Cision Reports Third Quarter 2019 Results

CHICAGO,Nov. 8,2019 -- Cision Ltd. (NYSE: CISN),a leading global provider of earned media software and services to public relations and marketing communications professionals,today reported results for the third quarter ended September 30,2019.

Financial Highlights

Third Quarter 2019

Revenue increased 4.7% to $185.7 million

Revenue,excluding the impact of purchase accounting,increased 6.7% to $189.4 million

Operating income increased 46.3% to $20.6 million

Net income was $2.4 million versus a prior year net loss of $6.2 million

Adjusted EBITDA was $68.1 million

Adjusted net income increased 17.7% to $31.2 million

Adjusted net income per share was $0.21

"We are pleased to have delivered another strong quarter of financial results. Our business continues to perform well,with third quarter 2019 organic constant currency revenue growth of 4.7% versus the prior year," said Kevin Akeroyd,Cision's Chief Executive Officer. "We are well positioned for the remainder of 2019 and continue to make solid progress on both our operational priorities and delivering world-class products and services to our public relations and marketing communications customers."

Third Quarter Operational Highlights

Americas revenues increased 2.8% to $126.1 million

EMEA revenues increased 7.8% to $50.2 million

APAC revenues increased 15.8% to $9.3 million

Conference Call and Webcast

Cision will not be holding a conference call to review third quarter 2019 financial results.

Merger Agreement

On October 22,2019,Cision Ltd. entered into a definitive agreement to be acquired by an affiliate of Platinum Equity in an all cash transaction valued at approximately $2.74 billion. Under the terms of the agreement,which has been unanimously approved by the members of Cision Ltd.'s board of directors,an affiliate of Platinum Equity will acquire all of the outstanding ordinary shares of Cision Ltd. for $10.00 per share in cash. The proposed transaction is expected to close in the first quarter of 2020 and is subject to approval by Cision Ltd.'s shareholders,along with the satisfaction of customary closing conditions and antitrust regulatory approvals,as necessary. Upon completion of the acquisition,Cision Ltd. will become wholly owned by an affiliate of Platinum Equity. Cision Ltd. may solicit alternative acquisition proposals from third parties during a "go-shop" period from the date of the agreement until November 12,2019. There is no guarantee that this process will result in a superior proposal,and the agreement provides Platinum Equity with a customary right to match a superior proposal and termination fee if a superior proposal is accepted. Cision Ltd. expects the deal to close in Q1 2020.

Forward-Looking Statements

Certain statements in this communication are forward-looking statements,including,without limitation,the statements made concerning the proposed transaction,and are made pursuant to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. In some cases,you can identify forward-looking statements by the following words: "may," "will," "could," "would," "should," "expect," "intend," "plan," "anticipate," "believe," "estimate," "predict," "project," "aim," "potential," "continue," "ongoing," "goal," "can," "seek," "target" or the negative of these terms or other similar expressions,although not all forward-looking statements contain these words. You should read any such forward-looking statements carefully,as they involve a number of risks,uncertainties and assumptions that may cause actual results to differ significantly from those projected or contemplated in any such forward-looking statement. Those risks,uncertainties and assumptions include: (i) the risk that the proposed transaction may not be completed in a timely manner or at all,which may adversely affect the Company's business and the price of the Company's ordinary shares; (ii) the failure to satisfy any of the conditions to the consummation of the proposed transaction,including the authorization of the merger agreement by the Company's shareholders and the receipt of certain regulatory approvals; (iii) the occurrence of any event,change or other circumstance or condition that could give rise to the termination of the merger agreement; (iv) the effect of the announcement or pendency of the proposed transaction on the Company's business relationships,operating results and business generally; (v) risks that the proposed transaction disrupts current plans and operations and the potential difficulties in employee retention as a result of the proposed transaction; (vi) risks related to diverting management's attention from the Company's ongoing business operations; (vii) the outcome of any legal proceedings that may be instituted against the Company related to the merger agreement or the proposed transaction,(viii) unexpected costs,charges or expenses resulting from the proposed transaction; (ix) uncertainties as to Platinum Equity's ability to obtain financing in order to consummate the merger; and (x) other risks described in the Company's filings with the SEC,such as its Annual Report on Form 10-K for the year ended December 31,2018. Forward-looking statements speak only as of the date of this communication or the date of any document incorporated by reference in this document. Except as required by applicable law or regulation,the Company does not assume any obligation to update any such forward-looking statements whether as the result of new developments or otherwise.

