
Net revenues | $ | 91,015 | $ | 119,936 | $ | 296,102 | $ | 319,283 | |||||||||
Costs and expenses: | |||||||||||||||||
Cost of revenues** | 45,576 | 49,138 | 139,386 | 143,469 | |||||||||||||
Research and development | 20,926 | 31,030 | 67,234 | 84,904 | |||||||||||||
Selling, general and administrative | 34,881 | 28,827 | 103,049 | 84,621 | |||||||||||||
Net change in contingent consideration obligation | — | (1,349 | ) | — | 1,766 | ||||||||||||
Restructuring charges | 2,312 | 924 | 11,715 | 4,973 | |||||||||||||
Depreciation and amortization | 23,459 | 23,592 | 71,098 | 70,467 | |||||||||||||
Total costs and expenses | 127,154 | 132,162 | 392,482 | 390,200 | |||||||||||||
Loss from continuing operations | (36,139 | ) | (12,226 | ) | (96,380 | ) | (70,917 | ) | |||||||||
Interest income | 3,274 | 271 | 9,157 | 1,492 | |||||||||||||
Interest expense | (25,555 | ) | (1,596 | ) | (48,016 | ) | (5,006 | ) | |||||||||
Other expense, net | (256 | ) | (151 | ) | 2,374 | 136 | |||||||||||
Equity method investment income | 645 | — | 1,626 | — | |||||||||||||
Loss from continuing operations, before taxes | (58,031 | ) | (13,702 | ) | (131,239 | ) | (74,295 | ) | |||||||||
Benefit for income taxes | 12,825 | 3,610 | 17,973 | 18,760 | |||||||||||||
Net loss from continuing operations | (45,206 | ) | (10,092 | ) | (113,266 | ) | — | (55,535 | ) | ||||||||
Net income (loss) from discontinued operations, net of tax* | 8,842 | 9,307 | (14,067 | ) | 27,106 | ||||||||||||
Net loss | (36,364 | ) | (785 | ) | (127,333 | ) | (28,429 | ) | |||||||||
Net loss attributable to redeemable noncontrolling interests | (1,276 | ) | (3,347 | ) | (6,980 | ) | (9,494 | ) | |||||||||
Net loss attributable to Synchronoss | $ | (35,088 | ) | $ | 2,562 | $ | (120,353 | ) | $ | (18,935 | ) | ||||||
Basic: | |||||||||||||||||
Continuing operations | $ | (0.98 | ) | $ | (0.15 | ) | $ | (2.38 | ) | $ | (1.06 | ) | |||||
Discontinued operations* | 0.20 | 0.21 | (0.32 | ) | 0.62 | ||||||||||||
$ | (0.78 | ) | $ | 0.06 | $ | (2.70 | ) | $ | (0.44 | ) | |||||||
Diluted: | |||||||||||||||||
Continuing operations | $ | (0.98 | ) | $ | (0.15 | ) | $ | (2.38 | ) | $ | (1.06 | ) | |||||
Discontinued operations* | 0.20 | 0.21 | (0.32 | ) | 0.62 | ||||||||||||
$ | (0.78 | ) | $ | 0.06 | $ | (2.70 | ) | $ | (0.44 | ) | |||||||
Weighted-average common shares outstanding: | |||||||||||||||||
Basic | 44,893 | 43,560 | 44,576 | 43,469 | |||||||||||||
Diluted | 44,893 | 43,560 | 44,576 | 43,469 | |||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, 2017 | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(Restated) | (Restated) | ||||||||||||||
Net loss | $ | (36,364 | ) | $ | (785 | ) | $ | (127,333 | ) | $ | (28,429 | ) | |||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Foreign currency translation adjustments | 4,631 | 2,614 | 17,003 | 5,962 | |||||||||||
Unrealized (loss) income on available for sale securities | (7 | ) | 147 | 20 | 145 | ||||||||||
Net income on intra-entity foreign currency transactions | 932 | 300 | 1,940 | 662 | |||||||||||
Total other comprehensive income, net of tax | 5,556 | 3,061 | 18,963 | 6,769 | |||||||||||
Comprehensive loss | (30,808 | ) | 2,276 | (108,370 | ) | (21,660 | ) | ||||||||
Comprehensive loss attributable to redeemable noncontrolling interests | (1,276 | ) | (3,347 | ) | (6,980 | ) | (9,494 | ) | |||||||
Comprehensive (loss) income attributable to Synchronoss | $ | (29,532 | ) | $ | 5,623 | $ | (101,390 | ) | $ | (12,166 | ) |
Nine Months Ended September 30, | ||||||||
2017 | 2016 | |||||||
(Restated) | ||||||||
Operating activities: | ||||||||
Net loss continuing operations | $ | (113,266 | ) | $ | (55,535 | ) | ||
