(State or other jurisdiction of incorporation or organization) | (Commission file number) | (I.R.S. Employer Identification No.) |
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)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock, $0.01 par value per share | PRGS | The Nasdaq Stock Market LLC |
• | Acquisition-related revenue - In all periods presented, we include acquisition-related revenue, which constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. The acquisition-related revenue relates to Ipswitch, which we acquired on April 30, 2019, Telerik, which we acquired on December 2, 2014, and Kinvey, which we acquired on June 1, 2017. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. We believe these adjustments are useful to management and investors as a measure of the ongoing performance of the business because, although we cannot be certain that customers will renew their contracts, we have historically experienced high renewal rates on maintenance and support agreements and other customer contracts. Additionally, although acquisition-related revenue adjustments are non-recurring with respect to past acquisitions, we expect to incur these adjustments in connection with any future acquisitions. |
• | Amortization of acquired intangibles - In all periods presented, we exclude amortization of acquired intangibles because those expenses are unrelated to our core operating performance and the intangible assets acquired vary significantly based on the timing and magnitude of our acquisition transactions and the maturities of the businesses acquired. |
• | Stock-based compensation - In all periods presented, we exclude stock-based compensation to be consistent with the way management and the financial community evaluates our performance and the methods used by analysts to |
• | Fees related to shareholder activist - In September 2017, Praesidium Investment Management publicly announced in a Schedule 13D filed with the Securities and Exchange Commission its disagreement with our strategy and stated that it was seeking changes in the composition of our Board of Directors. We incurred professional and other fees relating to Praesidium’s actions. We exclude these fees because they distort trends and are not part of our core operating results. |
• | Restructuring expenses - In all periods presented, we exclude restructuring expenses incurred because those expenses distort trends and are not part of our core operating results. |
• | Acquisition-related and transition expenses - In all periods presented, we exclude acquisition-related expenses because those expenses distort trends and are not part of our core operating results. In recent years, we have completed a number of acquisitions, which result in our incurring operating expenses which would not otherwise have been incurred. By excluding certain transition, integration and other acquisition-related expense items in connection with acquisitions, this provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance and the financial results of less acquisitive peer companies. We consider these types of costs and adjustments, to a great extent, to be unpredictable and dependent on a significant number of factors that are outside of our control. Furthermore, we do not consider these acquisition-related costs and adjustments to be related to the organic continuing operations of the acquired businesses and are generally not relevant to assessing or estimating the long-term performance of the acquired assets. In addition, the size, complexity and/or volume of past acquisitions, which often drives the magnitude of acquisition-related costs, may not be indicative of the size, complexity and/or volume of future acquisitions. |
