Perficient Reports Third Quarter 2018 Results
~Reports Record Services Revenue~
Perficient, Inc. (NASDAQ: PRFT) (“Perficient”), the leading digital transformation consulting firm serving Global 2000® and
other large enterprise customers throughout North America, today reported its financial results for the quarter ended September 30,
2018.
Financial Highlights
For the quarter ended September 30, 2018:
- Services revenue increased 5% to $122.9 million from $117.4 million in the third quarter of
2017;
- Total revenue increased to $123.9 million from $123.7 million in the third quarter of 2017;
- Net income decreased 10% to $6.3 million from $7.0 million in the third quarter of 2017 primarily due
to adjustments to contingent consideration liabilities related to acquisitions;
- GAAP earnings per share results on a fully diluted basis decreased to $0.19 from $0.21 in the third
quarter of 2017 primarily due to adjustments to contingent consideration liabilities related to acquisitions;
- Adjusted earnings per share results (a non-GAAP measure; see attached schedule, which reconciles to
GAAP earnings per share) on a fully diluted basis increased 21% to $0.41 from $0.34 in the third quarter of 2017; and
- EBITDAS (a non-GAAP measure; see attached schedule, which reconciles to GAAP net income) increased to
$19.5 million from $19.2 million in the third quarter of 2017.
“Solid performance across several key metrics resulted in strong services gross margin and profitability,” said Jeffrey Davis,
chairman and CEO. “Those results, coupled with very strong third quarter bookings, enable us to raise our full-year earnings
estimate and have us well-positioned for a great start to 2019.”
Other Highlights
Among other recent achievements, Perficient:
- Broadened and deepened its digital marketing and marketing automation services capabilities with the
acquisition of Elixiter, an award-winning $6 million annual revenue marketing consultancy, specializing in Marketo marketing
automation services.
- In September 2018, completed a
private offering of $143.8 million aggregate principal amount of 2.375% Convertible Senior Notes due 2023.
- Was named the
Red Hat Rising Star Partner of the Year, which recognizes Perficient for its demonstrated collaboration and investment
within its Red Hat partnership to achieve success in bringing Red Hat technologies and services to customers.
- Announced that its agency, Perficient Digital, received the
2018 Sitecore Experience Award for its best-in-class use of Sitecore as a Digital Experience Platform for its client
Dignity Health.
- Was cited as a “Strong Performer” in The Forrester WaveTM: Digital Process Automation
Service Providers, Q3 2018 report. The report takes an in-depth look at 11 DPA service providers and details their strengths
across strategy, design, technology, and change management.
- Was named a
Pivotal Systems Integrator Customer Impact Partner Award Winner, recognizing Perficient’s success in delivering complex,
innovative solutions for customers on Pivotal’s cloud-native application platform, Pivotal Cloud Foundry® (PCF).
- Added new customer relationships and follow-on projects with such leading companies as 7-Eleven,
Ashley Furniture, Auto Club Group, AutoWeb, BCBS Michigan, Bunzl, Clayton Homes, ConEd, Equifax, Excellus BCBS of New York,
Fleetcor, GameStop, GM Financial, Herbalife, Kaiser Permanente, Leggett and Platt, OG&E, PayPal, School Specialty, Inc., and
Trinity Health.
Organization Announcement
Perficient Chief Operating Officer Kathy Henely is retiring and Vice President-Operations Tom Hogan has been appointed Chief
Operating Officer. Ms. Henely will remain with Perficient for a period of time to ensure an appropriate transition of duties and
responsibilities.
Business Outlook
The following statements are based on current expectations. These statements are forward-looking and actual results may differ
materially. See “Safe Harbor Statement” below.
Perficient expects its fourth quarter 2018 revenue to be in the range of $125 million to $131 million. Fourth quarter GAAP
earnings per share is expected to be in the range of $0.15 to $0.18. Fourth quarter adjusted earnings per share (a non-GAAP
measure; see attached schedule which reconciles to GAAP earnings per share guidance) is expected to be in the range of $0.39 to
$0.42.
Perficient is narrowing its previously provided full year 2018 revenue guidance range to $492 million to $498 million, adjusting
its 2018 GAAP earnings per share guidance range to $0.66 to $0.69 as a result of transactional costs and additional amortization
for the recent acquisition, and raising its 2018 adjusted earnings per share (a non-GAAP measure; see attached schedule which
reconciles to GAAP earnings per share guidance) guidance range to $1.52 to $1.55.
