UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 27, 2018
Progress Software Corporation
(Exact name of registrant as specified in its charter)
Commission file number: 0-19417
Delaware | 04-2746201 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification no.) |
14 Oak Park
Bedford, Massachusetts 01730
(Address of principal executive offices, including zip code)
(781) 280-4000
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Section 2 – Financial Information
Item 2.02 Results of Operations and Financial Condition
On June 27, 2018, Progress Software Corporation ("Progress") issued a press release announcing its financial results for the fiscal second quarter ended May 31, 2018. A copy of the press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and is incorporated herein by reference.
This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not deemed incorporated by reference into any other filing of the company, whether made before or after the date of this report, regardless of any general incorporation language in the filing.
Section 9 – Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
Exhibit No. | Description | |
99.1 | ||
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 27, 2018 | Progress Software Corporation | |
By: | /s/ PAUL A. JALBERT | ||
Paul A. Jalbert | |||
Chief Financial Officer | |||
 | Exhibit 99.1 | |
P R E S S A N N O U N C E M E N T
Investor Contact: | Press Contact: | |
Brian Flanagan | Erica Burns | |
Progress Software | Progress Software | |
+1 781 280 4817 | +1 888 365 2779 (x3135) | |
flanagan@progress.com | erica.burns@progress.com | |
Progress 2018 Second Quarter Results Exceed Guidance
Raises 2018 Guidance for Earnings Per Share, Operating Margin and Adjusted Free Cash Flow
BEDFORD, MA, June 27, 2018 (BUSINESSWIRE) — Progress (NASDAQ: PRGS), the leading provider of application development and digital experience technologies, today announced results for its fiscal second quarter ended May 31, 2018.
Revenue was $96.1 million during the quarter compared to $93.2 million in the same quarter last year, a year-over-year increase of 3% on an actual currency basis, and 1% on a constant currency basis. On a non-GAAP basis, revenue was $96.2 million during the quarter compared to $93.4 million in the same quarter last year, an increase of 3% on an actual currency basis, and flat on a constant currency basis.
On a GAAP basis, diluted earnings per share was $0.33 compared to $0.21 in the same quarter last year, an increase of 57%. On a non-GAAP basis, diluted earnings per share was $0.60 compared to $0.42 in the same quarter last year, an increase of 43%.
“We are very pleased with our Q2 performance, and our strong first half,” said Yogesh Gupta, CEO at Progress. “We exceeded our earnings per share expectations for the quarter, and our consistent execution provides us the confidence to once again raise our full year guidance for operating margin and earnings per share, as well as increase our expectations for free cash flow. We continue to focus on keeping our business strong, and driving new opportunities through our Cognitive Apps initiatives.”
Additional financial highlights included:
Three Months Ended | |||||||||||||||||||||
GAAP | Non-GAAP | ||||||||||||||||||||
(In thousands, except percentages and per share amounts) | May 31, 2018 | May 31, 2017 | % Change | May 31, 2018 | May 31, 2017 | % Change | |||||||||||||||
Revenue | $ | 96,102 | $ | 93,213 | 3 | % | $ | 96,212 | $ | 93,427 | 3 | % | |||||||||
Income from operations | 21,788 | 20,284 | 7 | % | 37,378 | 32,579 | 15 | % | |||||||||||||
Operating margin | 23 | % | 22 | % | 5 | % | 39 | % | 35 | % | 11 | % | |||||||||
Net income | 15,403 | 10,341 | 49 | % | 27,763 | 20,530 | 35 | % | |||||||||||||
Diluted earnings per share | 0.33 | 0.21 | 57 | % | 0.60 | 0.42 | 43 | % | |||||||||||||
Cash from operations (GAAP) /Adjusted free cash flow (Non-GAAP) | $ | 42,129 | $ | 22,429 | 88 | % | $ | 42,761 | $ | 27,855 | 54 | % | |||||||||
Paul Jalbert, CFO, said: “We had another strong financial performance in Q2, and returned over $50 million of capital to shareholders through share repurchases and dividends. We remain focused on running our operations efficiently while also making the investments needed to strengthen our business, in order to drive sustainable, long-term value for all of our shareholders.”
1
Other fiscal second quarter 2018 metrics and recent results included:
• | Cash, cash equivalents and short-term investments were $144.2 million at the end of the quarter; |
• | DSO was 40 days compared to 42 days in the fiscal second quarter of 2017, and 51 days in the fiscal first quarter of 2018; |
• | Pursuant to the $250 million share authorization by the Board of Directors, Progress repurchased 1.1 million shares for $45.0 million during the fiscal second quarter of 2018. As of May 31, 2018, there was $130.0 million remaining under this authorization; and |
• | On June 20, 2018, our Board of Directors declared a quarterly dividend of $0.14 per share of common stock that will be paid on September 17, 2018 to shareholders of record as of the close of business on September 3, 2018. |
2018 Business Outlook
Progress provides the following guidance for the fiscal year ending November 30, 2018 and the third fiscal quarter ending August 31, 2018:
(In millions, except percentages and per share amounts) | FY 2018 GAAP | FY 2018 Non-GAAP | Q3 2018 GAAP | Q3 2018 Non-GAAP | |||||
Revenue | $398 - $404 | $399 - $404 | $95 - $97 | $95 - $97 | |||||
Diluted earnings per share | $1.33 - $1.39 | $2.45 - $2.50 | $0.30 - $0.33 | $0.56 - $0.58 | |||||
Operating margin | 22% - 23% | 38% | * | * | |||||
Cash from operations (GAAP) / Adjusted free cash flow (Non-GAAP) | $120 - $126 | $120 - $125 | * | * | |||||
Effective tax rate | 26 | % | 22 | % | * | * | |||
* We do not provide guidance for this financial measure.
