prgs-20220628
0000876167falsePROGRESS SOFTWARE CORP /MA00008761672022-06-282022-06-28


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

June 28, 2022
Date of Report (Date of earliest event reported)
 Progress Software Corporation
(Exact name of registrant as specified in its charter)
 
Delaware0-1941704-2746201
(State or other jurisdiction of incorporation or organization)(Commission file number)(I.R.S. Employer Identification No.)
15 Wayside Road, Suite 400
Burlington, Massachusetts 01803
(Address of principal executive offices, including zip code)
(781280-4000
(Registrant’s telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report.)

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:
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))

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $0.01 par value per sharePRGSThe Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



Item 2.02 Results of Operations and Financial Condition

On June 28, 2022, Progress Software Corporation ("Progress") issued a press release announcing its financial results for the fiscal second quarter ended May 31, 2022. A copy of the press release is attached as Exhibit 99.1 and is incorporated herein by reference.

The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liability of that Section, and shall not be incorporated by reference into any other filing by Progress under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, whether made before or after the date of this report, regardless of any general incorporation language in the filing.

Non-GAAP Financial Information - Progress provides non-GAAP supplemental information to its financial results. We use this non-GAAP information to evaluate our period-over-period operating performance because our management believes the information helps illustrate underlying trends in our business and provides us with a more comparable measure of our continuing business, as well as a greater understanding of the results from the primary operations of our business, by excluding the effects of certain items that do not reflect the ordinary earnings of our operations. Management also uses this non-GAAP financial information to establish budgets and operational goals, which are communicated internally and externally, evaluate performance, and allocate resources. In addition, compensation of our executives and non-executive employees is based in part on the performance of our business evaluated using this same non-GAAP information. We believe this non-GAAP financial information enhances investors’ overall understanding of our current financial performance and our prospects for the future by providing more transparency for certain financial measures and providing a level of disclosure that helps investors understand how we plan and measure our business. We believe that providing this non-GAAP information affords investors a view of our operating results that may be more easily compared to our peer companies and enables investors to consider our operating results on both a GAAP and non-GAAP basis during and following the integration period of our acquisitions.

However, this non-GAAP information is not in accordance with, or an alternative to, generally accepted accounting principles in the United States ("GAAP") and should be considered in conjunction with our GAAP results as the items excluded from the non-GAAP information often have a material impact on Progress’ financial results. A reconciliation of non-GAAP adjustments to Progress' GAAP financial results is included in the tables in the press release and is available on the Progress website at www.progress.com within the investor relations section.

As described in more detail below, non-GAAP revenue, non-GAAP costs of sales and operating expenses, non-GAAP income from operations and operating margin, non-GAAP net income, and non-GAAP diluted earnings per share exclude the effect of purchase accounting on the fair value of acquired deferred revenue, amortization of acquired intangible assets, stock-based compensation expense, restructuring charges, acquisition-related and transition expenses, amortization of the discount on our convertible senior notes, and the related tax effects of the preceding items. We also provide guidance on adjusted free cash flow, which is equal to cash flows from operating activities less purchases of property and equipment, plus restructuring payments.

In the noted fiscal periods, we adjusted for the following items from our GAAP financial results to arrive at our non-GAAP financial measures:

Acquisition-related revenue - In all periods presented, we include acquisition-related revenue, which constitutes revenue reflected as pre-acquisition deferred revenue that would have been recognized prior to our adoption of Accounting Standards Update No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”) during the fourth quarter of fiscal year 2021. The acquisition-related revenue in our results relates to Chef Software, Inc. and Ipswitch, Inc., which we acquired on October 5, 2020 and April 30, 2019, respectively. Since GAAP accounting required the elimination of this revenue prior to the adoption of ASU 2021-08, 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.
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-



term and can vary significantly based on the timing, size and nature of awards granted. As such, we do not include these charges in operating plans. Stock-based compensation will continue in future periods.
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.
Amortization of the discount on our convertible senior notes - In April 2021, in a private offering, we issued 1.0% Convertible Senior Notes with an aggregate principal amount of $360 million, including the over allotment, due April 15, 2026, unless earlier repurchased, redeemed or converted (the "Notes"). We exclude the portion of amortization of debt discount that relates to the equity component of the Notes as they are non-cash and have no direct correlation to the operations of our business. Upon adoption of ASU 2020-06 on December 1, 2021, the Company reversed the separation of the debt and equity components and accounted for the Notes wholly as debt.
Gain on sale of assets held for sale - We exclude the gain on sale of assets held for sale in fiscal year 2022 associated with the sale of our Bedford, Massachusetts headquarters. We don’t believe such gains are part of our core operating results because they are inconsistent in amount and frequency and therefore may distort operating trends. We believe that eliminating these amounts, when significant and not reflective of ongoing business and operating results, facilitates a more meaningful evaluation of our current operating performance and comparisons to our operating performance in other periods.
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.