Conference Call Details
Perficient will host a conference call regarding third quarter 2018 financial results today at 10 a.m. Eastern.
WHAT: Perficient Reports Third Quarter 2018 Results
WHEN: Thursday, Nov. 1, 2018, at 10 a.m. Eastern
CONFERENCE CALL NUMBERS: 855-246-0403 (U.S. and Canada); 414-238-9806 (International)
PARTICIPANT PASSCODE: 6067617
REPLAY TIMES: Thursday, Nov. 1, 2018, at 1 p.m. Eastern, through Thursday, Nov. 8, 2018 at 1 p.m. Eastern
REPLAY NUMBER: 855-859-2056 (U.S. and Canada); 404-537-3406 (International)
REPLAY PASSCODE: 6067617
About Perficient
Perficient is the leading digital transformation consulting firm serving Global 2000® and enterprise customers throughout North
America. With unparalleled information technology, management consulting, and creative capabilities, Perficient and its
Perficient Digital agency deliver vision, execution, and value with outstanding digital experience, business optimization, and
industry solutions. Our work enables clients to improve productivity and competitiveness; grow and strengthen relationships with
customers, suppliers, and partners; and reduce costs. Perficient’s professionals serve clients from a network of offices across
North America and offshore locations in India and China. Traded on the Nasdaq Global Select Market, Perficient is a member of the
Russell 2000 index and the S&P SmallCap 600 index. Perficient is an award-winning Premier Level IBM business partner, a
Microsoft National Service Provider and Gold Certified Partner, an Oracle Platinum Partner, an Adobe Premier Partner, and a Gold
Salesforce Consulting Partner. For more information, visit
http://www.perficient.com.
Safe Harbor Statement
Some of the statements contained in this news release that are not purely historical statements discuss future expectations or
state other forward-looking information related to financial results and business outlook for 2018. Those statements are subject to
known and unknown risks, uncertainties, and other factors that could cause the actual results to differ materially from those
contemplated by the statements. The forward-looking information is based on management’s current intent, belief, expectations,
estimates, and projections regarding our company and our industry. You should be aware that those statements only reflect our
predictions. Actual events or results may differ substantially. Important factors that could cause our actual results to
be materially different from the forward-looking statements include (but are not limited to) those disclosed under the heading
“Risk Factors” in our most recently filed annual report on Form 10-K and in our other securities filings including our quarterly
report on Form 10-Q for the quarter ended September 30, 2018, and the following:
(1) the possibility that our actual results do not meet the projections and guidance contained in this news release;
(2) the impact of the general economy and economic uncertainty on our business;
(3) risks associated with potential changes to federal, state, local and foreign laws, regulations and policies;
(4) risks associated with the operation of our business generally, including:
a) client demand for our services and solutions;
b) maintaining a balance of our supply of skills and resources with client demand;
c) effectively competing in a highly competitive market;
d) protecting our clients’ and our data and information;
e) risks from international operations including fluctuations in exchange rates;
f) changes to immigration policies;
g) obtaining favorable pricing to reflect services provided;
h) adapting to changes in technologies and offerings;
i) risk of loss of one or more significant software vendors;
j) making appropriate estimates and assumptions in connection with preparing our consolidated financial
statements;
k) maintaining effective internal controls; and
l) changes to tax levels, audits, investigations, tax laws or their interpretation;
(5) legal liabilities, including intellectual property protection and infringement or the disclosure of personally identifiable
information;
(6) risks associated with managing growth organically and through acquisitions;
(7) risks associated with servicing our debt, the potential impact on the value of our common stock from the conditional
conversion features of such debt and the associated convertible note hedge transactions; and
(8) the risks detailed from time to time within our filings with the Securities and Exchange Commission.
Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future
results, levels of activity, performance, or achievements. This cautionary statement is provided pursuant to Section 27A of the
Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. The forward-looking statements in this release
are made only as of the date hereof and we undertake no obligation to update publicly any forward-looking statement for any reason,
even if new information becomes available or other events occur in the future.