• | Income tax adjustment - In all periods presented, we adjust our income tax provision by excluding the tax impact of the non-GAAP adjustments discussed above. |
Exhibit No. | Description | |
99.1 |
Date: | September 26, 2019 | Progress Software Corporation | |
By: | /s/ PAUL A. JALBERT | ||
Paul A. Jalbert | |||
Chief Financial Officer |
Exhibit 99.1 |
Investor Contact: | Press Contact: | |
Brian Flanagan | Erica McShane | |
Progress Software | Progress Software | |
+1 781 280 4817 | +1 888 365 2779 (x3135) | |
flanagan@progress.com | erica.mcshane@progress.com |
Three Months Ended | |||||||||||||||||||||
GAAP | Non-GAAP | ||||||||||||||||||||
(In thousands, except percentages and per share amounts) | August 31, 2019 | August 31, 2018 | % Change | August 31, 2019 | August 31, 2018 | % Change | |||||||||||||||
Revenue | $ | 106,716 | $ | 92,603 | 15 | % | $ | 115,521 | $ | 92,696 | 25 | % | |||||||||
Income from operations | 15,960 | 19,103 | (16 | )% | 45,835 | 32,767 | 40 | % | |||||||||||||
Operating margin | 15 | % | 21 | % | (29 | )% | 40 | % | 35 | % | 14 | % | |||||||||
Net income | 13,557 | 14,390 | (6 | )% | 33,849 | 24,855 | 36 | % | |||||||||||||
Diluted earnings per share | 0.30 | 0.32 | (6 | )% | 0.75 | 0.55 | 36 | % | |||||||||||||
Cash from operations (GAAP) /Adjusted free cash flow (Non-GAAP) | $ | 26,766 | $ | 23,301 | 15 | % | $ | 27,394 | $ | 21,272 | 29 | % |
• | Cash, cash equivalents and short-term investments were $145.4 million at the end of the quarter; |
• | DSO was 53 days compared to 43 days in the fiscal third quarter of 2018 and 42 days in the fiscal second quarter of 2019; and |
• | On September 24, 2019, our Board of Directors declared a quarterly dividend of $0.165 per share of common stock that will be paid on December 16, 2019 to shareholders of record as of the close of business on December 2, 2019. |
(In millions, except percentages and per share amounts) | FY 2019 GAAP | FY 2019 Non-GAAP | Q4 2019 GAAP | Q4 2019 Non-GAAP | |||||
Revenue | $406 - $409 | $425 - $428 | $110 - $113 | $116 - $119 | |||||
Diluted earnings per share | $0.88 - $0.90 | $2.63 - $2.65 | $0.19 - $0.22 | $0.73 - $0.75 | |||||
Operating margin | 15% | 37% | * | * | |||||
Cash from operations (GAAP) / Adjusted free cash flow (Non-GAAP) | $125 - $129 | $125 - $130 | * | * | |||||
Effective tax rate | 17 | % | 19 | % | * | * |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
(In thousands, except per share data) | August 31, 2019 | August 31, 2018(1) | % Change | August 31, 2019 | August 31, 2018(1) | % Change | |||||||||||||||
Revenue: | |||||||||||||||||||||
Software licenses | $ | 30,686 | $ | 22,852 | 34 | % | $ | 83,216 | $ | 71,432 | 16 | % | |||||||||
Maintenance and services | 76,030 | 69,751 | 9 | % | 213,044 | 209,445 | 2 | % | |||||||||||||
Total revenue | 106,716 | 92,603 | 15 | % | 296,260 | 280,877 | 5 | % | |||||||||||||
Costs of revenue: | |||||||||||||||||||||
Cost of software licenses | 1,204 | 1,077 | 12 | % | 3,296 | 3,571 | (8 | )% | |||||||||||||
Cost of maintenance and services | 12,163 | 10,110 | 20 | % | 32,182 | 29,445 | 9 | % | |||||||||||||
Amortization of acquired intangibles | 7,458 | 5,509 | 35 | % | 18,997 | 17,226 | 10 | % | |||||||||||||
Total costs of revenue | 20,825 | 16,696 | 25 | % | 54,475 | 50,242 | 8 | % | |||||||||||||
Gross profit | 85,891 | 75,907 | 13 | % | 241,785 | 230,635 | 5 | % | |||||||||||||
Operating expenses: | |||||||||||||||||||||
Sales and marketing | 25,177 | 21,752 | 16 | % | 72,332 | 64,838 | 12 | % | |||||||||||||
Product development | 23,126 | 19,338 | 20 | % | 64,704 | 59,405 | 9 | % | |||||||||||||
General and administrative | 13,506 | 12,218 | 11 | % | 38,445 | 35,670 | 8 | % | |||||||||||||