Based on current exchange rates, the expected positive currency translation impact on Progress' fiscal year 2018 business outlook compared to 2017 exchange rates is approximately $4.5 million on GAAP and non-GAAP revenue, and $0.02 on GAAP and non-GAAP diluted earnings per share. The expected currency translation impact on Progress' fiscal Q3 2018 business outlook compared to 2017 exchange rates on GAAP and non-GAAP revenue, and on GAAP and non-GAAP diluted earnings per share is not meaningful. 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
The Progress quarterly investor conference call to review its fiscal second quarter of 2018 will be broadcast live at 5:00 p.m. ET on Wednesday, June 27, 2018 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 1-877-874-1563, pass code 8020190. 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.
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.
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
2
to Progress' 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.
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, fees related to shareholder activist, restructuring charges, acquisition-related expenses, certain identified non-operating gains and losses, 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 otherwise have been recognized but for the purchase accounting treatment of acquisitions. The acquisition-related revenue relates to Telerik, which we acquired on December 2, 2014, and Kinvey, which we acquired on June 1, 2017. Since GAAP accounting requires the elimination of this revenue, 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. Additionally, although acquisition-related revenue adjustments are non-recurring with respect to past acquisitions, we expect to incur these adjustments in connection with any future acquisitions. |
• | 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. |
• | Fees related to shareholder activist - In September 2017, Praesidium Investment Management publicly announced in a Schedule 13D filed with the Securities and Exchange Commission its disagreement with our strategy and stated that it was seeking changes in the composition of our Board of Directors. We incurred professional and other fees relating to Praesidium’s actions. We exclude these fees because they distort trends and are not part of our core operating results. We do not expect to incur additional professional and other fees related to this matter. |
• | 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. |
3
• | 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.
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 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 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. 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, 2017, as amended. Progress undertakes no obligation to update any forward-looking statements, which speak only as of the date of this press release.
4
About Progress
Progress (NASDAQ: PRGS) offers the leading platform for developing and deploying strategic business applications. We enable customers and partners to deliver modern, high-impact digital experiences with a fraction of the effort, time and cost. Progress offers powerful tools for easily building adaptive user experiences across any type of device or touchpoint, award-winning machine learning that enables cognitive capabilities to be a part of any application, the flexibility of a serverless cloud to deploy modern apps, business rules, web content management, plus leading data connectivity technology. Over 1,700 independent software vendors, 100,000 enterprise customers, and 2 million developers rely on Progress to power their applications. Learn about Progress at www.progress.com or +1-800-477-6473.
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.
5
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended | Six Months Ended | ||||||||||||||||||||
(In thousands, except per share data) | May 31, 2018 | May 31, 2017 | % Change | May 31, 2018 | May 31, 2017 | % Change | |||||||||||||||
Revenue: | |||||||||||||||||||||