|
|
|
|
|
|
|
PERFICIENT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Services |
|
|
$ |
122,879 |
|
|
|
$ |
117,415 |
|
|
|
$ |
363,986 |
|
|
|
$ |
329,192 |
|
Software and hardware |
|
|
1,054 |
|
|
|
6,323 |
|
|
|
2,686 |
|
|
|
22,591 |
|
Total revenues |
|
|
123,933 |
|
|
|
123,738 |
|
|
|
366,672 |
|
|
|
351,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of depreciation and amortization, shown separately
below) |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services |
|
|
77,688 |
|
|
|
74,677 |
|
|
|
233,427 |
|
|
|
210,812 |
|
Software and hardware costs |
|
|
— |
|
|
|
5,168 |
|
|
|
— |
|
|
|
18,860 |
|
Stock compensation |
|
|
1,495 |
|
|
|
1,294 |
|
|
|
4,577 |
|
|
|
4,046 |
|
Total cost of revenues |
|
|
79,183 |
|
|
|
81,139 |
|
|
|
238,004 |
|
|
|
233,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
26,706 |
|
|
|
24,742 |
|
|
|
78,418 |
|
|
|
71,978 |
|
Stock compensation |
|
|
2,616 |
|
|
|
2,330 |
|
|
|
7,527 |
|
|
|
6,906 |
|
Total selling, general and administrative |
|
|
29,322 |
|
|
|
27,072 |
|
|
|
85,945 |
|
|
|
78,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
995 |
|
|
|
1,123 |
|
|
|
3,057 |
|
|
|
3,587 |
|
Amortization |
|
|
4,009 |
|
|
|
3,936 |
|
|
|
12,029 |
|
|
|
11,098 |
|
Acquisition costs |
|
|
497 |
|
|
|
(100 |
) |
|
|
1,337 |
|
|
|
1,283 |
|
Adjustment to fair value of contingent consideration |
|
|
666 |
|
|
|
(389 |
) |
|
|
1,757 |
|
|
|
(828 |
) |
Income from operations |
|
|
9,261 |
|
|
|
10,957 |
|
|
|
24,543 |
|
|
|
24,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest expense |
|
|
831 |
|
|
|
440 |
|
|
|
1,718 |
|
|
|
1,444 |
|
Net other (income) expense |
|
|
(6 |
) |
|
|
(15 |
) |
|
|
43 |
|
|
|
(84 |
) |
Income before income taxes |
|
|
8,436 |
|
|
|
10,532 |
|
|
|
22,782 |
|
|
|
22,681 |
|
Provision for income taxes |
|
|
2,131 |
|
|
|
3,505 |
|
|
|
5,699 |
|
|
|
10,535 |
|
Net income |
|
|
$ |
6,305 |
|
|
|
$ |
7,027 |
|
|
|
$ |
17,083 |
|
|
|
$ |
12,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
|
|
$ |
0.19 |
|
|
|
$ |
0.22 |
|
|
|
$ |
0.52 |
|
|
|
$ |
0.37 |
|
Diluted net income per share |
|
|
$ |
0.19 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.50 |
|
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic net income per share |
|
|
32,648 |
|
|
|
32,673 |
|
|
|
32,724 |
|
|
|
32,997 |
|
Shares used in computing diluted net income per share |
|
|
33,645 |
|
|
|
33,991 |
|
|
|
33,846 |
|
|
|
34,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFICIENT, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018 |
|
|
December 31, 2017 |
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
44,947 |
|
|
|
$ |
6,307 |
|
Accounts receivable, net |
|
|
109,764 |
|
|
|
112,194 |
|
Prepaid expenses |
|
|
4,303 |
|
|
|
4,470 |
|
Other current assets |
|
|
2,212 |
|
|
|
6,237 |
|
Total current assets |
|
|
161,226 |
|
|
|
129,208 |
|
Property and equipment, net |
|
|
6,565 |
|
|
|
7,145 |
|
Goodwill |
|
|
321,995 |
|
|
|
305,238 |
|
Intangible assets, net |
|
|
49,821 |
|
|
|
51,066 |
|
Other non-current assets |
|
|
9,662 |
|
|
|
6,403 |
|
Total assets |
|
|
$ |
549,269 |
|
|
|
$ |
499,060 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
|
$ |
10,801 |
|
|
|
$ |
23,196 |
|
Other current liabilities |
|
|
44,172 |
|
|
|
38,077 |
|
Total current liabilities |
|
|
54,973 |
|
|
|
61,273 |
|
Long-term debt, net |
|
|
119,038 |
|
|
|
55,000 |
|
Other non-current liabilities |
|
|
20,254 |
|
|
|
16,436 |
|
Total liabilities |
|
|
194,265 |
|
|
|
132,709 |
|
Stockholders' equity: |
|
|
|
|
|
|
Common stock |
|
|
48 |
|
|
|
47 |
|
Additional paid-in capital |
|
|
431,510 |
|
|
|
403,906 |
|
Accumulated other comprehensive loss |
|
|
(2,837 |
) |
|
|
(1,822 |
) |
Treasury stock |
|
|
(218,891 |
) |
|
|
(163,871 |
) |
Retained earnings |
|
|
145,174 |
|
|
|
128,091 |
|
Total stockholders' equity |
|
|
355,004 |
|
|
|
366,351 |
|
Total liabilities and stockholders' equity |
|
|
$ |
549,269 |
|
|
|
$ |
499,060 |
|
|
|
|
|
|
|
|
|
|
|
|
About Non-GAAP Financial Information
This news release includes non-GAAP financial measures. For a description of these non-GAAP financial measures, including the
reasons management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable
financial measures prepared in accordance with Generally Accepted Accounting Principles (“GAAP”), please see the section entitled
“About Non-GAAP Financial Measures” and the accompanying tables entitled “Reconciliation of GAAP to Non-GAAP Measures.”
