e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C., 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): December 22, 2009
Progress Software Corporation
(Exact name of registrant as specified in its charter)
Commission file number: 033-41752
     
Massachusetts   04-2746201
(State or other jurisdiction of   (I.R.S. employer
incorporation or organization)   identification no.)
14 Oak Park
Bedford, Massachusetts 01730
(Address of principal executive offices, including zip code)
(781) 280-4000
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Section 2 — Financial Information
Item 2.02 Results of Operations and Financial Condition
On December 22, 2009, Progress Software Corporation issued a press release announcing financial results for its fourth fiscal quarter ended November 30, 2009. A copy of this press release is furnished as Exhibit 99.1 to this report. This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any filing of the company, whether made before or after the date of this report, regardless of any general incorporation language in the filing.
Section 9 — Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits
     (c) Exhibits
     99.1 Press Release dated December 22, 2009
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
Date: December 22, 2009  Progress Software Corporation
 
 
  By:   /s/ Norman R. Robertson    
    Senior Vice President, Finance and    
    Administration and Chief Financial Officer   
 

 

exv99w1
Exhibit 99.1
(PROGRESS SOFTWARE LOGO)
Progress Software, 14 Oak Park Drive, Bedford, MA 01730 USA
     
Press Contacts:
   
 
   
John Stewart
  Claire Rowberry
Progress Software Corporation
  Lewis PR
(781) 280-4101
  (617) 226-8841
jstewart@progress.com
  progress@lewispr.com
PROGRESS SOFTWARE ANNOUNCES 2009 FOURTH QUARTER RESULTS
Earnings Up in Q4; Progress Actional Revenue Up with Triple-Digit Growth; Progress® Apama®
Revenue Up with Double-Digit Growth
BEDFORD, Mass., December 22, 2009 — Progress Software Corporation (NASDAQ: PRGS), a leading independent enterprise software provider that enables companies to be operationally responsive, today announced results for its fourth quarter ending November 30, 2009. On a generally accepted accounting principles (GAAP) basis, revenue for the quarter was $136.8 million, down 2 percent (5 percent at constant currency) from $139.4 million in the fourth quarter of fiscal 2008. On a non-GAAP basis, revenue totaled $136.9 million, representing a 4 percent decrease (7 percent at constant currency) over the year ago period. Software license revenue decreased 7 percent (10 percent at constant currency) to $52.0 million from $56.1 million in the same quarter last year.
On a GAAP basis, operating income increased 202 percent to $25.8 million from $8.5 million in the fourth quarter of fiscal 2008. Net income increased 158 percent to $16.7 million from $6.5 million in the same quarter last year. Diluted earnings per share increased 150 percent to 40 cents from 16 cents in the fourth quarter of fiscal 2008.
On a non-GAAP basis, operating income increased 10 percent to $37.4 million from $34.0 million in the same quarter last year. Non-GAAP net income increased 7 percent to $25.6 million from $24.0 million in the same quarter last year and non-GAAP diluted earnings per share increased 5 percent to 61 cents per share from 58 cents in the fourth quarter of fiscal 2008.
For the twelve months ended November 30, 2009, GAAP revenue decreased 4 percent (up 1 percent at constant currency) to $494.1 million from $515.6 million in fiscal 2008. On a non-GAAP basis, revenue decreased 4 percent (up 1 percent at constant currency) to $496.8 million from $518.3 million in fiscal 2008.
On a GAAP basis, operating income decreased 21 percent to $51.1 million from $64.4 million in fiscal 2008. Net income decreased 29 percent to $32.8 million from $46.3 million in fiscal 2008 and diluted earnings per share decreased 26 percent to 80 cents from $1.08 in fiscal 2008.
On a non-GAAP basis, operating income decreased 6 percent to $109.4 million from $115.9 million last year. Non-GAAP net income decreased 10 percent to $73.8 million from $81.9 million last year and non-GAAP diluted earnings per share decreased 6 percent to $1.80 from $1.92 in fiscal 2008.