Additional Information and Where to Find It

In connection with the proposed transaction,the Company will file with the Securities and Exchange Commission (the "SEC") and furnish to the Company's shareholders a proxy statement. BEFORE MAKING ANY VOTING DECISION,THE COMPANY'S SHAREHOLDERS ARE URGED TO READ THE PROXY STATEMENT IN ITS ENTIRETY WHEN IT BECOMES AVAILABLE AND ANY OTHER DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED MERGER OR INCORPORATED BY REFERENCE IN THE PROXY STATEMENT (IF ANY) BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND THE PARTIES TO THE PROPOSED TRANSACTION. Investors and shareholders may obtain a free copy of documents filed by the Company with the SEC at the SEC's website at http://www.sec.gov. In addition,investors and shareholders may obtain a free copy of the Company's filings with the SEC from the Company's website at http://investors.cision.com or by directing a written request to: Cision Ltd.,Attn: Secretary,130 E. Randolph St.,7th Floor,Chicago,IL 60601.

Participants in the Solicitation

The Company and certain of its directors,executive officers,and certain other members of management and employees of the Company may be deemed to be participants in the solicitation of proxies from shareholders of the Company in favor of the proposed merger. Information about directors and executive officers of the Company is set forth in the proxy statement for Cision's 2019 annual general meeting of shareholders,as filed with the SEC on Schedule 14A on August 9,2019. Additional information regarding the interests of these individuals and other persons who may be deemed to be participants in the solicitation will be included in the proxy statement with respect to the merger that the Company will file with the SEC and furnish to the Company's shareholders.

About Cision

Cision Ltd. (NYSE: CISN) is a leading global provider of earned media software and services to public relations and marketing communications professionals. Cision's software allows users to identify key influencers,craft and distribute strategic content,and measure meaningful impact. Cision has over 4,800 employees with offices in 22 countries throughout the Americas,EMEA,and APAC. For more information about its award-winning products and services,including the Cision Communications Cloud®,visit www.cision.com and follow Cision on Twitter @Cision.

Cision Ltd. and its Subsidiaries

Condensed Consolidated Balance Sheets

(in thousands,except per share and share amounts)

(Unaudited)

September 30,2019

December 31,2018

Assets

Current assets:

Cash and cash equivalents

$ 94,929

$ 104,769

Accounts receivable,net

126,975

120,882

Prepaid expenses and other current assets

38,897

22,824

Total current assets

260,801

248,475

Property and equipment,net

62,788

57,210

Other intangible assets,net

376,860

377,146

Goodwill

1,411,646

1,171,859

Operating lease right-of-use assets

59,993

-

Deferred tax asset

4,123

4,034

Other assets

9,296

7,652

Total assets

$ 2,185,507

$ 1,866,376

Liabilities and Stockholders' Equity

Current liabilities:

Current portion of long-term debt

$ 13,881

$ 13,210

Accounts payable

12,867

15,603

Accrued compensation and benefits

35,057

29,323

Operating lease liabilities

14,139

-

Other accrued expenses

61,820

82,507

Current portion of deferred revenue

161,848

139,725

Total current liabilities

299,612

280,368

Long-term debt,net of current portion

1,261,926

1,205,760

Deferred revenue,net of current portion

968

1,098

Operating lease liabilities,net of current portion

59,514

-

Deferred tax liability

74,062

69,232

Other liabilities

9,986

21,601

Total liabilities

1,706,068

1,578,059

Commitments and contingencies

Stockholders' equity:

Preferred stock,$0.0001 par value,20,000,000 shares authorized; no sharesissued and outstanding at September 30,2019 and December 31,2018

-

-

Common stock,480,000 shares authorized; 148,478,535 and 132,716,541shares issued and outstanding at September 30,2018,respectively

15

13

Additional paid-in capital

988,364

797,222

Accumulated other comprehensive loss

(75,204)

(68,941)

Accumulated deficit

(433,736)

(439,977)

Total stockholders' equity

479,439

288,317

Total liabilities and stockholders' equity

$ 2,376

Cision Ltd. and its Subsidiaries

Condensed Consolidated Statements of Operations and Comprehensive Loss

(in thousands,except for per share amounts)