About Non-GAAP Financial Measures
Perficient provides non-GAAP financial measures for EBITDAS (earnings before interest, income taxes, depreciation, amortization,
stock compensation, acquisition costs and adjustment to fair value of contingent consideration), adjusted net income, and adjusted
earnings per share data as supplemental information regarding Perficient’s business performance. Perficient believes that these
non-GAAP financial measures are useful to investors because they provide investors with a better understanding of Perficient’s past
financial performance and future results. Perficient’s management uses these non-GAAP financial measures when it internally
evaluates the performance of Perficient’s business and makes operating decisions, including internal operating budgeting,
performance measurement, and the calculation of bonuses and discretionary compensation. Management excludes stock-based
compensation related to restricted stock awards, the amortization of intangible assets, amortization of debt discounts and issuance
costs related to convertible senior notes, acquisition costs, adjustments to the fair value of contingent consideration, net other
income and expense, the impact of other infrequent or unusual transactions, and income tax effects of the foregoing, when making
operational decisions.
Perficient believes that providing the non-GAAP financial measures to its investors is useful because it allows investors to
evaluate Perficient’s performance using the same methodology and information used by Perficient’s management. Specifically,
adjusted net income is used by management primarily to review business performance and determine performance-based incentive
compensation for executives and other employees. Management uses EBITDAS to measure operating profitability, evaluate trends, and
make strategic business decisions.
Non-GAAP financial measures are subject to inherent limitations because they do not include all of the expenses included under
GAAP and because they involve the exercise of discretionary judgment as to which charges are excluded from the non-GAAP financial
measure. However, Perficient’s management compensates for these limitations by providing the relevant disclosure of the items
excluded in the calculation of EBITDAS, adjusted net income, and adjusted earnings per share. In addition, some items that are
excluded from adjusted net income and adjusted earnings per share can have a material impact on cash. Management compensates for
these limitations by evaluating the non-GAAP measure together with the most directly comparable GAAP measure. Perficient has
historically provided non-GAAP financial measures to the investment community as a supplement to its GAAP results to enable
investors to evaluate Perficient’s business performance in the way that management does. Perficient’s definition may be different
from similar non-GAAP financial measures used by other companies and/or analysts.
The non-GAAP adjustments, and the basis for excluding them, are outlined below:
Amortization
Perficient has incurred expense on amortization of intangible assets primarily related to various acquisitions. Management
excludes these items for the purposes of calculating EBITDAS, adjusted net income, and adjusted earnings per share. Perficient
believes that eliminating this expense from its non-GAAP financial measures is useful to investors because the amortization of
intangible assets can be inconsistent in amount and frequency, and is significantly impacted by the timing and magnitude of
Perficient’s acquisition transactions, which also vary substantially in frequency from period to period.
Acquisition Costs
Perficient incurs transaction costs related to merger and acquisition-related activities which are expensed in its GAAP
financial statements. Management excludes these items for the purposes of calculating EBITDAS, adjusted net income, and adjusted
earnings per share. Perficient believes that excluding these expenses from its non-GAAP financial measures is useful to investors
because these are expenses associated with each transaction, and are inconsistent in amount and frequency causing comparison of
current and historical financial results to be difficult.
Adjustment to Fair Value of Contingent Consideration
Perficient is required to remeasure its contingent consideration liability related to acquisitions each reporting period until
the contingency is settled. Any changes in fair value are recognized in earnings. Management excludes these items for the purposes
of calculating EBITDAS, adjusted net income, and adjusted earnings per share. Perficient believes that excluding these adjustments
from its non-GAAP financial measures is useful to investors because they are related to acquisitions and are inconsistent in amount
and frequency from period to period.
