Document
false0000876167PROGRESS SOFTWARE CORP /MA 0000876167 2019-09-26 2019-09-26



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

September 26, 2019
Date of Report (Date of earliest event reported)
 
 Progress Software Corporation
(Exact name of registrant as specified in its charter)
 
Delaware
0-19417
04-2746201
(State or other jurisdiction of incorporation or organization)
(Commission file number)
(I.R.S. Employer Identification No.)
14 Oak Park
Bedford, Massachusetts 01730
(Address of principal executive offices, including zip code)
(781280-4000
(Registrant’s telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report.)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

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

Emerging growth company

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






Section 2 – Financial Information

Item 2.02 Results of Operations and Financial Condition

On September 26, 2019, Progress Software Corporation ("Progress") issued a press release announcing its financial results for the fiscal third quarter ended August 31, 2019. 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.

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

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

As described in more detail below, non-GAAP revenue, non-GAAP costs of sales and operating expenses, non-GAAP income from operations and operating margin, non-GAAP net income, and non-GAAP diluted earnings per share exclude the effect of purchase accounting on the fair value of acquired deferred revenue, amortization of acquired intangible assets, stock-based compensation expense, 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 Ipswitch, which we acquired on April 30, 2019, 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.
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.
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.

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:
September 26, 2019
Progress Software Corporation
 
 
 
 
 
 
By:
/s/ PAUL A. JALBERT
 
 
 
Paul A. Jalbert
 
 
 
Chief Financial Officer




Exhibit
https://cdn.kscope.io/1a2c7c2f24e77d34aa2f7c50a5369eb4-newprogresslogoa21.jpg
 
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 McShane
Progress Software
 
Progress Software
+1 781 280 4817
 
+1 888 365 2779 (x3135)
flanagan@progress.com
 
erica.mcshane@progress.com

Progress 2019 Third Quarter Results Exceed Guidance

Raises Guidance for Operating Margin and Earnings per Share

Announces 6% Dividend Increase


BEDFORD, MA, September 26, 2019 (GlobeNewswire) — Progress (NASDAQ: PRGS), the leading provider of application development and digital experience technologies, today announced results for its fiscal third quarter ended August 31, 2019.

On a GAAP basis, revenue was $106.7 million during the quarter compared to $92.6 million in the same quarter last year, a year-over-year increase of 15% on an actual currency basis, and 17% on a constant currency basis. On a non-GAAP basis, revenue was $115.5 million during the quarter compared to $92.7 million in the same quarter last year, an increase of 25% on an actual currency basis and 26% on a constant currency basis.

On a GAAP basis, diluted earnings per share during the quarter was $0.30 compared to $0.32 in the same quarter last year, a decrease of 6%. On a non-GAAP basis, diluted earnings per share during the quarter was $0.75 compared to $0.55 in the same quarter last year, an increase of 36%.

“Our third quarter performance was very strong, sustaining the momentum we’ve seen in our business throughout the year,” said Yogesh Gupta, CEO at Progress. “We exceeded both our revenue and EPS guidance, with a better-than-expected contribution from Ipswitch, our recent acquisition. Our core business continues to perform well, and with our focus on accretive M&A going forward, I’m excited about our opportunity to create long-term value for our shareholders.”

Additional financial highlights included(1):

 
Three Months Ended
 
GAAP
 
Non-GAAP
(In thousands, except percentages and per share amounts)
August 31, 2019
 
August 31, 2018
 
% Change
 
August 31, 2019
 
August 31, 2018
 
% Change
Revenue
$
106,716

 
$
92,603

 
15
 %
 
$
115,521

 
$
92,696

 
25
%
Income from operations
15,960

 
19,103

 
(16
)%
 
45,835

 
32,767

 
40
%
Operating margin
15
%
 
21
%
 
(29
)%
 
40
%
 
35
%
 
14
%
Net income
13,557

 
14,390

 
(6
)%
 
33,849

 
24,855

 
36
%
Diluted earnings per share
0.30

 
0.32

 
(6
)%
 
0.75

 
0.55

 
36
%
Cash from operations (GAAP) /Adjusted free cash flow (Non-GAAP)
$
26,766

 
$
23,301

 
15
 %
 
$
27,394

 
$
21,272

 
29
%
(1)The Company adopted the new accounting standard related to revenue recognition ("ASC 606") effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.


1


Paul Jalbert, CFO, said: “I’m very pleased that we were able to raise our full year guidance for both operating margin and EPS, reflecting our ability to operate our business efficiently. Our integration efforts for Ipswitch remain on track, and we expect to have substantially all of the $15 million of cost synergies in place by the end of 2019, well ahead of schedule. We are focused on a strong Q4, and are confident we will achieve our financial goals for 2019.”

Other fiscal third quarter 2019 metrics and recent results included:

Cash, cash equivalents and short-term investments were $145.4 million at the end of the quarter;
DSO was 53 days compared to 43 days in the fiscal third quarter of 2018 and 42 days in the fiscal second quarter of 2019; and
On September 24, 2019, our Board of Directors declared a quarterly dividend of $0.165 per share of common stock that will be paid on December 16, 2019 to shareholders of record as of the close of business on December 2, 2019.
This represents an increase of 6% to the Company’s quarterly dividend.