 


 

(PROGRESS SOFTWARE LOGO)
Progress Software, 14 Oak Park Drive, Bedford, MA 01730 USA
Non-GAAP amounts exclude the amortization of acquired intangibles, stock-based compensation, restructuring and acquisition-related costs, purchase accounting adjustments for deferred revenue and professional services fees associated with the investigation and shareholder derivative lawsuits related to the company’s historical stock option grant practices.
The non-GAAP results noted above and the non-GAAP financial outlook for 2010 discussed below represent non-GAAP financial measures. A reconciliation of these measures to the appropriate GAAP measures for the three and twelve months ended November 30, 2009 and 2008 and the 2010 outlook, as well as further information regarding these measures, is included in the condensed financial information provided with this release.
The company’s cash and short-term investments at the end of the year totaled $224.1 million.
In September 2009, Progress Software’s Board of Directors extended the company’s stock repurchase program by authorizing Progress Software to repurchase an aggregate of 1 million shares during the period from October 1, 2009 until September 30, 2010. The company repurchased approximately 3,000 shares of its common stock at a cost of $0.1 million in the fourth quarter of fiscal 2009 under this new repurchase authorization.
Richard D. Reidy, president and chief executive officer, Progress Software, said: “We exceeded our guidance for both revenue and earnings in our fiscal fourth quarter as a result of excellent customer wins along with well-managed expense management, despite the difficult economic environment. The Progress Apama and Actional product lines achieved double- and triple-digit growth respectively in the fiscal fourth quarter. Furthermore, we expect our newer product lines to continue on their significant growth path in 2010 achieving a greater than 20 percent increase in revenue; we also anticipate strong earnings overall for the year.”
Q4 Highlights
    Progress Software announced that the Progress® Sonic ESB® (enterprise service bus) is deployed and operational at British Airport Authority’s (BAA) Heathrow Airport Terminal 5. The Progress solution enables BAA to provide airport integration capabilities using the Sonic ESB product. This includes the creation of reusable integration services for new Terminal 5 systems and of specialist adaptors for the integration of existing key operational BAA systems, such as the Airport Operational Database Integration (http://tinyurl.com/ProgressBAA).
 
    Progress Software has successfully enabled more than 250 Independent Software Vendors (ISVs) to deploy thousands of on-demand, SaaS applications over the past five years. These ISVs use the Progress OpenEdge® SaaS platform to build applications that are used in some of the most demanding and diverse business environments in the world (http://tinyurl.com/ProgressSaaS).
 
    British Airways selected Progress Software SOA Solutions to upgrade their travel experience. The UK’s largest international airline, British Airways (BA), will use the Progress portfolio of SOA solutions as a key part of its travel program to upgrade its IT systems by integrating over 600 different electronic systems and processes involved in getting BA passengers in the air. The flexibility of the Progress SOA portfolio allows BA to extend the features of its e-commerce site right through to its airports, by allowing greater self-service functionality and ‘plug and play’ capability (http://tinyurl.com/ProgressBritishAirways).

 


 

(PROGRESS SOFTWARE LOGO)
Progress Software, 14 Oak Park Drive, Bedford, MA 01730 USA
 
    match2blue stands out from the crowd with the Progress Apama® Business Event Processing (BEP) platform by adding real-time capability to next-generation social networking. Enterprise platform enabler for mobile solutions, match2blue (www.match2blue.com), has selected the Apama platform to empower its social networking platform with real-time information on location, ideas, news and trends. The Apama BEP platform will form a crucial part of match2blue’s back-end infrastructure, providing the performance and scalability needed, as well as supporting its business partners, who will be operating the location-based services to control and monitor their operations through dashboards (http://tinyurl.com/ProgressMatch2Blue).
 
    Alphameric Solutions Ltd, the leading solutions provider to the gaming industry, selected the Progress Sonic ESB to revolutionize the way it handles content and messages across its network. Relying on highly complex and automated processes to deliver odds, prices, race information and documents across a distributed architecture — most needing to be handled in a sub-hundred millisecond timeframe — Alphameric needed a simpler way to incorporate new or updated information in real-time (http://tinyurl.com/ProgressAlphameric).
 
