Top Banner
Investor Presentation Second Quarter 2017
35

Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

Jul 07, 2018

Download

Documents

lephuc
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

1

Investor Presentation

Second Quarter 2017

Page 2: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

2

Caution Concerning Forward-Looking Statements

Various remarks that the Company makes contain forward-looking statements regarding acquisitions, acquisition integration, growth, growth priorities or plans, new products and related investment, revenues, adjusted OIBDA, churn, seats, lines or accounts, average revenue per user, cost of telephony services, the Company’s share repurchase plan, new products and related investment, capital expenditures, and other statements that are not historical facts or information constitute forward-looking statements for purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. The forward-looking statements are based on information available at the time the statements are made and/or management's belief as of that time with respect to future events and involve risks and uncertainties that could cause actual results and outcomes to be materially different. Important factors that could cause such differences include but are not limited to: the competition we face; the expansion of competition in the cloud communications market; our ability to adapt to rapid changes in the cloud communications market; the nascent state of the cloud communications for business market; our ability to retain customers and attract new customers; the risk associated with developing and maintaining effective internal sales teams and effective distribution channels; risks related to the acquisition or integration of businesses we have acquired; security breaches and other compromises of information security; risks associated with sales of our services to medium-sized and enterprise customers; our reliance on third party hardware and software; our dependence on third party facilities, equipment, systems and services; system disruptions or flaws in our technology and systems; our ability to scale our business and grow efficiently; our dependence on third party vendors; the impact of fluctuations in economic conditions, particularly on our small and medium business customers; our ability to comply with data privacy and related regulatory matters; our ability to obtain or maintain relevant intellectual property licenses; failure to protect our trademarks and internally developed software; fraudulent use of our name or services; intellectual property and other litigation that have been and may be brought against us; reliance on third parties for our 911 services; uncertainties relating to regulation of VoIP services; risks associated with legislative, regulatory or judicial actions regarding our CPaaS products; the impact of governmental export controls or sanctions on our CPaaS products; our ability to establish and expand strategic alliances; risks associated with operating abroad; risks associated with the taxation of our business; risks associated with a material weakness in our internal controls; our dependence upon key personnel; governmental regulation and taxes in our international operations; liability under anti-corruption laws; our dependence on our customers' existing broadband connections; differences between our services and traditional telephone service; restrictions in our debt agreements that may limit our operating flexibility; foreign currency exchange risk; the market for our stock; our ability to obtain additional financing if required; any reinstatement of holdbacks by our credit card processors; our history of net losses and ability to achieve consistent profitability in the future; and other factors that are set forth in the “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016, in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. While the Company may elect to update forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so, and therefore, you should not rely on these forward-looking statements as representing the Company's views as of any date subsequent to today.

Non-GAAP Financial Measures

This presentation contains non-GAAP financial measures (including adjusted operating income before depreciation and amortization (“adjusted OIBDA”), adjusted OIBDA less capex, adjusted net income, net debt (cash),free cash flow and adjusted revenue), as defined in Regulation G adopted by the SEC. The Company provides a reconciliation of these non-GAAP financial measures to the most directly comparable financial measure at the end of the presentation and in the Company's quarterly earnings releases, which can be found on the Vonage Investor Relations website at http://ir.vonage.com.

Safe Harbor

Page 3: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

3

Proven growth strategy via organic growth and M&A

Industry Leader in Business Cloud Communications

Broad portfolio of Cloud Communications solutions

Powerful, iconic brand provides competitive advantage

Large scale network terminating billions of minutes and messages

Strong cash flows and balance sheet driven by Consumer

BUILT ON:

$8

$94

$219

$376

$486

2013 2014 2015 2016 2017E

~ Vonage Business Revenues ($MM)

Guidance

Page 4: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

4

UCaaS and CPaaS are a Powerful Combination, Giving Vonage the Right Set of Assets to Win in Cloud Communications

UCaaS

SMB to Enterprise SaaS Delivery

Underlying Communications Platform

Voice

Conferencing

SMS / Chat

Recording

Video

Call Controls

Analytics

Other

MPLS QoS Bring-your-own-broadband (OTT) SmartWAN QoS

•  Prebuilt Cloud PBX solution •  Can be integrated with business apps

•  Self-accessible components •  Programmable into apps and software

CPaaS PaaS Delivery

Common Network

Page 5: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

5

Vonage is a Leader Across the Large and Rapidly Growing Cloud Communications Market, which is Comprised of Both UCaaS and CPaaS Delivery Models