Constant Currency - Revenue from our international operations has historically represented a substantial portion of our total revenue. As a result, our revenue results have been impacted, and we expect will continue to be impacted, by fluctuations in foreign currency exchange rates. For example, if the local currencies of our foreign subsidiaries strengthen, our consolidated results stated in U.S. dollars are positively impacted.

As exchange rates are an important factor in understanding period to period comparisons, we present revenue growth rates on a constant currency basis, which helps improve the understanding of our revenue results and our performance in comparison to prior periods. The constant currency information presented is calculated by translating current period results using prior period weighted average foreign currency exchange rates. These results should be considered in addition to, not as a substitute for, results reported in accordance with GAAP.

Annual Recurring Revenue ("ARR") - We provide an ARR performance metric to help investors better understand and assess the performance of our business because our mix of revenue generated from recurring sources has increased in recent years. ARR represents the annualized contract value for all active and contractually binding term-based contracts at the end of a period. ARR includes maintenance, software upgrade rights, public cloud and on-premises subscription-based transactions and managed services.

ARR does not have any standardized meaning and is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. ARR is not a forecast and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers.

Item 7.01 Regulation FD Disclosure

In connection with the issuance of the press release attached hereto as Exhibit 99.1, the supplemental data attached as Exhibit 99.2 to this Current Report will be available on the Progress website within the investor relations section prior to the live conference call.




The information furnished pursuant to this Item 7.01, including Exhibit 99.2, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that Section, and shall not be incorporated by reference into any other filing by Progress under the Securities Act or the Exchange Act, whether made before or after the date of this report, regardless of any general incorporation language in the filing.

Item 9.01 Financial Statements and Exhibits

(d) Exhibits.
Exhibit No.Description
99.1
99.2
104Cover Page Interactive Data File (embedded within the Inline XBRL document)



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 28, 2022Progress Software Corporation
By:/s/ ANTHONY FOLGER
Anthony Folger
Chief Financial Officer



Document
https://cdn.kscope.io/3a07e96841edf355ebab9b3c3bf68aed-newprogresslogoa30a.jpg
Exhibit 99.1

P R E S S A N N O U N C E M E N T

Progress Announces Second Quarter 2022 Financial Results

Revenue and EPS Exceed Prior Guidance

BURLINGTON, Mass, June 28, 2022 (GlobeNewswire) — Progress (Nasdaq: PRGS), the trusted provider of infrastructure software, today announced financial results for its fiscal second quarter ended May 31, 2022.

Second Quarter 2022 Highlights:

Revenue of $148.7 million increased 21% year-over-year on an actual currency basis, and 24% on a constant currency basis.
Non-GAAP revenue of $150.9 million increased 17% on an actual currency basis, and 19% on a constant currency basis.
Annualized Recurring Revenue (ARR) of $486 million increased 13% year-over-year on a constant currency basis.
Operating margin was 27% and Non-GAAP operating margin was 41%.
Diluted earnings per share was $0.66 compared to $0.30 in the same quarter last year, an increase of 120%. 
Non-GAAP diluted earnings per share was $1.04 compared to $0.82 in the same quarter last year, an increase of 27%.

“Once again, we are very pleased to report excellent quarterly results, especially during so much market turmoil and global uncertainty,” said Yogesh Gupta, CEO at Progress. “Progress again performed exceptionally well across the board, exceeding revenue and EPS guidance, which was driven by a Total Growth Strategy that layers accretive M&A over a highly profitable and predictable business with strong recurring revenue and very high retention rates. Despite a tumultuous market and an economy with increasing risks, Progress remains well positioned to continue our steady execution for the remainder of 2022 and beyond.”

Additional financial highlights included(1):
Three Months Ended
GAAPNon-GAAP
(In thousands, except percentages and per share amounts)May 31, 2022May 31, 2021% ChangeMay 31, 2022May 31, 2021% Change
Revenue$148,747 $122,488 21 %$150,879 $129,198 17 %
Income from operations$40,235 $22,282 81 %$61,298 $49,712 23 %
Operating margin27 %18 %900bps41 %38 %300bps
Net income$29,110 $13,557 115 %$45,886 $36,513 26 %
Diluted earnings per share$0.66 $0.30 120 %$1.04 $0.82 27 %
Cash from operations (GAAP) /Adjusted free cash flow (Non-GAAP)$68,260 $54,690 25 %$68,038 $55,411 23 %
(1)See Legal Notice Regarding Non-GAAP Financial Information

Other fiscal second quarter 2022 metrics and recent results included:

Cash, cash equivalents and short-term investments were $225.9 million at the end of the quarter.
DSO was 39 days compared to 44 days in the fiscal second quarter of 2021 and 52 days in the fiscal first quarter of 2022.
On June 21, 2022, our Board of Directors declared a quarterly dividend of $0.175 per share of common stock that will be paid on September 15, 2022 to shareholders of record as of the close of business on September 1, 2022.