Software licenses | $ | 26,439 | $ | 25,592 | 3 | % | $ | 51,782 | $ | 49,914 | 4 | % | |||||||||
Maintenance and services | 69,663 | 67,621 | 3 | % | 138,367 | 134,269 | 3 | % | |||||||||||||
Total revenue | 96,102 | 93,213 | 3 | % | 190,149 | 184,183 | 3 | % | |||||||||||||
Costs of revenue: | |||||||||||||||||||||
Cost of software licenses | 1,233 | 1,422 | (13 | )% | 2,494 | 3,010 | (17 | )% | |||||||||||||
Cost of maintenance and services | 9,511 | 11,262 | (16 | )% | 19,335 | 21,754 | (11 | )% | |||||||||||||
Amortization of acquired intangibles | 5,899 | 4,683 | 26 | % | 11,717 | 8,361 | 40 | % | |||||||||||||
Total costs of revenue | 16,643 | 17,367 | (4 | )% | 33,546 | 33,125 | 1 | % | |||||||||||||
Gross profit | 79,459 | 75,846 | 5 | % | 156,603 | 151,058 | 4 | % | |||||||||||||
Operating expenses: | |||||||||||||||||||||
Sales and marketing | 21,658 | 21,236 | 2 | % | 43,086 | 46,957 | (8 | )% | |||||||||||||
Product development | 19,822 | 18,791 | 5 | % | 40,067 | 36,125 | 11 | % | |||||||||||||
General and administrative | 12,190 | 11,606 | 5 | % | 23,452 | 22,174 | 6 | % | |||||||||||||
Amortization of acquired intangibles | 3,318 | 3,223 | 3 | % | 6,637 | 6,402 | 4 | % | |||||||||||||
Fees related to shareholder activist | 214 | — | * | 1,472 | — | * | |||||||||||||||
Restructuring expense | 426 | 662 | (36 | )% | 2,247 | 17,801 | (87 | )% | |||||||||||||
Acquisition-related expenses | 43 | 44 | (2 | )% | 86 | 93 | (8 | )% | |||||||||||||
Total operating expenses | 57,671 | 55,562 | 4 | % | 117,047 | 129,552 | (10 | )% | |||||||||||||
Income from operations | 21,788 | 20,284 | 7 | % | 39,556 | 21,506 | 84 | % | |||||||||||||
Other (expense) income, net | (1,284 | ) | (1,552 | ) | 17 | % | (2,869 | ) | (2,899 | ) | 1 | % | |||||||||
Income before income taxes | 20,504 | 18,732 | 9 | % | 36,687 | 18,607 | 97 | % | |||||||||||||
Provision for income taxes | 5,101 | 8,391 | (39 | )% | 8,372 | 8,791 | (5 | )% | |||||||||||||
Net income | $ | 15,403 | $ | 10,341 | 49 | % | $ | 28,315 | $ | 9,816 | 188 | % | |||||||||
Earnings per share: | |||||||||||||||||||||
Basic | $ | 0.34 | $ | 0.21 | 62 | % | $ | 0.62 | $ | 0.20 | 210 | % | |||||||||
Diluted | $ | 0.33 | $ | 0.21 | 57 | % | $ | 0.61 | $ | 0.20 | 205 | % | |||||||||
Weighted average shares outstanding: | |||||||||||||||||||||
Basic | 45,531 | 48,221 | (6 | )% | 46,030 | 48,477 | (5 | )% | |||||||||||||
Diluted | 46,087 | 48,490 | (5 | )% | 46,781 | 48,762 | (4 | )% | |||||||||||||
Cash dividends declared per common share | $ | 0.140 | $ | 0.125 | 12 | % | $ | 0.280 | $ | 0.250 | 12 | % | |||||||||
Stock-based compensation is included in the condensed consolidated statements of operations, as follows: | |||||||||||||||||||||
Cost of revenue | $ | 269 | $ | 294 | (9 | )% | $ | 515 | $ | 551 | (7 | )% | |||||||||
Sales and marketing | 995 | 200 | 398 | % | 1,365 | 563 | 142 | % | |||||||||||||
Product development | 1,984 | 1,158 | 71 | % | 4,030 | 1,054 | 282 | % | |||||||||||||
General and administrative | 2,332 | 1,981 | 18 | % | 4,240 | 3,095 | 37 | % | |||||||||||||
Total | $ | 5,580 | $ | 3,633 | 54 | % | $ | 10,150 | $ | 5,263 | 93 | % | |||||||||
*Not meaningful
6
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands) | May 31, 2018 | November 30, 2017 | |||||
Assets | |||||||
Current assets: | |||||||
Cash, cash equivalents and short-term investments | $ | 144,200 | $ | 183,609 | |||
Accounts receivable, net | 42,577 | 61,210 | |||||
Other current assets | 13,844 | 18,588 | |||||
Total current assets | 200,621 | 263,407 | |||||
Property and equipment, net | 42,208 | 42,261 | |||||
Goodwill and intangible assets, net | 391,552 | 409,935 | |||||
Other assets | 2,592 | 3,115 | |||||
Total assets | $ | 636,973 | $ | 718,718 | |||
Liabilities and shareholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable and other current liabilities | $ | 53,842 | $ | 69,661 | |||
Current portion of long-term debt, net | 5,819 | 5,819 | |||||
Short-term deferred revenue | 135,202 | 132,538 | |||||
Total current liabilities | 194,863 | 208,018 | |||||
Long-term deferred revenue | 12,586 | 9,750 | |||||
