Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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): June 16, 2005
Progress Software Corporation
Commission file number: 0-19417
| Massachusetts (State or other jurisdiction of incorporation or organization) |
04-2746201 (I.R.S. employer 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))
| Item 2.02 Results of Operations and Financial Condition | ||||||||
| Item 9.01 Financial Statements and Exhibits | ||||||||
| SIGNATURES | ||||||||
| EX-99.1 Press Release dated June 16, 2005 | ||||||||
Table of Contents
Section 2 — Financial Information
Item 2.02 Results of Operations and Financial Condition
On June 16, 2005, Progress Software Corporation issued a press release announcing financial results for its second fiscal quarter ended May 31, 2005. 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 June 16, 2005
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: June 16, 2005 | Progress Software Corporation | |||
| By: | /s/ Norman R. Robertson | |||
| Senior Vice President, Finance and Administration and Chief Financial Officer |
||||
PROGRESS SOFTWARE REPORTS SECOND QUARTER RESULTS
Revenue up 10%, Operating Income and EPS Show Strong Increases
BEDFORD, Mass., June 16, 2005—Progress Software Corporation (Nasdaq: PRGS), a global supplier of application infrastructure software used to develop, deploy, integrate and manage business applications, today announced results for its second quarter ended May 31, 2005. Revenue for the quarter was $100.2 million, up 10 percent (7 percent at constant currency) from $90.8 million in the second quarter of 2004. Software license revenue increased 1 percent (down 2 percent at constant currency) to $37.2 million from $36.9 million in the same quarter last year.
On a generally accepted accounting principles (GAAP) basis, operating income increased 51 percent to $17.3 million from $11.5 million in the second quarter of fiscal 2004. Net income increased 51 percent to $12.2 million from $8.1 million in the same quarter last year. Diluted earnings per share increased 43 percent to 30 cents per share from 21 cents per share in the second quarter of 2004.
On a pro forma basis, operating income increased 55 percent to $20.6 million from $13.3 million in the same quarter last year. Pro forma net income increased 54 percent to $14.4 million from $9.4 million in the same quarter last year and pro forma diluted earnings per share increased 46 percent to 35 cents per share from 24 cents in the second quarter of fiscal 2004. The pro forma results exclude amortization of acquired intangibles and certain other acquisition-related expenses such as in-process research and development, retention bonus expense for key employees and credits associated with settlement of pre-acquisition assets and liabilities.
The company’s cash and short-term investments at the end of the quarter totaled $220 million. During the second quarter, the company purchased approximately 10,000 shares of its stock at a cost of $0.3 million. The company’s existing repurchase authorization, under which 9.7 million shares remain available for repurchase, expires on September 30, 2005.
“During the second quarter of 2005 we continued to see the benefits from our growth initiatives and significant increases in overall PSC profitability. Our Progress Real Time, DataDirect and Sonic Software businesses delivered solid revenue growth and the OpenEdge Division also delivered growth, with substantial operating improvements,” stated Joseph Alsop, co-founder and chief executive officer of PSC. “Our newer companies now account for over 30 percent of our software license revenue while revenue from OpenEdge continues to grow and is well positioned to deliver solid results for the balance of 2005.”
Highlights
Progress Software Corporation (PSC) acquired privately-held Apama, Inc. in an all-cash transaction
for a purchase price of approximately $25 million, net of cash acquired. Apama is the leading
provider of ground-breaking Event Stream Processing technology with a significant presence in the
financial services industry.
www.progress.com/apama
PSC acquired substantially all of the assets of EasyAsk, Inc. in an all-cash transaction for a
purchase price of approximately $9 million, net of cash acquired. EasyAsk is the leading provider
of natural language question/answer and eCommerce search solutions.
www.progress.com/easyask
DataDirect Technologies announced the availability of DataDirect XQuery™, an easily embeddable
XQuery implementation for XML applications that need to process both XML and relational data
sources. Developers can get started with XQuery and the XQuery API for Java™ (XQJ) today using the
beta release of DataDirect XQuery, the first XQuery component to implement XQJ.
