UNITED STATES
SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934 

Date of Report (Date of earliest event reported): July 29, 2015

SYNCHRONOSS TECHNOLOGIES, INC. 

(Exact name of registrant as specified in its charter)

 

DELAWARE

 

000-52049

 

06-1594540

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

200 Crossing Boulevard, 8th Floor
Bridgewater, New Jersey

 

 
08807

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (866) 620-3940

 

N/A

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On July 29, 2015, Synchronoss Technologies, Inc. issued a press release relating to its results of operations and financial condition for the quarter ended June 30, 2015.  The full text of this press release is furnished as Exhibit 99.1 to this Current Report on form 8-K.

 

The information in Item 2.02 of this Form 8-K and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

 

 

 

Item 9.01 Financial Statements and Exhibits.

 

The following exhibit relating to Item 2.02 shall be deemed to be furnished, and not filed:

 

Exhibit 99.1 Press Release of Synchronoss Technologies, Inc. dated July 29, 2015.

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

SYNCHRONOSS TECHNOLOGIES, INC.

 

 

 

Date: July 29, 2015

By:

/s/ Stephen G. Waldis

 

 

Stephen G. Waldis

 

 

Chairman of the Board of Directors
And Chief Executive Officer

 




 

Exhibit 99.1

Blue SNCR Logo - 4.29.14.jpg

 

200 Crossing Boulevard, Bridgewater, NJ  08807

 

Press Release:

SYNCHRONOSS TECHNOLOGIES, INC. ANNOUNCES

SECOND QUARTER 2015 FINANCIAL RESULTS

 

·

Non-GAAP total revenue of $137.9 million increases 33% year-over-year

·

Cloud Services revenue of $71.9 million increases 54% year-over-year

·

Activation Services revenue of $66.0 million increases 16% year-over-year

·

Non-GAAP EPS of $0.56 increases 37% year-over-year

 

BRIDGEWATER, NJ –July 29, 2015 –  Synchronoss Technologies, Inc. (NASDAQ: SNCR), the mobile innovation leader that provides cloud solutions and software-based activation for mobile carriers, retailers and OEMs around the world, today announced financial results for the second quarter 2015.

 

“Synchronoss reported strong second quarter results that met or exceeded the high end of expectations,” said Stephen G. Waldis, Founder, Chairman and Chief Executive Officer of Synchronoss. “Each of our businesses performed well in the quarter and we were pleased to see some of our new wins began to scale and drive volumes, particularly on the cloud side. We are gaining strong traction among international mobile operators who are increasingly realizing the significant value Synchronoss’ white-label cloud solution can deliver to their subscribers.

 

On a GAAP basis, Synchronoss reported net revenues of $137.8 million, representing an increase of 33% compared to the second quarter of 2014.  Gross profit was $82.9 million and income from operations was $23.6 million in the second quarter of 2015.  Net income was $15.2 million, leading to diluted earnings per share of $0.33, compared to $0.20 for the second quarter of 2014.

 

On a non-GAAP basis, Synchronoss reported net revenues, which adds back the purchase accounting adjustment related to revenues for certain acquisitions, of $137.9 million, an increase of 33% compared to the second quarter of 2014.  Gross profit for the second quarter of 2015 was $85.4 million, representing a gross margin of 62%.  Income from operations was $40.2 million in the second quarter of 2015, representing a year-over-year increase of 55% and an operating margin of 29%.  Net income was $26.0 million in the second quarter of 2015, up from $16.8 million in the year ago period.  Diluted earnings per share were $0.56 for the second quarter of 2015, compared to $0.41 for the second quarter of 2014.

 

A reconciliation of GAAP to non-GAAP results has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

 

We are pleased with our second quarter performance,  highlighted by improving operating leverage, better-than-expected profitability and solid cash flow,” said Karen L. Rosenberger, Chief Financial Officer and Treasurer.  “We continue to execute at a high level, which is resulting in strong growth across both our cloud and activation services revenue, and we believe we are well positioned to maintain our strong momentum on a global basis.”