Amortization of acquired intangibles | 7,068 | 3,319 | 113 | % | 14,841 | 9,956 | 49 | % | |||||||||||||
Fees related to shareholder activist | — | — | * | — | 1,472 | * | |||||||||||||||
Restructuring expenses | 801 | 135 | 493 | % | 3,993 | 2,382 | 68 | % | |||||||||||||
Acquisition-related expenses | 253 | 42 | 502 | % | 1,360 | 128 | 963 | % | |||||||||||||
Total operating expenses | 69,931 | 56,804 | 23 | % | 195,675 | 173,851 | 13 | % | |||||||||||||
Income from operations | 15,960 | 19,103 | (16 | )% | 46,110 | 56,784 | (19 | )% | |||||||||||||
Other expense, net | (3,718 | ) | (1,961 | ) | (90 | )% | (8,038 | ) | (4,830 | ) | (66 | )% | |||||||||
Income before income taxes | 12,242 | 17,142 | (29 | )% | 38,072 | 51,954 | (27 | )% | |||||||||||||
(Benefit) provision for income taxes(2) | (1,315 | ) | 2,752 | (148 | )% | 6,932 | 10,928 | (37 | )% | ||||||||||||
Net income | $ | 13,557 | $ | 14,390 | (6 | )% | $ | 31,140 | $ | 41,026 | (24 | )% | |||||||||
Earnings per share: | |||||||||||||||||||||
Basic | $ | 0.30 | $ | 0.32 | (6 | )% | $ | 0.70 | $ | 0.90 | (22 | )% | |||||||||
Diluted | $ | 0.30 | $ | 0.32 | (6 | )% | $ | 0.69 | $ | 0.88 | (22 | )% | |||||||||
Weighted average shares outstanding: | |||||||||||||||||||||
Basic | 44,716 | 45,130 | (1 | )% | 44,761 | 45,730 | (2 | )% | |||||||||||||
Diluted | 45,303 | 45,576 | (1 | )% | 45,292 | 46,380 | (2 | )% | |||||||||||||
Cash dividends declared per common share | $ | 0.155 | $ | 0.140 | 11 | % | $ | 0.465 | $ | 0.420 | 11 | % | |||||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. | |||||||||||||||||||||
(2)In the third quarter of fiscal 2019, an out of period tax benefit of $3.6 million was recorded to adjust for overstated GAAP tax expenses of $1.1 million and $2.5 million in the first and second quarters of fiscal 2019, respectively. This tax benefit does not affect our non-GAAP results. |
Stock-based compensation is included in the condensed consolidated statements of operations, as follows: | |||||||||||||||||||||
Cost of revenue | $ | 317 | $ | (96 | ) | 430 | % | $ | 811 | $ | 419 | 94 | % | ||||||||
Sales and marketing | 968 | 762 | 27 | % | 3,205 | 2,127 | 51 | % | |||||||||||||
Product development | 1,529 | 1,744 | (12 | )% | 5,393 | 5,774 | (7 | )% | |||||||||||||
General and administrative | 2,676 | 2,156 | 24 | % | 8,002 | 6,396 | 25 | % | |||||||||||||
Total | $ | 5,490 | $ | 4,566 | 20 | % | $ | 17,411 | $ | 14,716 | 18 | % |
(In thousands) | August 31, 2019 | November 30, 2018(1) | |||||
Assets | |||||||
Current assets: | |||||||
Cash, cash equivalents and short-term investments | $ | 145,397 | $ | 139,513 | |||
Accounts receivable, net | 63,617 | 59,715 | |||||
Unbilled receivables | 7,376 | 1,421 | |||||
Other current assets | 19,904 | 25,080 | |||||
Assets held for sale | — | 5,776 | |||||
Total current assets | 236,294 | 231,505 | |||||
Property and equipment, net | 31,573 | 30,714 | |||||
Goodwill and intangible assets, net | 568,979 | 373,911 | |||||
Long-term unbilled receivables | 9,987 | 1,811 | |||||
Other assets | 13,092 | 6,209 | |||||
Total assets | $ | 859,925 | $ | 644,150 | |||
Liabilities and shareholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable and other current liabilities | $ | 62,524 | $ | 57,005 | |||
Current portion of long-term debt, net | 8,836 | 5,819 | |||||
Short-term deferred revenue | 143,972 | 123,210 | |||||
Total current liabilities | 215,332 | 186,034 | |||||
Long-term deferred revenue | 16,554 | 12,730 | |||||
Long-term debt, net | 287,622 | 110,270 | |||||
Other long-term liabilities | 7,465 | 11,114 | |||||
Shareholders’ equity: | |||||||
Common stock and additional paid-in capital | 289,488 | 267,053 | |||||