www.datadirect.com/datadirect_xquery
Sonic Software was named the “Most Influential” winner in the Infrastructure Software category of
CMP Media’s 2005 Network Magazine Innovation Awards. Sonic was recognized for its enterprise
service bus product Sonic ESB®, which is the foundation of the Sonic SOA Suite™, a comprehensive
infrastructure platform for service-oriented architecture (SOA). Network Magazine’s “Most
Influential” Innovation Award is given to the technologies and products that “have the greatest and
most immediate impact on their markets.”
www.sonicsoftware.com/most_influential_winner
The ObjectStore Division of PSC was renamed the Progress Real Time Division. The Progress Real Time
Division provides event stream processing, data management, data access and synchronization
products to enable the real-time enterprise. The division includes the recent acquisitions of
Persistence Software and Apama and the integration of PeerDirect, creating a comprehensive source
of real-time enterprise products.
www.progress.com/progress_real_time_division
The Progress Real Time Division announced a competitive software upgrade program for customers of
competing object database management products from Versant, Objectivity and others, who are looking
to improve the reliability and responsiveness of their database applications. The upgrade program
enables these customers to quickly and easily transition to the ObjectStore® object database
management system, the recognized market and technology leader in this area.
www.progress.com/competitive_update_program
The Progress OpenEdge Division was recognized by VARBusiness magazine as one of North America’s top information technology vendors in terms of the breadth and depth of the channel-partner programs it offers to application providers that sell Progress®
products to end users. The Progress OpenEdge Division received a five-star rating, acknowledging
the robust features of its programs for application partners, IT integrators, resellers and
consultants.
www.progress.com/five_star_rating
Significant New Customer and Partner Wins, New Technology Adoptions and Major Deployments
Significant new partners and customers adopting technology from PSC operating companies, or deploying solutions using PSC technology, include: AAA Mid-Atlantic Inc., American Water, Amerisure, Bank of The West, Desyde Retail BV, Doomlain IT Global, Bez Motory, Calyon Financial, Cape Technologies, Certive, CHM Vuwani Computer Solution, Choice One Communications, College of American Pathologists, Compagnia Unica Soc. Coop., Cooperativa Central de Credi, DataLever, DMSP, eLynx Medical, FNX Limited, GIE I-CIF, K12, Leprino Foods, MQ Software, ParAllel BioScience, Procurement Negocios Eletron, S.A. Regie France, SalesGene, Southwest Power Pool, Star Analytics, Tarkett-Marley Floors, Teva Pharmaceuticals, TxB Transaktions Bank, University of Mississippi Medical Center and Washington Mutual Bank.
Significant existing partners and customers adopting technology from different PSC operating companies, or making substantial additional deployments of PSC technology, include: A.O. Smith, abebooks.com, Alcatel, Allmerica Financial Corporation, Ameriquest Mortgage Servicing, Apple Computer, Areva, Bayer Vital GmbH, BioRad Laboratories, Boehringer Ingelheim Pharmaceutical, Boots, California ISO, CCH Incorporated, CCIS, Cellnet Group, Chartwell Technology, ChoicePoint, Citicorp Global Technology, Community Behavioral Health, Computer Associates International, Credit Suisse First Boston, Cross Industrie Software AG, Defense Information Systems Agency, Defense Logistics Agency, Dentsu Japan, Deutsche Bank, Dupont, ExxonMobil Global, FedEx Express Business Systems, GMT Distribution, I-Flex Solutions Ltd., Ingersoll-Rand, J.P. Morgan Chase Bank, LexisNexis, Macromedia, Maeda Construction Company, Merck & Company, Mercury Interactive, Mitsubishi Electric Information Technology Corporation, Orange Telecom, Marconi Corporation plc., Nomura Securities Company, Ltd., Rockdale Meats, Siemens AG, Software Spectrum GmbH, Swiss Re Life & Health, Vodafone Portugal, Wachovia Corporation and Wells Fargo Bank.