Net (loss) income from discontinued operations* | (14,067 | ) | 27,106 | |||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | ||||||||
Depreciation and amortization expense | 71,098 | 70,467 | ||||||
Discontinued operations non-cash and working capital adjustments* | 68,377 | 1,253 | ||||||
Stock-based compensation | 14,427 | 24,033 | ||||||
Amortization of debt issuance costs | 12,523 | 1,197 | ||||||
Accrued PIK interest | (8,805 | ) | — | |||||
Earnings loss from equity method investments | (1,626 | ) | — | |||||
Gain on disposals | (4,947 | ) | (70 | ) | ||||
Amortization of bond premium | 219 | 1,214 | ||||||
Deferred income taxes | (8,937 | ) | (12,801 | ) | ||||
Non-cash interest on leased facility | 920 | 763 | ||||||
Contingent consideration obligation | (2 | ) | 1,766 | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net of allowance for doubtful accounts | 24,029 | (62,109 | ) | |||||
Prepaid expenses and other current assets | (29,143 | ) | 27,277 | |||||
Other assets | 2,770 | 4,586 | ||||||
Accounts payable | (2,294 | ) | (5,679 | ) | ||||
Accrued expenses | (16,775 | ) | (20,218 | ) | ||||
Other liabilities | (326 | ) | (26,911 | ) | ||||
Deferred revenues | 4,732 | 55,807 | ||||||
Net cash (used in) provided by operating activities | (1,093 | ) | 32,146 | |||||
Investing activities: | ||||||||
Purchases of fixed assets | (10,315 | ) | (33,377 | ) | ||||
Purchases of intangible assets and capitalized software | (7,848 | ) | (5,749 | ) | ||||
Proceeds from the sale of Speechcycle | 13,500 | — | ||||||
Purchases of marketable securities available-for-sale | (219 | ) | (12,841 | ) | ||||
Maturities of marketable securities available-for-sale | 10,856 | 76,979 | ||||||
Equity investment | 608 | — | ||||||
Investing activities in Discontinued Operations* | (11,429 | ) | — | |||||
Investment in note receivable | (6,187 | ) | — | |||||
Businesses acquired, net of cash | (815,008 | ) | (86,482 | ) | ||||
Net cash used in investing activities | (826,042 | ) | (61,470 | ) |
Nine Months Ended September 30, | ||||||||
2017 | 2016 | |||||||
(Restated) | ||||||||
Financing activities: | ||||||||
Proceeds from the exercise of stock options | 2,460 | 9,382 | ||||||
Taxes paid on withholding shares | (410 | ) | — | |||||
Debt issuance costs related to the Credit Facility and Revolving Facility | (3,692 | ) | (1,346 | ) | ||||
Debt issuance cost related to amendment | (16,776 | ) | — | |||||
Debt issuance costs related to the 2017 Credit Agreement | (19,887 | ) | — | |||||
Debt amendment costs related to long term debt | — | — | ||||||
Proceeds from issuance of long term debt | 900,000 | — | ||||||
Repayment of long term debt | (4,500 | ) | — | |||||
Borrowings on revolving line of credit | — | 144,000 | ||||||
Repayment of revolving line of credit | (29,000 | ) | (106,000 | ) | ||||
Repurchases of common stock | — | (40,025 | ) | |||||
Proceeds from the sale of treasury stock in connection with an employee stock purchase plan | 1,047 | 2,183 | ||||||
Repayments of capital lease obligations | (2,244 | ) | (2,933 | ) | ||||
Net cash provided by financing activities | 826,998 | 5,261 | ||||||
Effect of exchange rate changes on cash | 4,938 | (490 | ) | |||||
Net increase (decrease) in cash and cash equivalents | 4,801 | (24,553 | ) | |||||
Cash, restricted cash and cash equivalents at beginning of period | 211,433 | 147,872 | ||||||
Cash, restricted cash and cash equivalents at end of period | $ | 216,234 | $ | 123,319 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Cash paid for income taxes | $ | 5,327 | $ | 3,935 | ||||
Cash paid for interest | $ | 48,589 | $ | 1,636 | ||||
Supplemental disclosures of non-cash investing and financing activities: | ||||||||