 

Conference Call Details

 

In conjunction with this announcement, Synchronoss will host a conference call today, July 29, 2015, at 8:30 a.m. (ET) to discuss the company's financial results.  To access this call, dial 877-930-7767 (domestic) or 253-336-7416 (international). The pass code for the call is 87150024. Additionally, a live web cast of the conference call will be available on the “Investor Relations” page on the company’s web site www.synchronoss.com.

 

Following the conference call, a replay will be available for a limited time at 855-859-2056 (domestic) or 404-537-3406 (international).  The replay pass code is 87150024.  An archived web cast of this conference call will also be available on the “Investor Relations” page of the company’s web site, www.synchronoss.com.

 

Non-GAAP Financial Measures

 

Synchronoss has provided in this release selected financial information that has not been prepared in accordance with GAAP. This information includes historical non-GAAP revenues, gross profit, operating income, net income, effective tax rate, earnings per share and cash flows from operating activities. Synchronoss uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Synchronoss’ ongoing operational performance. Synchronoss 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 its financial results with other companies in Synchronoss’ industry, many of which present similar non-GAAP financial measures to investors. As noted, the non-GAAP financial results discussed above add back the deferred revenue write-down associated with acquisitions, fair value stock-based compensation expense, acquisition-related costs which includes integration costs, changes in the contingent consideration obligation, deferred compensation expense related to earn outs and amortization of intangibles associated with acquisitions.

 

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures as detailed above. As previously mentioned, a reconciliation of GAAP to non-GAAP results has been provided in the financial statement tables included in this press release.

 

About Synchronoss Technologies, Inc.

 

Synchronoss Technologies, Inc. (NASDAQ:SNCR), is the mobile innovation leader that provides cloud solutions and software-based activation for connected devices across the globe. The company’s proven and scalable technology solutions allow customers to connect, synchronize and activate connected devices and services that empower enterprises and consumers to live in a connected world. For more information visit us at: www.synchronoss.com.

 

 


 

Forward-looking Statements

 

This document may include certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," “outlook” or words of similar meanings. These statements are based on our current beliefs or expectations and are inherently subject to various risks and uncertainties, including those set forth under the caption "Risk Factors" in Synchronoss’ Annual Report on Form 10-K for the year ended December 31, 2014 and other documents filed with the U.S. Securities and Exchange Commission. Actual results may differ materially from these expectations due to changes in global political, economic, business, competitive, market and regulatory factors. Synchronoss does not undertake any obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

 

The Synchronoss logo, Synchronoss and Synchronoss Integrated Life are trademarks of Synchronoss Technologies, Inc. All other trademarks are property of their respective owners.

 

SOURCE: Synchronoss Technologies, Inc. 

 

CONTACT: Synchronoss Technologies, Inc.

 

Investor: 

Seth Potter, +1 646-277-1230

investor@synchronoss.com 

 

 

or

 

 

Media:

Stacie Hiras, 908-674-0758

stacie.hiras@synchronoss.com 


 

SYNCHRONOSS TECHNOLOGIES, INC.

BALANCE SHEETS

(in thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

June 30, 2015

    

December 31, 2014

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

176,053

 

$

235,967

Marketable securities

 

65,939

 

 

51,097

Accounts receivable, net of allowance for doubtful accounts of $117 and $88 at June 30, 2015 and December 31, 2014, respectively

 

136,391

 

 

118,371

Prepaid expenses and other assets

 

43,275

 

 

35,023

Deferred tax assets

 

5,151

 

 

1,475

Total current assets

 

426,809

 

 

441,933

Marketable securities

 

7,324

 

 

3,313

Property and equipment, net

 

164,142

 

 

151,171

Goodwill

 

175,611

 

 

147,135

Intangible assets, net

 

105,529

 

 

99,489

Deferred tax assets

 

4,355

 

 

1,232

Other assets

 

18,009

 

 

18,549

Total assets

$

901,779

 

$

862,822

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

19,476

 

