(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 |
• | 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. 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 calculate consensus estimates. The expense related to stock-based awards is generally not controllable in the short- |
• | 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 | ||
99.3 |
Date: | June 25, 2020 | Progress Software Corporation | |
By: | /s/ ANTHONY FOLGER | ||
Anthony Folger | |||
Chief Financial Officer |
Exhibit 99.1 |
• | Revenue of $100.4 million remained flat year-over-year on an actual currency basis, and increased 2% year-over-year on a constant currency basis. |
• | Non-GAAP revenue of $102.5 million decreased 1% on an actual currency basis and increased 1% year-over-year on a constant currency basis. |
• | Diluted earnings per share was $0.37 compared to $0.18 in the same quarter last year, an increase of 106%. |
• | Non-GAAP diluted earnings per share was $0.63 compared to $0.65 in the same quarter last year, a decrease of 3%. |
Three Months Ended | |||||||||||||||||||||
GAAP | Non-GAAP | ||||||||||||||||||||
(In thousands, except percentages and per share amounts) | May 31, 2020 | May 31, 2019 | % Change | May 31, 2020 | May 31, 2019 | % Change | |||||||||||||||
Revenue | $ | 100,383 | $ | 99,995 | — | % | $ | 102,505 | $ | 103,475 | (1 | )% | |||||||||
Income from operations | $ | 25,309 | $ | 14,741 | 72 | % | $ | 39,590 | $ | 38,888 | 2 | % | |||||||||
Operating margin | 25 | % | 15 | % | 67 | % | 39 | % | 38 | % | 3 | % | |||||||||
Net income | $ | 16,968 | $ | 8,181 | 107 | % | $ | 28,656 | $ | 29,417 | (3 | )% | |||||||||
Diluted earnings per share | $ | 0.37 | $ | 0.18 | 106 | % | $ | 0.63 | $ | 0.65 | (3 | )% | |||||||||
Cash from operations (GAAP) /Adjusted free cash flow (Non-GAAP) | $ | 37,957 | $ | 40,674 | (7 | )% | $ | 38,399 | $ | 40,438 | (5 | )% |
• | Cash, cash equivalents and short-term investments were $203.6 million at the end of the quarter; |
• | DSO was 47 days compared to 42 days in the fiscal second quarter of 2019 and 49 days in the fiscal first quarter of 2020; and |
• | On June 23, 2020, our Board of Directors declared a quarterly dividend of $0.165 per share of common stock that will be paid on September 15, 2020 to shareholders of record as of the close of business on September 1, 2020. |
Prior FY 2020 Guidance (March 26, 2020) | Updated FY 2020 Guidance (June 25, 2020) | ||||||||||
(In millions, except percentages and per share amounts) | FY 2020 GAAP | FY 2020 Non-GAAP | FY 2020 GAAP | FY 2020 Non-GAAP | |||||||
Revenue | $420 - $430 | $428 - $438 | $425 - $435 | $433 - $443 | |||||||
Diluted earnings per share | $1.73 - $1.80 | $2.73 - $2.80 | $1.81 - $1.85 | $2.82 - $2.86 | |||||||
Operating margin | 27% | 39% | 27% | 40% | |||||||
Cash from operations (GAAP) / Adjusted free cash flow (Non-GAAP) | $128 - $138 | $125 - $135 | $129 - $139 | $125 - $135 | |||||||
Effective tax rate | 22 | % | 21 | % | 22 | % | 21 | % |
Q3 2020 Guidance | |||
(In millions, except per share amounts) | Q3 2020 GAAP | Q3 2020 Non-GAAP | |
Revenue | $103 - $108 | $104 - $109 | |
Diluted earnings per share | $0.47 - $0.49 | $0.69 - $0.71 |