Issuance of common stock in connection with Openwave acquisition | $ | — | $ | 22,000 | ||||
Issuance of common stock in connection with Intralinks acquisition | $ | 4,700 | $ | — | ||||
Cash and cash equivalents per Condensed Consolidated Balance Sheets | $ | 210,070 | $ | 110,344 | ||||
Restricted cash | 6,164 | 12,975 | ||||||
Total cash, cash equivalents and restricted cash | $ | 216,234 | $ | 123,319 |
Standard | Description | Effect on the financial statements | ||
ASU 2017-04 Simplifying the Test for Goodwill Impairment | In January 2017, the Financial Accounting Standards Board (“FASB”) issued guidance which eliminates Step 2 from the goodwill impairment test. Under the amendments in this Update, an entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Accounting Standard Update (“ASU”) 2017-04 also eliminates the requirement for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. ASU 2017-04 is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. | The Company elected to early adopt this ASU for annual and interim goodwill impairment testing dates after January 1, 2017. The adoption of this ASU had no impact on the Company’s consolidated financial statements. | ||
Date of adoption: January 1, 2020. |
Standard | Description | Effect on the financial statements | ||
ASU 2017-01 Business Combinations (Topic 805), Clarifying the Definition of a Business | In January 2017, FASB changed its definition of a business in an effort to help entities determine whether a set of transferred assets and activities is a business. The guidance requires an entity to first evaluate whether substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets. If this threshold is met, the set of transferred assets and activities is not a business. If the threshold is not met, the entity evaluates whether the set meets the requirement that a business include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create outputs. The guidance narrows the definition of outputs by more closely aligning it with how outputs are described in the new revenue guidance. The guidance is effective for public business entities for annual periods beginning after 15 December 2017, and interim periods within those periods. For all other entities, it is effective for annual periods beginning after 15 December 2018, and interim periods within annual periods beginning after 15 December 2019. Early adoption is permitted. | The Company adopted this ASU on January 1, 2017 on a prospective basis. The adoption of this ASU had no impact on the Company’s condensed consolidated financial statements. | ||
Date of adoption: January 1, 2017. | ||||
ASU 2016-18 Statement of Cash Flows (Topic 230) | In November 2016, the FASB issued ASU 2016-18, which amends the guidance in ASC 230, including providing additional guidance related to transfers between cash and restricted cash and how entities present, in their statement of cash flows, the cash receipts and cash payments that directly affect the restricted cash accounts. ASU 2016-18 is effective for annual reporting periods beginning after December 15, 2017, and interim periods within those years, with early adoption permitted. | The Company adopted this ASU on January 1, 2017 to each period presented and applied the changes to the condensed consolidated statements of cash flows. | ||
Date of adoption: January 1, 2017. | ||||