Anthony Folger, CFO, said: “Despite the recent challenges in the global economy, our business continues to perform well across virtually all product lines. Our integration of Kemp is on track, our balance sheet continues to strengthen, and the recurring nature of our revenues and our strong retention rates will continue to serve us well in this environment.”
1


2022 Business Outlook

Progress provides the following guidance for the fiscal year ending November 30, 2022 and the fiscal third quarter ending August 31, 2022:
Updated FY 2022 Guidance
(June 28, 2022)
Prior FY 2022 Guidance
(March 29, 2022)
(In millions, except percentages and per share amounts)GAAPNon-GAAPGAAPNon-GAAP
Revenue$601 - $609$609 - $617$601 - $609$609 - $617
Diluted earnings per share$2.11 - $2.21$4.05 - $4.11$2.16 - $2.23$4.01 - $4.09
Operating margin22% - 23%39% - 40%23%39% - 40%
Cash from operations (GAAP) /
Adjusted free cash flow (Non-GAAP)
$188 - $193$185 - $190$188 - $193$185 - $190
Effective tax rate21 %20% - 21%21 %20% - 21%
Q3 2022 Guidance
(In millions, except per share amounts)GAAPNon-GAAP
Revenue$145 - $148$147 - $150
Diluted earnings per share$0.46 - $0.48$0.96 - $0.98

Based on current exchange rates, the expected negative currency translation impact on Progress' fiscal year 2022 business outlook compared to 2021 exchange rates is approximately $11.7 million on GAAP and non-GAAP revenue, and approximately $0.04 on GAAP and non-GAAP diluted earnings per share. The expected negative currency translation impact on Progress' fiscal Q3 2022 business outlook compared to 2021 exchange rates on GAAP and non-GAAP revenue is approximately $3.6 million. The expected negative impact on GAAP and non-GAAP diluted Q3 2022 earnings per share is $0.02. To the extent that there are changes in exchange rates versus the current environment, this may have an impact on Progress' business outlook.

Conference Call

Progress will hold a conference call to review its financial results for the fiscal second quarter of 2022 at 5:00 p.m. ET on Tuesday, June 28, 2022. The call can be accessed on the investor relations section of the company’s website, located at www.progress.com. Additionally, you can listen to the call by telephone by dialing 866-374-5140 or +1 404-400-0571, passcode 186-83-835#. The conference call will include comments followed by questions and answers. An archived version of the conference call and supporting materials will be available on the Progress website within the investor relations section after the live conference call.

Legal Notice Regarding Non-GAAP Financial Information

Progress provides non-GAAP financial information as additional information for investors. These non-GAAP measures are not in accordance with, or an alternative to, generally accepted accounting principles in the United States ("GAAP"). Progress 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.  A reconciliation of non-GAAP adjustments to the company's GAAP financial results is included in the tables below and is available on the Progress website at www.progress.com within the investor relations section. Additional information regarding the company's non-GAAP financial information is contained in the company's Current Report on Form 8-K furnished to the Securities and Exchange Commission in connection with this press release, which is also available on the Progress website within the investor relations section.

Note Regarding Forward-Looking Statements

This press release contains statements that are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Progress has identified some of these forward-looking statements with words like “believe,” “may,” “could,” “would,” “might,” “should,” “expect,” “intend,” “plan,” “target,” “anticipate” and “continue,” the negative of these words, other terms of similar meaning or the use of future dates.
2


Forward-looking statements in this press release include, but are not limited to, statements regarding Progress' business outlook and financial guidance. There are a number of factors that could cause actual results or future events to differ materially from those anticipated by the forward-looking statements, including, without limitation:

(1) Economic, geopolitical and market conditions can adversely affect our business, results of operations and financial condition, including our revenue growth and profitability, which in turn could adversely affect our stock price. (2) We may fail to achieve our financial forecasts due to such factors as delays or size reductions in transactions, fewer large transactions in a particular quarter, fluctuations in currency exchange rates, or a decline in our renewal rates for contracts. (3) Our ability to successfully manage transitions to new business models and markets, including an increased emphasis on a cloud and subscription strategy, may not be successful. (4) If we are unable to develop new or sufficiently differentiated products and services, or to enhance and improve our existing products and services in a timely manner to meet market demand, partners and customers may not purchase new software licenses or subscriptions or purchase or renew support contracts. (5) We depend upon our extensive partner channel and we may not be successful in retaining or expanding our relationships with channel partners. (6) Our international sales and operations subject us to additional risks that can adversely affect our operating results, including risks relating to foreign currency gains and losses. (7) If the security measures for our software, services, other offerings or our internal information technology infrastructure are compromised or subject to a successful cyber-attack, or if our software offerings contain significant coding or configuration errors, we may experience reputational harm, legal claims and financial exposure. (8) We have made acquisitions, and may make acquisitions in the future, and those acquisitions may not be successful, may involve unanticipated costs or other integration issues or may disrupt our existing operations. (9) Delay or failure to realize the expected synergies and benefits of the Kemp acquisition could negatively impact our future results of operations and financial condition; (10) The continuing impact of the coronavirus disease (COVID-19) outbreak on our employees, customers, partners, and the global financial markets could adversely affect our business, results of operations and financial condition. For further information regarding risks and uncertainties associated with Progress' business, please refer to Progress' filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended November 30, 2021. Progress undertakes no obligation to update any forward-looking statements, which speak only as of the date of this press release.