Business Outlook
The company is providing the following guidance for the third fiscal quarter ending August 31, 2005:
| • | Revenue is expected to be in the range of $97 million to $99 million. GAAP operating income is expected to be in the range of $13 million to $15 million, including amortization of acquired intangibles and certain other acquisition-related expenses of approximately $4 million. |
| • | GAAP diluted earnings per share are expected to be in the range of 24 cents to 26 cents. | |||
| • | On a pro forma basis, operating income is expected to be in the range of $17 million to $19 million, excluding amortization of acquired intangibles and certain other acquisition-related expenses of approximately $4 million. | |||
| • | On a pro forma basis, diluted earnings per share are expected to be in the range of 30 cents to 32 cents, excluding approximately 6 cents per share for amortization of acquired intangibles and certain other acquisition-related expenses. | |||
The company is providing the following guidance for the fiscal year ending November 30, 2005:
| • | Revenue is expected to be in the range of $397 million to $403 million. GAAP operating income is expected to be in the range of $62 million to $65 million, including amortization of acquired intangibles and certain other acquisition-related expenses of approximately $12 million. | |||
| • | GAAP diluted earnings per share are expected to be in the range of $1.06 to $1.10. | |||
| • | On a pro forma basis, operating income is expected to be in the range of $74 million to $77 million, excluding amortization of acquired intangibles and certain other acquisition-related expenses of approximately $12 million. | |||
| • | On a pro forma basis, diluted earnings per share are expected to be in the range of $1.26 to $1.30, excluding approximately 20 cents per share for amortization of acquired intangibles and certain other acquisition-related expenses. | |||
The above business outlook does not include any expense associated with stock-based compensation. The company is currently evaluating the impact of the new accounting pronouncement regarding stock-based compensation, but will not be required to adopt this new pronouncement during fiscal 2005. The pronouncement is effective in the company’s first quarter of fiscal 2006.
Legal Notice Regarding Pro Forma Financial Information
The company provides pro forma 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 pro forma measures used by other companies. The company believes that the pro forma 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 pro forma 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 pro forma adjustments to the company’s GAAP financial results is included in the tables below.
Conference Call
PSC’s conference call to discuss its second quarter results will be Webcast live today at 9:00 a.m. Eastern via CCBN 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.
About Progress Software Corporation
Progress Software Corporation (Nasdaq: PRGS) is a global industry leader providing application infrastructure software for all aspects of the development, deployment, integration and management of business applications through its operating units: Progress OpenEdge Division, Sonic Software, DataDirect Technologies, and Progress Real Time Division. Headquartered in Bedford, Mass., 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 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 the company’s products, the growth rates of certain market segments, the positioning of the company’s products in those market segments, variations in the demand for customer service and technical support, pricing pressures and the competitive environment in the software industry, business and consumer use of the Internet, and the company’s ability to penetrate international markets and manage its international operations. 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.
Progress, ObjectStore, and Stylus Studio are trademarks or registered trademarks of Progress Software Corporation or one of its subsidiaries or affiliates in the U.S. and other countries. DataDirect XQuery is a trademark of DataDirect Technologies Corp. in the U.S. Sonic ESB and Sonic SOA Suite are trademarks or registered trademarks of Sonic Software Corporation in the U.S. and other countries. Java and all Java-based marks are trademarks or registered trademarks of Sun Microsystems, Inc. in the U.S. and other countries. Any other trademarks contained herein are the property of their respective owners.
