Progress (NASDAQ: PRGS), a global software company that simplifies and
enables the development, deployment and management of business
applications, today announced results for its fiscal first quarter ended
February 29, 2016.
Revenue was $89.5 million compared to $81.4 million in the same quarter
last year, a year over year increase of 10% on an actual currency basis
and 14% on a constant currency basis. On a non-GAAP basis, revenue was
$90.2 million compared to $95.5 million in the same quarter last year, a
decrease of 5% on an actual currency basis and 2% on a constant currency
basis.
Additional financial highlights included:
On a GAAP basis in the fiscal first quarter of 2016:
-
Revenue was $89.5 million compared to $81.4 million in the same
quarter in fiscal year 2015;
-
Income from operations was $6.7 million compared to a loss from
operations of $11.2 million in the same quarter last year;
-
Net income was $3.2 million compared to a net loss of $1.0 million in
the same quarter last year;
-
Diluted earnings per share was $0.06 compared to a loss per share of
$0.02 in the same quarter last year; and
-
Cash from operations was $22.5 million compared to $37.1 million in
the same quarter last year.
On a non-GAAP basis in the fiscal first quarter of 2016:
-
Revenue was $90.2 million compared to $95.5 million in the same
quarter last year;
-
Income from operations was $21.5 million compared to $20.4 million in
the same quarter last year;
-
Operating margin was 24% compared to 21% in the same quarter last year;
-
Net income was $13.8 million compared to $15.1 million in the same
quarter last year;
-
Diluted earnings per share was $0.27 compared to $0.29 in the same
quarter last year; and
-
Adjusted free cash flow was $22.7 million compared to $35.9 million in
the same quarter last year.
Phil Pead, President and CEO of Progress, said, “While our first quarter
revenue fell slightly short of our expectations, we remain confident in
our strategy and capabilities, and in the value that our products
provide to our customers and partners. We continue to see significant
opportunities in the marketplace for our technologies, and remain
committed to creating shareholder value, and achieving our goal of
becoming the preferred destination for application developers."
Other fiscal first quarter 2016 metrics and recent results included:
-
Cash, cash equivalents and short-term investments were $251.5 million;
-
DSO was 59 days, compared to 56 days in the fiscal first quarter of
2015; and
-
Under the previously announced authorization by the Board of Directors
to repurchase up to $100 million of shares of common stock, Progress
repurchased 0.5 million shares for $11.7 million during the fiscal
first quarter of 2016.
Business Outlook
Progress' fiscal 2016 financial guidance is based on current exchange
rates. The negative currency translation impact on Progress' fiscal year
2016 business outlook compared to 2015 exchange rates is unchanged at
approximately $7.0 million on non-GAAP revenue and $0.02 to $0.03 on
non-GAAP earnings per share. The negative currency translation impact on
Progress' fiscal Q2 2016 business outlook compared to 2015 exchange
rates is approximately $1.0 million to $2.0 million on non-GAAP revenue
and $0.01 to $0.02 on non-GAAP earnings per share. To the extent that
there are further changes in exchange rates versus the current
environment, this may have an additional impact on Progress' business
outlook.
Progress Software provides the following revised guidance for the fiscal
year ending November 30, 2016:
-
Non-GAAP revenue is expected to be between $414 million and $420
million (previously $427-$433 million);
-
Non-GAAP earnings per share is expected to be between $1.57 and $1.63
(previously $1.59-$1.65);
-
Non-GAAP operating margin is expected to be approximately 29%
(previously 29%-30%);
-
Adjusted free cash flow is expected to be between $80 million and $85
million (previously $97-$102 million); and
-
Non-GAAP effective tax rate is expected to be approximately 33%
(unchanged).
Progress Software provides the following guidance for the second fiscal
quarter ending May 31, 2016:
-
Non-GAAP revenue is expected to be between $93 million and $96
million; and
-
Non-GAAP earnings per share is expected to be between $0.26 and $0.29.
Share Repurchase Program
Progress also announced today that its Board of Directors has authorized
a new $100 million share repurchase program, increasing the total
authorization to $203 million. Progress' intent is to utilize the full
amount of this authorization by the end of this fiscal year, and will
provide updates each quarter on any repurchase activity.
Conference Call
The Progress quarterly investor conference call to review its fiscal
first quarter of 2016 will be broadcast live at 5:00 p.m. ET on
Wednesday, March 30, 2016 and 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
1-877-545-1407, pass code 8077674. The conference call will include
brief 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. Management 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 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.