Investor Contact: | Press Contact: | |
Brian Flanagan | Erica McShane | |
Progress Software | Progress Software | |
+1 781 280 4817 | +1 888 365 2779 (x3135) | |
Investor-Relations@progress.com | PR@progress.com |
Three Months Ended | Six Months Ended | ||||||||||||||||||||
(In thousands, except per share data) | May 31, 2020 | May 31, 2019 | % Change | May 31, 2020 | May 31, 2019 | % Change | |||||||||||||||
Revenue: | |||||||||||||||||||||
Software licenses | $ | 19,663 | $ | 29,728 | (34 | )% | $ | 50,292 | $ | 52,530 | (4 | )% | |||||||||
Maintenance and services | 80,720 | 70,267 | 15 | % | 159,774 | 137,014 | 17 | % | |||||||||||||
Total revenue | 100,383 | 99,995 | — | % | 210,066 | 189,544 | 11 | % | |||||||||||||
Costs of revenue: | |||||||||||||||||||||
Cost of software licenses | 810 | 925 | (12 | )% | 2,199 | 2,092 | 5 | % | |||||||||||||
Cost of maintenance and services | 11,785 | 10,580 | 11 | % | 23,636 | 20,019 | 18 | % | |||||||||||||
Amortization of acquired intangibles | 1,664 | 6,106 | (73 | )% | 3,310 | 11,539 | (71 | )% | |||||||||||||
Total costs of revenue | 14,259 | 17,611 | (19 | )% | 29,145 | 33,650 | (13 | )% | |||||||||||||
Gross profit | 86,124 | 82,384 | 5 | % | 180,921 | 155,894 | 16 | % | |||||||||||||
Operating expenses: | |||||||||||||||||||||
Sales and marketing | 21,716 | 24,832 | (13 | )% | 45,914 | 47,155 | (3 | )% | |||||||||||||
Product development | 21,787 | 21,688 | — | % | 43,441 | 41,578 | 4 | % | |||||||||||||
General and administrative | 12,440 | 12,654 | (2 | )% | 25,188 | 24,939 | 1 | % | |||||||||||||
Amortization of acquired intangibles | 4,177 | 4,585 | (9 | )% | 8,308 | 7,773 | 7 | % | |||||||||||||
Restructuring expenses | 695 | 2,777 | (75 | )% | 1,735 | 3,192 | (46 | )% | |||||||||||||
Acquisition-related expenses | — | 1,107 | * | 314 | 1,107 | (72 | )% | ||||||||||||||
Total operating expenses | 60,815 | 67,643 | (10 | )% | 124,900 | 125,744 | (1 | )% | |||||||||||||
Income from operations | 25,309 | 14,741 | 72 | % | 56,021 | 30,150 | 86 | % | |||||||||||||
Other expense, net | (2,847 | ) | (2,317 | ) | (23 | )% | (6,244 | ) | (4,320 | ) | (45 | )% | |||||||||
Income before income taxes | 22,462 | 12,424 | 81 | % | 49,777 | 25,830 | 93 | % | |||||||||||||
Provision for income taxes | 5,494 | 4,243 | 29 | % | 11,693 | 8,247 | 42 | % | |||||||||||||
Net income | $ | 16,968 | $ | 8,181 | 107 | % | $ | 38,084 | $ | 17,583 | 117 | % | |||||||||
Earnings per share: | |||||||||||||||||||||
Basic | $ | 0.38 | $ | 0.18 | 111 | % | $ | 0.85 | $ | 0.39 | 118 | % | |||||||||
Diluted | $ | 0.37 | $ | 0.18 | 106 | % | $ | 0.84 | $ | 0.39 | 115 | % | |||||||||
Weighted average shares outstanding: | |||||||||||||||||||||
Basic | 44,889 | 44,611 | 1 | % | 44,893 | 44,784 | — | % | |||||||||||||
Diluted | 45,267 | 45,287 | — | % | 45,391 | 45,287 | — | % | |||||||||||||
Cash dividends declared per common share | $ | 0.165 | $ | 0.155 | 6 | % | $ | 0.330 | $ | 0.310 | 6 | % | |||||||||
*Not meaningful |
Stock-based compensation is included in the condensed consolidated statements of operations, as follows: | |||||||||||||||||||||