ASU 2016-17 Consolidation: Interest Held through Related Parties That Are under Common Control | In October 2016, the FASB issued ASU 2016-17, to amend the consolidation guidance on how a reporting entity that is the single decision maker of a variable interest entity should treat indirect interests in the entity held through related parties that are under common control within the reporting entity when determining whether it is the primary beneficiary of that variable interest entity. The standard is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted. | The Company adopted this ASU on January 1, 2017 on a prospective basis. The adoption of this ASU had no significant impact on the Company’s condensed consolidated financial statements. | ||
Date of adoption: January 1, 2017. | ||||
ASU 2016-16 Intra-Entity Transfers of Assets Other Than Inventory | In October 2016, the FASB issued ASU 2016-16, which requires entities to recognize at the transaction date the income tax effects for intra-entity transfers of assets other than inventory. The standard is effective for interim and annual reporting periods beginning after December 15, 2017, with early adoption permitted. | The Company adopted this ASU on January 1, 2017 on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings of $3.2 million as of January 1, 2017. | ||
Date of adoption: January 1, 2017. | ||||
ASU 2016-15 Statement of Cash Flows | In August 2016, the FASB issued ASU 2016-15 which will make eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2017. ASU 2016-15 will require adoption on a retrospective basis unless it is impracticable to apply, in which case the Company would be required to apply the amendments prospectively as of the earliest date practicable. | The Company adopted this ASU on January 1, 2017 using a retrospective transition method. The adoption of this ASU had no impact on the Company’s condensed consolidated financial statements. | ||
Date of adoption: January 1, 2017. |
Standard | Description | Effect on the financial statements | ||
ASU 2017-09 Stock Compensation (Topic 718), Scope of Modification Accounting | In May 2017, FASB issued guidance which clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications. Entities will apply the modification accounting guidance if the value, vesting conditions or classification of the award changes. The guidance also clarifies that a modification to an award could be significant and therefore require disclosure, even if modification accounting is not required. ASU 2017-09 is effective for fiscal years, and interim periods within those years, beginning after December 31, 2017. Early adoption is permitted as of the beginning of an annual period for which financial statements have not been issued. ASU 2017-09 should be applied prospectively to an award modified on or after the adoption date. | The Company is currently evaluating the impact of the adoption of this ASU on its condensed consolidated financial statements. | ||
Date of adoption: January 1, 2018. | ||||
ASU 2016-13 Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments | In June 2016, the FASB issued ASU 2016-13 which replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The ASU is effective for public companies in annual periods beginning after December 15, 2019, and interim periods within those years. Early adoption is permitted beginning after December 15, 2018 and interim periods within those years. | The Company is currently evaluating the impact of the adoption of this ASU on its condensed consolidated financial statements. | ||
Date of adoption: January 1, 2020. | ||||
ASU 2016-02 Leases (Topic 842) | In February 2016, the FASB issued ASU 2016-02 which requires lessees to recognize, for all leases of 12 months or more, a liability to make lease payments and a right-of-use asset representing the right to use the underlying asset for the lease term. Additionally, the guidance requires improved disclosures to help users of financial statements better understand the nature of an entity’s leasing activities. This ASU is effective for public reporting companies for interim and annual periods beginning after December 15, 2018, with early adoption permitted, and must be adopted using a modified retrospective approach. | The Company is in the process of evaluating the effect of the new guidance on its condensed consolidated financial statements and disclosures. | ||