Progress Software Corporation
Condensed Consolidated Statements of Income
| Three Months Ended | ||||||||||||
| May 31, | May 31, | Percent | ||||||||||
| (In thousands except per share data) | 2005 | 2004 | Change | |||||||||
Revenue: |
||||||||||||
Software licenses |
$ | 37,221 | $ | 36,905 | 1 | % | ||||||
Maintenance and services |
62,988 | 53,872 | 17 | % | ||||||||
Total revenue |
100,209 | 90,777 | 10 | % | ||||||||
Costs and expenses: |
||||||||||||
Cost of software licenses |
1,855 | 2,299 | ||||||||||
Cost of maintenance and services |
13,800 | 13,959 | ||||||||||
Sales and marketing |
37,560 | 36,100 | ||||||||||
Product development |
15,393 | 15,275 | ||||||||||
General and administrative |
11,012 | 9,837 | ||||||||||
Amortization of acquired intangibles |
2,296 | 1,837 | ||||||||||
Acquisition-related expenses, net |
974 | — | ||||||||||
Total costs and expenses |
82,890 | 79,307 | 5 | % | ||||||||
Income from operations |
17,319 | 11,470 | 51 | % | ||||||||
Other income, net |
900 | 247 | ||||||||||
Income before provision for income taxes |
18,219 | 11,717 | 55 | % | ||||||||
Provision for income taxes |
5,990 | 3,632 | ||||||||||
Net income |
$ | 12,229 | $ | 8,085 | 51 | % | ||||||
Earnings per share: |
||||||||||||
Basic |
$ | 0.33 | $ | 0.22 | 50 | % | ||||||
Diluted |
$ | 0.30 | $ | 0.21 | 43 | % | ||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
37,433 | 36,046 | 4 | % | ||||||||
Diluted |
40,979 | 39,233 | 4 | % | ||||||||
Pro Forma Condensed Consolidated Statements of Income
| Three Months Ended May 31, 2005 | Three Months Ended May 31, 2004 | |||||||||||||||||||||||||||
| As | Pro Forma | As | Pro Forma | Percent | ||||||||||||||||||||||||
| (In thousands except per share data) | Reported | Adjustments | Pro Forma | Reported | Adjustments | Pro Forma | Change | |||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||
Software licenses |
$ | 37,221 | $ | 37,221 | $ | 36,905 | $ | 36,905 | 1 | % | ||||||||||||||||||
Maintenance and services |
62,988 | 62,988 | 53,872 | 53,872 | 17 | % | ||||||||||||||||||||||
Total revenue |
100,209 | 100,209 | 90,777 | 90,777 | 10 | % | ||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||
Cost of software licenses |
1,855 | 1,855 | 2,299 | 2,299 | ||||||||||||||||||||||||
Cost of maintenance and services |
13,800 | 13,800 | 13,959 | 13,959 | ||||||||||||||||||||||||
Sales and marketing |
37,560 | 37,560 | 36,100 | 36,100 | ||||||||||||||||||||||||
Product development |
15,393 | 15,393 | 15,275 | 15,275 | ||||||||||||||||||||||||
General and administrative |
11,012 | 11,012 | 9,837 | 9,837 | ||||||||||||||||||||||||
Amortization of acquired intangibles |
2,296 | $ | (2,296 | ) | — | 1,837 | $ | (1,837 | ) | — | ||||||||||||||||||
Acquisition-related expenses, net |
974 | (974 | ) | — | — | — | — | |||||||||||||||||||||
Total costs and expenses |
82,890 | (3,270 | ) | 79,620 | 79,307 | (1,837 | ) | 77,470 | 3 | % | ||||||||||||||||||
Income from operations |
17,319 | 3,270 | 20,589 | 11,470 | 1,837 | 13,307 | 55 | % | ||||||||||||||||||||
Other income, net |
900 | 900 | 247 | 247 | ||||||||||||||||||||||||
Income before provision for income taxes |
18,219 | 3,270 | 21,489 | 11,717 | 1,837 | 13,554 | 59 | % | ||||||||||||||||||||
Provision for income taxes |
5,990 | 1,073 | 7,063 | 3,632 | 569 | 4,201 | ||||||||||||||||||||||
Net income |
$ | 12,229 | $ | 2,197 | $ | 14,426 | $ | 8,085 | $ | 1,268 | $ | 9,353 | 54 | % | ||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||