Cost of revenue | $ | 338 | $ | 250 | 35 | % | $ | 657 | $ | 494 | 33 | % | |||||||||
Sales and marketing | 1,110 | 1,190 | (7 | )% | 2,160 | 2,238 | (3 | )% | |||||||||||||
Product development | 1,899 | 1,936 | (2 | )% | 3,825 | 3,864 | (1 | )% | |||||||||||||
General and administrative | 2,276 | 2,740 | (17 | )% | 5,032 | 5,326 | (6 | )% | |||||||||||||
Total | $ | 5,623 | $ | 6,116 | (8 | )% | $ | 11,674 | $ | 11,922 | (2 | )% |
(In thousands) | May 31, 2020 | November 30, 2019 | |||||
Assets | |||||||
Current assets: | |||||||
Cash, cash equivalents and short-term investments | $ | 203,645 | $ | 173,685 | |||
Accounts receivable, net | 54,527 | 72,820 | |||||
Unbilled receivables and contract assets | 12,540 | 10,880 | |||||
Other current assets | 20,686 | 27,280 | |||||
Total current assets | 291,398 | 284,665 | |||||
Long-term unbilled receivables and contract assets | 10,194 | 12,492 | |||||
Property and equipment, net | 27,693 | 29,765 | |||||
Goodwill and intangible assets, net | 519,643 | 532,216 | |||||
Right-of-use lease assets | 24,681 | — | |||||
Other assets | 21,993 | 22,133 | |||||
Total assets | $ | 895,602 | $ | 881,271 | |||
Liabilities and shareholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable and other current liabilities | $ | 50,525 | $ | 72,674 | |||
Current portion of long-term debt, net | 14,480 | 10,717 | |||||
Short-term lease liability | 6,618 | — | |||||
Short-term deferred revenue | 153,549 | 157,494 | |||||
Total current liabilities | 225,172 | 240,885 | |||||
Long-term debt, net | 276,762 | 284,002 | |||||
Long-term lease liability | 19,896 | — | |||||
Long-term deferred revenue | 19,741 | 19,752 | |||||
Other long-term liabilities | 14,070 | 6,350 | |||||
Shareholders’ equity: | |||||||
Common stock and additional paid-in capital | 304,282 | 295,953 | |||||
Retained earnings | 35,679 | 34,329 | |||||
Total shareholders’ equity | 339,961 | 330,282 | |||||
Total liabilities and shareholders’ equity | $ | 895,602 | $ | 881,271 |
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands) | May 31, 2020 | May 31, 2019 | May 31, 2020 | May 31, 2019 | |||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 16,968 | $ | 8,181 | $ | 38,084 | $ | 17,583 | |||||||
Depreciation and amortization | 7,572 | 12,852 | 15,241 | 23,338 | |||||||||||
Stock-based compensation | 5,623 | 6,116 | 11,674 | 11,922 | |||||||||||
Other non-cash adjustments | 2,309 | (3,611 | ) | 7,656 | (6,438 | ) | |||||||||
Changes in operating assets and liabilities | 5,485 | 17,136 | (1,682 | ) | 18,713 | ||||||||||
Net cash flows from operating activities | 37,957 | 40,674 | 70,973 | 65,118 | |||||||||||
Capital expenditures | (609 | ) | (834 | ) | (1,757 | ) | (1,080 | ) | |||||||
Issuances of common stock, net of repurchases | 3,063 | 2,409 | (12,692 | ) | (20,697 | ) | |||||||||
Dividend payments to shareholders | (7,438 | ) | (6,894 | ) | (14,906 | ) | (13,886 | ) | |||||||
Payments for acquisitions, net of cash acquired | — | (225,298 | ) | — | (225,298 | ) | |||||||||
Proceeds from the issuance of debt, net of payment of issuance costs | — | 183,374 | — | 183,374 | |||||||||||
Proceeds from sale of property, plant and equipment, net | — | 6,146 | — | 6,146 | |||||||||||