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, including the
continued difficult economic environment in Brazil, and the continued
slow economic recovery in Europe, parts of the U.S. and other parts of
the world, 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 or
other offerings are compromised or subject to a successful cyber-attack,
or if such offerings contain significant coding or configuration errors,
we may experience reputational harm, legal claims and financial
exposure. (8) We 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. 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, 2015. Progress undertakes no
obligation to update any forward-looking statements, which speak only as
of the date of this press release.
Progress Software Corporation
Progress
Software Corporation (NASDAQ: PRGS) is a global software company
that simplifies the development, deployment and management of business
applications on-premise or in the cloud, on any platform or device, to
any data source, with enhanced performance, minimal IT complexity and
low total cost of ownership. Progress Software can be reached at www.progress.com or
1-781-280-4000.
Progress is a trademark 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.
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
(In thousands, except per share data)
|
|
|
|
February 29, 2016
|
|
|
|
February 28, 2015
|
|
|
|
|
% Change
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software licenses
|
|
|
|
$
|
23,955
|
|
|
|
|
$
|
25,231
|
|
|
|
|
(5
|
)%
|
Maintenance and services
|
|
|
|
65,526
|
|
|
|
|
56,150
|
|
|
|
|
17
|
%
|
Total revenue
|
|
|
|
89,481
|
|
|
|
|
81,381
|
|
|
|
|
10
|
%
|
Costs of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of software licenses
|
|
|
|
1,482
|
|
|
|
|
1,720
|
|
|
|
|
(14
|
)%
|
Cost of maintenance and services
|
|
|
|
10,329
|
|
|
|
|
11,275
|
|
|
|
|
(8
|
)%
|
Amortization of acquired intangibles
|
|
|
|
3,939
|
|
|
|
|
4,633
|
|
|
|
|
(15
|
)%
|
Total costs of revenue
|
|
|
|
15,750
|
|
|
|
|
17,628
|
|
|
|
|
(11
|
)%
|
Gross profit
|
|
|
|
73,731
|
|
|
|
|
63,753
|
|
|
|
|
16
|
%
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
29,658
|
|
|
|
|
30,751
|
|
|
|
|
(4
|
)%
|
Product development
|
|
|
|
21,797
|
|
|
|
|
22,821
|
|
|
|
|
(4
|
)%
|
General and administrative
|
|
|
|
12,380
|
|
|
|
|
14,315
|
|
|
|
|
(14
|
)%
|
Amortization of acquired intangibles
|
|
|
|
3,185
|
|
|
|
|
3,202
|
|
|
|
|
(1
|
)%
|
Restructuring expenses
|
|
|
|
(66
|
)
|
|
|
|
2,344
|
|
|
|
|
(103
|
)%
|
Acquisition-related expenses
|
|
|
|
72
|
|
|
|
|
1,506
|
|
|
|
|
(95
|
)%
|
Total operating expenses
|
|
|
|
67,026
|
|
|
|
|
74,939
|
|
|
|
|
(11
|
)%
|
Income (loss) from operations
|
|
|
|
6,705
|
|
|
|
|
(11,186
|
)
|
|
|
|
160
|
%
|
Other (expense) income, net
|
|
|
|
(1,825
|
)
|
|
|
|
933
|
|
|
|
|
(296
|
)%
|
Income (loss) before income taxes
|
|
|
|
4,880
|
|
|
|
|
(10,253
|
)
|
|
|
|
148
|
%
|
Provision (benefit) for income taxes
|
|
|
|
1,664
|
|
|
|
|
(9,282
|
)
|
|
|
|
(118
|
)%
|
Net income (loss)
|
|
|
|
3,216
|
|
|
|
|
(971
|
)
|
|
|
|
431
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.06
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
400
|
%
|
Diluted
|
|
|
|
$
|
0.06
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
400
|
%
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
50,810
|
|
|
|
|