Retained earnings | 43,464 | 56,949 | |||||
Total shareholders’ equity | 332,952 | 324,002 | |||||
Total liabilities and shareholders’ equity | $ | 859,925 | $ | 644,150 | |||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. |
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | August 31, 2019 | August 31, 2018(1) | August 31, 2019 | August 31, 2018(1) | |||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 13,557 | $ | 14,390 | $ | 31,140 | $ | 41,026 | |||||||
Depreciation and amortization | 16,822 | 11,014 | 40,160 | 33,647 | |||||||||||
Stock-based compensation | 5,490 | 4,566 | 17,411 | 14,716 | |||||||||||
Other non-cash adjustments | 743 | (617 | ) | (5,695 | ) | (2,065 | ) | ||||||||
Changes in operating assets and liabilities | (9,846 | ) | (6,052 | ) | 8,867 | 9,701 | |||||||||
Net cash flows from operating activities | 26,766 | 23,301 | 91,883 | 97,025 | |||||||||||
Capital expenditures | (750 | ) | (2,772 | ) | (1,830 | ) | (5,968 | ) | |||||||
Issuances of common stock, net of repurchases | 2,044 | (16,728 | ) | (18,653 | ) | (102,057 | ) | ||||||||
Dividend payments to shareholders | (6,933 | ) | (6,371 | ) | (20,819 | ) | (19,472 | ) | |||||||
Payments for acquisitions, net of cash acquired | — | — | (225,298 | ) | — | ||||||||||
Proceeds from the issuance of debt, net of payment of issuance costs | — | — | 183,373 | — | |||||||||||
Proceeds from sale of property, plant and equipment, net | — | — | 6,146 | — | |||||||||||
Payments of principal on long-term debt | (1,880 | ) | (1,547 | ) | (3,427 | ) | (4,641 | ) | |||||||
Other | (2,403 | ) | (2,202 | ) | (5,491 | ) | (10,615 | ) | |||||||
Net change in cash, cash equivalents and short-term investments | 16,844 | (6,319 | ) | 5,884 | (45,728 | ) | |||||||||
Cash, cash equivalents and short-term investments, beginning of period | 128,553 | 144,200 | 139,513 | 183,609 | |||||||||||
Cash, cash equivalents and short-term investments, end of period | $ | 145,397 | $ | 137,881 | $ | 145,397 | $ | 137,881 | |||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
(In thousands) | August 31, 2019 | August 31, 2018(1) | % Change | August 31, 2019 | August 31, 2018(1) | % Change | |||||||||||||||
Segment revenue: | |||||||||||||||||||||
OpenEdge | $ | 78,607 | $ | 68,519 | 15 | % | $ | 211,679 | $ | 204,789 | 3 | % | |||||||||
Data Connectivity and Integration | 8,754 | 4,563 | 92 | % | 27,686 | 17,466 | 59 | % | |||||||||||||
Application Development and Deployment | 19,355 | 19,521 | (1 | )% | 56,895 | 58,622 | (3 | )% | |||||||||||||
Total revenue | 106,716 | 92,603 | 15 | % | 296,260 | 280,877 | 5 | % | |||||||||||||
Segment costs of revenue and operating expenses: | |||||||||||||||||||||
OpenEdge | 22,711 | 16,419 | 38 | % | 60,123 | 47,194 | 27 | % | |||||||||||||
Data Connectivity and Integration | 1,943 | 1,520 | 28 | % | 5,249 | 4,823 | 9 | % | |||||||||||||
Application Development and Deployment | 6,093 | 7,071 | (14 | )% | 17,067 | 20,068 | (15 | )% | |||||||||||||
Total costs of revenue and operating expenses | 30,747 | 25,010 | 23 | % | 82,439 | 72,085 | 14 | % | |||||||||||||
Segment contribution margin: | |||||||||||||||||||||
OpenEdge | 55,896 | 52,100 | 7 | % | 151,556 | 157,595 | (4 | )% | |||||||||||||
Data Connectivity and Integration | 6,811 | 3,043 | 124 | % | 22,437 | 12,643 | 77 | % | |||||||||||||
Application Development and Deployment | 13,262 | 12,450 | 7 | % | 39,828 | 38,554 | 3 | % | |||||||||||||
Total contribution margin | 75,969 | 67,593 | 12 | % | 213,821 | 208,792 | 2 | % | |||||||||||||
Other unallocated expenses(2) | 60,009 | 48,490 | 24 | % | 167,711 | 152,008 | 10 | % | |||||||||||||
Income from operations | 15,960 | 19,103 | (16 | )% | 46,110 | 56,784 | (19 | )% | |||||||||||||