Date of adoption: January 1, 2019. |
• | In certain cases, the Company entered into a license agreement as part of settling prior intellectual property infringement claims against an acquired entity and/or its selling parent company and affiliates. Historically, the Company had recognized these license fees separately as revenue. However, the Company has determined to net these license fees against the consideration paid as part of the acquisitions, resulting in a reduction of the goodwill and/or intangible assets recorded in purchase accounting. |
• | The Company’s consolidated joint venture Zentry LLC (“Zentry”) and the Company’s partner in that joint venture entered into a license agreement in December 2015 at the same time as the formation of the joint venture. Historically, the Company recorded the license fees as revenue separately from the Zentry formation. The Company has determined to net these license fees against the cash contributions paid as part of the joint venture formation, resulting in a reduction of the goodwill and intangible assets recorded in purchase accounting. |
• | The Company entered into a licensing agreement in December 2016 with Sequential Technology International, LLC (“STIN”) shortly after closing the divestiture of its activation business to Sequential Technology International Holdings, LLC (“STIH”). Historically, the Company recorded the license fees as revenue separately from the accounting for the divestiture. The Company has determined to classify these license fees as additional gain on sale of the activation exception handling business. |
• | The Company made adjustments to reduce the contingent consideration payable to shareholders of Razorsight Corporation (“Razorsight”), which was acquired by the Company in August 2015, and the related losses previously recorded to adjust that liability to fair value, as a result of the determination that many of the sales of Razorsight software that had originally been included in the earn-out calculation have now been adjusted as part of the restatement. |
• | The Company made adjustments to record the fair value of the Company’s guarantee of certain of STIN’s debt as part of the divestiture of its activation exception handling business to STIH in December 2016, to record the sellers note extended in the transaction at fair value, and to adjust certain receivables and other assets sold in the transaction. |
• | The Company made certain adjustments to the opening balances of Openwave Messaging, Inc. (“Openwave”) and SNCR, LLC (“SNCR, LLC”); impacting deferred revenue, goodwill and intangibles. Adjustments in deferred revenue and intangibles resulted were reported post-acquisition as revenues and costs were realized. |
Adjustments | |||||||||||||||||||||||||||
(Unaudited) | As Previously Reported ** | Revenue - Hosting | Revenue - Evidence of Arrangement and Other Revenue | Acquisitions & Divestiture | Capitalized Software and Other | Income Taxes | As Restated | ||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | 181,018 | $ | — | $ | — | $ | — | $ | (11,217 | ) | $ | — | $ | 169,801 | ||||||||||||
Restricted cash | — | — | — | — | 41,632 | — | 41,632 | ||||||||||||||||||||
Marketable securities | 12,506 | — | — | — | — | — | 12,506 | ||||||||||||||||||||
Accounts receivable, net | 137,233 | (344 | ) | (36,509 | ) | 7,896 | (802 | ) | — | 107,474 | |||||||||||||||||