50,668
|
|
|
|
|
—
|
%
|
Diluted
|
|
|
|
51,440
|
|
|
|
|
50,668
|
|
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
February 29, 2016
|
|
|
|
November 30, 2015
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and short-term investments
|
|
|
|
$
|
251,491
|
|
|
|
|
$
|
241,279
|
Accounts receivable, net
|
|
|
|
58,829
|
|
|
|
|
66,459
|
Other current assets
|
|
|
|
20,575
|
|
|
|
|
15,671
|
Total current assets
|
|
|
|
330,895
|
|
|
|
|
323,409
|
Property and equipment, net
|
|
|
|
53,492
|
|
|
|
|
54,226
|
Goodwill and intangible assets, net
|
|
|
|
476,952
|
|
|
|
|
484,098
|
Other assets
|
|
|
|
15,529
|
|
|
|
|
15,390
|
Total assets
|
|
|
|
$
|
876,868
|
|
|
|
|
$
|
877,123
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and other current liabilities
|
|
|
|
$
|
57,873
|
|
|
|
|
$
|
65,314
|
Current portion of long-term debt
|
|
|
|
9,375
|
|
|
|
|
9,375
|
Short-term deferred revenue
|
|
|
|
136,159
|
|
|
|
|
125,227
|
Total current liabilities
|
|
|
|
203,407
|
|
|
|
|
199,916
|
Long-term deferred revenue
|
|
|
|
8,512
|
|
|
|
|
8,844
|
Long-term debt
|
|
|
|
131,250
|
|
|
|
|
135,000
|
Other long-term liabilities
|
|
|
|
11,063
|
|
|
|
|
10,899
|
Shareholders’ equity:
|
|
|
|
|
|
|
|
|
Common stock and additional paid-in capital
|
|
|
|
232,233
|
|
|
|
|
227,930
|
Retained earnings
|
|
|
|
290,403
|
|
|
|
|
294,534
|
Total shareholders’ equity
|
|
|
|
522,636
|
|
|
|
|
522,464
|
Total liabilities and shareholders’ equity
|
|
|
|
$
|
876,868
|
|
|
|
|
$
|
877,123
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
(In thousands)
|
|
|
|
February 29, 2016
|
|
|
|
February 28, 2015
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
3,216
|
|
|
|
|
$
|
(971
|
)
|
Depreciation and amortization
|
|
|
|
9,940
|
|
|
|
|
11,135
|
|
Stock-based compensation
|
|
|
|
6,937
|
|
|
|
|
5,836
|
|
Other non-cash adjustments
|
|
|
|
(715
|
)
|
|
|
|
(17,899
|
)
|
Changes in operating assets and liabilities
|
|
|
|
3,124
|
|
|
|
|
39,039
|
|
Net cash flows from operating activities
|
|
|
|
22,502
|
|
|
|
|
37,140
|
|
Capital expenditures
|
|
|
|
(1,414
|
)
|
|
|
|
(2,641
|
)
|
Issuances of common stock, net of repurchases
|
|
|
|
(5,371
|
)
|
|
|
|
(4,489
|
)
|
Payments for acquisitions
|
|
|
|
—
|
|
|
|
|
(246,275
|
)
|
Proceeds from the issuance of debt, net of payments of principle and
debt issuance costs
|
|
|
|
(3,750
|
)
|
|
|
|
146,418
|
|
Proceeds from divestitures, net
|
|
|
|
—
|
|
|
|
|
4,500
|
|
Other
|
|
|
|
(1,755
|
)
|
|
|
|
(6,757
|
)
|
Net change in cash, cash equivalents and short-term investments
|
|
|
|
10,212
|
|
|
|
|
(72,104
|
)
|
Cash, cash equivalents and short-term investments, beginning of
period
|
|
|
|
241,279
|
|
|
|
|
283,268
|
|
Cash, cash equivalents and short-term investments, end of period
|
|
|
|
$
|
251,491
|
|
|
|
|
$
|
211,164
|
|
|
|
|
|
|
RESULTS OF OPERATIONS BY SEGMENT
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
(In thousands)
|
|
|
|
February 29, 2016
|
|
|
|
February 28, 2015
|
|
|
|
% Change
|
|
Segment revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
OpenEdge
|
|
|
|
$
|
64,133
|
|
|
|
|
$
|
69,471
|
|
|
|
|
(8
|
)%
|
Data Connectivity and Integration
|
|
|
|
6,596
|
|
|
|
|
7,113
|
|
|
|
|
(7
|
)%
|
Application Development and Deployment
|
|
|
|
18,752
|
|
|
|
|
4,797
|
|
|
|
|
291
|
%
|
Total revenue
|
|
|
|
89,481
|
|
|
|
|
81,381
|
|
|
|
|
10
|
%
|