Other expense, net | (3,718 | ) | (1,961 | ) | (90 | )% | (8,038 | ) | (4,830 | ) | (66 | )% | |||||||||
Income before income taxes | $ | 12,242 | $ | 17,142 | (29 | )% | $ | 38,072 | $ | 51,954 | (27 | )% | |||||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. | |||||||||||||||||||||
(2)The following expenses are not allocated to our segments as we manage and report our business in these functional areas on a consolidated basis only: certain product development and corporate sales and marketing expenses, customer support, administration, amortization of acquired intangibles, stock-based compensation, fees related to shareholder activist, restructuring, and acquisition-related expenses. |
Revenue by Type | |||||||||||||||||||
(In thousands) | Q3 2018(1) | Q4 2018(1) | Q1 2019 | Q2 2019 | Q3 2019 | ||||||||||||||
Software licenses | $ | 22,852 | $ | 28,367 | $ | 22,802 | $ | 29,728 | $ | 30,686 | |||||||||
Maintenance | 62,170 | 61,759 | 59,999 | 62,528 | 67,611 | ||||||||||||||
Services | 7,581 | 7,977 | 6,748 | 7,739 | 8,419 | ||||||||||||||
Total revenue | $ | 92,603 | $ | 98,103 | $ | 89,549 | $ | 99,995 | $ | 106,716 | |||||||||
Revenue by Region | |||||||||||||||||||
(In thousands) | Q3 2018(1) | Q4 2018(1) | Q1 2019 | Q2 2019 | Q3 2019 | ||||||||||||||
North America | $ | 49,756 | $ | 54,952 | $ | 46,498 | $ | 57,060 | $ | 61,816 | |||||||||
EMEA | 32,663 | 34,047 | 33,372 | 33,633 | 35,109 | ||||||||||||||
Latin America | 4,600 | 4,260 | 4,461 | 4,108 | 3,862 | ||||||||||||||
Asia Pacific | 5,584 | 4,844 | 5,218 | 5,194 | 5,929 | ||||||||||||||
Total revenue | $ | 92,603 | $ | 98,103 | $ | 89,549 | $ | 99,995 | $ | 106,716 | |||||||||
Revenue by Segment | |||||||||||||||||||
(In thousands) | Q3 2018(1) | Q4 2018(1) | Q1 2019 | Q2 2019 | Q3 2019 | ||||||||||||||
OpenEdge | $ | 68,519 | $ | 73,016 | $ | 65,252 | $ | 67,820 | $ | 78,607 | |||||||||
Data Connectivity and Integration | 4,563 | 5,663 | 6,000 | 12,932 | 8,754 | ||||||||||||||
Application Development and Deployment | 19,521 | 19,424 | 18,297 | 19,243 | 19,355 | ||||||||||||||
Total revenue | $ | 92,603 | $ | 98,103 | $ | 89,549 | $ | 99,995 | $ | 106,716 | |||||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. |
Three Months Ended | % Change | |||||||||||||||
(In thousands, except per share data) | August 31, 2019 | August 31, 2018(1) | Non-GAAP | |||||||||||||
Adjusted revenue: | ||||||||||||||||
GAAP revenue | $ | 106,716 | $ | 92,603 | ||||||||||||
Acquisition-related revenue(2) | 8,805 | 93 | ||||||||||||||
Non-GAAP revenue | $ | 115,521 | 100 | % | $ | 92,696 | 100 | % | 25 | % | ||||||
Adjusted income from operations: | ||||||||||||||||
GAAP income from operations | $ | 15,960 | 15 | % | $ | 19,103 | 21 | % | ||||||||
Amortization of acquired intangibles | 14,526 | 13 | % | 8,828 | 9 | % | ||||||||||
Restructuring expenses and other | 801 | 1 | % | 135 | — | % | ||||||||||
Stock-based compensation | 5,490 | 4 | % | 4,566 | 5 | % | ||||||||||
Acquisition-related revenue(2) and expenses | 9,058 | 7 | % | 135 | — | % | ||||||||||
Non-GAAP income from operations | $ | 45,835 | 40 | % | $ | 32,767 | 35 | % | 40 | % | ||||||
Adjusted net income: | ||||||||||||||||
GAAP net income | $ | 13,557 | 13 | % | $ | 14,390 | 16 | % | ||||||||
Amortization of acquired intangibles | 14,526 | 13 | % | 8,828 | 9 | % | ||||||||||
Restructuring expenses and other | 801 | 1 | % | 135 | — | % | ||||||||||
Stock-based compensation | 5,490 | 4 | % | 4,566 | 5 | % | ||||||||||
Acquisition-related revenue(2) and expenses | 9,058 | 7 | % | 135 | — | % | ||||||||||
Provision for income taxes | (9,583 | ) | (9 | )% | (3,199 | ) | (3 | )% | ||||||||