About Progress

Dedicated to propelling business forward in a technology-driven world, Progress (Nasdaq: PRGS) helps businesses drive faster cycles of innovation, fuel momentum and accelerate their path to success. As the trusted provider of the best products to develop, deploy and manage high-impact applications, Progress enables customers to develop the applications and experiences they need, deploy where and how they want and manage it all safely and securely. Hundreds of thousands of enterprises, including 1,700 software companies and 3.5 million developers, depend on Progress to achieve their goals—with confidence. Learn more at www.progress.com.

Progress and Progress Software are trademarks or registered trademarks of Progress Software Corporation and/or its subsidiaries or affiliates in the U.S. and other countries. Any other names contained herein may be trademarks of their respective owners.

Investor Contact:Press Contact:
Michael MiccicheErica McShane
Progress SoftwareProgress Software
+1 781 850 8450+1 781 280 4000
Investor-Relations@progress.comPR@progress.com

3

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 Three Months EndedSix Months Ended
(In thousands, except per share data)May 31, 2022May 31, 2021% ChangeMay 31, 2022May 31, 2021% Change
Revenue:
Software licenses$44,814 $30,107 49 %$87,564 $63,424 38 %
Maintenance and services103,933 92,381 13 %206,105 180,344 14 %
Total revenue148,747 122,488 21 %293,669 243,768 20 %
Costs of revenue:
Cost of software licenses2,583 1,038 149 %5,192 2,189 137 %
Cost of maintenance and services15,801 14,673 %30,946 27,992 11 %
Amortization of acquired intangibles5,573 3,599 55 %11,031 7,120 55 %
Total costs of revenue23,957 19,310 24 %47,169 37,301 26 %
Gross profit124,790 103,178 21 %246,500 206,467 19 %
Operating expenses:
Sales and marketing32,704 29,262 12 %66,173 58,731 13 %
Product development28,643 26,415 %57,316 50,963 12 %
General and administrative19,207 16,460 17 %36,198 29,884 21 %
Amortization of acquired intangibles11,892 7,979 49 %23,614 14,858 59 %
Restructuring expenses143 (64)(323)%654 1,093 (40)%
Acquisition-related expenses2,736 844 224 %3,648 1,240 194 %
Gain on sale of assets held for sale(10,770)— *(10,770)— *
Total operating expenses84,555 80,896 %176,833 156,769 13 %
Income from operations40,235 22,282 81 %69,667 49,698 40 %
Other expense, net(3,390)(5,218)35 %(6,870)(7,870)13 %
Income before income taxes36,845 17,064 116 %62,797 41,828 50 %
Provision for income taxes7,735 3,507 121 %13,233 9,310 42 %
Net income$29,110 $13,557 115 %$49,564 $32,518 52 %
Earnings per share:
Basic$0.67 $0.31 116 %$1.13 $0.74 53 %
Diluted$0.66 $0.30 120 %$1.11 $0.73 52 %
Weighted average shares outstanding:
Basic43,575 43,818 (1)%43,778 43,963 — %
Diluted44,253 44,472 — %44,480 44,562 — %
Cash dividends declared per common share$0.175 $0.175 — %$0.350 $0.350 — %
Stock-based compensation is included in the condensed consolidated statements of operations, as follows:
Cost of revenue$472 $468 %$883 $860 %
Sales and marketing690 1,752 (61)%2,092 3,255 (36)%
Product development2,740 2,412 14 %4,962 4,331 15 %
General and administrative5,455 3,730 46 %9,534 6,700 42 %
Total$9,357 $8,362 12 %$17,471 $15,146 15 %

4

CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
(In thousands)May 31, 2022November 30, 2021
Assets
Current assets:
Cash, cash equivalents and short-term investments$225,913 $157,373 
Accounts receivable, net64,733 99,815 
Unbilled receivables and contract assets32,735 25,816 
Other current assets32,488 39,549 
Assets held for sale— 15,255 
Total current assets355,869 337,808 
Property and equipment, net13,649 14,345 
Goodwill and intangible assets, net925,426 958,337 
Right-of-use lease assets21,364 25,253 
Long-term unbilled receivables and contract assets24,253 17,464 
Other assets14,021 10,330 
Total assets$1,354,582 $1,363,537 
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable and other current liabilities$62,821 $84,215 
Current portion of long-term debt, net6,234 25,767 
Short-term operating lease liabilities7,843 7,926 
Short-term deferred revenue207,331 205,021 
Total current liabilities284,229 322,929 
Long-term debt, net262,337 239,992 
Convertible senior notes, net351,567 294,535 
Long-term operating lease liabilities18,965 23,130 
Long-term deferred revenue51,249 47,359 
Other long-term liabilities14,089 23,103 
Shareholders’ equity:
Common stock and additional paid-in capital310,348 354,676 
Retained earnings61,798 57,813 
Total shareholders’ equity372,146 412,489 
Total liabilities and shareholders’ equity$1,354,582 $1,363,537 