Segment costs of revenue and operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
OpenEdge
|
|
|
|
18,064
|
|
|
|
|
19,534
|
|
|
|
|
(8
|
)%
|
Data Connectivity and Integration
|
|
|
|
2,901
|
|
|
|
|
3,250
|
|
|
|
|
(11
|
)%
|
Application Development and Deployment
|
|
|
|
8,811
|
|
|
|
|
9,384
|
|
|
|
|
(6
|
)%
|
Total costs of revenue and operating expenses
|
|
|
|
29,776
|
|
|
|
|
32,168
|
|
|
|
|
(7
|
)%
|
Segment contribution:
|
|
|
|
|
|
|
|
|
|
|
|
|
OpenEdge
|
|
|
|
46,069
|
|
|
|
|
49,937
|
|
|
|
|
(8
|
)%
|
Data Connectivity and Integration
|
|
|
|
3,695
|
|
|
|
|
3,863
|
|
|
|
|
(4
|
)%
|
Application Development and Deployment
|
|
|
|
9,941
|
|
|
|
|
(4,587
|
)
|
|
|
|
317
|
%
|
Total contribution
|
|
|
|
59,705
|
|
|
|
|
49,213
|
|
|
|
|
21
|
%
|
Other unallocated expenses (1)
|
|
|
|
53,000
|
|
|
|
|
60,399
|
|
|
|
|
(12
|
)%
|
Income (loss) from operations
|
|
|
|
6,705
|
|
|
|
|
(11,186
|
)
|
|
|
|
160
|
%
|
Other (expense) income, net
|
|
|
|
(1,825
|
)
|
|
|
|
933
|
|
|
|
|
(296
|
)%
|
Income (loss) before provision for income taxes
|
|
|
|
$
|
4,880
|
|
|
|
|
$
|
(10,253
|
)
|
|
|
|
148
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The following expenses are not allocated to our segments as we
manage and report our business in these functional areas on a
consolidated basis only: product development, corporate marketing,
administration, amortization of acquired intangibles, stock-based
compensation, restructuring, and acquisition related expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
Q1 2015
|
|
|
Q2 2015
|
|
|
Q3 2015
|
|
|
Q4 2015
|
|
|
Q1 2016
|
License
|
|
|
|
$
|
25,231
|
|
|
|
$
|
28,722
|
|
|
|
$
|
31,840
|
|
|
|
$
|
44,457
|
|
|
|
$
|
23,955
|
Maintenance
|
|
|
|
49,239
|
|
|
|
52,656
|
|
|
|
55,365
|
|
|
|
60,458
|
|
|
|
58,336
|
Services
|
|
|
|
6,911
|
|
|
|
7,439
|
|
|
|
7,432
|
|
|
|
7,803
|
|
|
|
7,190
|
Total revenue
|
|
|
|
$
|
81,381
|
|
|
|
$
|
88,817
|
|
|
|
$
|
94,637
|
|
|
|
$
|
112,718
|
|
|
|
$
|
89,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Region
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
Q1 2015
|
|
|
Q2 2015
|
|
|
Q3 2015
|
|
|
Q4 2015
|
|
|
Q1 2016
|
North America
|
|
|
|
$
|
42,125
|
|
|
|
$
|
47,520
|
|
|
|
$
|
49,810
|
|
|
|
$
|
68,112
|
|
|
|
$
|
49,065
|
EMEA
|
|
|
|
27,863
|
|
|
|
31,146
|
|
|
|
30,656
|
|
|
|
34,504
|
|
|
|
31,221
|
Latin America
|
|
|
|
4,967
|
|
|
|
4,388
|
|
|
|
4,621
|
|
|
|
3,617
|
|
|
|
3,693
|
Asia Pacific
|
|
|
|
6,426
|
|
|
|
5,763
|
|
|
|
9,550
|
|
|
|
6,485
|
|
|
|
5,502
|
Total revenue
|
|
|
|
$
|
81,381
|
|
|
|
$
|
88,817
|
|
|
|
$
|
94,637
|
|
|
|
$
|
112,718
|
|
|
|
$
|
89,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
Q1 2015
|
|
|
Q2 2015
|
|
|
Q3 2015
|
|
|
Q4 2015
|
|
|
Q1 2016
|
OpenEdge
|
|
|
|
$
|
69,471
|
|
|
|
$
|
71,906
|
|
|
|
$
|
73,398
|
|
|
|
$
|
81,159
|
|
|
|
$
|
64,133
|
Data Connectivity and Integration
|
|
|
|
7,113
|
|
|
|
7,275
|
|
|
|
8,281
|
|
|
|
15,257
|
|
|
|
6,596
|
Application Development and Deployment
|
|
|
|
4,797
|
|
|
|
9,636
|
|
|
|
12,958
|
|
|
|
16,302
|
|
|
|
18,752
|
Total revenue
|
|
|
|
$
|
81,381
|
|
|
|
$
|
88,817
|
|
|
|
$
|
94,637
|
|
|
|
$
|
112,718
|
|
|
|
$
|
89,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
% Change
|
|
|
|
|
February 29, 2016
|
|
|
February 28, 2015
|
|
|
|
(In thousands, except per share data)
|
|
|
|
GAAP
|
|
|
Adj.