Basic |
$ | 0.33 | $ | 0.39 | $ | 0.22 | $ | 0.26 | 50 | % | ||||||||||||||||||
Diluted |
$ | 0.30 | $ | 0.35 | $ | 0.21 | $ | 0.24 | 46 | % | ||||||||||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||
Basic |
37,433 | 37,433 | 36,046 | 36,046 | 4 | % | ||||||||||||||||||||||
Diluted |
40,979 | 40,979 | 39,233 | 39,233 | 4 | % | ||||||||||||||||||||||
| Note: | Acquisition-related expenses include retention bonuses of $1.6 million and a credit of $0.6 million for settlement of pre-acquisition assets and liabilities for the second quarter of fiscal 2005. |
Progress Software Corporation
Condensed Consolidated Statements of Income
| Six Months Ended | ||||||||||||
| May 31, | May 31, | Percent | ||||||||||
| (In thousands except per share data) | 2005 | 2004 | Change | |||||||||
Revenue: |
||||||||||||
Software licenses |
$ | 74,776 | $ | 70,800 | 6 | % | ||||||
Maintenance and services |
123,155 | 106,352 | 16 | % | ||||||||
Total revenue |
197,931 | 177,152 | 12 | % | ||||||||
Costs and expenses: |
||||||||||||
Cost of software licenses |
3,806 | 4,891 | ||||||||||
Cost of maintenance and services |
27,836 | 26,785 | ||||||||||
Sales and marketing |
75,889 | 72,280 | ||||||||||
Product development |
31,792 | 29,884 | ||||||||||
General and administrative |
21,664 | 19,513 | ||||||||||
Amortization of acquired intangibles |
4,293 | 3,396 | ||||||||||
Acquisition-related expenses, net |
974 | 2,600 | ||||||||||
Total costs and expenses |
166,254 | 159,349 | 4 | % | ||||||||
Income from operations |
31,677 | 17,803 | 78 | % | ||||||||
Other income, net |
239 | 639 | ||||||||||
Income before provision for income taxes |
31,916 | 18,442 | 73 | % | ||||||||
Provision for income taxes |
10,373 | 5,717 | ||||||||||
Net income |
$ | 21,543 | $ | 12,725 | 69 | % | ||||||
Earnings per share: |
||||||||||||
Basic |
$ | 0.58 | $ | 0.36 | 61 | % | ||||||
Diluted |
$ | 0.53 | $ | 0.33 | 61 | % | ||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
37,003 | 35,845 | 3 | % | ||||||||
Diluted |
40,350 | 39,094 | 3 | % | ||||||||
Pro Forma Condensed Consolidated Statements of Income
| Six Months Ended May 31, 2005 | Six Months Ended May 31, 2004 | |||||||||||||||||||||||||||
| As | Pro Forma | As | Pro Forma | Percent | ||||||||||||||||||||||||
| (In thousands except per share data) | Reported | Adjustments | Pro Forma | Reported | Adjustments | Pro Forma | Change | |||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||
Software licenses |
$ | 74,776 | $ | 74,776 | $ | 70,800 | $ | 70,800 | 6 | % | ||||||||||||||||||
Maintenance and services |
123,155 | 123,155 | 106,352 | 106,352 | 16 | % | ||||||||||||||||||||||
Total revenue |
197,931 | 197,931 | 177,152 | 177,152 | 12 | % | ||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||
Cost of software licenses |
3,806 | 3,806 | 4,891 | 4,891 | ||||||||||||||||||||||||
Cost of maintenance and services |
27,836 | 27,836 | 26,785 | 26,785 | ||||||||||||||||||||||||
Sales and marketing |
75,889 | 75,889 | 72,280 | 72,280 | ||||||||||||||||||||||||
Product development |
31,792 | 31,792 | 29,884 | 29,884 | ||||||||||||||||||||||||
General and administrative |
21,664 | 21,664 | 19,513 | 19,513 | ||||||||||||||||||||||||
Amortization of acquired intangibles |
4,293 | $ | (4,293 | ) | — | 3,396 | $ | (3,396 | ) | — | ||||||||||||||||||
Acquisition-related expenses, net |
974 | (974 | ) | — | 2,600 | (2,600 | ) | — | ||||||||||||||||||||