    West Bend Mutual Insurance Company has selected the Progress Sonic ESB (enterprise service bus) and Progress Actional products to underpin a service-oriented architecture (SOA) based IT infrastructure. West Bend Mutual Insurance, a property and casualty insurance carrier, is pulling together dozens of disparate internal policy administration applications into a single integrated insurance portal (http://tinyurl.com/ProgressWestBend).
 
    Progress Software announced the availability of the Progress Apama 4.2 Event Processing Platform. The Apama 4.2 release extends the capabilities of the previously announced Apama Parallel Correlator, and introduces significant new developer productivity features that accelerate the deployment of event processing applications. The Apama Parallel Correlator leverages multi-core, multi-processor hardware to deliver high throughput, low latency execution that has achieved seven-fold performance improvements, as benchmarked with real-world customer applications (http://tinyurl.com/ProgressApama4-2).
 
    Slumberland, a leading furniture retailer, is now using standards-based data connectivity products from Progress DataDirect® for reliable, high-performance support for all their major databases and 64-bit operating systems, for reliable connectivity to their Oracle applications, and streamlined reporting to improve fulfillment and customer satisfaction http://tinyurl.com/SlumberlandDataDirect).
 
    Progress unveiled the industry’s first mainframe SQL engine for non-relational data, which can leverage zIIP specialty processors for lowering a mainframe’s total cost of ownership (TCO), with the announcement of its DataDirect Shadow® Release 7.2.1. The DataDirect Shadow release includes ANSI SQL-92 to Non-Relational Data with zIIP Offload and new capabilities that lower costs and attract new process-intense workloads to the mainframe (http://preview.tinyurl.com/DataDirectShadow7-2-1).

 


 

(PROGRESS SOFTWARE LOGO)
Progress Software, 14 Oak Park Drive, Bedford, MA 01730 USA
Business Outlook
The company is providing the following guidance for the fiscal year ending November 30, 2010:
    Revenue, on a GAAP and non-GAAP basis, is expected to be in the range of $520 million to $530 million.
 
    GAAP diluted earnings per share are expected to be in the range of $1.00 to $1.25.
 
    On a non-GAAP basis, diluted earnings per share are expected to be in the range of $2.15 to $2.25.
The company is providing the following guidance for the first fiscal quarter ending February 28, 2010:
    Revenue, on a GAAP and non-GAAP basis, is expected to be in the range of $123 million to $126 million.
 
    GAAP diluted earnings per share are expected to be in the range of a loss of 18 cents to breakeven.
 
    On a non-GAAP basis, diluted earnings per share are expected to be in the range of 44 cents to 46 cents.
The outlook for the non-GAAP amounts excludes amortization of acquired intangibles, stock-based compensation, restructuring charges and acquisition-related expenses. As previously announced, the company initiated a restructuring plan in the first quarter of fiscal 2010 that will result in a pre-tax charge of between $20 million and $30 million related to reductions in headcount and consolidation of facility locations.
Legal Notice Regarding Non-GAAP Financial Information
The company provides non-GAAP revenue, operating income, net income and earnings per share as additional information for investors. These measures are not in accordance with, or an alternative to, generally accepted accounting principles in the United States (GAAP). Such measures are intended to supplement GAAP and may be different from non-GAAP measures used by other companies. The company believes that the non-GAAP results described in this release are useful for an understanding of its ongoing operations and provide additional detail and an alternative method of assessing its operating results. Management of the company uses these non-GAAP results to compare the company’s performance to that of prior periods for analysis of trends and for budget and planning purposes. A reconciliation of non-GAAP adjustments to the company’s GAAP financial results is included in the tables below.