Long-term debt, net | 113,180 | 116,090 | |||||
Other long-term liabilities | 7,207 | 8,776 | |||||
Shareholders’ equity: | |||||||
Common stock and additional paid-in capital | 258,696 | 249,836 | |||||
Retained earnings | 50,441 | 126,248 | |||||
Total shareholders’ equity | 309,137 | 376,084 | |||||
Total liabilities and shareholders’ equity | $ | 636,973 | $ | 718,718 | |||
7
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands) | May 31, 2018 | May 31, 2017 | May 31, 2018 | May 31, 2017 | |||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 15,403 | $ | 10,341 | $ | 28,315 | $ | 9,816 | |||||||
Depreciation and amortization | 11,331 | 10,490 | 22,633 | 19,848 | |||||||||||
Stock-based compensation | 5,580 | 3,633 | 10,150 | 5,263 | |||||||||||
Other non-cash adjustments | (1,117 | ) | 444 | (1,251 | ) | 4,571 | |||||||||
Changes in operating assets and liabilities | 10,932 | (2,479 | ) | 13,877 | 20,231 | ||||||||||
Net cash flows from operating activities | 42,129 | 22,429 | 73,724 | 59,729 | |||||||||||
Capital expenditures | (1,810 | ) | (140 | ) | (3,196 | ) | (523 | ) | |||||||
Repurchases of common stock, net of issuances | (42,798 | ) | (7,503 | ) | (85,329 | ) | (19,923 | ) | |||||||
Dividend payments to shareholders | (6,482 | ) | (6,044 | ) | (13,101 | ) | (12,116 | ) | |||||||
Payments for acquisitions, net of cash acquired | — | (28,270 | ) | — | (28,270 | ) | |||||||||
Payments of principal on long-term debt | (1,547 | ) | (3,750 | ) | (3,094 | ) | (7,500 | ) | |||||||
Other | (12,789 | ) | 4,168 | (8,413 | ) | 3,931 | |||||||||
Net change in cash, cash equivalents and short-term investments | (23,297 | ) | (19,110 | ) | (39,409 | ) | (4,672 | ) | |||||||
Cash, cash equivalents and short-term investments, beginning of period | 167,497 | 264,192 | 183,609 | 249,754 | |||||||||||
Cash, cash equivalents and short-term investments, end of period | $ | 144,200 | $ | 245,082 | $ | 144,200 | $ | 245,082 | |||||||
8
RESULTS OF OPERATIONS BY SEGMENT
(Unaudited)
Three Months Ended | Six Months Ended | ||||||||||||||||||||
(In thousands) | May 31, 2018 | May 31, 2017 | % Change | May 31, 2018 | May 31, 2017 | % Change | |||||||||||||||
Segment revenue: | |||||||||||||||||||||
OpenEdge | $ | 69,967 | $ | 65,890 | 6 | % | $ | 136,375 | $ | 130,398 | 5 | % | |||||||||
Data Connectivity and Integration | 5,788 | 7,096 | (18 | )% | 13,392 | 13,924 | (4 | )% | |||||||||||||
Application Development and Deployment | 20,347 | 20,227 | 1 | % | 40,382 | 39,861 | 1 | % | |||||||||||||
Total revenue | 96,102 | 93,213 | 3 | % | 190,149 | 184,183 | 3 | % | |||||||||||||
Segment costs of revenue and operating expenses: | |||||||||||||||||||||
OpenEdge | 15,013 | 16,287 | (8 | )% | 30,775 | 34,164 | (10 | )% | |||||||||||||
Data Connectivity and Integration | 1,674 | 2,069 | (19 | )% | 3,303 | 4,331 | (24 | )% | |||||||||||||
Application Development and Deployment | 6,199 | 5,991 | 3 | % | 12,997 | 13,527 | (4 | )% | |||||||||||||
Total costs of revenue and operating expenses | 22,886 | 24,347 | (6 | )% | 47,075 | 52,022 | (10 | )% | |||||||||||||
Segment contribution margin: | |||||||||||||||||||||
OpenEdge | 54,954 | 49,603 | 11 | % | 105,600 | 96,234 | 10 | % | |||||||||||||
Data Connectivity and Integration | 4,114 | 5,027 | (18 | )% | 10,089 | 9,593 | 5 | % | |||||||||||||
Application Development and Deployment | 14,148 | 14,236 | (1 | )% | 27,385 | 26,334 | 4 | % | |||||||||||||
Total contribution margin | 73,216 | 68,866 | 6 | % | 143,074 | 132,161 | 8 | % | |||||||||||||
Other unallocated expenses (1) | 51,428 | 48,582 | 6 | % | 103,518 | 110,655 | (6 | )% | |||||||||||||
Income from operations | 21,788 | 20,284 | 7 | % | 39,556 | 21,506 | 84 | % | |||||||||||||
Other (expense) income, net | (1,284 | ) | (1,552 | ) | 17 | % | (2,869 | ) | (2,899 | ) | 1 | % | |||||||||
Income before income taxes | $ | 20,504 | $ | 18,732 | 9 | % | $ | 36,687 | $ | 18,607 | 97 | % | |||||||||