Payments of principal on long-term debt | (1,880 | ) | — | (3,762 | ) | (1,547 | ) | ||||||||
Other | (4,503 | ) | (4,482 | ) | (7,896 | ) | (3,090 | ) | |||||||
Net change in cash, cash equivalents and short-term investments | 26,590 | (4,905 | ) | 29,960 | (10,960 | ) | |||||||||
Cash, cash equivalents and short-term investments, beginning of period | 177,055 | 133,458 | 173,685 | 139,513 | |||||||||||
Cash, cash equivalents and short-term investments, end of period | $ | 203,645 | $ | 128,553 | $ | 203,645 | $ | 128,553 |
Three Months Ended | % Change | |||||||||||||||
(In thousands, except per share data) | May 31, 2020 | May 31, 2019 | Non-GAAP | |||||||||||||
Adjusted revenue: | ||||||||||||||||
GAAP revenue | $ | 100,383 | $ | 99,995 | ||||||||||||
Acquisition-related revenue(1) | 2,122 | 3,480 | ||||||||||||||
Non-GAAP revenue | $ | 102,505 | 100 | % | $ | 103,475 | 100 | % | (1 | )% | ||||||
Adjusted income from operations: | ||||||||||||||||
GAAP income from operations | $ | 25,309 | 25 | % | $ | 14,741 | 15 | % | ||||||||
Amortization of acquired intangibles | 5,841 | 6 | % | 10,691 | 10 | % | ||||||||||
Restructuring expenses and other | 695 | 1 | % | 2,753 | 3 | % | ||||||||||
Stock-based compensation | 5,623 | 5 | % | 6,116 | 6 | % | ||||||||||
Acquisition-related revenue(1) and expenses | 2,122 | 2 | % | 4,587 | 4 | % | ||||||||||
Non-GAAP income from operations | $ | 39,590 | 39 | % | $ | 38,888 | 38 | % | 2 | % | ||||||
Adjusted net income: | ||||||||||||||||
GAAP net income | $ | 16,968 | 17 | % | $ | 8,181 | 8 | % | ||||||||
Amortization of acquired intangibles | 5,841 | 6 | % | 10,691 | 10 | % | ||||||||||
Restructuring expenses and other | 695 | 1 | % | 2,753 | 2 | % | ||||||||||
Stock-based compensation | 5,623 | 5 | % | 6,116 | 6 | % | ||||||||||
Acquisition-related revenue(1) and expenses | 2,122 | 2 | % | 4,587 | 5 | % | ||||||||||
Provision for income taxes | (2,593 | ) | (3 | )% | (2,911 | ) | (3 | )% | ||||||||
Non-GAAP net income | $ | 28,656 | 28 | % | $ | 29,417 | 28 | % | (3 | )% | ||||||
Adjusted diluted earnings per share: | ||||||||||||||||
GAAP diluted earnings per share | $ | 0.37 | $ | 0.18 | ||||||||||||
Amortization of acquired intangibles | 0.13 | 0.24 | ||||||||||||||
Restructuring expenses and other | 0.02 | 0.06 | ||||||||||||||
Stock-based compensation | 0.12 | 0.13 | ||||||||||||||
Acquisition-related revenue(1) and expenses | 0.05 | 0.10 | ||||||||||||||
Provision for income taxes | (0.06 | ) | (0.06 | ) | ||||||||||||
Non-GAAP diluted earnings per share | $ | 0.63 | $ | 0.65 | (3 | )% | ||||||||||
Non-GAAP weighted avg shares outstanding - diluted | 45,267 | 45,287 | — | % | ||||||||||||
(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. |
Six Months Ended | % Change | |||||||||||||||
(In thousands, except per share data) | May 31, 2020 | May 31, 2019 | Non-GAAP | |||||||||||||
Adjusted revenue: | ||||||||||||||||
GAAP revenue | $ | 210,066 | $ | 189,544 | ||||||||||||
Acquisition-related revenue(1) | 6,201 | 3,480 | ||||||||||||||
Non-GAAP revenue | $ | 216,267 | 100 | % | $ | 193,024 | 100 | % | 12 | % | ||||||