Total costs and expenses |
166,254 | (5,267 | ) | 160,987 | 159,349 | (5,996 | ) | 153,353 | 5 | % | ||||||||||||||||||
Income from operations |
31,677 | 5,267 | 36,944 | 17,803 | 5,996 | 23,799 | 55 | % | ||||||||||||||||||||
Other income, net |
239 | 239 | 639 | 639 | ||||||||||||||||||||||||
Income before provision for income taxes |
31,916 | 5,267 | 37,183 | 18,442 | 5,996 | 24,438 | 52 | % | ||||||||||||||||||||
Provision for income taxes |
10,373 | 1,712 | 12,085 | 5,717 | 1,859 | 7,576 | ||||||||||||||||||||||
Net income |
$ | 21,543 | $ | 3,555 | $ | 25,098 | $ | 12,725 | $ | 4,137 | $ | 16,862 | 49 | % | ||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||
Basic |
$ | 0.58 | $ | 0.68 | $ | 0.36 | $ | 0.47 | 45 | % | ||||||||||||||||||
Diluted |
$ | 0.53 | $ | 0.62 | $ | 0.33 | $ | 0.43 | 44 | % | ||||||||||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||
Basic |
37,003 | 37,003 | 35,845 | 35,845 | 3 | % | ||||||||||||||||||||||
Diluted |
40,350 | 40,350 | 39,094 | 39,094 | 3 | % | ||||||||||||||||||||||
| Note: | Acquisition-related expenses include retention bonuses of $1.6 million and a credit of $0.6 million for settlement of pre-acquisition assets and liabilities for fiscal 2005 and in-process research and development of $2.6 million for fiscal 2004. |
Progress Software Corporation
Condensed Consolidated Balance Sheets
| May 31, | November 30, | |||||||
| (In thousands) | 2005 | 2004 | ||||||
Assets |
||||||||
Cash and short-term investments |
$ | 219,953 | $ | 191,267 | ||||
Accounts receivable, net |
55,617 | 63,503 | ||||||
Other current assets |
24,391 | 23,485 | ||||||
Total current assets |
299,961 | 278,255 | ||||||
Property and equipment, net |
40,411 | 40,658 | ||||||
Goodwill and intangible assets, net |
141,195 | 107,363 | ||||||
Other assets |
19,725 | 20,538 | ||||||
Total |
$ | 501,292 | $ | 446,814 | ||||
Liabilities and shareholders’ equity |
||||||||
Accounts payable and other current liabilities |
$ | 64,171 | $ | 70,669 | ||||
Short-term deferred revenue |
107,204 | 101,106 | ||||||
Total current liabilities |
171,375 | 171,775 | ||||||
Long-term debt |
2,071 | 2,200 | ||||||
Long-term deferred revenue |
7,456 | 5,861 | ||||||
Other liabilities |
4,220 | — | ||||||
Shareholders’ equity: |
||||||||
Common stock and additional paid-in capital |
99,996 | 70,085 | ||||||
Retained earnings |
216,174 | 196,893 | ||||||
Total shareholders’ equity |
316,170 | 266,978 | ||||||
Total |
$ | 501,292 | $ | 446,814 | ||||
Condensed Consolidated Statements of Cash Flows
| Six Months Ended | ||||||||
| May 31, | May 31, | |||||||
| (In thousands except per share data) | 2005 | 2004 | ||||||
Cash flows from operations: |
||||||||
Net income |
$ | 21,543 | $ | 12,725 | ||||
Depreciation, amortization and other noncash charges |
8,728 | 10,833 | ||||||
Other changes in operating assets and liabilities |
17,608 | 16,755 | ||||||
Net cash flows from operations |
47,879 | 40,313 | ||||||
Capital expenditures |
(4,049 | ) | (4,032 | ) | ||||
Acquisitions, net of cash acquired |
(32,396 | ) | (87,520 | ) | ||||
Share issuances, net of repurchases |
20,693 | 8,228 | ||||||
Other |
(3,441 | ) | (505 | ) | ||||
Net change in cash and short-term investments |
28,686 | (43,516 | ) | |||||
Cash and short-term investments, beginning of period |
191,267 | 219,131 | ||||||
Cash and short-term investments, end of period |
$ | 219,953 | $ | 175,615 | ||||