$

25,059

Accrued expenses

 

37,933

 

 

42,679

Deferred revenues

 

14,424

 

 

11,897

Contingent consideration obligation

 

 —

 

 

8,000

Total current liabilities

 

71,833

 

 

87,635

Lease financing obligation - long term

 

13,836

 

 

9,204

Convertible debt

 

230,000

 

 

230,000

Deferred tax liability

 

10,879

 

 

3,698

Other liabilities

 

3,309

 

 

3,178

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.0001 par value; 10,000 shares authorized, 0 shares issued and outstanding at June 30, 2015 and December 31, 2014

 

 —

 

 

 —

Common stock, $0.0001 par value; 100,000 shares authorized, 47,514 and 46,444 shares issued; 43,810 and 42,711 outstanding at  June 30, 2015 and December 31, 2014, respectively

 

4

 

 

4

Treasury stock, at cost (3,704 and 3,733 shares at June 30, 2015 and December 31, 2014, respectively)

 

(65,969)

 

 

(66,336)

Additional paid-in capital

 

484,161

 

 

454,740

Accumulated other comprehensive loss

 

(32,702)

 

 

(20,014)

Retained earnings

 

186,428

 

 

160,713

Total stockholders’ equity

 

571,922

 

 

529,107

Total liabilities and stockholders’ equity

$

901,779

 

$

862,822

 


 

SYNCHRONOSS TECHNOLOGIES, INC.

STATEMENT OF INCOME

(in thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

137,820

 

$

103,451

 

$

270,746

 

$

201,928

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services (1)(2)(3)*

 

 

54,920

 

 

41,290

 

 

108,575

 

 

81,269

Research and development (1)(2)(3)

 

 

22,462

 

 

17,305

 

 

44,486

 

 

32,845

Selling, general and administrative (1)(2)(3)

 

 

18,717

 

 

17,149

 

 

39,600

 

 

34,274

Net change in contingent consideration obligation

 

 

 —

 

 

115

 

 

 —

 

 

1,326

Restructuring charges

 

 

1,451

 

 

 —

 

 

4,691

 

 

 —

Depreciation and amortization

 

 

16,632

 

 

13,758

 

 

31,467

 

 

26,024

Total costs and expenses

 

 

114,182

 

 

89,617

 

 

228,819

 

 

175,738

Income from operations

 

 

23,638

 

 

13,834

 

 

41,927

 

 

26,190

Interest income

 

 

471

 

 

154

 

 

937

 

 

286

Interest expense

 

 

(1,418)

 

 

(371)

 

 

(2,760)

 

 

(874)

Other income

 

 

415

 

 

256

 

 

429

 

 

1,052

Income before income tax expense

 

 

23,106

 

 

13,873

 

 

40,533

 

 

26,654

Income tax expense

 

 

(7,952)

 

 

(5,509)

 

 

(14,818)

 

 

(10,705)

Net income

 

$

15,154

 

$

8,364

 

$

25,715

 

$

15,949

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Synchronoss

 

 

15,154

 

 

8,364

 

 

25,715

 

 

15,949

Add: After-tax interest on convertible debt

 

 

514

 

 

 —

 

 

995

 

 

 —

Net income for diluted EPS calculation

 

$

15,668

 

$

8,364

 

$

26,710

 

$

15,949

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.36

 

$

0.21

 

$

0.61

 

$

0.40

Diluted

 

$

0.33

 

$

0.20

 

$

0.56

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

41,870

 

 

40,139

 

 

41,898

 

 

39,961

Diluted

 

 

47,271

 

 

40,978

 

 

47,371

 

 

40,878

 

 

 

 

 

 

 

 

 

 

 

 

 

* Cost of services excludes depreciation and amortization which is shown separately.