Prepaid expenses and other assets | 33,696 | — | — | 1,408 | (1,166 | ) | 4,339 | 38,277 | |||||||||||||||||||
Total current assets | 364,453 | (344 | ) | (36,509 | ) | 9,304 | 28,447 | 4,339 | 369,690 | ||||||||||||||||||
Restricted cash | 30,000 | — | — | — | (30,000 | ) | — | — | |||||||||||||||||||
Marketable securities | 2,974 | — | — | — | — | — | 2,974 | ||||||||||||||||||||
Property and equipment, net | 155,599 | — | — | (823 | ) | 3,429 | — | 158,205 | |||||||||||||||||||
Goodwill | 269,905 | — | — | (41,358 | ) | — | (3,896 | ) | 224,651 | ||||||||||||||||||
Intangible assets, net | 203,864 | — | — | (19,830 | ) | (21,066 | ) | — | 162,968 | ||||||||||||||||||
Deferred tax assets | 1,503 | — | — | — | — | 11,783 | 13,286 | ||||||||||||||||||||
Other assets | 7,541 | — | — | (70 | ) | 1,187 | — | 8,658 | |||||||||||||||||||
Note receivable from related party | 83,000 | — | — | (12,731 | ) | — | — | 70,269 | |||||||||||||||||||
Equity method investment | 45,890 | — | — | (2,240 | ) | — | — | 43,650 | |||||||||||||||||||
Total Assets | $ | 1,164,729 | $ | (344 | ) | $ | (36,509 | ) | $ | (67,748 | ) | $ | (18,003 | ) | $ | 12,226 | $ | 1,054,351 |
Adjustments | |||||||||||||||||||||||||||
(Unaudited) | As Previously Reported ** | Revenue - Hosting | Revenue - Evidence of Arrangement and Other Revenue | Acquisitions & Divestiture | Capitalized Software and Other | Income Taxes | As Restated | ||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||
Accounts payable | $ | 15,770 | $ | — | $ | — | $ | — | $ | 1,287 | $ | — | $ | 17,057 | |||||||||||||
Accrued expenses | 69,435 | — | 5,274 | 971 | 246 | 956 | 76,882 | ||||||||||||||||||||
Deferred revenues | 27,542 | 33,398 | (151 | ) | (3,360 | ) | 1 | — | 57,430 | ||||||||||||||||||
Contingent consideration obligation | 11,860 | — | — | (9,027 | ) | — | — | 2,833 | |||||||||||||||||||
Short-term debt | 29,000 | — | — | — | — | — | 29,000 | ||||||||||||||||||||
Total current liabilities | 153,607 | 33,398 | 5,123 | (11,416 | ) | 1,534 | 956 | 183,202 | |||||||||||||||||||
Lease financing obligation - long term | 12,121 | — | — | 41 | 288 | — | 12,450 | ||||||||||||||||||||
Long-term debt | 226,291 | — | — | — | — | — | 226,291 | ||||||||||||||||||||
Deferred tax liability | 49,822 | — | — | — | — | (46,314 | ) | 3,508 | |||||||||||||||||||
Deferred revenues | 12,134 | 52,965 | 531 | — | — | — | 65,630 | ||||||||||||||||||||
Other liabilities | 3,783 | — | — | — | 1,679 | 2,731 | 8,193 | ||||||||||||||||||||
Redeemable noncontrolling interests | 49,856 | — | — | (28,813 | ) | 4,237 | — | 25,280 | |||||||||||||||||||
Commitments and contingencies | |||||||||||||||||||||||||||
Stockholder's equity | |||||||||||||||||||||||||||
Common stock | 5 | — | — | — | — | — | 5 | ||||||||||||||||||||
Treasury stock | (95,183 | ) | — | — | — | (11,448 | ) | — | (106,631 | ) | |||||||||||||||||
Additional paid-in capital | 575,093 | — | — | (7,667 | ) | 3,727 | — | 571,153 | |||||||||||||||||||
Accumulated other comprehensive loss | (43,253 | ) | — | 658 | — | 138 | 107 | (42,350 | ) | ||||||||||||||||||
Retained earnings | 220,453 | (86,707 | ) | (42,821 | ) | (19,893 | ) | (18,158 | ) | 54,746 | 107,620 | ||||||||||||||||
Total stockholders' equity | 657,115 | (86,707 | ) | (42,163 | ) | (27,560 | ) | (25,741 | ) | 54,853 | 529,797 | ||||||||||||||||
Total liabilities & stockholders' equity | $ | 1,164,729 | $ | (344 | ) | $ | (36,509 | ) | $ | (67,748 | ) | $ | (18,003 | ) | $ | 12,226 | $ | 1,054,351 |
Adjustments | |||||||||||||||||||||||||||||
As Previously Reported** | Revenue - Hosting | Revenue - Evidence of Arrangement and Other Revenue | Acquisitions & Divestiture | Capitalized Software and Other | Income Taxes | As Restated | |||||||||||||||||||||||