(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: certain product development and corporate sales and marketing expenses, customer support, administration, amortization of acquired intangibles, stock-based compensation, fees related to shareholder activist, restructuring, and acquisition-related expenses. | |||||||||||||||||||||
9
SUPPLEMENTAL INFORMATION
(Unaudited)
Revenue by Type | |||||||||||||||||||
(In thousands) | Q2 2017 | Q3 2017 | Q4 2017 | Q1 2018 | Q2 2018 | ||||||||||||||
Software licenses | $ | 25,592 | $ | 28,529 | $ | 45,963 | $ | 25,343 | $ | 26,439 | |||||||||
Maintenance | 59,898 | 60,536 | 61,826 | 61,479 | 62,323 | ||||||||||||||
Services | 7,723 | 8,245 | 8,290 | 7,225 | 7,340 | ||||||||||||||
Total revenue | $ | 93,213 | $ | 97,310 | $ | 116,079 | $ | 94,047 | $ | 96,102 | |||||||||
Revenue by Region | |||||||||||||||||||
(In thousands) | Q2 2017 | Q3 2017 | Q4 2017 | Q1 2018 | Q2 2018 | ||||||||||||||
North America | $ | 51,430 | $ | 55,703 | $ | 66,504 | $ | 51,641 | $ | 50,823 | |||||||||
EMEA | 30,646 | 31,830 | 38,039 | 33,014 | 35,333 | ||||||||||||||
Latin America | 5,637 | 5,009 | 5,489 | 4,461 | 4,256 | ||||||||||||||
Asia Pacific | 5,500 | 4,768 | 6,047 | 4,931 | 5,690 | ||||||||||||||
Total revenue | $ | 93,213 | $ | 97,310 | $ | 116,079 | $ | 94,047 | $ | 96,102 | |||||||||
Revenue by Segment | |||||||||||||||||||
(In thousands) | Q2 2017 | Q3 2017 | Q4 2017 | Q1 2018 | Q2 2018 | ||||||||||||||
OpenEdge | $ | 65,890 | $ | 68,135 | $ | 77,639 | $ | 66,408 | $ | 69,967 | |||||||||
Data Connectivity and Integration | 7,096 | 8,987 | 18,044 | 7,604 | 5,788 | ||||||||||||||
Application Development and Deployment | 20,227 | 20,188 | 20,396 | 20,035 | 20,347 | ||||||||||||||
Total revenue | $ | 93,213 | $ | 97,310 | $ | 116,079 | $ | 94,047 | $ | 96,102 | |||||||||
10
RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES
(Unaudited)
Three Months Ended | % Change | |||||||||||||||
(In thousands, except per share data) | May 31, 2018 | May 31, 2017 | Non-GAAP | |||||||||||||
Adjusted revenue: | ||||||||||||||||
GAAP revenue | $ | 96,102 | $ | 93,213 | ||||||||||||
Acquisition-related revenue (1) | 110 | 214 | ||||||||||||||
Non-GAAP revenue | $ | 96,212 | 100 | % | $ | 93,427 | 100 | % | 3 | % | ||||||
Adjusted gross margin: | ||||||||||||||||
GAAP gross margin | $ | 79,459 | 83 | % | $ | 75,846 | 81 | % | ||||||||
Amortization of acquired intangibles | 5,899 | 6 | % | 4,683 | 6 | % | ||||||||||
Stock-based compensation | 269 | — | % | 294 | — | % | ||||||||||
Acquisition-related revenue (1) | 110 | — | % | 214 | — | % | ||||||||||
Non-GAAP gross margin | $ | 85,737 | 89 | % | $ | 81,037 | 87 | % | 6 | % | ||||||
Adjusted operating expenses: | ||||||||||||||||
GAAP operating expenses | $ | 57,671 | 60 | % | $ | 55,562 | 60 | % | ||||||||
Amortization of acquired intangibles | (3,318 | ) | (3 | )% | (3,223 | ) | (3 | )% | ||||||||
Fees related to shareholder activist | (214 | ) | — | % | — | — | % | |||||||||
Restructuring expenses and other | (426 | ) | (1 | )% | (498 | ) | (1 | )% | ||||||||
Acquisition-related expenses | (43 | ) | — | % | (44 | ) | — | % | ||||||||
Stock-based compensation | (5,311 | ) | (6 | )% | (3,339 | ) | (4 | )% | ||||||||
Non-GAAP operating expenses | $ | 48,359 | 50 | % | $ | 48,458 | 52 | % | — | % | ||||||
Adjusted income from operations: | ||||||||||||||||
GAAP income from operations | $ | 21,788 | 23 | % | $ | 20,284 | 22 | % | ||||||||
Amortization of acquired intangibles | 9,217 | 10 | % | 7,906 | 8 | % | ||||||||||
Fees related to shareholder activist | 214 | — | % | — | — | % | ||||||||||
Restructuring expenses and other | 426 | — | % | 498 | 1 | % | ||||||||||
Stock-based compensation | 5,580 | 6 | % | 3,633 | 4 | % | ||||||||||
Acquisition-related | 153 | — | % | 258 | — | % | ||||||||||
Non-GAAP income from operations | $ | 37,378 | 39 | % | $ | 32,579 | 35 | % | 15 | % | ||||||
Adjusted diluted earnings per share: | ||||||||||||||||
GAAP diluted earnings per share | $ | 0.33 | $ | 0.21 | ||||||||||||
Amortization of acquired intangibles | 0.20 | 0.16 | ||||||||||||||
Fees related to shareholder activist | — | — | ||||||||||||||
Restructuring expenses and other | 0.01 | 0.01 | ||||||||||||||