2021

CPaaS

UCaaS

CPaaS Nascent

$41B $21B $1B+

2017 2012

CPaaS today is much like UCaaS in 2012; by 2021 the Cloud Communications TAM is expected to almost double

Source: IDC (2017)

UCaaS UCaaS

CPaaS $1B

$20B $33B

$8B

Page 6: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

6

UCaaS Growth Driven by Two Purpose-Built Solutions

ENTERPRISE

SMB

SmartWAN QoS MPLS QoS

Bring-Your-Own-Broadband

The Vonage Difference

Quality of Service

Innovation

Support

Ease of Use

Unified Communications

Video Analytics Administration SIP Trunking

Contact Center Collaboration Mobility

Business Phone Systems

Mobile App integration Presence

Portal Click – to - Dial Voicemail to Email

Call screening

Prem

ier

Esse

ntia

ls

SmartWAN QoS

Page 7: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

7

Vonage’s Investments in the Enterprise Segment are Paying Off

Recent enterprise activity

50+ 250+ 1000+

Representative Customers

Seats

50%

25%

MRR as % of Total MRR

Strong mid-market and enterprise presence

Large Radio Broadcast Company •  Owns 500 stations across the U.S •  Won customer due to:

-  Integration into productivity tools -  carrier-grade voice QoS via SmartWAN and MPLS

•  Leading Practice Management software provider •  Won customer due to:

-  Ability to serve all locations on one cloud platform -  Integration into productivity tools

•  > 3,500 users across 900 locations in the United States •  Won competitive bid due to:

-  ability to serve all stores on one cloud platform -  carrier-grade voice QoS via SmartWAN and MPLS

Page 8: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

8

Signed One of the Largest Deals in UCaaS

§  Global leader in residential real estate franchising and brokerage with many of the best-known industry brands

§  Delivering 20,000+ corporate seats across 550

locations in the U.S.

§  Partnership to sell into additional 4,000+ Franchise locations in the U.S.

§  Won competitive process due to:

-  Enterprise grade voice QoS via SmartWAN and MPLS -  Real-time reporting and analytics -  Mobility, video conferencing and collaboration -  Integration of communications into Productivity and CRM

tools

Page 9: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

9

Nexmo, the Vonage API Platform, Producing Strong Results

Cus

tom

ers

& P

artn

ers

Reg

iste

red

Dev

elop

ers

CPa

aS R

even

ues

31% YoY

Under Vonage Ownership

$20

$26

1Q'16 1Q'17

143 155

176

207

249

100

125

150

175

200

225

250

1Q'16 2Q'16 3Q'16 4Q'16 1Q'17

(1) Excludes developer signups expected to be bots

(1)

Page 10: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

10

Nexmo Enables Developers to Easily Embed Communications to Drive Better Business Outcomes

On-Premise PBX & Contact Center

Cloud PBX & Contact Center

Embedded Contextual Customer Communications

CAPEX to OPEX Better Business Outcomes

Legacy

Page 11: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

11

Integrating the Business Communications Value Chain Enhances Vonage’s Value Proposition

Case 1: MedXM

•  5,000 employee Healthcare technology company

•  UCaaS for Contact Center and Google integration

•  Opportunity to embed CPaaS for Increased patient communication

Case 2: Publicly Traded Restaurant Chain

•  Operates more than 550 stores in the United States

•  UCaaS for carrier-grade QoS over SmartWAN

•  Opportunity to embed CPaaS for enhanced customer experiences

Q1 wins with UCaaS and CPaaS

Page 12: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

12

•  The iconic Vonage brand stands for innovation, disruption and value

•  More than $2 billion invested to build brand

•  Extending the Vonage brand to business services has meaningfully accelerated growth

Vonage Brand Awareness is Significantly Higher Than Other Pure-Play UCaaS Market Participants

56%

Source: Vonage small business brand tracking study, Fourth Quarter 2016

RingCentral

8% 8x8

5%

Aided Brand Awareness Among Non-Customers

Page 13: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

13

Vonage has the Most Robust Omni-channel Distribution Platform in Cloud Communications

Inside Sales Field Sales Channel Sales Enterprise Sales Developers

•  Executing on NFL cities strategy in Field Sales

-  Opened 4 new markets year-to-date in Detroit, San Diego, San Francisco and Los Angeles -  Expect to have field sales presence in 21 cities by end of 2017