 


 

(PROGRESS SOFTWARE LOGO)
Progress Software, 14 Oak Park Drive, Bedford, MA 01730 USA
Conference Call
The Progress Software conference call to discuss its fiscal fourth quarter 2009 results and business outlook will be Webcast live today at 9:00 a.m. Eastern Daylight Time on the company’s Web site, located at www.progress.com/investors. The call will also be Webcast live via Yahoo (www.yahoo.com), Motley Fool (www.fool.com), Streetevents (www.streetevents.com), TD Waterhouse (www.tdwaterhouse.com) and Fidelity.com (www.fidelity.com). An archived version of the conference call will be available for replay on the Progress website (www.progress.com), together with the slide presentation for the call, under the investor relations page.
Progress Software Corporation
Progress Software Corporation (NASDAQ: PRGS) is a global software company that enables enterprises to be operationally responsive to changing conditions and customer interactions as they occur — to capitalize on new opportunities, drive greater efficiencies and reduce risk. The company offers a comprehensive portfolio of best-in-class infrastructure software spanning event-driven visibility and real-time response, open integration, data access and integration, and application development and deployment — all supporting on-premises and SaaS/Cloud deployments. Progress maximizes the benefits of operational responsiveness while minimizing IT complexity and total cost of ownership. Progress can be reached at www.progress.com or +1-781-280-4000.
Safe Harbor Statement
Except for the historical information and discussions contained herein, statements contained in this release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements, which include statements regarding Progress Software’s business outlook and competitive position, involve a number of risks, uncertainties and other factors that could cause actual results to differ materially, including but not limited to the following: the receipt and shipment of new orders; the timely release of enhancements to our products; the growth rates of certain market segments; the positioning of our products in those market segments; variations in the demand for professional services and technical support; pricing pressures and the competitive environment in the software industry; the continuing weakness in the U.S. and international economies, which could result in fewer sales of our products and may otherwise harm our business; business and consumer use of the Internet; the company’s ability to complete and integrate acquisitions; the company’s ability to realize the expected benefits and anticipated synergies from acquired businesses; the company’s ability to penetrate international markets and manage its international operations; and changes in foreign currency exchange rates. The company undertakes no obligation to update information contained in this release. For further information regarding risks and uncertainties associated with the company’s business, please refer to the company’s filings with the Securities and Exchange Commission.
Actional, Apama, DataDirect, OpenEdge, Progress, and Sonic are trademarks or registered trademarks of Progress Software Corporation or one of its subsidiaries or affiliates in the U.S. and other countries. Any other trademarks contained herein are the property of their respective owners.
END

 


 

Progress Software Corporation
GAAP Condensed Consolidated Statements of Income
                         
    Three Months Ended
    November 30,     November 30,     Percent  
(In thousands except per share data)   2009     2008     Change  
 
 
                       
Revenue:
                       
Software licenses
  $ 52,028     $ 56,102       (7 )%
Maintenance and services
    84,769       83,329       2 %
               
Total revenue
    136,797       139,431       (2 )%
               
Costs of revenue:
                       
Cost of software licenses
    2,174       1,858       17 %
Cost of maintenance and services
    16,680       17,407       (4) %
Amortization of purchased technology
    4,850       4,584       6 %
               
Total costs of revenue
    23,704       23,849       (1 )%
               
Gross profit
    113,093       115,582       (2) %
               
Operating expenses:
                       
Sales and marketing
    48,896       53,580       (9 )%
Product development
    22,942       25,488       (10 )%
General and administrative
    13,489       18,613       (28 )%
Amortization of other acquired intangibles
    1,898       2,334       (19 )%
Acquisition-related expenses
    110       128          
Restructuring expense
    (22 )     6,915          
               
Total operating expenses
    87,313       107,058       (18 )%
               
Income from operations
    25,780       8,524       202 %
Other income (expense), net
    (534 )     1,735       (131 )%
               
Income before provision for income taxes
    25,246       10,259       146 %
Provision for income taxes
    8,570       3,807       125 %
               
Net income
  $ 16,676     $ 6,452       158 %
               
Earnings per share:
                       