5

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)  
 Three Months EndedSix Months Ended
(In thousands)May 31, 2022May 31, 2021May 31,
2022
May 31,
2021
Cash flows from operating activities:
Net income$29,110 $13,557 $49,564 $32,518 
Depreciation and amortization19,379 14,829 38,597 26,691 
Gain on sale of assets held for sale(10,770)— (10,770)— 
Stock-based compensation9,357 8,362 17,471 15,146 
Other non-cash adjustments1,673 708 6,115 3,123 
Changes in operating assets and liabilities19,511 17,234 11,376 21,900 
Net cash flows from operating activities68,260 54,690 112,353 99,378 
Capital expenditures(1,148)(950)(1,979)(2,116)
Issuances of common stock, net of repurchases(22,796)(17,185)(43,702)(28,700)
Dividend payments to shareholders(7,789)(7,763)(15,573)(15,617)
Proceeds from the issuance of debt, net of payment of issuance costs— — 5,517 — 
Proceeds from sale of long-lived assets, net— — — — 
Payments of principal on long-term debt(1,716)(87,262)(3,435)(106,025)
Proceeds from issuance of Notes, net of issuance costs— 349,196 — 349,196 
Purchase of capped calls— (43,056)— (43,056)
Other17,780 619 15,359 3,605 
Net change in cash, cash equivalents and short-term investments52,591 248,289 68,540 256,665 
Cash, cash equivalents and short-term investments, beginning of period173,322 114,371 157,373 105,995 
Cash, cash equivalents and short-term investments, end of period$225,913 $362,660 $225,913 $362,660 





6

RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES - SECOND QUARTER
(Unaudited)
 Three Months Ended% Change
(In thousands, except per share data)May 31, 2022May 31, 2021Non-GAAP
Adjusted revenue:
GAAP revenue$148,747 $122,488 
Acquisition-related revenue(1)
2,132 6,710 
Non-GAAP revenue$150,879 100 %$129,198 100 %17 %
Adjusted income from operations:
GAAP income from operations$40,235 27 %$22,282 18 %
Amortization of acquired intangibles17,465 12 %11,578 %
Restructuring expenses and other143 — %(64)— %
Stock-based compensation9,357 %8,362 %
Acquisition-related revenue(1) and expenses
4,868 %7,554 %
Gain on sale of assets held for sale(10,770)(7)%— — %
Non-GAAP income from operations$61,298 41 %$49,712 38 %23 %
Adjusted net income:
GAAP net income$29,110 20 %$13,557 11 %
Amortization of acquired intangibles17,465 12 %11,578 %
Restructuring expenses and other143 — %(64)— %
Stock-based compensation9,357 %8,362 %
Acquisition-related revenue(1) and expenses
4,868 %7,554 %
Gain on sale of assets held for sale(10,770)(7)%— — %
Amortization of discount on notes— — %1,480 %
Provision for income taxes(4,287)(3)%(5,954)(5)%
Non-GAAP net income$45,886 30 %$36,513 28 %26 %
Adjusted diluted earnings per share:
GAAP diluted earnings per share$0.66 $0.30 
Amortization of acquired intangibles0.39 0.26 
Stock-based compensation0.22 0.19 
Acquisition-related revenue(1) and expenses
0.11 0.17 
Gain on sale of assets held for sale(0.24)— 
Amortization of discount on notes— 0.03 
Provision for income taxes(0.10)(0.13)
Non-GAAP diluted earnings per share$1.04 $0.82 27 %
Non-GAAP weighted avg shares outstanding - diluted44,253 44,472 — %
(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.






7

RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES - YEAR TO DATE
(Unaudited)
 Six Months Ended% Change
(In thousands, except per share data)May 31, 2022May 31, 2021Non-GAAP
Adjusted revenue:
GAAP revenue$293,669 $243,768 
Acquisition-related revenue(1)
4,715 17,214 
Non-GAAP revenue$298,384 100 %$260,982 100 %14 %
Adjusted income from operations:
GAAP income from operations$69,667 24 %$49,698 20 %
Amortization of acquired intangibles34,645 12 %21,978 %
Restructuring expenses and other654 — %1,093 — %
Stock-based compensation17,471 %15,146 %
Acquisition-related revenue(1) and expenses
8,363 %18,454 %
Gain of sale of assets held for sale(10,770)(4)%— — %
Non-GAAP income from operations$120,030 40 %$106,369 41 %13 %
Adjusted net income:
GAAP net income$49,564 17 %$32,518 13 %
Amortization of acquired intangibles34,645 12 %21,978 %
Restructuring expenses and other654 — %1,093 — %
Stock-based compensation17,471 %15,146 %
Acquisition-related revenue(1) and expenses
8,363 %18,454 %
Gain of sale of assets held for sale(10,770)(4)%— — %
Amortization of discount on notes— — %1,480 — %
Provision for income taxes(10,481)(4)%(11,652)(4)%
Non-GAAP net income$89,446 30 %$79,017 30 %13 %
Adjusted diluted earnings per share:
GAAP diluted earnings per share$1.11 $0.73 
Amortization of acquired intangibles0.78 0.49 
Restructuring expenses and other0.01 0.02 
Stock-based compensation0.40 0.35 
Acquisition-related revenue(1) and expenses
0.19 0.41 
Gain of sale of assets held for sale(0.24)— 
Amortization of discount on notes— 0.03 
Provision for income taxes(0.24)(0.26)
Non-GAAP diluted earnings per share$2.01 $1.77 14 %
Non-GAAP weighted avg shares outstanding - diluted44,480 44,562 — %
(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.