•  Amazon partnership provides distribution and Chime product integration

•  Consolidated UCaaS and CPaaS sales channels under CRO Kenny Wyatt to promote lead sharing across sales organization

Page 14: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

14

The AWS Partnership is Strategic and the Integration of Amazon Chime Offers Vonage Customers a Differentiated Collaboration and Productivity Suite

Amazon’s collaboration suite enhances Vonage’s communication offerings

•  Vonage is the UCaaS launch partner for Amazon Chime, a web-conferencing and collaboration suite

•  Combines Vonage’s leadership in Cloud Communications with Amazon’s leadership in cloud services

•  Bundled product to be sold by Vonage salesforce and on the AWS web properties

•  Offering will be available late Q2’17

Page 15: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

15

20 Billion Minutes and Messages Per Year

Vonage Cloud Communications Products Utilize the Same Network and Termination Relationships

Products

Business Consumer CPaaS UCaaS

249K Developers1

659K Seats1

VoIP

1.6M Subscriber lines1

Common Network Infrastructure

Global Carrier Presence

•  Data Centers •  Points of Presence •  Diverse Redundant Backbone

•  Termination Network •  Peering Connections •  Volume Pricing •  Owned Phone Numbers

Quality

Cost

1) As of March 31, 2017

Page 16: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

VONAGE, PROPRIETARY & CONFIDENTIAL

Financial Overview and Analysis

Page 17: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

17

Cloud Communications Growth Strategy

Q1 Year-Over-Year Business Revenues Growth1

$19

$42

$74

$112

A1'14 Q1'15 Q1'16 Q1'17

•  Organic:

–  Increase salesforce and geographic markets –  Expand Mid-market and Enterprise presence –  Upsell additional services

•  Inorganic: –  Disciplined Acquirer –  Cost of capital advantage –  Scaled platform to integrate future acquisitions

1) GAAP Vonage Business Revenues

Page 18: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

18

•  First quarter consolidated Adjusted OIBDA of $37 million

•  Currently expect Consumer to generate over $600 million of after-tax free cash flow through 2021

Optimization of Consumer is Driving Strong Cash Flows

Vonage Annual Adjusted OIBDA

$110M

2013

$124M

$144M $160M

2014 2015 2016

2.5% 2.6%

2.3% 2.2% FY’16

~$165M

2017E Guidance

Customer Churn

Page 19: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

19

$972M

LTM Adjusted OIBDA - CAPEX

NOLs

U.S. Patents

LTM Adjusted OIBDA

Financial Strength and Complementary Assets are a Strategic and Competitive Advantage

LTM Consolidated Revenues

$155M $122M $575M

155

Page 20: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

20

Capital Allocation Strategy

Invest to grow Vonage Business organically

•  Invest in new market, salesforce and product expansion

Acquire selectively to grow Vonage Business

•  Accretively acquire customers, salesforce, technologies, geographic footprint and / or product

Maintain strategic and financial flexibility

•  Operate Consumer for cash flow and profitable subscriber base

•  Manage leverage

Return capital to shareholders •  Opportunistically execute share repurchase

through $100 million authorization

Page 21: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

21

Proven and Experienced Leadership

Joseph Redling Chief Operating Officer Since 2013

David Pearson Chief Financial Officer Since 2013

Omar Javaid Chief Product Officer Since 2015

Clark Peterson Chief Evangelist Since 2014

Ted Gilvar Chief Marketing Officer Since 2015

Graham McGonigal SVP of Networks Since 2012

Sue Quackenbush Chief Human Resources Officer Since 2015

Vinod Lala Chief Strategy Officer Since 2014

Alan Masarek Chief Executive Officer Since 2014

Randy Rutherford Chief Legal Officer Since 2016

Tony Jamous President, Nexmo Since 2016

Johan Hybinette Chief Information Security Officer Since 2017

Kenny Wyatt Chief Revenue Officer Since 2017

Page 22: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

22

THANK YOU

22

Page 23: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

VONAGE, PROPRIETARY & CONFIDENTIAL

First Quarter 2017 Earnings

Page 24: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

24

•  Grew total revenues to $243 million, a 7% GAAP year-over-year increase –  Grew Business revenues 51% year-over-year –  Grew Nexmo proforma revenues 31% year-over-year

•  Gained traction in enterprise segment –  Signed largest UCaaS deal in Company history at more than 20,000 seats across 550 locations –  Closed four deals with total contract value greater than seven figures in UCaaS