Net revenues | $ | 132,480 | $ | (6,440 | ) | $ | (7,648 | ) | $ | 1,544 | $ | — | $ | — | $ | 119,936 | |||||||||||||
Costs and expenses: | |||||||||||||||||||||||||||||
Cost of revenues* | 49,073 | — | — | 65 | — | — | 49,138 | ||||||||||||||||||||||
Research and development | 28,141 | — | — | — | 2,889 | — | 31,030 | ||||||||||||||||||||||
Selling, general and administrative | 30,934 | 2 | (2,246 | ) | 156 | (19 | ) | — | 28,827 | ||||||||||||||||||||
Net change in contingent consideration obligation | 572 | — | — | (1,921 | ) | — | — | (1,349 | ) | ||||||||||||||||||||
Restructuring charges | 924 | — | — | — | — | — | 924 | ||||||||||||||||||||||
Depreciation and amortization | 24,692 | — | — | (1,111 | ) | 11 | — | 23,592 | |||||||||||||||||||||
Total costs and expenses | 134,336 | 2 | (2,246 | ) | (2,811 | ) | 2,881 | — | 132,162 | ||||||||||||||||||||
Loss from continuing operations | (1,856 | ) | (6,442 | ) | (5,402 | ) | 4,355 | (2,881 | ) | — | (12,226 | ) | |||||||||||||||||
Interest income | 271 | — | — | — | — | — | 271 | ||||||||||||||||||||||
Interest expense | (1,596 | ) | — | — | — | — | — | (1,596 | ) | ||||||||||||||||||||
Other expense, net | (167 | ) | — | 16 | — | — | — | (151 | ) | ||||||||||||||||||||
Loss from continuing operations, before taxes | (3,348 | ) | (6,442 | ) | (5,386 | ) | 4,355 | (2,881 | ) | — | (13,702 | ) | |||||||||||||||||
Benefit for income taxes | (1,621 | ) | — | — | — | — | 5,231 | 3,610 | |||||||||||||||||||||
Net loss from continuing operations | (4,969 | ) | (6,442 | ) | (5,386 | ) | 4,355 | (2,881 | ) | 5,231 | (10,092 | ) | |||||||||||||||||
Net income from discontinued operations, net of tax | 9,802 | — | (2,427 | ) | (272 | ) | (1 | ) | 2,205 | 9,307 | |||||||||||||||||||
Net loss | 4,833 | (6,442 | ) | (7,813 | ) | 4,083 | (2,882 | ) | 7,436 | (785 | ) | ||||||||||||||||||
Net loss attributable to redeemable noncontrolling interests | (2,843 | ) | — | — | — | (504 | ) | — | (3,347 | ) | |||||||||||||||||||
Net loss attributable to Synchronoss | $ | 7,676 | $ | (6,442 | ) | $ | (7,813 | ) | $ | 4,083 | $ | (2,378 | ) | $ | 7,436 | $ | 2,562 | ||||||||||||
Basic: | |||||||||||||||||||||||||||||
Continuing operations | $ | (0.05 | ) | $ | (0.15 | ) | |||||||||||||||||||||||
Discontinued operations | 0.23 | 0.21 | |||||||||||||||||||||||||||
$ | 0.18 | $ | 0.06 | ||||||||||||||||||||||||||
Diluted: | |||||||||||||||||||||||||||||
Continuing operations | $ | (0.05 | ) | $ | (0.15 | ) | |||||||||||||||||||||||
Discontinued operations | 0.23 | 0.21 | |||||||||||||||||||||||||||
$ | 0.18 | $ | 0.06 | ||||||||||||||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||||||||
Basic | 43,560 | 43,560 | |||||||||||||||||||||||||||
Diluted | 43,560 | 43,560 |
* | Cost of services excludes depreciation and amortization which is shown separately. |
** | Certain amounts reflected in this column have been adjusted for retrospective application of discontinued operations. |
Adjustments | |||||||||||||||||||||||||||||
As Previously Reported** | Revenue - Hosting | Revenue - Evidence of Arrangement and Other Revenue | Acquisitions & Divestiture | Capitalized Software and Other | Income Taxes | As Restated | |||||||||||||||||||||||
Net revenues | $ | 354,954 | $ | (17,161 | ) | $ | (9,523 | ) | $ | (8,987 | ) | $ | — | $ | — | $ | 319,283 | ||||||||||||
Costs and expenses: | |||||||||||||||||||||||||||||
Cost of revenues* | 143,988 | — | — | (107 | ) | (412 | ) | — | 143,469 | ||||||||||||||||||||
Research and development | 78,408 | — | — | — | 6,496 | — | 84,904 | ||||||||||||||||||||||