Stock-based compensation | 0.13 | 0.07 | ||||||||||||||
Acquisition-related | — | 0.01 | ||||||||||||||
Provision for income taxes | (0.07 | ) | (0.04 | ) | ||||||||||||
Non-GAAP diluted earnings per share | $ | 0.60 | $ | 0.42 | 43 | % | ||||||||||
Non-GAAP weighted avg shares outstanding - diluted | 46,087 | 48,490 | (5 | )% | ||||||||||||
(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. Note that acquisition-related revenue adjustments relate to Progress' OpenEdge and Application Development and Deployment business segments for Kinvey and Telerik, respectively. | ||||||||||||||||
11
RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES
(Unaudited)
Six Months Ended | % Change | |||||||||||||||
(In thousands, except per share data) | May 31, 2018 | May 31, 2017 | Non-GAAP | |||||||||||||
Adjusted revenue: | ||||||||||||||||
GAAP revenue | $ | 190,149 | $ | 184,183 | ||||||||||||
Acquisition-related revenue (1) | 257 | 446 | ||||||||||||||
Non-GAAP revenue | $ | 190,406 | 100 | % | $ | 184,629 | 100 | % | 3 | % | ||||||
Adjusted gross margin: | ||||||||||||||||
GAAP gross margin | $ | 156,603 | 82 | % | $ | 151,058 | 82 | % | ||||||||
Amortization of acquired intangibles | 11,717 | 6 | % | 8,361 | 5 | % | ||||||||||
Stock-based compensation | 515 | 1 | % | 551 | — | % | ||||||||||
Acquisition-related revenue (1) | 257 | — | % | 446 | — | % | ||||||||||
Non-GAAP gross margin | $ | 169,092 | 89 | % | $ | 160,416 | 87 | % | 5 | % | ||||||
Adjusted operating expenses: | ||||||||||||||||
GAAP operating expenses | $ | 117,047 | 62 | % | $ | 129,552 | 70 | % | ||||||||
Amortization of acquired intangibles | (6,637 | ) | (3 | )% | (6,402 | ) | (3 | )% | ||||||||
Fees related to shareholder activist | (1,472 | ) | (1 | )% | — | — | % | |||||||||
Restructuring expenses and other | (2,247 | ) | (2 | )% | (17,637 | ) | (10 | )% | ||||||||
Acquisition-related expenses | (86 | ) | — | % | (93 | ) | — | % | ||||||||
Stock-based compensation | (9,635 | ) | (5 | )% | (4,712 | ) | (2 | )% | ||||||||
Non-GAAP operating expenses | $ | 96,970 | 51 | % | $ | 100,708 | 55 | % | (4 | )% | ||||||
Adjusted income from operations: | ||||||||||||||||
GAAP income from operations | $ | 39,556 | 21 | % | $ | 21,506 | 12 | % | ||||||||
Amortization of acquired intangibles | 18,354 | 10 | % | 14,763 | 8 | % | ||||||||||
Fees related to shareholder activist | 1,472 | 1 | % | — | — | % | ||||||||||
Restructuring expenses and other | 2,247 | 1 | % | 17,637 | 9 | % | ||||||||||
Stock-based compensation | 10,150 | 5 | % | 5,263 | 3 | % | ||||||||||
Acquisition-related | 343 | — | % | 539 | — | % | ||||||||||
Non-GAAP income from operations | $ | 72,122 | 38 | % | $ | 59,708 | 32 | % | 21 | % | ||||||
Adjusted diluted earnings per share: | ||||||||||||||||
GAAP diluted earnings per share | $ | 0.61 | $ | 0.20 | ||||||||||||
Amortization of acquired intangibles | 0.39 | 0.30 | ||||||||||||||
Fees related to shareholder activist | 0.03 | — | ||||||||||||||
Restructuring expenses and other | 0.05 | 0.36 | ||||||||||||||
Stock-based compensation | 0.21 | 0.11 | ||||||||||||||
Acquisition-related | 0.01 | 0.01 | ||||||||||||||
Provision for income taxes | (0.16 | ) | (0.21 | ) | ||||||||||||
Non-GAAP diluted earnings per share | $ | 1.14 | $ | 0.77 | 48 | % | ||||||||||
Non-GAAP weighted avg shares outstanding - diluted | 46,781 | 48,762 | (4 | )% | ||||||||||||
(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. Note that acquisition-related revenue adjustments relate to Progress' OpenEdge and Application Development and Deployment business segments for Kinvey and Telerik, respectively. | ||||||||||||||||
12
OTHER NON-GAAP FINANCIAL MEASURES
(Unaudited)
Revenue by Type | |||||||||||
(In thousands) | Q2 2018 | Non-GAAP Adjustment (1) | Non-GAAP Revenue | ||||||||
Software licenses | $ | 26,439 | $ | 18 | $ | 26,457 | |||||
Maintenance | 62,323 | 43 | 62,366 | ||||||||
Services | 7,340 | 49 | 7,389 | ||||||||
Total revenue | $ | 96,102 | $ | 110 | $ | 96,212 | |||||
Revenue by Region | |||||||||||
(In thousands) | Q2 2018 | Non-GAAP Adjustment (1) | Non-GAAP Revenue | ||||||||