(Unaudited)

Three months ended September 30,

Nine months ended September 30,

2019

2018

2019

2018

Revenue

$ 185,653

$ 177,236

$ 561,953

$ 544,004

Cost of revenue

63,408

69,177

198,240

200,212

Gross Profit

122,245

108,059

363,713

343,792

Operating costs and expenses:

Sales and marketing

30,708

27,503

96,370

85,630

Research and development

7,153

7,292

23,021

22,282

General and administrative

44,988

39,002

142,464

126,762

Amortization of intangible assets

18,770

20,167

56,444

60,681

Total operating costs and expenses

101,619

93,964

318,299

295,355

Operating income

20,626

14,095

45,414

48,437

Non operating income (expense):

Foreign exchange gains

8,062

2,196

5,918

10,277

Interest and other income,net

279

380

840

472

Gain on sale of business

-

-

28,144

-

Interest expense

(18,209)

(19,785)

(56,392)

(59,947)

Loss on extinguishment of debt

-

-

(355)

(2,432)

Total non operating loss

(9,868)

(17,209)

(21,845)

(51,630)

Income (loss) before income taxes

10,758

(3,114)

23,569

(3,193)

Provision for income taxes

8,393

3,070

17,328

10,016

Net income (loss)

$ 2,365

$ (6,184)

$ 6,241

$ (13,209)

Other comprehensive loss-

foreign currency translation adjustments

(12,169)

(2,479)

(6,263)

(20,796)

Comprehensive loss

$ (9,804)

$ (8,663)

$ (22)

$ (34,005)

Net income (loss) per share:

Basic

$ 0.02

$ (0.05)

$ 0.04

$ (0.10)

Diluted

$ 0.02

$ (0.05)

$ 0.04

$ (0.10)

Weighted average shares outstanding used

in computing per share amounts:

Basic

148,131,135

131,104,859

147,215,180

127,507,314

Diluted

148,520,974

131,257,092

127,314

Cision Ltd. and its Subsidiaries

Condensed Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

Nine months ended September 30,

2019

2018

Cash flows from operating activities

Net income (loss)

$ 6,209)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization

93,709

100,186

Non-cash interest charges and amortization of debt discount and deferred financing costs

7,426

10,158

Equity-based compensation expense

8,206

3,713

Provision for doubtful accounts

4,579

3,972

Deferred income taxes

(332)

3,437

Unrealized currency translation gains

(6,528)

(10,338)

Gain on sale of business

(28,144)

-

Payment of contingent consideration

(4,296)

-

Other

-

86

Changes in operating assets and liabilities,net of effects of acquisitions and disposal:

Accounts receivable

609

967

Prepaid expenses and other current assets

(7,568)

(848)

Other assets

(976)

(726)

Accounts payable

(4,889)

(1,721)

Accrued compensation and benefits

3,229

(321)

Other accrued expenses

(16,944)

(7,320)

Deferred revenue

11,658

1,767

Other liabilities and net change in operating leases

1,488

(14)

Net cash provided by operating activities

67,468

89,789

Cash flows from investing activities

Purchases of property and equipment

(8,774)

(10,325)

Software development costs

(22,531)

(12,026)

Acquisitions of businesses,net of cash and restricted cash acquired of $6,068 and $2,711

(148,541)

(66,463)

Proceeds from disposal of business

44,865

-

Other

23

5

Net cash used in investing activities

(134,958)

(88,809)

Cash flows from financing activities

Proceeds from revolving credit facility

40,000

-

Repayment of revolving credit facility

(40,000)

-

Proceeds from term credit facility,net of debt discount of $1,013

73,987

-

Repayments of term credit facility

(10,471)

(59,989)

Payments of deferred financing costs

(1,619)

(294)

Proceeds from the exercise of stock options

552

-

Payment of contingent consideration

(3,695)

(2,873)

Net cash provided by (used in) financing activities

58,754

(63,156)

Effect of exchange rate changes on cash,cash equivalents and restricted cash

(1,104)

(2,286)

Decrease in cash,cash equivalents and restricted cash

(9,840)

(64,462)