8

OTHER NON-GAAP FINANCIAL MEASURES
(Unaudited)

Quarter to Date Adjusted Free Cash Flow
(In thousands)Q2 2022Q2 2021% Change
Cash flows from operations$68,260 $54,690 25 %
Purchases of property and equipment(1,148)(950)21 %
Free cash flow67,112 53,740 25 %
Add back: restructuring payments926 1,671 (45)%
Adjusted free cash flow$68,038 $55,411 23 %

Year to Date Adjusted Free Cash Flow
(In thousands)Q2 2022Q2 2021% Change
Cash flows from operations$112,353 $99,378 13 %
Purchases of property and equipment(1,979)(2,116)(6)%
Free cash flow110,374 97,262 13 %
Add back: restructuring payments2,345 4,664 (50)%
Adjusted free cash flow$112,719 $101,926 11 %


9

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR FISCAL YEAR 2022 GUIDANCE
(Unaudited)
Fiscal Year 2022 Updated Revenue Guidance
Fiscal Year EndedFiscal Year Ending
November 30, 2021November 30, 2022
(In millions)Low% ChangeHigh% Change
GAAP revenue$531.3 $600.5 13 %$608.5 15 %
Acquisition-related adjustments - revenue(1)
26.0 8.5 (67)%8.5 (67)%
Non-GAAP revenue$557.3 $609.0 %$617.0 11 %
(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 Ipswitch and Chef.                                

Fiscal Year 2022 Updated Non-GAAP Operating Margin Guidance
Fiscal Year Ending November 30, 2022
(In millions)LowHigh
GAAP income from operations$133.5 $139.8 
GAAP operating margins22 %23 %
Acquisition-related revenue8.5 8.5 
Acquisition-related expense4.9 4.9 
Restructuring expense0.9 0.9 
Stock-based compensation34.4 34.4 
Amortization of acquired intangibles69.1 69.1 
Gain on sale of assets held for sale(10.8)(10.8)
Total adjustments(2)
107.0 107.0 
Non-GAAP income from operations$240.5 $246.8 
Non-GAAP operating margin39 %40 %
(2)Total adjustments include preliminary estimates relating to the valuation of intangible assets acquired from Kemp and restructuring expenses. The final amounts will not be available until the Company’s internal procedures and reviews are completed.

Fiscal Year 2022 Updated Non-GAAP Earnings per Share and Effective Tax Rate Guidance
Fiscal Year Ending November 30, 2022
(In millions, except per share data)LowHigh
GAAP net income$93.7 $98.2 
Adjustments (from previous table)107.0 107.0 
Income tax adjustment(3)
(20.7)(22.5)
Non-GAAP net income$180.0 $182.7 
GAAP diluted earnings per share$2.11 $2.21 
Non-GAAP diluted earnings per share$4.05 $4.11 
Diluted weighted average shares outstanding44.5 44.5 
(3)Tax adjustment is based on a non-GAAP effective tax rate of approximately 20% for Low and 21% for High, calculated as follows:
Non-GAAP income from operations$240.5 $246.8 
Other (expense) income(15.5)(15.5)
Non-GAAP income from continuing operations before income taxes225.0 231.3 
Non-GAAP net income180.0 182.7 
Tax provision$45.0 $48.6 
Non-GAAP tax rate20 %21 %
10

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR FISCAL YEAR 2022 GUIDANCE
(Unaudited)
Fiscal Year 2022 Adjusted Free Cash Flow Guidance
Fiscal Year Ending November 30, 2022
(In millions)LowHigh
Cash flows from operations (GAAP)$188 $193 
Purchases of property and equipment(6)(6)
Add back: restructuring payments
Adjusted free cash flow (non-GAAP)$185 $190 

11

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q3 2022 GUIDANCE
(Unaudited)
Q3 2022 Revenue Guidance
Three Months EndedThree Months Ending
August 31, 2021August 31, 2022
(In millions)Low% ChangeHigh% Change
GAAP revenue$147.4 $145.2 (1)%$148.2 %
Acquisition-related adjustments - revenue(1)
5.2 1.8 (65)%1.8 (65)%
Non-GAAP revenue$152.6 $147.0 (4)%$150.0 (2)%
(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 Ipswitch and Chef.