|
|
|
Non- GAAP
|
|
|
GAAP
|
|
|
Adj.
|
|
|
Non- GAAP
|
|
|
Non- GAAP
|
TOTAL REVENUE
|
|
|
|
$
|
89,481
|
|
|
|
$
|
757
|
|
|
|
$
|
90,238
|
|
|
|
$
|
81,381
|
|
|
|
$
|
14,074
|
|
|
|
$
|
95,455
|
|
|
|
(5
|
)%
|
Software licenses (1)
|
|
|
|
23,955
|
|
|
|
114
|
|
|
|
24,069
|
|
|
|
25,231
|
|
|
|
3,746
|
|
|
|
28,977
|
|
|
|
(17
|
)%
|
Maintenance and services (1)
|
|
|
|
65,526
|
|
|
|
643
|
|
|
|
66,169
|
|
|
|
56,150
|
|
|
|
10,328
|
|
|
|
66,478
|
|
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COSTS OF REVENUE
|
|
|
|
$
|
15,750
|
|
|
|
$
|
(4,135
|
)
|
|
|
$
|
11,615
|
|
|
|
$
|
17,628
|
|
|
|
$
|
(4,798
|
)
|
|
|
$
|
12,830
|
|
|
|
(9
|
)%
|
Amortization of acquired intangibles
|
|
|
|
3,939
|
|
|
|
(3,939
|
)
|
|
|
—
|
|
|
|
4,633
|
|
|
|
(4,633
|
)
|
|
|
—
|
|
|
|
|
Stock-based compensation (2)
|
|
|
|
196
|
|
|
|
(196
|
)
|
|
|
—
|
|
|
|
165
|
|
|
|
(165
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS MARGIN %
|
|
|
|
82
|
%
|
|
|
|
|
|
87
|
%
|
|
|
78
|
%
|
|
|
|
|
|
87
|
%
|
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES
|
|
|
|
$
|
67,026
|
|
|
|
$
|
(9,932
|
)
|
|
|
$
|
57,094
|
|
|
|
$
|
74,939
|
|
|
|
$
|
(12,723
|
)
|
|
|
$
|
62,216
|
|
|
|
(8
|
)%
|
Amortization of acquired intangibles
|
|
|
|
3,185
|
|
|
|
(3,185
|
)
|
|
|
—
|
|
|
|
3,202
|
|
|
|
(3,202
|
)
|
|
|
—
|
|
|
|
|
Restructuring expenses
|
|
|
|
(66
|
)
|
|
|
66
|
|
|
|
—
|
|
|
|
2,344
|
|
|
|
(2,344
|
)
|
|
|
—
|
|
|
|
|
Acquisition-related expenses
|
|
|
|
72
|
|
|
|
(72
|
)
|
|
|
—
|
|
|
|
1,506
|
|
|
|
(1,506
|
)
|
|
|
—
|
|
|
|
|
Stock-based compensation (2)
|
|
|
|
6,741
|
|
|
|
(6,741
|
)
|
|
|
—
|
|
|
|
5,671
|
|
|
|
(5,671
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM OPERATIONS
|
|
|
|
$
|
6,705
|
|
|
|
$
|
14,824
|
|
|
|
$
|
21,529
|
|
|
|
$
|
(11,186
|
)
|
|
|
$
|
31,595
|
|
|
|
$
|
20,409
|
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING MARGIN
|
|
|
|
7
|
%
|
|
|
|
|
|
24
|
%
|
|
|
(14
|
)%
|
|
|
|
|
|
21
|
%
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER (EXPENSE) INCOME, NET (3)
|
|
|
|
$
|
(1,825
|
)
|
|
|
$
|
—
|
|
|
|
$
|
(1,825
|
)
|
|
|
$
|
933
|
|
|
|
$
|
266
|
|
|
|
$
|
1,199
|
|
|
|
(252
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION (BENEFIT) FOR INCOME TAXES
|
|
|
|
$
|
1,664
|
|
|
|
$
|
4,258
|
|
|
|
$
|
5,922
|
|
|
|
$
|
(9,282
|
)
|
|
|
$
|
15,751
|
|
|
|
$
|
6,469
|
|
|
|
(8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
|
|
$
|
3,216
|
|
|
|
$
|
10,566
|
|
|
|
$
|
13,782
|
|
|
|
$
|
(971
|
)
|
|
|
$
|
16,110
|
|
|
|
$
|
15,139
|
|
|
|
(9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS (LOSS) PER SHARE
|
|
|
|
$
|
0.06
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.27
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
0.31
|
|
|
|
$
|
0.29
|
|
|
|
(7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED
|
|
|
|
51,440
|
|
|
|
—
|
|
|
|
51,440
|
|
|
|
50,668
|
|
|
|
695
|
|
|
|
51,363
|
|
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments to revenue relate to acquisition-related revenue,
which constitutes revenue reflected as pre-acquisition deferred