Adjusted income from operations: | ||||||||||||||||
GAAP income from operations | $ | 56,021 | 27 | % | $ | 30,150 | 16 | % | ||||||||
Amortization of acquired intangibles | 11,618 | 5 | % | 19,312 | 10 | % | ||||||||||
Restructuring expenses and other | 1,735 | — | % | 3,168 | 2 | % | ||||||||||
Stock-based compensation | 11,674 | 5 | % | 11,922 | 6 | % | ||||||||||
Acquisition-related revenue(1) and expenses | 6,515 | 3 | % | 4,587 | 2 | % | ||||||||||
Non-GAAP income from operations | $ | 87,563 | 40 | % | $ | 69,139 | 36 | % | 27 | % | ||||||
Adjusted net income: | ||||||||||||||||
GAAP net income | $ | 38,084 | 18 | % | $ | 17,583 | 9 | % | ||||||||
Amortization of acquired intangibles | 11,618 | 6 | % | 19,312 | 10 | % | ||||||||||
Restructuring expenses and other | 1,735 | 1 | % | 3,168 | 2 | % | ||||||||||
Stock-based compensation | 11,674 | 5 | % | 11,922 | 6 | % | ||||||||||
Acquisition-related revenue(1) and expenses | 6,515 | 2 | % | 4,587 | 2 | % | ||||||||||
Provision for income taxes | (6,267 | ) | (3 | )% | (4,395 | ) | (2 | )% | ||||||||
Non-GAAP net income | $ | 63,359 | 29 | % | $ | 52,177 | 27 | % | 21 | % | ||||||
Adjusted diluted earnings per share: | ||||||||||||||||
GAAP diluted earnings per share | $ | 0.84 | $ | 0.39 | ||||||||||||
Amortization of acquired intangibles | 0.26 | 0.43 | ||||||||||||||
Restructuring expenses and other | 0.04 | 0.07 | ||||||||||||||
Stock-based compensation | 0.26 | 0.26 | ||||||||||||||
Acquisition-related revenue(1) and expenses | 0.14 | 0.10 | ||||||||||||||
Provision for income taxes | (0.14 | ) | (0.10 | ) | ||||||||||||
Non-GAAP diluted earnings per share | $ | 1.40 | $ | 1.15 | 22 | % | ||||||||||
Non-GAAP weighted avg shares outstanding - diluted | 45,391 | 45,287 | — | % | ||||||||||||
(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. |
Quarter to Date Adjusted Free Cash Flow | ||||||||||
(In thousands) | Q2 2020 | Q2 2019 | % Change | |||||||
Cash flows from operations | $ | 37,957 | $ | 40,674 | (7 | )% | ||||
Purchases of property and equipment | (609 | ) | (834 | ) | (27 | )% | ||||
Free cash flow | 37,348 | 39,840 | (6 | )% | ||||||
Add back: restructuring payments | 1,051 | 598 | 76 | % | ||||||
Adjusted free cash flow | $ | 38,399 | $ | 40,438 | (5 | )% |
Year to Date Adjusted Free Cash Flow | ||||||||||
(In thousands) | YTD 2020 | YTD Q2 2019 | % Change | |||||||
Cash flows from operations | $ | 70,973 | $ | 65,118 | 9 | % | ||||
Purchases of property and equipment | (1,757 | ) | (1,080 | ) | 63 | % | ||||
Free cash flow | 69,216 | 64,038 | 8 | % | ||||||
Add back: restructuring payments | 2,480 | 757 | 228 | % | ||||||
Adjusted free cash flow | $ | 71,696 | $ | 64,795 | 11 | % |
Fiscal Year 2020 Updated Revenue Guidance | |||||||||||||||||
Fiscal Year Ended | Fiscal Year Ending | ||||||||||||||||
November 30, 2019 | November 30, 2020 | ||||||||||||||||
(In millions) | Low | % Change | High | % Change | |||||||||||||
GAAP revenue | $ | 413.3 | $ | 424.7 | 3 | % | $ | 434.7 | 5 | % | |||||||
Acquisition-related adjustments - revenue(1) | 18.7 | 8.3 | (56 | )% | 8.3 | (56 | )% | ||||||||||
Non-GAAP revenue | $ | 432.0 | $ | 433.0 | — | % | $ | 443.0 | 3 | % | |||||||