Q3 2022 Non-GAAP Earnings per Share Guidance
Three Months Ending August 31, 2022
LowHigh
GAAP diluted earnings per share$0.46 $0.48 
Acquisition-related revenue0.04 0.04 
Acquisition-related expense0.01 0.01 
Stock-based compensation0.19 0.19 
Amortization of acquired intangibles0.39 0.39 
Total adjustments(2)
0.63 0.63 
Income tax adjustment(0.13)(0.13)
Non-GAAP diluted earnings per share$0.96 $0.98 
(2)Total adjustments include preliminary estimates relating to the valuation of intangible assets acquired from Kemp. The final amounts will not be available until the Company’s internal procedures and reviews are completed.

12
q222supplementaldeck
June 28, 2022 Progress Financial Results Q2 FY22 Supplemental Data


 
2© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Safe Harbor This presentation contains statements that are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Progress has identified some of these forward-looking statements with words like “believe,” “may,” “could,” “would,” “might,” “should,” “expect,” “intend,” “plan,” “target,” “anticipate” and “continue,” the negative of these words, other terms of similar meaning or the use of future dates. Forward-looking statements in this presentation include, but are not limited to, statements regarding Progress’s strategy; acquisitions; future revenue growth, operating margin and cost savings; strategic partnering and marketing initiatives; and other statements regarding the future operation, direction, prospects and success of Progress’s business. There are many factors that could cause actual results or future events to differ materially from those anticipated by the forward-looking statements, including, without limitation: • Economic, geopolitical and market conditions can adversely affect our business, results of operations and financial condition, including our revenue growth and profitability, which in turn could adversely affect our stock price. • We may fail to achieve our financial forecasts due to such factors as delays or size reductions in transactions, fewer large transactions in a particular quarter, fluctuations in currency exchange rates, or a decline in our renewal rates for contracts. • Our ability to successfully manage transitions to new business models and markets, including an increased emphasis on a cloud and subscription strategy, may not be successful. • If we are unable to develop new or sufficiently differentiated products and services, or to enhance and improve our existing products and services in a timely manner to meet market demand, partners and customers may not purchase new software licenses or subscriptions or purchase or renew support contracts. • We depend upon our extensive partner channel, and we may not be successful in retaining or expanding our relationships with channel partners. • Our international sales and operations subject us to additional risks that can adversely affect our operating results, including risks relating to foreign currency gains and losses. • If the security measures for our software, services, other offerings or our internal information technology infrastructure are compromised or subject to a successful cyber- attack, or if our software offerings contain significant coding or configuration errors, we may experience reputational harm, legal claims and financial exposure. • We have made acquisitions, and may make acquisitions in the future, and those acquisitions may not be successful, may involve unanticipated costs or other integration issues or may disrupt our existing operations. • The continuing impact of the coronavirus disease (COVID-19) outbreak on our employees, customers, partners, and the global financial markets could adversely affect our business, results of operations and financial condition For further information regarding risks and uncertainties associated with our business, please refer to our filings with the Securities and Exchange Commission. Progress undertakes no obligation to update any forward-looking statements, which speak only as of the date of this presentation, except for statements relating to Progress' projected results for the quarter ended August 31, 2022, and fiscal year ended November 30, 2022, which speak only as of June 28, 2022. Finally, in this presentation we will be referring to non-GAAP financial measures such as non- GAAP revenue, non-GAAP income from operations and operating margin, adjusted free cash flow and non-GAAP diluted earnings per share. These non-GAAP measures are not prepared in accordance with generally accepted accounting principles. A reconciliation between non- GAAP and the most directly comparable GAAP financial measures appears in our earnings press release for the fiscal quarter ended May 31, 2022 and is available in the Investor Relations section of our Web site.


 
3© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. What: Progress Q2 2022 Financial Results Conference Call When: Tuesday, June 28, 2022 Time: 5:00 p.m. ET Live Call: 866-374-5140 404-400-0571 Conf ID: 18683835# Live / Recorded Webcast: https://edge.media-server.com/mmc/p/ko3zzo69 Conference Call Details Please note: Webcast is listen-only.


 
4© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Strong Revenue & EPS, ARR up 3.5%, NDRR +100%, Kemp Integration on Course, Strong Balance Sheet Summary Highlights Q2 FY22 ▪ Continued execution with reliable and predictable revenues, earnings, and cash flow. ▪ ARR increased to $486M – up 12.5% year-over-year and 3.5% pro-forma, both on a constant currency basis. ▪ Net retention rates of >100% reflect ongoing customer reliance on Progress products. ▪ Balance sheet improved on $68M in adjusted FCF (up 23% yoy), finishing Q2 with $226M cash & equivalents, DSO at 39 days. ▪ Kemp integration continues on plan.