 

 

 

 

 

 

 

 

 

 

 

 

* Includes an add back for the convertible debt interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Amounts include fair value stock-based compensation as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

$

1,603

 

$

1,454

 

$

3,085

 

$

2,712

Research and development

 

 

1,645

 

 

1,375

 

 

3,127

 

 

2,645

Selling, general and administrative

 

 

3,210

 

 

4,011

 

 

6,875

 

 

7,325

Total fair value stock-based compensation expense

 

$

6,458

 

$

6,840

 

$

13,087

 

$

12,682

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Amounts include acquisition costs as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

$

898

 

$

 —

 

$

898

 

$

31

Research and development

 

 

1,508

 

 

29

 

 

2,643

 

 

77

Selling, general and administrative

 

 

71

 

 

214

 

 

315

 

 

353

Total acquisition costs

 

$

2,477

 

$

243

 

$

3,856

 

$

461

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Amounts include fair value earn-out cash and stock compensation as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

$

 —

 

$

16

 

$

 —

 

$

16

Research and development

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Selling, general and administrative

 

 

 —

 

 

408

 

 

 —

 

 

832

Total fair value earn-out cash and stock compensation expense

 

$

 —

 

$

424

 

$

 —

 

$

848

 

 

 

 

 

 

 

 

 

 

 

 

 


 

SYNCHRONOSS TECHNOLOGIES, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP financial measures and reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Revenue

 

$

137,820

 

$

103,451

 

$

270,746

 

$

201,928

Add:  Deferred revenue write-down

 

 

38

 

 

109

 

 

217

 

 

333

Non-GAAP Revenue

 

$

137,858

 

$

103,560

 

$

270,963

 

$

202,261

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Revenue

 

$

137,820

 

$

103,451

 

$

270,746

 

$

201,928

Less: Cost of services

 

 

54,920

 

 

41,290

 

 

108,575

 

 

81,269

GAAP Gross Margin

 

 

82,900

 

 

62,161

 

 

162,171

 

 

120,659

Add: Deferred revenue write-down

 

 

38

 

 

109

 

 

217

 

 

333

Add: Fair value stock-based compensation

 

 

1,603

 

 

1,454

 

 

3,085

 

 

2,712

Add: Acquisition and restructuring costs

 

 

898

 

 

 —

 

 

898

 

 

31

Add: Deferred compensation expense - earn-out

 

 

 —

 

 

16

 

 

 —

 

 

16

Non-GAAP Gross Margin

 

$

85,439

 

$

63,740

 

$

166,371

 

$

123,751

Non-GAAP Gross Margin %

 

 

62%

 

 

62%

 

 

61%

 

 

61%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income from operations

 

$

23,638

 

$

13,834

 

$

41,927

 

$

26,190

Add: Deferred revenue write-down

 

 

38

 

 

109

 

 

217

 

 

333

Add: Fair value stock-based compensation

 

 

6,458

 

 

6,840

 

 

13,087

 

 

12,682

Add: Acquisition and restructuring costs

 

 

3,928

 

 

243

 

 

8,547

 

 

461

Add: Net change in contingent consideration obligation

 

 

 —

 

 

115

 

 

 —

 

 

1,326

Add: Deferred compensation expense - earn-out

 

 

 —

 

 

424

 

 

 —

 

 

848

Add: Amortization expense

 

 

6,150

 

 

4,383

 

 

11,325

 

 

8,296

Non-GAAP income from operations

 

$

40,212

 

$

25,948

 

$

75,103

 

$

50,136

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income attributable to common stockholders

 

$

15,154

 

$

8,364

 

$

25,715

 

$

15,949

Add: Deferred revenue write-down, net of tax

 

 

21

 

 

75

 

 

148

 

 

226

Add: Fair value stock-based compensation, net of tax

 

 

4,234

 

 

4,721

 

 

8,931

 

 

8,612

Add: Acquisition and restructuring costs, net of taxes

 

 

2,559

 

 

168

 

 

5,832

 

 

313

Add: Net change in contingent consideration obligation, net of Fx change

 

 

 —

 

 

115

 

 

 —

 

 

1,326

Add: Deferred compensation expense - earn-out, net of tax

 

 

 —

 

 

293

 

 

 —

 