Non-GAAP net income | $ | 33,849 | 29 | % | $ | 24,855 | 27 | % | 36 | % | ||||||
Adjusted diluted earnings per share: | ||||||||||||||||
GAAP diluted earnings per share | $ | 0.30 | $ | 0.32 | ||||||||||||
Amortization of acquired intangibles | 0.32 | 0.20 | ||||||||||||||
Restructuring expenses and other | 0.02 | — | ||||||||||||||
Stock-based compensation | 0.12 | 0.10 | ||||||||||||||
Acquisition-related revenue(2) and expenses | 0.20 | — | ||||||||||||||
Provision for income taxes | (0.21 | ) | (0.07 | ) | ||||||||||||
Non-GAAP diluted earnings per share | $ | 0.75 | $ | 0.55 | 36 | % | ||||||||||
Non-GAAP weighted avg shares outstanding - diluted | 45,303 | 45,576 | (1 | )% | ||||||||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. | ||||||||||||||||
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018. |
Nine Months Ended | % Change | |||||||||||||||
(In thousands, except per share data) | August 31, 2019 | August 31, 2018(1) | Non-GAAP | |||||||||||||
Adjusted revenue: | ||||||||||||||||
GAAP revenue | $ | 296,260 | $ | 280,877 | ||||||||||||
Acquisition-related revenue(2) | 12,285 | 312 | ||||||||||||||
Non-GAAP revenue | $ | 308,545 | 100 | % | $ | 281,189 | 100 | % | 10 | % | ||||||
Adjusted income from operations: | ||||||||||||||||
GAAP income from operations | $ | 46,110 | 16 | % | $ | 56,784 | 20 | % | ||||||||
Amortization of acquired intangibles | 33,838 | 11 | % | 27,182 | 10 | % | ||||||||||
Fees related to shareholder activist | — | — | % | 1,472 | 1 | % | ||||||||||
Restructuring expenses and other | 3,969 | 1 | % | 2,382 | 1 | % | ||||||||||
Stock-based compensation | 17,411 | 5 | % | 14,716 | 5 | % | ||||||||||
Acquisition-related revenue(2) and expenses | 13,645 | 4 | % | 440 | — | % | ||||||||||
Non-GAAP income from operations | $ | 114,973 | 37 | % | $ | 102,976 | 37 | % | 12 | % | ||||||
Adjusted net income: | ||||||||||||||||
GAAP net income | $ | 31,140 | 11 | % | $ | 41,026 | 15 | % | ||||||||
Amortization of acquired intangibles | 33,838 | 11 | % | 27,182 | 10 | % | ||||||||||
Fees related to shareholder activist | — | — | % | 1,472 | 1 | % | ||||||||||
Restructuring expenses and other | 3,969 | 1 | % | 2,382 | 1 | % | ||||||||||
Stock-based compensation | 17,411 | 5 | % | 14,716 | 5 | % | ||||||||||
Acquisition-related revenue(2) and expenses | 13,645 | 4 | % | 440 | — | % | ||||||||||
Provision for income taxes | (13,978 | ) | (4 | )% | (10,479 | ) | (5 | )% | ||||||||
Non-GAAP net income | $ | 86,025 | 28 | % | $ | 76,739 | 27 | % | 12 | % | ||||||
Adjusted diluted earnings per share: | ||||||||||||||||
GAAP diluted earnings per share | $ | 0.69 | $ | 0.88 | ||||||||||||
Amortization of acquired intangibles | 0.75 | 0.59 | ||||||||||||||
Fees related to shareholder activist | — | 0.03 | ||||||||||||||
Restructuring expenses and other | 0.09 | 0.05 | ||||||||||||||
Stock-based compensation | 0.38 | 0.32 | ||||||||||||||
Acquisition-related revenue(2) and expenses | 0.30 | 0.01 | ||||||||||||||
Provision for income taxes | (0.31 | ) | (0.23 | ) | ||||||||||||
Non-GAAP diluted earnings per share | $ | 1.90 | $ | 1.65 | 15 | % | ||||||||||
Non-GAAP weighted avg shares outstanding - diluted | 45,292 | 46,380 | (2 | )% | ||||||||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. | ||||||||||||||||
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018. |
Revenue by Type | |||||||||||
(In thousands) | Q3 2019 | Non-GAAP Adjustment(1) | Non-GAAP Revenue | ||||||||
Software licenses | $ | 30,686 | $ | 89 | $ | 30,775 | |||||
Maintenance | 67,611 | 8,472 | 76,083 | ||||||||
Services | 8,419 | 244 | 8,663 | ||||||||
Total revenue | $ | 106,716 | $ | 8,805 | $ | 115,521 | |||||
Revenue by Region | |||||||||||
(In thousands) | Q3 2019 | Non-GAAP Adjustment(1) | Non-GAAP Revenue | ||||||||