Basic
  $ 0.41     $ 0.16       156 %
Diluted
  $ 0.40     $ 0.16       150 %
               
Weighted average shares outstanding:
                       
Basic
    40,355       39,891       1 %
Diluted
    41,687       41,141       1 %
               
                         
    Twelve Months Ended
    November 30,     November 30,     Percent  
    2009     2008     Change  
     
 
                       
Revenue:
                       
Software licenses
  $ 175,566     $ 192,217       (9) %
Maintenance and services
    318,571       323,343       (1) %
               
Total revenue
    494,137       515,560       (4) %
               
Costs of revenue:
                       
Cost of software licenses
    7,776       9,536       (18) %
Cost of maintenance and services
    65,967       69,321       (5) %
Amortization of purchased technology
    19,459       13,032       49 %
               
Total costs of revenue
    93,202       91,889       1 %
               
Gross profit
    400,935       423,671       (5) %
               
Operating expenses:
                       
Sales and marketing
    182,227       195,947       (7) %
Product development
    93,262       87,788       6 %
General and administrative
    59,612       62,084       (4) %
Amortization of other acquired intangibles
    9,047       6,426       41 %
Acquisition-related expenses
    440       128          
Restructuring expense
    5,215       6,915          
               
Total operating expenses
    349,803       359,288       (3) %
               
Income from operations
    51,132       64,383       (21) %
Other income, net
    48       9,627       (100) %
               
Income before provision for income taxes
    51,180       74,010       (31) %
Provision for income taxes
    18,425       27,714       (34) %
               
Net income
  $ 32,755     $ 46,296       (29) %
               
Earnings per share:
                       
Basic
  $ 0.82     $ 1.13       (27) %
Diluted
  $ 0.80     $ 1.08       (26) %
               
Weighted average shares outstanding:
                       
Basic
    40,103       41,035       (2) %
Diluted
    41,041       42,677       (4) %
             

 


 

Progress Software Corporation
Reconciliation of GAAP to Non-GAAP Financial Measures
                                                         
    Three Months Ended November 30, 2009   Three Months Ended November 30, 2008    
    As                     As                     Percent  
(In thousands except per share data)   Reported     Adjustments     Non-GAAP     Reported     Adjustments     Non-GAAP     Change  
 
 
                                                       
Total revenue
  $ 136,797     $ 142     $ 136,939     $ 139,431     $ 2,696     $ 142,127       (4) %
Purchase accounting adjustments for deferred revenue (1)
    (142 )     142               (2,696 )     2,696                  
 
                                                       
Income from operations
  $ 25,780     $ 11,578     $ 37,358     $ 8,524     $ 25,500     $ 34,024       10 %
Purchase accounting adjustments for deferred revenue (1)
    (142 )     142               (2,696 )     2,696                  
Amortization of acquired intangibles
    (6,748 )     6,748               (6,918 )     6,918                  
Acquisition-related expenses
    (110 )     110               (128 )     128                  
Restructuring expense
    22       (22 )             (6,915 )     6,915                  
Stock option investigation (2)
    22       (22 )             (1,137 )     1,137                  
Stock-based compensation (3)
    (4,622 )     4,622               (7,706 )     7,706                  
 
                                                       
Operating margin percentage
    18.8 %             27.3 %     6.1 %             23.9 %        
 
                                                       
Other income (expense), net
  $ (534 )   $     $ (534 )   $ 1,735     $     $ 1,735       (131) %
 
                                                       
Provision for income taxes (4)
  $ 8,570     $ 2,672     $ 11,242     $ 3,807     $ 7,962     $ 11,769       (4) %
 
                                                       
Net income
  $ 16,676     $ 8,906     $ 25,582     $ 6,452     $ 17,538     $ 23,990       7 %
 
                                                       
Earnings per share — diluted
  $ 0.40             $ 0.61     $ 0.16             $ 0.58       5 %
 
                                                       
Weighted average shares outstanding — diluted
    41,687               41,687       41,141               41,141       1 %
                                                         