 
© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. --- FY22E --- Revenue: $613M EPS : $4.08 Adjusted FCF: $188M Operating margin: 39.5% Effective Tax Rate: 20.5% --- Q3 FY22E --- Q3E Revenue: $149M Q3E EPS: $0.97 # Guidance provided/updated June 28, 2022, non-GAAP; midpoint of guidance shown. Results OverviewUpdated Guidance# Recurring Revenue Revenue ARR Operating Margin YoY Revenue Growth Adjusted FCF $150.9М 17% * $486М ~80% 41%$68.0M All results shown are for Q2 FY22, non-GAAP, as reported June 28, 2022 $1.04 Q2 FY22 Earnings Per Share *Revenues grew 19% in constant currency


 
6© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Annualized Recurring Revenue Trend (“pro-forma”) All periods reported in constant currency, using current year budgeted exchange rates Kemp ARR ~$40M ARR growth = 3.5% year-over-year + Net Retention Rate between 98%-101% = Predictable and durable top line performance


 
7© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. “As Reported” Kemp adds ~$40M of ARR ARR growth = 12.5% year-over-year Net Retention Rate has ranged between 100%-102% Note: ARR is a Non-GAAP operating metric and does not have a standardized definition. It is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. ARR is not a forecast and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers. Annualized Recurring Revenue (amounts reported in constant currency) All periods reported in constant currency, using current year budgeted exchange rates “Pro Forma” Kemp ARR included in both periods presented ARR growth = 3.5% year-over-year Net Retention Rate has ranged between 100%-101%


 
8© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. $134 $162 $183 $229 $244 2018 2019 2020 2021 2022(F)* Operating Income (non GAAP) Growing Profitability * Represents the mid-point of our FY’22 guidance range updated June 28, 2022 Consistent Growth in operating income FY’18 – FY’22(F)* Best-in-class operating margins consistently above 35%


 
9© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Total Growth Strategy Continues to Produce Results Pillars of our Total Growth Strategy Strengthen Profitable Core Business Deploy Capital To Produce Highest Shareholder Return Operational Excellence and Execution • Disciplined, accretive acquisitions • Opportunistic share repurchases • Ample financing at favorable rates • Invest in products to improve retention • Optimize integrations to existing infrastructure • Maximize cash flows • Rapid Integration • Best in class Op Margins • Strong balance sheet


 
10© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Infrastructure Software Tighter alignment increases synergy potential End Market Alignment Acquire 10-20% of our revenue Can be financed and integrated efficiently Sizing Durable Top Line High mix of recurring revenue Strong customer retention rates Business Model M&A Approach Venture Backed, Founder Led and PE Sponsor-Owned Targets Large Market Opportunity Experienced Corporate Development Team ROIC > WACC Business Case with attainable synergies – target +40% operating margins Knowledge of end markets, GTM model and/or technology


 
11© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Continue to prioritize accretive M&A opportunities that meet our disciplined criteria Capital Allocation Strategy Continue returning capital to shareholders in the form of dividends, only to the extent that doing so does not constrain our M&A capabilities Repurchase shares to offset dilution from our equity programs only to the extent that doing so does not constrain our M&A capabilities • Existing authorization $250M; $104M remaining • In 2Q FY22, we repurchased 567,193 shares, or $26.5M. • Flexibility to increase, reduce or suspend repurchases, depending on market conditions and size and timing of M&A PRIMARY FOCUS


 
12© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Q2 2022 Results Prior Q2 2022 Outlook (provided on March 29, 2022) GAAP Revenue $148.7M $143M - $146M Non-GAAP Revenue $150.9M $145M - $148M GAAP earnings per share (Diluted) $0.66 $0.62 - $0.64 Non-GAAP earnings per share (Diluted) $1.04 $0.94 - $0.96 GAAP Operating Margin 27% Not guided Non-GAAP Operating Margin 41% Not guided Adjusted Free Cash Flow $68.0 M Not guided Summary Q2 2022 Financial Results


 
13© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Q3 2022 Current Outlook (As of June 28, 2022) FY 2022 Prior Outlook (Provided on March 29, 2022) FY 2022 Current Outlook (As of June 28, 2022) Non-GAAP Revenue $147M - 150M $609M - $617M $609M - $617M Non-GAAP EPS $0.96 - $0.98 $4.01 - $4.09 $4.05 - $4.11 Non-GAAP Operating Margin Not guided 39% - 40% 39% - 40% Non-GAAP Adjusted Free Cash Flow Not guided $185M - $190M $185M - $190M Non-GAAP Effective Tax Rate Not guided 20% - 21% 20% - 21% Business Outlook (as of June 28, 2022)


 
14© 2022 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Supplemental Financial Information * * The following supplemental financial information is presented on a GAAP basis. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP numbers can be found in the financial results press release that we issued today.


 
15© 2021 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Supplemental Revenue Information (Unaudited)


 
16© 2021 Progress Software Corporation and/or its subsidiaries or affiliates. All rights reserved. Supplemental Revenue Information (Unaudited)