•  Invested in Omni-channel Distribution Platform to Drive Growth

–  Expanded field sales presence to 4 new markets year-to-date –  Expect to have field sales coverage in 21 markets by end of 2017

•  Continued to Integrate the Business Communications Value Chain to Enhance Value

Proposition –  Multiple customer wins based on the integration of UCaaS and CPaaS

Recent Highlights

Page 25: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

25

•  Consolidated revenues up 7% GAAP from the prior year due to: –  UCaaS growth

–  Addition of Nexmo and subsequent organic growth

•  Business revenues represented 46% of total revenues

Consolidated Revenues

$227

$247 $243

1Q'16 4Q'16 1Q'17

($ in millions)

7% GAAP YoY

Page 26: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

26

•  Vonage Business revenues up 51% GAAP from the prior year –  UCaaS organic revenues growth

–  Addition of Nexmo and subsequent organic growth

Segment Revenues

1Q'16 4Q'16 1Q'17

Service Product & USF

Business

Consumer

•  Consumer revenues down 14% year-over-year –  Consistent with expectations

–  Lowest sequential revenues decline since 2014

$112 $111

$74

($ in millions)

51% GAAP YoY

1Q'16 4Q'16 1Q'17

Service Product & USF

$132 $136 $153

Page 27: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

27

•  Consolidated Sales and Marketing up from the prior year due to: –  Significant investments in business

salesforce headcount across all sales channels

–  Offset by continued optimization of Consumer Sales and Marketing

Operating Expenses

Sales & Marketing

General & Administrative

($ in millions)

•  General and Administrative up from the prior year due to: –  Addition of Nexmo G&A expenses

–  Nexmo acquisition-related expenses, including vesting deal consideration

$27 $34 $35

1Q'16 4Q'16 1Q'17

$80 $84 $82

1Q'16 4Q'16 1Q'17

Page 28: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

28

Adjusted OIBDA1

($ in millions)

$42 $37 $37

1Q'16 4Q'16 1Q'17

Income From Operations

Adjusted OIBDA1

•  Consolidated Adjusted OIBDA down from the prior year primarily due to: –  Accelerated Nexmo growth investment in

1Q

–  Expect continued investment to exploit enhanced market opportunity

(1) This is a non-GAAP financial measure. Please refer to the end of the presentation for a reconciliation to GAAP income from operations.

•  Operating Income down from the prior year due to: –  Acquisition of Nexmo and Nexmo

acquisition-related expenses

$19

$5 $5

1Q'16 4Q'16 1Q'17

Page 29: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

29

Cash Flow, Stock Buyback and Balance Sheet

•  Cash1: $28 million •  Total debt: $333 million •  Net debt2: $306 million (Gross Debt less Unrestricted Cash and Marketable Securities)

Net debt/Adjusted OIBDA = 2.0x

Cash Flow ($ in millions) Q1 2017 Cash from operations $17

Capital expenditures and software ($7)

Free cash flow2 $10

Significant strategic and financial flexibility

Stock Repurchase Program •  In Q1, repurchased 1.6 million shares for $10 million at an average price of $5.95 •  Repurchased 57 million shares for $191 million since August 2012

(1) Includes $2 million of restricted cash (2) This is a non-GAAP measure. Please refer to the end of the presentation for a reconciliation to GAAP.

Page 30: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

30

2017 Guidance Adjusted for Sale of Hosted Infrastructure Business

$ in Millions

Prior Guidance Adjusted for Sale(1)

Consolidated Revenues $970 - $985 $966 - $981

Vonage Business Revenues $487 - $493 $483 - $489

(1) Represents $4M of foregone revenues from sale of hosted infrastructure business (May 31, 2017 close)

Page 31: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

31

UCaaS Revenues Reconciliation to Adjust for Sale of Hosted Infrastructure Business and One-time Items

Q1'16 Q2'16 Q3'16 Q4'16 Q1'17

GAAP Total UCaaS Revenues $73.8 $78.0 $82.4 $84.0 $85.6

Accounting change - (0.4) - - -

Early termination fee - (0.5) - - -

Accounts receivable write-off - - (0.3) 0.3 0.3

Total UCaaS revenues incl. one-time items (Non-GAAP) $73.8 $77.1 $82.1 $84.3 $85.9

Hosted infrastructure business (1.4) (1.6) (1.6) (1.7) (1.6)