Cash,cash equivalents and restricted cash

Beginning of period

104,769

148,654

End of the period

$ 94,929

$ 84,192

Use of Non-GAAP Financial Measures

Non-GAAP results are presented only as a supplement to our financial statements based on US generally accepted accounting principles (GAAP). Non-GAAP financial information is provided to enhance the reader's understanding of our financial performance,but none of these non-GAAP financial measures are recognized terms under GAAP,and non-GAAP measures should not be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures,such as Adjusted EBITDA,and Adjusted net income per share,are provided within the schedules attached to this release. We use non-GAAP measures in our operational and financial decision-making,believing that it is useful to exclude certain items in order to focus on what we deem to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. As a result,internal management reports used during monthly operating reviews include Adjusted EBITDA,and Adjusted net income per share. Additionally,we believe that the presentation of non-GAAP measures provides information that is useful to investors as it indicates,for example,our ability to meet capital expenditures and working capital requirements and otherwise meet our obligations as they become due. Investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. This communication also includes certain forward-looking non-GAAP financial measures. We are unable to present without unreasonable efforts a reconciliation of forward-looking non-GAAP financial information to the corresponding GAAP financial information because management cannot reliably predict all of the necessary information. Forward-looking non-GAAP financial information is based on numerous assumptions,including assumptions with respect to general business,economic,market,regulatory and financial conditions and various other factors,all of which are difficult to predict and many of which are beyond our control. Accordingly,investors are cautioned not to place undue reliance on this information. Non-GAAP measures are frequently used by securities analysts,investors,and other interested parties in their evaluation of companies comparable to Cision,many of which present non-GAAP measures when reporting their results. These measures can be useful in evaluating our performance against our peer companies because we believe the measures provide users with valuable insight into key components of GAAP financial disclosures. However,non-GAAP measures have limitations as an analytical tool. Non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies. They are not presentations made in accordance with GAAP,are not measures of financial condition or liquidity,and should not be considered as an alternative to profit or loss for the period determined in accordance with GAAP or operating cash flows determined in accordance with GAAP. As a result,you should not consider such performance measures in isolation from,or as a substitute analysis for,results of operations as determined in accordance with GAAP.

Cision Ltd. and its Subsidiaries

Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA

(in millions)

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

2019

2018

Change

2019

2018

Change

Net income (loss)

$ 2.4

$ (6.2)

$ 8.6

$ 6.3

$ (13.2)

$ 19.5

Depreciation and amortization

31.5

33.3

(1.8)

93.7

100.2

(6.5)

Interest expense and loss on extinguishment of debt

18.2

19.8

(1.6)

56.7

62.4

(5.7)

Income tax

8.4

3.1

5.3

17.4

10.0

7.4

EBITDA (1)

60.5

50.0

10.5

174.1

159.4

14.7

Acquisition and offering-related costs

8.7

12.8

(4.1)

39.1

32.6

6.5

Stock-based compensation

3.6

1.5

2.1

8.2

3.7

4.5

Deferred revenue reduction from purchase accounting

3.7

0.3

3.4

10.6

1.5

9.1

Gain on sale of business

-

-

-

(28.1)

-

(28.1)

Unrealized translation gain

(8.4)

(2.1)

(6.3)

(6.6)

(10.3)

3.7

Adjusted EBITDA (2)

$ 68.1

$ 62.5

$ 5.6

$ 197.3

$ 186.8

$ 10.5

Cision Ltd. and its Subsidiaries

Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Net Income per

Diluted Share

(in millions,except for per share and share amounts)

(Unaudited)

Three Months Ended September 30,

2019

2018

Change

2019

2018

Change

Net income (loss)

$ 2.4

$ (6.2)

$ 8.6

$ 6.3

$ (13.2)

$ 19.5

Income tax

8.4

3.1

5.3

17.4

10.0

7.4

Acquisition and offering-related costs

8.7

12.8

(4.1)

39.1

32.6

6.5

Gain on sale of business

-

-

-

(28.1)

-

(28.1)

Stock-based compensation expense

3.6

1.5

2.1

8.2

3.7

4.5

Deferred revenue reduction from purchase accounting

3.7

0.3

3.4

10.6

1.5

9.1

Amortization related to acquired intangible assets

23.8

26.0

(2.2)

71.4

78.1

(6.7)

Non-recurring interest and loss on extinguishment of debt

-

0.4

(0.4)

0.4

4.3

(3.9)

Unrealized translation gain

(8.4)