North America | $ | 50,823 | $ | 110 | $ | 50,933 | |||||
EMEA | 35,333 | — | 35,333 | ||||||||
Latin America | 4,256 | — | 4,256 | ||||||||
Asia Pacific | 5,690 | — | 5,690 | ||||||||
Total revenue | $ | 96,102 | $ | 110 | $ | 96,212 | |||||
Revenue by Segment | |||||||||||
(In thousands) | Q2 2018 | Non-GAAP Adjustment (1) | Non-GAAP Revenue | ||||||||
OpenEdge | $ | 69,967 | $ | 49 | $ | 70,016 | |||||
Data Connectivity and Integration | 5,788 | — | 5,788 | ||||||||
Application Development and Deployment | 20,347 | 61 | 20,408 | ||||||||
Total revenue | $ | 96,102 | $ | 110 | $ | 96,212 | |||||
(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. Note that acquisition-related revenue adjustments relate to Progress' OpenEdge and Application Development and Deployment business segments for Kinvey and Telerik, respectively. | |||||||||||
Adjusted Free Cash Flow | |||||||||||
(In thousands) | Q2 2018 | Q2 2017 | % Change | ||||||||
Cash flows from operations | $ | 42,129 | $ | 22,429 | 88 | % | |||||
Purchases of property and equipment | (1,810 | ) | (140 | ) | 1,193 | % | |||||
Free cash flow | 40,319 | 22,289 | 81 | % | |||||||
Add back: restructuring payments | 2,442 | 5,566 | (56 | )% | |||||||
Adjusted free cash flow | $ | 42,761 | $ | 27,855 | 54 | % | |||||
13
OTHER NON-GAAP FINANCIAL MEASURES
(Unaudited)
Revenue by Type | |||||||||||
(In thousands) | YTD 2018 | Non-GAAP Adjustment (1) | Non-GAAP Revenue | ||||||||
Software licenses | $ | 51,782 | $ | 37 | $ | 51,819 | |||||
Maintenance | 123,802 | 89 | 123,891 | ||||||||
Services | 14,565 | 131 | 14,696 | ||||||||
Total revenue | $ | 190,149 | $ | 257 | $ | 190,406 | |||||
Revenue by Region | |||||||||||
(In thousands) | YTD 2018 | Non-GAAP Adjustment (1) | Non-GAAP Revenue | ||||||||
North America | $ | 102,464 | $ | 257 | $ | 102,721 | |||||
EMEA | 68,347 | — | 68,347 | ||||||||
Latin America | 8,717 | — | 8,717 | ||||||||
Asia Pacific | 10,621 | — | 10,621 | ||||||||
Total revenue | $ | 190,149 | $ | 257 | $ | 190,406 | |||||
Revenue by Segment | |||||||||||
(In thousands) | YTD 2018 | Non-GAAP Adjustment (1) | Non-GAAP Revenue | ||||||||
OpenEdge | $ | 136,375 | $ | 131 | $ | 136,506 | |||||
Data Connectivity and Integration | 13,392 | — | 13,392 | ||||||||
Application Development and Deployment | 40,382 | 126 | 40,508 | ||||||||
Total revenue | $ | 190,149 | $ | 257 | $ | 190,406 | |||||
(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. Note that acquisition-related revenue adjustments relate to Progress' OpenEdge and Application Development and Deployment business segments for Kinvey and Telerik, respectively. | |||||||||||
Adjusted Free Cash Flow | |||||||||||
(In thousands) | YTD 2018 | YTD Q2 2017 | % Change | ||||||||
Cash flows from operations | $ | 73,724 | $ | 59,729 | 23 | % | |||||
Purchases of property and equipment | (3,196 | ) | (523 | ) | 511 | % | |||||
Free cash flow | 70,528 | 59,206 | 19 | % | |||||||
Add back: restructuring payments | 5,181 | 11,630 | (55 | )% | |||||||
Adjusted free cash flow | $ | 75,709 | $ | 70,836 | 7 | % | |||||
14
Non-GAAP Bookings from Application Development and Deployment Segment
(Unaudited)
(In thousands) | Q1 2017 | Q2 2017 | Q3 2017 | Q4 2017 | FY 2017 | Q1 2018 | Q2 2018 | ||||||||||||||||||||
GAAP revenue | $ | 19,634 | $ | 20,227 | $ | 20,188 | $ | 20,396 | $ | 80,445 | $ | 20,035 | $ | 20,347 | |||||||||||||
Add: change in deferred revenue | |||||||||||||||||||||||||||
Beginning balance | 52,971 | 51,298 | 52,400 | 52,615 | 52,971 | 53,794 | 52,927 | ||||||||||||||||||||
Ending balance | 51,298 | 52,400 | 52,615 | 53,794 | 53,794 | 52,927 | 51,978 | ||||||||||||||||||||
Change in deferred revenue | (1,673 | ) | 1,102 | 215 | 1,179 | 823 | (867 | ) | (949 | ) | |||||||||||||||||
Non-GAAP bookings | $ | 17,961 | $ | 21,329 | $ | 20,403 | $ | 21,575 | $ | 81,268 | $ | 19,168 | $ | 19,398 | |||||||||||||
15
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR FISCAL YEAR 2018 GUIDANCE
(Unaudited)
Fiscal Year 2018 Revenue Guidance | |||||||||||||||||
Fiscal Year Ended | Fiscal Year Ending | ||||||||||||||||