North America | $ | 61,816 | $ | 4,946 | $ | 66,762 | |||||
EMEA | 35,109 | 1,526 | 36,635 | ||||||||
Latin America | 3,862 | 1,765 | 5,627 | ||||||||
Asia Pacific | 5,929 | 568 | 6,497 | ||||||||
Total revenue | $ | 106,716 | $ | 8,805 | $ | 115,521 | |||||
Revenue by Segment | |||||||||||
(In thousands) | Q3 2019 | Non-GAAP Adjustment(1) | Non-GAAP Revenue | ||||||||
OpenEdge | $ | 78,607 | $ | 8,805 | $ | 87,412 | |||||
Data Connectivity and Integration | 8,754 | — | 8,754 | ||||||||
Application Development and Deployment | 19,355 | — | 19,355 | ||||||||
Total revenue | $ | 106,716 | $ | 8,805 | $ | 115,521 | |||||
(1)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019. | |||||||||||
Adjusted Free Cash Flow | |||||||||||
(In thousands) | Q3 2019 | Q3 2018 | % Change | ||||||||
Cash flows from operations | $ | 26,766 | $ | 23,301 | 15 | % | |||||
Purchases of property and equipment | (750 | ) | (2,772 | ) | (73 | )% | |||||
Free cash flow | 26,016 | 20,529 | 27 | % | |||||||
Add back: restructuring payments | 1,378 | 743 | 85 | % | |||||||
Adjusted free cash flow | $ | 27,394 | $ | 21,272 | 29 | % |
Revenue by Type | |||||||||||
(In thousands) | YTD 2019 | Non-GAAP Adjustment(1) | Non-GAAP Revenue | ||||||||
Software licenses | $ | 83,216 | $ | 122 | $ | 83,338 | |||||
Maintenance | 190,138 | 11,595 | 201,733 | ||||||||
Services | 22,906 | 568 | 23,474 | ||||||||
Total revenue | $ | 296,260 | $ | 12,285 | $ | 308,545 | |||||
Revenue by Region | |||||||||||
(In thousands) | YTD 2019 | Non-GAAP Adjustment(1) | Non-GAAP Revenue | ||||||||
North America | $ | 165,374 | $ | 7,566 | $ | 172,940 | |||||
EMEA | 102,114 | 2,105 | 104,219 | ||||||||
Latin America | 12,431 | 1,826 | 14,257 | ||||||||
Asia Pacific | 16,341 | 788 | 17,129 | ||||||||
Total revenue | $ | 296,260 | $ | 12,285 | $ | 308,545 | |||||
Revenue by Segment | |||||||||||
(In thousands) | YTD 2019 | Non-GAAP Adjustment(1) | Non-GAAP Revenue | ||||||||
OpenEdge | $ | 211,679 | $ | 12,285 | $ | 223,964 | |||||
Data Connectivity and Integration | 27,686 | — | 27,686 | ||||||||
Application Development and Deployment | 56,895 | — | 56,895 | ||||||||
Total revenue | $ | 296,260 | $ | 12,285 | $ | 308,545 | |||||
(1)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019. | |||||||||||
Adjusted Free Cash Flow | |||||||||||
(In thousands) | YTD 2019 | YTD Q3 2018 | % Change | ||||||||
Cash flows from operations | $ | 91,883 | $ | 97,025 | (5 | )% | |||||
Purchases of property and equipment | (1,830 | ) | (5,968 | ) | (69 | )% | |||||
Free cash flow | 90,053 | 91,057 | (1 | )% | |||||||
Add back: restructuring payments | 2,135 | 5,924 | (64 | )% | |||||||
Adjusted free cash flow | $ | 92,188 | $ | 96,981 | (5 | )% |
(In thousands) | Q1 2018(1) | Q2 2018(1) | Q3 2018(1) | Q4 2018(1) | FY 2018(1) | Q1 2019 | Q2 2019 | Q3 2019 | |||||||||||||||||||||||
GAAP revenue | $ | 19,255 | $ | 19,846 | $ | 19,521 | $ | 19,424 | $ | 78,046 | $ | 18,297 | $ | 19,243 | $ | 19,355 | |||||||||||||||
Add: change in deferred revenue | |||||||||||||||||||||||||||||||
Beginning balance, as adjusted | 42,128 | 42,041 | 41,593 | 42,789 | 42,128 | 45,291 | 43,817 | 44,704 | |||||||||||||||||||||||
Ending balance, as adjusted | 42,041 | 41,593 | 42,789 | 45,291 | 45,291 | 43,817 | 44,704 | 44,737 | |||||||||||||||||||||||
Change in deferred revenue | (87 | ) | (448 | ) | 1,196 | 2,502 | 3,163 | (1,474 | ) | 887 | 33 | ||||||||||||||||||||
Non-GAAP bookings | $ | 19,168 | $ | 19,398 | $ | 20,717 | $ | 21,926 | $ | 81,209 | $ | 16,823 | $ | 20,130 | $ | 19,388 | |||||||||||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. |
Fiscal Year 2019 Revenue Guidance | |||||||||||||||||