    Twelve Months Ended November 30, 2009   Twelve Months Ended November 30, 2008    
    As                     As                     Percent  
    Reported     Adjustments     Non-GAAP     Reported     Adjustments     Non-GAAP     Change  
         
 
                                                       
Total revenue
  $ 494,137     $ 2,671     $ 496,808     $ 515,560       2,696     $ 518,256       (4) %
Purchase accounting adjustments for deferred revenue (1)
    (2,671 )     2,671               (2,696 )     2,696                  
 
                                                       
Income from operations
  $ 51,132     $ 58,226     $ 109,358     $ 64,383     $ 51,518     $ 115,901       (6) %
Purchase accounting adjustments for deferred revenue (1)
    (2,671 )     2,671               (2,696 )     2,696                  
Amortization of acquired intangibles
    (28,506 )     28,506               (19,458 )     19,458                  
Acquisition-related expenses
    (440 )     440               (128 )     128                  
Restructuring expense
    (5,215 )     5,215               (6,915 )     6,915                  
Stock option investigation (2)
    142       (142 )             (3,003 )     3,003                  
Stock-based compensation (3)
    (21,536 )     21,536               (19,318 )     19,318                  
 
                                                       
Operating margin percentage
    10.3 %             22.0 %     12.5 %             22.4 %     (2) %
 
                                                       
Other income, net
  $ 48     $     $ 48     $ 9,627     $     $ 9,627       (100) %
 
                                                       
Provision for income taxes (4)
  $ 18,425     $ 17,131     $ 35,556     $ 27,714     $ 15,923     $ 43,637       (19) %
 
                                                       
Net income
  $ 32,755     $ 41,095     $ 73,850     $ 46,296     $ 35,595     $ 81,891       (10) %
 
                                                       
Earnings per share — diluted
  $ 0.80             $ 1.80     $ 1.08             $ 1.92       (6) %
 
                                                       
Weighted average shares outstanding — diluted
    41,041               41,041       42,677               42,677       (4) %
 
(1)   The purchase accounting adjustment for deferred revenue is included within maintenance and services revenue and represents the write-down to fair value of the deferred maintenance revenue of Iona Technologies at the date of the acquisition.
 
(2)   Stock option investigation expenses are included within general and administrative expenses and primarily represent professional services fees associated with the
 
    SEC’s investigation and shareholder derivative lawsuits related to the company’s historical stock option grant practices.
 
(3)   Stock-based compensation expense, representing the fair value of equity awards under SFAS 123R, is included in the following GAAP expenses:
                                                 
    Three Months Ended November 30, 2009   Three Months Ended November 30, 2008
    GAAP     Adjustments     Non-GAAP     GAAP     Adjustments     Non-GAAP  
     
Cost of software licenses
  $ 9     $ (9 )   $     $ 24     $ (24 )   $  
Cost of maintenance and services
    242       (242 )           465       (465 )      
Sales and marketing
    1,499       (1,499 )           2,798       (2,798 )      
Product development
    1,057       (1,057 )           1,851       (1,851 )      
General and administrative
    1,815       (1,815 )           2,568       (2,568 )      
     
 
  $ 4,622     $ (4,622 )   $     $ 7,706     $ (7,706 )   $  
     
                                                 
    Twelve Months Ended November 30, 2009   Twelve Months Ended November 30, 2008
    GAAP     Adjustments     Non-GAAP     GAAP     Adjustments     Non-GAAP  
     
Cost of software licenses
  $ 37     $ (37 )   $     $ 72     $ (72 )   $  
Cost of maintenance and services
    948       (948 )           1,170       (1,170 )      
Sales and marketing
    5,830       (5,830 )           6,982       (6,982 )      
Product development
    4,041       (4,041 )           4,588       (4,588 )      
General and administrative
    10,680       (10,680 )           6,506       (6,506 )      
     
 
  $ 21,536     $ (21,536 )   $     $ 19,318     $ (19,318 )   $  
     
 
(4)   The non-GAAP provision for income taxes was calculated reflecting an effective rate of 30.5% and 32.5% for the three months and twelve months ended November 30, 2009, respectively, and 32.9% and 34.8% for the three and twelve months ended November 30, 2008, respectively. The difference between the effective tax rate under GAAP and the effective tax rate utilized in the preparation of non-GAAP financial measures primarily relates to the tax effects of stock-based compensation expense and amortization of acquired intangibles, which are excluded from the determination of non-GAAP net income.