revenue by Telerik that would otherwise have been recognized but for
the purchase accounting treatment of the acquisition of Telerik.
Since GAAP accounting requires the elimination of this revenue, GAAP
results alone do not fully capture all of our economic activities.
Note that acquisition-related revenue adjustments entirely relate to
Progress' Application Development and Deployment business unit.
|
(2) Stock-based compensation is included in the GAAP statements of
income, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
196
|
|
|
|
|
|
|
|
|
|
165
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
1,078
|
|
|
|
|
|
|
|
|
|
1,237
|
|
|
|
|
|
|
|
|
|
|
Product development
|
|
|
|
2,679
|
|
|
|
|
|
|
|
|
|
1,502
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
|
2,984
|
|
|
|
|
|
|
|
|
|
2,932
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
6,937
|
|
|
|
|
|
|
|
|
|
$
|
5,836
|
|
|
|
|
|
|
|
|
|
|
(3) Adjustment to other income (expense), net relates to the
termination of Progress' prior revolving credit facility with
JPMorgan Chase Bank, N.A. and the other lenders party to the credit
facility in connection with entering into the new credit facility,
which was used to partially fund the acquisition of Telerik. Upon
termination, the outstanding debt issuance costs related to the
prior revolving credit facility were written off to other income
(expense) in the GAAP statements of income.
|
|
|
|
|
|
|
|
|
|
|
OTHER NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
Revenue by Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Q1 2016
|
|
|
Non-GAAP Adjustment (1)
|
|
|
Non-GAAP Revenue
|
License
|
|
|
$
|
23,955
|
|
|
|
$
|
114
|
|
|
|
$
|
24,069
|
|
Maintenance
|
|
|
58,336
|
|
|
|
643
|
|
|
|
58,979
|
|
Services
|
|
|
7,190
|
|
|
|
—
|
|
|
|
7,190
|
|
Total revenue
|
|
|
$
|
89,481
|
|
|
|
$
|
757
|
|
|
|
$
|
90,238
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Region
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Q1 2016
|
|
|
Non-GAAP Adjustment (1)
|
|
|
Non-GAAP Revenue
|
North America
|
|
|
$
|
49,065
|
|
|
|
$
|
660
|
|
|
|
$
|
49,725
|
|
EMEA
|
|
|
31,221
|
|
|
|
80
|
|
|
|
31,301
|
|
Latin America
|
|
|
3,693
|
|
|
|
2
|
|
|
|
3,695
|
|
Asia Pacific
|
|
|
5,502
|
|
|
|
15
|
|
|
|
5,517
|
|
Total revenue
|
|
|
$
|
89,481
|
|
|
|
$
|
757
|
|
|
|
$
|
90,238
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Q1 2016
|
|
|
Non-GAAP Adjustment (1)
|
|
|
Non-GAAP Revenue
|
OpenEdge
|
|
|
$
|
64,133
|
|
|
|
$
|
—
|
|
|
|
$
|
64,133
|
|
Data Connectivity and Integration
|
|
|
6,596
|
|
|
|
—
|
|
|
|
6,596
|
|
Application Development and Deployment
|
|
|
18,752
|
|
|
|
757
|
|
|
|
19,509
|
|
Total revenue
|
|
|
$
|
89,481
|
|
|
|
$
|
757
|
|
|
|
$
|
90,238
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments to revenue relate to acquisition-related revenue,
which constitutes revenue reflected as pre-acquisition deferred
revenue by Telerik that would otherwise have been recognized but for
the purchase accounting treatment of the acquisition of Telerik.