Fiscal Year Ended | Fiscal Year Ending | ||||||||||||||||
November 30, 2018(1) | November 30, 2019 | ||||||||||||||||
(In millions) | Low | % Change | High | % Change | |||||||||||||
GAAP revenue | $ | 379.0 | $ | 406.4 | 7 | % | $ | 409.4 | 8 | % | |||||||
Acquisition-related adjustments - revenue(2) | 0.4 | 18.6 | * | 18.6 | * | ||||||||||||
Non-GAAP revenue | $ | 379.4 | $ | 425.0 | 12 | % | $ | 428.0 | 13 | % | |||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. | |||||||||||||||||
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018. |
Fiscal Year 2019 Non-GAAP Operating Margin Guidance | |||||||
Fiscal Year Ending November 30, 2019 | |||||||
(In millions) | Low | High | |||||
GAAP income from operations | $ | 60.4 | $ | 59.5 | |||
GAAP operating margins | 15 | % | 15 | % | |||
Acquisition-related revenue | 18.6 | 18.6 | |||||
Acquisition-related expense | 1.5 | 1.5 | |||||
Restructuring expense | 6.0 | 8.0 | |||||
Stock-based compensation | 23.9 | 23.9 | |||||
Amortization of acquired intangibles | 48.1 | 48.1 | |||||
Total adjustments | 98.1 | 100.1 | |||||
Non-GAAP income from operations | $ | 158.5 | $ | 159.6 | |||
Non-GAAP operating margin | 37 | % | 37 | % |
Fiscal Year 2019 Non-GAAP Earnings per Share and Effective Tax Rate Guidance | |||||||
Fiscal Year Ending November 30, 2019 | |||||||
(In millions, except per share data) | Low | High | |||||
GAAP net income | $ | 40.8 | $ | 40.0 | |||
Adjustments (from previous table) | 98.1 | 100.1 | |||||
Income tax adjustment(3) | (19.6 | ) | (20.0 | ) | |||
Non-GAAP net income | $ | 119.3 | $ | 120.1 | |||
GAAP diluted earnings per share | $ | 0.90 | $ | 0.88 | |||
Non-GAAP diluted earnings per share | $ | 2.63 | $ | 2.65 | |||
Diluted weighted average shares outstanding | 45.4 | 45.4 | |||||
(3)Tax adjustment is based on a non-GAAP effective tax rate of approximately 19% for Low and High, calculated as follows: | |||||||
Non-GAAP income from operations | $ | 158.5 | $ | 159.6 | |||
Other (expense) income | (11.3 | ) | (11.3 | ) | |||
Non-GAAP income from continuing operations before income taxes | 147.2 | 148.3 | |||||
Non-GAAP net income | 119.3 | 120.1 | |||||
Tax provision | $ | 27.9 | $ | 28.2 | |||
Non-GAAP tax rate | 19 | % | 19 | % |
Fiscal Year 2019 Adjusted Free Cash Flow Guidance | |||||||
Fiscal Year Ending November 30, 2019 | |||||||
(In millions) | Low | High | |||||
Cash flows from operations (GAAP) | $ | 125 | $ | 129 | |||
Purchases of property and equipment | (4 | ) | (4 | ) | |||
Add back: restructuring payments | 4 | 5 | |||||
Adjusted free cash flow (non-GAAP) | $ | 125 | $ | 130 |
Q4 2019 Revenue Guidance | |||||||||||||||||
Three Months Ended | Three Months Ending | ||||||||||||||||
November 30, 2018(1) | November 30, 2019 | ||||||||||||||||
(In millions) | Low | % Change | High | % Change | |||||||||||||
GAAP revenue | $ | 98.1 | $ | 109.6 | 12 | % | $ | 112.6 | 15 | % | |||||||
Acquisition-related adjustments - revenue(2) | 0.2 | 6.4 | * | 6.4 | * | ||||||||||||
Non-GAAP revenue | $ | 98.3 | $ | 116.0 | 18 | % | $ | 119.0 | 21 | % | |||||||
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard. | |||||||||||||||||
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018. |
Q4 2019 Non-GAAP Earnings per Share Guidance | |||||||
Three Months Ending November 30, 2019 | |||||||
Low | High | ||||||
GAAP diluted earnings per share | $ | 0.22 | $ | 0.19 | |||
Acquisition-related revenue | 0.14 | 0.14 | |||||
Restructuring expense | 0.04 | 0.09 | |||||
Stock-based compensation | 0.14 | 0.14 | |||||
Amortization of acquired intangibles | 0.31 | 0.31 | |||||
Total adjustments | 0.63 | 0.68 | |||||
Income tax adjustment | (0.12 | ) | (0.12 | ) | |||
Non-GAAP diluted earnings per share | $ | 0.73 | $ | 0.75 |