Adjusted Total UCaaS Revenues (Non-GAAP) $72.4 $75.5 $80.5 $82.6 $84.3

Page 32: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

32

Non-GAAP Reconciliation

VONAGE HOLDINGS CORP. TABLE 3. RECONCILIATION OF GAAP INCOME FROM OPERATIONS

TO ADJUSTED OIBDA AND TO ADJUSTED OIBDA MINUS CAPEX (Dollars in thousands)

(unaudited)

Three Months Ended

March 31, December 31, March 31,

2017 2016 2016

Income from operations $ 5,124 $ 5,214 $ 18,524 Depreciation and amortization 17,947 19,070 16,979 Share-based expense 7,064 9,462 6,303 Acquisition related transaction and integration costs 139 (219 ) 93 Change in contingent consideration — (4,110 ) — Acquisition related consideration accounted for as compensation 6,763 6,813 — Loss on sublease — 744 —

Adjusted OIBDA 37,037 36,974 41,899 Less:

Capital expenditures (3,701 ) (6,166 ) (8,895 ) Intangible assets $ — $ (50 ) $ — Acquisition and development of software assets (3,380 ) (2,551 ) (2,312 )

Adjusted OIBDA Minus Capex $ 29,956 $ 28,207 $ 30,692

Page 33: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

33

Non-GAAP Reconciliation

VONAGE HOLDINGS CORP. TABLE 4. RECONCILIATION OF GAAP NET INCOME ATTRIBUTABLE TO VONAGE TO

NET INCOME ATTRIBUTABLE TO VONAGE EXCLUDING ADJUSTMENTS (Dollars in thousands, except per share amounts)

(unaudited) Three Months Ended

March 31, December 31, March 31,

2017 2016 2016

(revised) (1) Net income $ 5,913 $ (2,038 ) $ 7,931

Amortization of acquisition - related intangibles 8,999 8,706 6,962 Acquisition related transaction and integration costs 139 (219 ) 93 Acquisition related consideration accounted for as compensation 6,763 6,813 — Change in contingent consideration — (4,110 ) — Loss on sublease — 744 — Tax effect on adjusting items (6,569 ) (4,932 ) (2,915 )

Adjusted net income $ 15,245 $ 4,964 $ 12,071 Net income per common share:

Basic $ 0.03 $ (0.01 ) $ 0.04 Diluted $ 0.02 $ (0.01 ) $ 0.04

Weighted-average common shares outstanding: Basic 220,371 218,375 214,039 Diluted 239,486 218,375 224,225

Net income per common share, excluding adjustments: Basic $ 0.07 $ 0.02 $ 0.06 Diluted $ 0.06 $ 0.02 $ 0.05

Weighted-average common shares outstanding: Basic 220,371 218,375 214,039 Diluted 239,486 237,670 224,225

(1) Revised due to the correction of prior period financial statements.

Page 34: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

34

Non-GAAP Reconciliation

VONAGE HOLDINGS CORP. TABLE 5. FREE CASH FLOW

(Dollars in thousands) (unaudited)

Three Months Ended

March 31, December 31, March 31,

2017 2016 2016

(Revised) (1) (Revised) (1) Net cash provided by operating activities $ 17,261 $ 23,842 $ 17,468 Less:

Capital expenditures (3,701 ) (6,166 ) (8,895 ) Purchase of intangible assets — (50 ) — Acquisition and development of software assets (3,380 ) (2,551 ) (2,312 )

Free cash flow $ 10,180 $ 15,075 $ 6,261 (1) Revised due to the adoption of new Accounting Standard Updates.

Page 35: Presentation - Investor Relations - Vonage/media/Files/V/Vonage-IR/documents/events... · SMS / Chat Recording Video Call Controls ... 207 249 100 125 150 175 200 225 250 ... communication

35

Non-GAAP Reconciliation

VONAGE HOLDINGS CORP. TABLE 6. RECONCILIATION OF NOTES PAYABLE, INDEBTEDNESS UNDER REVOLVING CREDIT

FACILITY, AND CAPITAL LEASES TO NET DEBT (Dollars in thousands)

(unaudited)

March 31, December 31,

2017 2016

Current maturities of capital lease obligations $ 2,184 $ 3,288 Current portion of notes payable 18,750 18,750 Notes payable and indebtedness under revolving credit facility, net of current maturities and debt related costs 310,541 300,124 Unamortized debt related cost 959 1,064 Capital lease obligations, net of current maturities 81 140 Gross debt 332,515 323,366 Less:

Unrestricted cash and marketable securities 26,520 29,679 Net debt $ 305,995 $ 293,687