(2.1)

(6.3)

(6.6)

(10.3)

3.7

Adjusted Income before income tax

42.2

35.8

6.4

118.7

106.6

12.1

Less: Income tax at a 26% rate

(11.0)

(9.3)

(1.7)

(30.9)

(27.7)

(3.2)

Adjusted net income (3)

$ 31.2

$ 26.5

$ 4.7

$ 87.8

$ 78.9

$ 8.9

Pro forma fully-diluted weighted average shares outstanding

148,131

131,105

17,026

147,215

127,507

19,708

Adjusted net income per diluted share (4)

$0.21

$0.20

$0.01

$0.60

$0.62

($0.02)

Cision Ltd. and its Subsidiaries

Reconciliation of Net Cash Provided by Operating Activities to Adjusted Net Cash Provided by

Operating Activities

(in millions)

(Unaudited)

Three Months Ended September 30,

2019

2018

Change

2019

2018

Change

Net cash provided by operating activities

$ 34.7

$ 26.2

$ 8.5

$ 67.5

$ 89.8

$ (22.3)

Acquisition and offering-related costs

8.7

12.8

(4.1)

39.1

32.6

6.5

Adjusted net cash provided by operating activities (5)

$ 43.4

$ 39.0

$ 4.4

$ 106.6

$ 122.4

$ (15.8)

(1)

Cision defines EBITDA as net income (loss),plus depreciation and amortization expense,plus interest expense and loss on extinguishment of debt,plus provision for (or minus benefit from) income taxes.

(2)

Cision defines Adjusted EBITDA as EBITDA,further adjusted for acquisition and offering related costs,stock-based compensation,deferred revenue reduction from purchase accounting,(gains) losses related to divested businesses or assets,sponsor fees and expenses,and unrealized translation losses (gains). All of the items included in the reconciliation from net income to Adjusted EBITDA are either non-cash items or are items that we consider to be less useful in assessing our operating performance. In the case of the non-cash items,we believe that investors can better assess our operating performance if the measures are presented without such items because,unlike cash expenses,these adjustments do not affect our ability to generate free cash flow or invest in our business. For example,by excluding depreciation and amortization from EBITDA,users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items,we believe that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

(3)

Cision defines Adjusted net income as net income (loss) plus provision for (or minus benefit from) income taxes,amortization related to acquired intangibles,non-recurring interest and losses on extinguishment of debt,and unrealized translation losses (gains),which together,sum to Adjusted net income (loss) before income taxes. Adjusted net income (loss) before income taxes is then taxed at an assumed long-term corporate tax rate of 26%. All of the items included in the reconciliation from net income to Adjusted net income are either non-cash items or are items that we consider to be less useful in assessing our operating performance. In the case of the non-cash items,by excluding the amortization related to acquired intangibles,users can compare operating performance without regard to highly variable amortization expenses related to our acquisitions. In the case of the other items,we believe that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

(4)

Cision defines Adjusted net income per diluted share as Adjusted net income,as defined above,divided by the fully-diluted pro forma weighted average shares outstanding for the period. For purposes of calculating the number of fully diluted shares outstanding,we have excluded the potential impact of dilution from outstanding warrants to purchase shares of our common stock prior to the dates of their conversion,and stock options and restricted units issued and outstanding pursuant to our 2017 Omnibus Incentive Plan. During the Third quarter of fiscal 2018,we issued an aggregate of 6,342,989 ordinary shares (6,100,209 ordinary shares on May 18,2018 and 242,780 ordinary shares on June 4,2018),in exchange for all of our outstanding warrants,pursuant to the completion of our warrant exchange transactions. During the third quarter of 2018,we issued 2,000 ordinary shares for the earn-out achieved during the quarter. Commencing on these respective issuance dates,we included the issued shares in our fully-diluted pro forma weighted average share count.

(5)

Cision defines Adjusted net cash provided by operating activities as net cash provided by operating activities adjusted for acquisition related costs and expenses.

Investor Contact:

Jack Pearlstein

Chief Financial Officer

Jack.Pearlstein@cision.com

Media Contact:

Jenn Deering Davis

VP,Communications

Jenn.Deering.Davis@cision.com

Logo - http://cusmail.com/res/2023/07-23/21/8d7400c745bc318445a719bb70304fcb.jpg