November 30, 2017 | November 30, 2018 | ||||||||||||||||
(In millions) | Low | % Change | High | % Change | |||||||||||||
GAAP revenue | $ | 397.6 | $ | 398.3 | — | % | $ | 403.7 | 2 | % | |||||||
Acquisition-related adjustments - revenue (1) | 1.0 | 0.3 | (70 | )% | 0.3 | (70 | )% | ||||||||||
Non-GAAP revenue | $ | 398.6 | $ | 398.6 | — | % | $ | 404.0 | 1 | % | |||||||
(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. Note that acquisition-related revenue adjustments relate to Progress' OpenEdge and Application Development and Deployment business segments for Kinvey and Telerik, respectively. | |||||||||||||||||
Fiscal Year 2018 Non-GAAP Operating Margin Guidance | |||||||
Fiscal Year Ending November 30, 2018 | |||||||
(In millions) | Low | High | |||||
GAAP income from operations | $ | 89.6 | $ | 93.1 | |||
GAAP operating margins | 22 | % | 23 | % | |||
Acquisition-related revenue | 0.3 | 0.3 | |||||
Acquisition-related expense | 0.2 | 0.2 | |||||
Restructuring expense | 3.0 | 2.2 | |||||
Stock-based compensation | 21.0 | 21.0 | |||||
Amortization of intangibles | 36.0 | 36.0 | |||||
Fees related to shareholder activist | 1.5 | 1.5 | |||||
Total adjustments | 62.0 | 61.2 | |||||
Non-GAAP income from operations | $ | 151.6 | $ | 154.3 | |||
Non-GAAP operating margin | 38 | % | 38 | % | |||
Fiscal Year 2018 Non-GAAP Earnings per Share and Effective Tax Rate Guidance | |||||||
Fiscal Year Ending November 30, 2018 | |||||||
(In millions, except per share data) | Low | High | |||||
GAAP net income | $ | 61.8 | $ | 64.4 | |||
Adjustments (from previous table) | 62.0 | 61.2 | |||||
Income tax adjustment (2) | (10.3 | ) | (10.0 | ) | |||
Non-GAAP net income | $ | 113.5 | $ | 115.6 | |||
GAAP diluted earnings per share | $ | 1.33 | $ | 1.39 | |||
Non-GAAP diluted earnings per share | $ | 2.45 | $ | 2.50 | |||
Diluted weighted average shares outstanding | 46.3 | 46.3 | |||||
(2) Tax adjustment is based on a non-GAAP effective tax rate of approximately 22% for Low and High, calculated as follows: | |||||||
Non-GAAP income from operations | $ | 151.6 | $ | 154.3 | |||
Other (expense) income | (6.1 | ) | (6.1 | ) | |||
Non-GAAP income from continuing operations before income taxes | 145.5 | 148.2 | |||||
Non-GAAP net income | 113.5 | 115.6 | |||||
Tax provision | $ | 32.0 | $ | 32.6 | |||
Non-GAAP tax rate | 22 | % | 22 | % | |||
16
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR FISCAL YEAR 2018 GUIDANCE
(Unaudited)
Fiscal Year 2018 Adjusted Free Cash Flow Guidance | |||||||
Fiscal Year Ending November 30, 2018 | |||||||
(In millions) | Low | High | |||||
Cash flows from operations (GAAP) | $ | 120 | $ | 126 | |||
Purchases of property and equipment | (7 | ) | (7 | ) | |||
Add back: restructuring payments | 7 | 6 | |||||
Adjusted free cash flow (non-GAAP) | $ | 120 | $ | 125 | |||
17
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q3 2018 GUIDANCE
(Unaudited)
Q3 2018 Revenue Guidance | |||||||||||||||||
Three Months Ended | Three Months Ending | ||||||||||||||||
August 31, 2017 | August 31, 2018 | ||||||||||||||||
(In millions) | Low | % Change | High | % Change | |||||||||||||
GAAP revenue | $ | 97.3 | $ | 94.9 | (2 | )% | $ | 96.9 | — | % | |||||||
Acquisition-related adjustments - revenue (1) | 0.3 | 0.1 | (67 | )% | 0.1 | (67 | )% | ||||||||||
Non-GAAP revenue | $ | 97.6 | $ | 95.0 | (3 | )% | $ | 97.0 | (1 | )% | |||||||
(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. Note that acquisition-related revenue adjustments relate to Progress' OpenEdge and Application Development and Deployment business segments for Kinvey and Telerik, respectively. | |||||||||||||||||
Q3 2018 Non-GAAP Earnings per Share Guidance | |||||||
Three Months Ending August 31, 2018 | |||||||
Low | High | ||||||
GAAP diluted earnings per share | $ | 0.30 | $ | 0.33 | |||
Restructuring expense | 0.01 | — | |||||
Stock-based compensation | 0.11 | 0.11 | |||||
Amortization of intangibles | 0.19 | 0.19 | |||||
Total adjustments | 0.31 | 0.30 | |||||
Income tax adjustment | (0.05 | ) | (0.05 | ) | |||
Non-GAAP diluted earnings per share | $ | 0.56 | $ | 0.58 | |||
18