 


 

Progress Software Corporation
Condensed Consolidated Balance Sheets
                 
    November 30,     November 30,  
(In thousands)   2009     2008  
 
 
               
Assets
               
Cash and short-term investments
  $ 224,121     $ 118,529  
Accounts receivable, net
    98,872       94,795  
Other current assets
    34,626       32,928  
     
Total current assets
    357,619       246,252  
     
Property and equipment, net
    59,625       63,147  
Goodwill and intangible assets, net
    304,887       342,254  
Investments in auction-rate securities
    40,714       65,214  
Other assets
    36,005       35,503  
     
Total
  $ 798,850     $ 752,370  
     
 
               
Liabilities and shareholders’ equity
               
Accounts payable and other current liabilities
  $ 85,681     $ 105,599  
Short-term deferred revenue
    141,243       135,786  
     
Total current liabilities
    226,924       241,385  
     
Long-term deferred revenue
    4,511       7,957  
Other liabilities
    11,963       21,576  
Shareholders’ equity:
               
Common stock and additional paid-in capital
    247,265       216,261  
Retained earnings
    308,187       265,191  
     
Total shareholders’ equity
    555,452       481,452  
     
Total
  $ 798,850     $ 752,370  
     
Condensed Consolidated Statements of Cash Flows
                 
    Twelve Months Ended
    November 30,     November 30,  
(In thousands )   2009     2008  
 
 
               
Cash flows from operations:
               
Net income
  $ 32,755     $ 46,296  
Depreciation, amortization and other noncash items
    61,941       49,432  
Other changes in operating assets and liabilities
    (31,940 )     (8,546 )
     
Net cash flows from operations
    62,756       87,182  
Capital expenditures
    (7,369 )     (8,213 )
Redemptions of auction-rate securities
    6,925       55,425  
Transfers from (to) noncurrent investments
    18,000       (109,800 )
Acquisitions, net of cash acquired
          (140,283 )
Share issuances (repurchases), net
    9,328       (111,511 )
Other
    15,952       6,204  
     
Net change in cash and short-term investments
    105,592       (220,996 )
Cash and short-term investments, beginning of period
    118,529       339,525  
     
Cash and short-term investments, end of period
  $ 224,121     $ 118,529  
     

 


 

Progress Software Corporation
Reconciliation of Forward-Looking Guidance
Diluted Earnings Per Share Range
                         
    Three Months Ended February 28, 2010
 
                       
GAAP expectation
    ($0.18 )         $ 0.00  
 
                       
Adjustment to exclude stock-based compensation
  $ 0.06           $ 0.07  
Adjustment to exclude amortization of acquired intangibles
  $ 0.10           $ 0.10  
Adjustment to exclude restructuring expenses
  $ 0.30           $ 0.45  
Adjustment to exclude acquisition-related expenses
  $ 0.00           $ 0.00  
 
                       
     
Non-GAAP expectation
  $ 0.44           $ 0.46  
     
                         
    Twelve Months Ended November 30, 2010
 
                       
GAAP expectation
  $ 1.00           $ 1.25  
 
                       
Adjustment to exclude stock-based compensation
  $ 0.29           $ 0.31  
Adjustment to exclude amortization of acquired intangibles
  $ 0.40           $ 0.41  
Adjustment to exclude restructuring expenses
  $ 0.30           $ 0.45  
Adjustment to exclude acquisition-related expenses
  $ 0.01           $ 0.01  
 
                       
     
Non-GAAP expectation
  $ 2.15           $ 2.25  
     
(PROGRESS SOFTWARE LOGO)