Amortization of Debt Discount and Debt Issuance Costs
On September 11, 2018, Perficient issued $143.8 million aggregate principal amount of 2.375% Convertible Senior Notes due
2023 (the “Notes”) in a private placement to qualified institutional purchasers. In accordance with accounting for debt with
conversions and other options, the company bifurcated the principal amount of the Notes into liability and equity components. The
resulting debt discount is being amortized to interest expense over the period from the issuance date through the contractual
maturity date of September 15, 2023. Issuance costs related to the Notes were allocated pro rata based on the relative fair
values of the liability and equity components. Issuance costs attributable to the liability component of the Notes, in addition to
issuance costs related to Perficient’s credit agreement, are being amortized to interest expense over their respective terms.
Perficient believes that excluding these non-cash expenses from its non-GAAP financial measures is useful to investors because the
expenses are not reflective of the company’s business performance.
Write-off of Unamortized Credit Facility Fees
Perficient entered into a new credit agreement during the second quarter of 2017. In connection with the new agreement,
Perficient wrote off unamortized credit facility fees associated with the former credit agreement. Perficient believes that
excluding this non-cash write-off from its non-GAAP financial measures is useful to investors because the expense is infrequent and
not reflective of the company’s business performance.
Stock Compensation
Perficient incurs stock-based compensation expense under Financial Accounting Standards Board Accounting Standards Codification
Topic 718, Compensation - Stock Compensation. Perficient excludes stock-based compensation expense and the related tax
effects for the purposes of calculating EBITDAS, adjusted net income, and adjusted earnings per share because stock-based
compensation is a non-cash expense, which Perficient believes is not reflective of its business performance. The nature of
stock-based compensation expense also makes it very difficult to estimate prospectively, since the expense will vary with changes
in the stock price and market conditions at the time of new grants, varying valuation methodologies, subjective assumptions, and
different award types, making the comparison of current results with forward-looking guidance potentially difficult for investors
to interpret. The tax effects of stock-based compensation expense may also vary significantly from period to period, without any
change in underlying operational performance, thereby obscuring the underlying profitability of operations relative to prior
periods. Perficient believes that non-GAAP measures of profitability, which exclude stock-based compensation are widely used by
analysts and investors.
Tax Impact of China Repatriation
During the second quarter of 2017, Perficient determined that as a result of changes in the business and macroeconomic
environment, the foreign earnings of the company’s Chinese subsidiary were no longer permanently reinvested and may repatriate
available earnings from time to time. A provision for the expected taxes on repatriation of these earnings was recorded in the
amount of $2.5 million during the three and six months ended June 30, 2017. Perficient believes that excluding this incremental tax
expense from its non-GAAP financial measures is useful to investors because this expense is infrequent and can cause comparison of
current and historical financial results to be difficult.
|
|
|
|
|
|
|
PERFICIENT, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
GAAP Net Income |
|
|
$ |
6,305 |
|
|
|
$ |
7,027 |
|
|
|
$ |
17,083 |
|
|
|
$ |
12,146 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
2,131 |
|
|
|
3,505 |
|
|
|
5,699 |
|
|
|
10,535 |
|
Amortization |
|
|
4,009 |
|
|
|
3,936 |
|
|
|
12,029 |
|
|
|
11,098 |
|
Acquisition costs |
|
|
497 |
|
|
|
(100 |
) |
|
|
1,337 |
|
|
|
1,283 |
|
Adjustment to fair value of contingent consideration |