 

576

Add: Amortization expense, net of tax

 

 

4,060

 

 

3,025

 

 

7,726

 

 

5,634

Non-GAAP net income

 

$

26,028

 

$

16,761

 

$

48,352

 

$

32,636

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Synchronoss

 

 

26,028

 

 

16,761

 

 

48,352

 

 

32,636

Add: After-tax interest on convertible debt

 

 

514

 

 

 —

 

 

1,028

 

 

 —

Net income for diluted EPS calculation

 

$

26,542

 

$

16,761

 

$

49,380

 

$

32,636

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted non-GAAP net income per share

 

$

0.56

 

$

0.41

 

$

1.04

 

$

0.80

Weighted shares outstanding - Diluted

 

 

47,271

 

 

40,978

 

 

47,371

 

 

40,878

 


 

SYNCHRONOSS TECHNOLOGIES, INC.

STATEMENT OF CASH FLOWS

(in thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 

 

    

2015

    

2014

Operating activities:

 

 

 

 

 

 

Net income

 

$

25,715

 

$

15,949

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization expense

 

 

31,467

 

 

26,024

Amortization of debt issuance costs

 

 

750

 

 

 

Amortization of bond premium

 

 

756

 

 

166

Deferred income taxes

 

 

2,065

 

 

2,128

Non-cash interest on leased facility

 

 

464

 

 

460

Stock-based compensation

 

 

13,087

 

 

12,682

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net of allowance for doubtful accounts

 

 

(19,758)

 

 

(21,806)

Prepaid expenses and other current assets

 

 

(4,749)

 

 

(3,913)

Other assets

 

 

(282)

 

 

933

Accounts payable

 

 

2,869

 

 

(2,220)

Accrued expenses

 

 

(7,897)

 

 

(10,095)

Contingent consideration obligation

 

 

(1,532)

 

 

2,127

Excess tax benefit from the exercise of stock options

 

 

(3,898)

 

 

(1,224)

Other liabilities

 

 

(172)

 

 

1,152

Deferred revenues

 

 

2,882

 

 

(3,160)

Net cash provided by operating activities

 

 

41,767

 

 

19,203

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

Purchases of fixed assets

 

 

(34,947)

 

 

(15,672)

Purchases of marketable securities available-for-sale

 

 

(72,015)

 

 

(4,070)

Maturities of marketable securities available-for-sale

 

 

52,375

 

 

880

Business acquired, net of cash

 

 

(59,481)

 

 

(6,322)

Net cash used in investing activities

 

 

(114,068)

 

 

(25,184)

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

Proceeds from the exercise of stock options

 

 

11,828

 

 

7,870

Payments on contingent consideration obligation

 

 

(4,468)

 

 

 —

Excess tax benefit from the exercise of stock options

 

 

3,898

 

 

1,224

Proceeds from the sale of treasury stock in connection with an employee stock purchase plan

 

 

975

 

 

740

Repayments of capital obligations

 

 

(564)

 

 

(618)

Net cash provided by financing activities

 

 

11,669

 

 

9,216

Effect of exchange rate changes on cash

 

 

718

 

 

193

Net (decrease) increase in cash and cash equivalents

 

 

(59,914)

 

 

3,428

Cash and cash equivalents at beginning of period

 

 

235,967

 

 

63,512

Cash and cash equivalents at end of period

 

$

176,053

 

$

66,940

 


 

SYNCHRONOSS TECHNOLOGIES, INC.

Reconciliation of GAAP to Non-GAAP Cash Provided by Operating Activities

(in thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 

 

    

2015

    

2014

 

 

 

 

 

 

 

Non-GAAP cash provided by operating activities and reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities (GAAP)

 

$

41,767

 

$

19,203

Add: Tax benefits from stock options exercised

 

 

3,898

 

 

1,224

Add: Cash payments on settlement of earn-out

 

 

3,532

 

 

 —

Adjusted cash flow provided by operating activities (Non-GAAP)

 

$

49,197

 

$

20,427