Selling, general and administrative | 87,809 | 155 | (2,718 | ) | 536 | (1,161 | ) | — | 84,621 | ||||||||||||||||||||
Net change in contingent consideration obligation | 7,299 | — | — | (5,533 | ) | — | — | 1,766 | |||||||||||||||||||||
Restructuring charges | 4,973 | — | — | — | — | — | 4,973 | ||||||||||||||||||||||
Depreciation and amortization | 74,009 | — | — | (3,333 | ) | (209 | ) | — | 70,467 | ||||||||||||||||||||
Total costs and expenses | 396,486 | 155 | (2,718 | ) | (8,437 | ) | 4,714 | — | 390,200 | ||||||||||||||||||||
Loss from continuing operations | (41,532 | ) | (17,316 | ) | (6,805 | ) | (550 | ) | (4,714 | ) | — | (70,917 | ) | ||||||||||||||||
Interest income | 1,492 | — | — | — | — | — | 1,492 | ||||||||||||||||||||||
Interest expense | (5,006 | ) | — | — | — | — | — | (5,006 | ) | ||||||||||||||||||||
Other expense, net | (186 | ) | — | 322 | — | — | — | 136 | |||||||||||||||||||||
Loss from continuing operations, before taxes | (45,232 | ) | (17,316 | ) | (6,483 | ) | (550 | ) | (4,714 | ) | — | (74,295 | ) | ||||||||||||||||
Benefit for income taxes | 814 | — | — | — | — | 17,946 | 18,760 | ||||||||||||||||||||||
Net loss from continuing operations | (44,418 | ) | (17,316 | ) | (6,483 | ) | (550 | ) | (4,714 | ) | 17,946 | (55,535 | ) | ||||||||||||||||
Net income from discontinued operations, net of tax | 30,865 | — | (5,726 | ) | (272 | ) | — | 2,239 | 27,106 | ||||||||||||||||||||
Net loss | (13,553 | ) | (17,316 | ) | (12,209 | ) | (822 | ) | (4,714 | ) | 20,185 | (28,429 | ) | ||||||||||||||||
Net loss attributable to redeemable noncontrolling interests | (8,836 | ) | — | — | — | (658 | ) | — | (9,494 | ) | |||||||||||||||||||
Net loss attributable to Synchronoss | $ | (4,717 | ) | $ | (17,316 | ) | $ | (12,209 | ) | $ | (822 | ) | $ | (4,056 | ) | $ | 20,185 | $ | (18,935 | ) | |||||||||
Basic: | |||||||||||||||||||||||||||||
Continuing operations | $ | (0.82 | ) | $ | (1.06 | ) | |||||||||||||||||||||||
Discontinued operations | 0.71 | 0.62 | |||||||||||||||||||||||||||
$ | (0.11 | ) | $ | (0.44 | ) | ||||||||||||||||||||||||
Diluted: | |||||||||||||||||||||||||||||
Continuing operations | $ | (0.82 | ) | $ | (1.06 | ) | |||||||||||||||||||||||
Discontinued operations | 0.71 | 0.62 | |||||||||||||||||||||||||||
$ | (0.11 | ) | $ | (0.44 | ) | ||||||||||||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||||||||
Basic | 43,488 | 43,469 | |||||||||||||||||||||||||||
Diluted | 43,488 | 43,469 |
* | Cost of services excludes depreciation and amortization which is shown separately. |
** | Certain amounts reflected in this column have been adjusted for retrospective application of discontinued operations. |
Adjustments | |||||||||||||||||||||||||||
As Previously Reported** | Revenue - Hosting | Revenue - Evidence of Arrangement and Other Revenue | Acquisitions & Divestiture | Capitalized Software and Other | Income Taxes | As Restated | |||||||||||||||||||||
Net (loss) | $ | 4,833 | $ | (6,442 | ) | $ | (7,813 | ) | $ | 4,083 | $ | (2,882 | ) | $ | 7,436 | $ | (785 | ) | |||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||||||
Foreign currency translation adjustments | 2,645 | — | (31 | ) | — | — | — | 2,614 | |||||||||||||||||||
Unrealized loss on available for sale securities | 147 | — | — | — | — | — | 147 | ||||||||||||||||||||
Net income on intra-entity foreign currency transactions | 300 | — | — | — | — | — | 300 | ||||||||||||||||||||
Total other comprehensive income, net of tax | 3,092 | — | (31 | ) | — | — | — | 3,061 | |||||||||||||||||||
Comprehensive loss | 7,925 | (6,442 | ) | (7,844 | ) | 4,083 | (2,882 | ) | 7,436 | 2,276 | |||||||||||||||||
Comprehensive loss attributable to redeemable noncontrolling interests | (2,843 | ) | — | — | — |