|
|
666 |
|
|
|
(389 |
) |
|
|
1,757 |
|
|
|
(828 |
) |
Amortization of debt discounts and issuance costs |
|
|
265 |
|
|
|
— |
|
|
|
300 |
|
|
|
— |
|
Write-off of unamortized credit facility fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
246 |
|
Stock compensation |
|
|
4,111 |
|
|
|
3,624 |
|
|
|
12,104 |
|
|
|
10,952 |
|
Adjusted Net Income Before Tax |
|
|
17,984 |
|
|
|
17,603 |
|
|
|
50,309 |
|
|
|
45,432 |
|
Adjusted income tax (1) |
|
|
4,334 |
|
|
|
6,196 |
|
|
|
12,175 |
|
|
|
16,128 |
|
Adjusted Net Income |
|
|
$ |
13,650 |
|
|
|
$ |
11,407 |
|
|
|
$ |
38,134 |
|
|
|
$ |
29,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Earnings Per Share (diluted) |
|
|
$ |
0.19 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.50 |
|
|
|
$ |
0.36 |
|
Adjusted Earnings Per Share (diluted) |
|
|
$ |
0.41 |
|
|
|
$ |
0.34 |
|
|
|
$ |
1.13 |
|
|
|
$ |
0.86 |
|
Shares used in computing GAAP and Adjusted Earnings Per Share (diluted) |
|
|
33,645 |
|
|
|
33,991 |
|
|
|
33,846 |
|
|
|
34,085 |
|
|
|
|
(1) |
|
The estimated adjusted effective tax rate of 24.1% and 35.2% for the three months
ended September 30, 2018 and 2017, respectively, and 24.2% and 35.5% for the nine months ended September 30, 2018 and 2017,
respectively, has been used to calculate the provision for income taxes for non-GAAP purposes. The estimated adjusted effective
tax rate for the three and nine months ended September 30, 2017 excludes the tax impact of the China repatriation. |
|
|
|
|
|
|
|
|
|
|
PERFICIENT, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
GAAP Net Income |
|
|
$ |
6,305 |
|
|
|
$ |
7,027 |
|
|
|
$ |
17,083 |
|
|
|
$ |
12,146 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision |
|
|
2,131 |
|
|
|
3,505 |
|
|
|
5,699 |
|
|
|
10,535 |
|
Net interest expense |
|
|
831 |
|
|
|
440 |
|
|
|
1,718 |
|
|
|
1,444 |
|
Net other (income) expense |
|
|
(6 |
) |
|
|
(15 |
) |
|
|
43 |
|
|
|
(84 |
) |
Depreciation |
|
|
995 |
|
|
|
1,123 |
|
|
|
3,057 |
|
|
|
3,587 |
|
Amortization |
|
|
4,009 |
|
|
|
3,936 |
|
|
|
12,029 |
|
|
|
11,098 |
|
Acquisition costs |
|
|
497 |
|
|
|
(100 |
) |
|
|
1,337 |
|
|
|
1,283 |
|
Adjustment to fair value of contingent consideration |
|
|
666 |
|
|
|
(389 |
) |
|
|
1,757 |
|
|
|
(828 |
) |
Stock compensation |
|
|
4,111 |
|
|
|
3,624 |
|
|
|
12,104 |
|
|
|
10,952 |
|
EBITDAS (1) |
|
|
$ |
19,539 |
|
|
|
$ |
19,151 |
|
|
|
$ |
54,827 |
|
|
|
$ |
50,133 |
|
|
|
|
(1) |
|
EBITDAS is a non-GAAP performance measure and is not intended to be a performance
measure that should be regarded as an alternative to or more meaningful than either GAAP operating income or GAAP net income.
EBITDAS measures presented may not be comparable to similarly titled measures presented by other companies. |
|
|
|
|
|
|
|
|
|
|
PERFICIENT, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Q4 2018 |
|
|
Full Year 2018 |
|
|
|
Low end of
adjusted goal
|
|
|
High end of
adjusted goal
|
|
|
Low end of
adjusted goal
|
|
|
High end of
adjusted goal
|
GAAP EPS |
|
|
$ |
0.15 |
|
|
|
$ |
0.18 |
|
|
|
$ |
0.66 |
|
|
|
$ |
0.69 |
|
Non-GAAP adjustment (1): |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP reconciling items |
|
|
0.33 |
|
|
|
0.33 |
|
|
|
1.14 |
|
|
|
1.14 |
|
Tax effect of reconciling items |
|
|
(0.09 |
) |
|
|
(0.09 |
) |
|
|
(0.28 |
) |
|
|
(0.28 |
) |
Adjusted EPS |
|
|
$ |
0.39 |
|
|
|
$ |
0.42 |
|
|
|
$ |
1.52 |
|
|
|
$ |
1.55 |
|
|
|
|
(1) |
|
Non-GAAP adjustment represents the impact of amortization expense, stock
compensation, amortization of debt discounts and issuance costs, acquisition costs, and adjustments to fair value of contingent
consideration, net of the tax effect of these adjustments, divided by fully diluted shares. Perficient currently expects its Q4
2018 and full year 2018 GAAP effective income tax rate to be approximately 21% and 24%, respectively. |
|
|
|
![](http://cts.businesswire.com/ct/CT?id=bwnews&sty=20181101005548r1&sid=mstr3&distro=nx&lang=en)
Perficient
Bill Davis, 314-529-3555
bill.davis@perficient.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20181101005548/en/