Since GAAP accounting requires the elimination of this revenue, GAAP
results alone do not fully capture all of our economic activities.
Note that acquisition-related revenue adjustments entirely relate to
Progress' Application Development and Deployment business unit.
|
|
|
|
|
|
|
|
|
|
|
Adjusted Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
Q1 2016
|
|
|
Q1 2015
|
|
|
% Change
|
|
Cash flows from operations
|
|
|
$
|
22,502
|
|
|
|
$
|
37,140
|
|
|
|
(39
|
)%
|
Purchases of property and equipment
|
|
|
$
|
(1,414
|
)
|
|
|
$
|
(2,335
|
)
|
|
|
39
|
%
|
Capitalized software development costs
|
|
|
$
|
—
|
|
|
|
$
|
(306
|
)
|
|
|
100
|
%
|
Free cash flow
|
|
|
$
|
21,088
|
|
|
|
$
|
34,499
|
|
|
|
(39
|
)%
|
Add back: restructuring payments
|
|
|
$
|
1,592
|
|
|
|
$
|
1,389
|
|
|
|
15
|
%
|
Adjusted free cash flow
|
|
|
$
|
22,680
|
|
|
|
$
|
35,888
|
|
|
|
(37
|
)%
|
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR
FISCAL YEAR 2016 GUIDANCE
(Unaudited)
|
|
Fiscal Year 2016 Revenue Growth Guidance
|
|
|
|
Fiscal Year Ended
|
|
|
|
Fiscal Year Ending
|
|
|
|
November 30, 2015
|
|
|
|
November 30, 2016
|
(In millions)
|
|
|
|
|
|
|
Low
|
|
|
|
% Change
|
|
|
|
|
High
|
|
|
|
% Change
|
|
GAAP revenue
|
|
|
$
|
377.6
|
|
|
|
$
|
412.0
|
|
|
|
9
|
%
|
|
|
|
$
|
418.0
|
|
|
|
11
|
%
|
Acquisition-related adjustments - revenue (1)
|
|
|
$
|
34.8
|
|
|
|
$
|
2.0
|
|
|
|
(94
|
)%
|
|
|
|
$
|
2.0
|
|
|
|
(94
|
)%
|
Non-GAAP revenue
|
|
|
$
|
412.4
|
|
|
|
$
|
414.0
|
|
|
|
—
|
%
|
|
|
|
$
|
420.0
|
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Acquisition-related revenue constitutes revenue reflected as
pre-acquisition deferred revenue by Telerik that would otherwise have
been recognized but for the purchase accounting treatment of the
acquisition of Telerik. Since GAAP accounting requires the elimination
of this revenue, GAAP results alone do not fully capture all of our
economic activities.