(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. |
Fiscal Year 2020 Updated Non-GAAP Operating Margin Guidance | |||||||
Fiscal Year Ending November 30, 2020 | |||||||
(In millions) | Low | High | |||||
GAAP income from operations | $ | 116.6 | $ | 118.8 | |||
GAAP operating margins | 27 | % | 27 | % | |||
Acquisition-related revenue | 8.3 | 8.3 | |||||
Acquisition-related expense | 0.3 | 0.3 | |||||
Restructuring expense | 1.7 | 1.7 | |||||
Stock-based compensation | 22.9 | 22.9 | |||||
Amortization of acquired intangibles | 23.2 | 23.2 | |||||
Total adjustments | 56.4 | 56.4 | |||||
Non-GAAP income from operations | $ | 173.0 | $ | 175.2 | |||
Non-GAAP operating margin | 40 | % | 40 | % |
Fiscal Year 2020 Updated Non-GAAP Earnings per Share and Effective Tax Rate Guidance | |||||||
Fiscal Year Ending November 30, 2020 | |||||||
(In millions, except per share data) | Low | High | |||||
GAAP net income | $ | 82.1 | $ | 83.9 | |||
Adjustments (from previous table) | 56.4 | 56.4 | |||||
Income tax adjustment(2) | (10.8 | ) | (10.8 | ) | |||
Non-GAAP net income | $ | 127.7 | $ | 129.5 | |||
GAAP diluted earnings per share | $ | 1.81 | $ | 1.85 | |||
Non-GAAP diluted earnings per share | $ | 2.82 | $ | 2.86 | |||
Diluted weighted average shares outstanding | 45.3 | 45.3 | |||||
(2)Tax adjustment is based on a non-GAAP effective tax rate of approximately 21% for Low and High, calculated as follows: | |||||||
Non-GAAP income from operations | $ | 173.0 | $ | 175.2 | |||
Other (expense) income | (11.3 | ) | (11.3 | ) | |||
Non-GAAP income from continuing operations before income taxes | 161.7 | 163.9 | |||||
Non-GAAP net income | 127.7 | 129.5 | |||||
Tax provision | $ | 34.0 | $ | 34.4 | |||
Non-GAAP tax rate | 21 | % | 21 | % |
Fiscal Year 2020 Adjusted Free Cash Flow Guidance | |||||||
Fiscal Year Ending November 30, 2020 | |||||||
(In millions) | Low | High | |||||
Cash flows from operations (GAAP) | $ | 129 | $ | 139 | |||
Purchases of property and equipment | (7 | ) | (7 | ) | |||
Add back: restructuring payments | 3 | 3 | |||||
Adjusted free cash flow (non-GAAP) | $ | 125 | $ | 135 |
Q3 2020 Revenue Guidance | |||||||||||||||||
Three Months Ended | Three Months Ending | ||||||||||||||||
August 31, 2019 | August 31, 2020 | ||||||||||||||||
(In millions) | Low | % Change | High | % Change | |||||||||||||
GAAP revenue | $ | 106.7 | $ | 102.8 | (4 | )% | $ | 107.8 | 1 | % | |||||||
Acquisition-related adjustments - revenue(1) | 8.8 | 1.2 | (86 | )% | 1.2 | (86 | )% | ||||||||||
Non-GAAP revenue | $ | 115.5 | $ | 104.0 | (10 | )% | $ | 109.0 | (6 | )% | |||||||
(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. |
Q3 2020 Non-GAAP Earnings per Share Guidance | |||||||
Three Months Ending August 31, 2020 | |||||||
Low | High | ||||||
GAAP diluted earnings per share | $ | 0.47 | $ | 0.49 | |||
Acquisition-related revenue | 0.03 | 0.03 | |||||
Stock-based compensation | 0.12 | 0.12 | |||||
Amortization of acquired intangibles | 0.13 | 0.13 | |||||
Total adjustments | 0.28 | 0.28 | |||||
Income tax adjustment | (0.06 | ) | (0.06 | ) | |||
Non-GAAP diluted earnings per share | $ | 0.69 | $ | 0.71 |