|
|
|
|
|
|
|
|
Fiscal Year 2016 Non-GAAP Operating Margin Guidance
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ending November 30, 2016
|
(In millions)
|
|
|
|
Low
|
|
|
High
|
GAAP income from operations
|
|
|
|
$
|
62.3
|
|
|
|
$
|
64.5
|
|
GAAP operating margins
|
|
|
|
15
|
%
|
|
|
15
|
%
|
Acquisition-related revenue
|
|
|
|
2.0
|
|
|
|
2.0
|
|
Stock-based compensation
|
|
|
|
28.9
|
|
|
|
28.9
|
|
Acquisition-related expense
|
|
|
|
0.1
|
|
|
|
0.1
|
|
Amortization of intangibles
|
|
|
|
28.0
|
|
|
|
28.0
|
|
Total adjustments
|
|
|
|
59.0
|
|
|
|
59.0
|
|
Non-GAAP income from operations
|
|
|
|
$
|
121.3
|
|
|
|
$
|
123.5
|
|
Non-GAAP operating margin
|
|
|
|
29
|
%
|
|
|
29
|
%
|
|
Fiscal Year 2016 Non-GAAP Earnings per Share and Effective Tax
Rate Guidance
|
|
|
|
|
Fiscal Year Ending November 30, 2016
|
(In millions, except per share data)
|
|
|
|
Low
|
|
|
|
High
|
GAAP net income
|
|
|
|
$
|
30.7
|
|
|
|
|
$
|
31.9
|
|
Adjustments (from previous table)
|
|
|
|
59.0
|
|
|
|
|
59.0
|
|
Income tax adjustment (2)
|
|
|
|
(12.1
|
)
|
|
|
|
(11.8
|
)
|
Non-GAAP net income
|
|
|
|
$
|
77.6
|
|
|
|
|
$
|
79.1
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per share
|
|
|
|
$
|
0.62
|
|
|
|
|
$
|
0.66
|
|
Non-GAAP diluted earnings per share
|
|
|
|
$
|
1.57
|
|
|
|
|
$
|
1.63
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding
|
|
|
|
49.5
|
|
|
|
|
48.6
|
|
|
|
|
|
|
|
|
|
|
(2) Tax adjustment is based on a non-GAAP effective tax rate of 33%
for Low and High, calculated as follows:
|
Non-GAAP income from operations
|
|
|
|
$
|
121.3
|
|
|
|
|
$
|
123.5
|
|
Other income (expense)
|
|
|
|
(5.5
|
)
|
|
|
|
(5.5
|
)
|
Non-GAAP income from continuing operations before income taxes
|
|
|
|
115.8
|
|
|
|
|
118.0
|
|
Non-GAAP net income
|
|
|
|
77.6
|
|
|
|
|
79.1
|
|
Tax provision
|
|
|
|
$
|
38.2
|
|
|
|
|
$
|
38.9
|
|
Non-GAAP tax rate
|
|
|
|
33
|
%
|
|
|
|
33
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q2
2016 GUIDANCE
(Unaudited)
|
|
Q2 2016 Revenue Growth Guidance
|
|
|
|
Three Months Ended
|
|
|
Three Months Ending
|
|
|
|
May 31, 2015
|
|
|
May 31, 2016
|
(In millions)
|
|
|
|
|
|
Low
|
|
|
% Change
|
|
|
|
High
|
|
|
% Change
|
|
GAAP revenue
|
|
|
$
|
88.8
|
|
|
$
|
92.4
|
|
|
4
|
%
|
|
|
$
|
95.4
|
|
|
7
|
%
|
Acquisition-related adjustments - revenue (1)
|
|
|
$
|
12.1
|
|
|
$
|
0.6
|
|
|
(95
|
)%
|
|
|
$
|
0.6
|
|
|
(95
|
)%
|
Non-GAAP revenue
|
|
|
$
|
100.9
|
|
|
$
|
93.0
|
|
|
(8
|
)%
|
|
|
$
|
96.0
|
|
|
(5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Acquisition-related revenue constitutes revenue reflected as
pre-acquisition deferred revenue by Telerik that would otherwise have
been recognized but for the purchase accounting treatment of the
acquisition of Telerik. Since GAAP accounting requires the elimination
of this revenue, GAAP results alone do not fully capture all of our
economic activities.
Q2 2016 Non-GAAP Earnings per Share Guidance
|
|
|
|
|
|
|
Three Months Ending May 31, 2016
|
|
|
|
Low
|
|
|
|
High
|
GAAP diluted earnings per share
|
|
|
$
|
0.04
|
|
|
|
|
$
|
0.07
|
|
Acquisition-related revenue
|
|
|
0.01
|
|
|
|
|
0.01
|
|
Stock-based compensation
|
|
|
0.15
|
|
|
|
|
0.15
|
|
Amortization of intangibles
|
|
|
0.14
|
|
|
|
|
0.14
|
|
Total adjustments
|
|
|
0.30
|
|
|
|
|
0.30
|
|
Income tax adjustment
|
|
|
$
|
(0.08
|
)
|
|
|
|
$
|
(0.08
|
)
|
Non-GAAP diluted earnings per share
|
|
|
$
|
0.26
|
|
|
|
|
$
|
0.29
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160330006165/en/
Copyright Business Wire 2016