2019 Business Outlook

Progress provides the following revised guidance for the fiscal year ending November 30, 2019 and the fiscal fourth quarter ending November 30, 2019:

(In millions, except percentages and per share amounts)
FY 2019
GAAP
 
FY 2019
Non-GAAP
 
Q4 2019
GAAP
 
Q4 2019
Non-GAAP
Revenue
$406 - $409

 
$425 - $428

 
$110 - $113
 
$116 - $119
Diluted earnings per share
$0.88 - $0.90

 
$2.63 - $2.65

 
$0.19 - $0.22
 
$0.73 - $0.75
Operating margin
15%

 
37%

 
*
 
*
Cash from operations (GAAP) /
Adjusted free cash flow (Non-GAAP)
$125 - $129

 
$125 - $130

 
*
 
*
Effective tax rate
17
%
 
19
%
 
*
 
*
* We do not provide guidance for this financial measure.

Based on current exchange rates, the expected negative currency translation impact on Progress' fiscal year 2019 business outlook compared to 2018 exchange rates is approximately $7.4 million on GAAP and non-GAAP revenue, and approximately $0.06 on GAAP and non-GAAP diluted earnings per share. The expected negative currency translation impact on Progress' fiscal Q4 2019 business outlook compared to 2018 exchange rates on GAAP and non-GAAP revenue, and on GAAP and non-GAAP diluted earnings per share is approximately $1.3 million and $0.01, respectively. To the extent that there are changes in exchange rates versus the current environment, this may have an impact on Progress' business outlook.

Conference Call

Progress will hold a conference call to review its financial results for the fiscal third quarter of 2019 at 5:00 p.m. ET on Thursday, September 26, 2019. The call can be accessed on the investor relations section of the company’s website, located at www.progress.com. Additionally, you can listen to the call by telephone by dialing 1-800-458-4121, pass code 8707166. The conference call will include comments followed by questions and answers. An archived version of the conference call and supporting materials will be available on the Progress website within the investor relations section after the live conference call.

Legal Notice Regarding Non-GAAP Financial Information

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


2


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, including our recent acquisition of Ipswitch, 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, 2018. Progress undertakes no obligation to update any forward-looking statements, which speak only as of the date of this press release.

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, the flexibility of a cloud-native app dev platform to deliver modern apps, leading data connectivity technology, web content management, business rules, secure file transfer, network monitoring, plus award-winning machine learning that enables cognitive capabilities to be a part of any application. Over 1,700 independent software vendors, 100,000 enterprise customers, and two 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.

3


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
Three Months Ended
 
Nine Months Ended
(In thousands, except per share data)
August 31, 2019
 
August 31, 2018(1)
 
% Change
 
August 31, 2019
 
August 31, 2018(1)
 
% Change
Revenue:
 
 
 
 
 
 
 
 
 
 
 
Software licenses
$
30,686

 
$
22,852

 
34
 %
 
$
83,216

 
$
71,432

 
16
 %
Maintenance and services
76,030

 
69,751

 
9
 %
 
213,044

 
209,445

 
2
 %
Total revenue
106,716

 
92,603

 
15
 %
 
296,260

 
280,877

 
5
 %
Costs of revenue:
 
 
 
 
 
 
 
 
 
 
 
Cost of software licenses
1,204

 
1,077

 
12
 %
 
3,296

 
3,571

 
(8
)%
Cost of maintenance and services
12,163

 
10,110

 
20
 %
 
32,182

 
29,445

 
9
 %
Amortization of acquired intangibles
7,458

 
5,509

 
35
 %
 
18,997

 
17,226

 
10
 %
Total costs of revenue
20,825

 
16,696

 
25
 %
 
54,475

 
50,242

 
8
 %
Gross profit
85,891

 
75,907

 
13
 %
 
241,785

 
230,635

 
5
 %
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Sales and marketing
25,177

 
21,752

 
16
 %
 
72,332

 
64,838

 
12
 %
Product development
23,126

 
19,338

 
20
 %
 
64,704

 
59,405

 
9
 %
General and administrative
13,506

 
12,218

 
11
 %
 
38,445

 
35,670

 
8
 %
Amortization of acquired intangibles
7,068

 
3,319

 
113
 %
 
14,841

 
9,956

 
49
 %
Fees related to shareholder activist

 

 
*

 

 
1,472

 
*

Restructuring expenses
801

 
135

 
493
 %
 
3,993

 
2,382

 
68
 %
Acquisition-related expenses
253

 
42

 
502
 %
 
1,360

 
128

 
963
 %
Total operating expenses
69,931

 
56,804

 
23
 %
 
195,675

 
173,851

 
13
 %
Income from operations
15,960

 
19,103

 
(16
)%
 
46,110

 
56,784

 
(19
)%
Other expense, net
(3,718
)
 
(1,961
)
 
(90
)%
 
(8,038
)
 
(4,830
)
 
(66
)%
Income before income taxes
12,242

 
17,142

 
(29
)%
 
38,072

 
51,954

 
(27
)%
(Benefit) provision for income taxes(2)
(1,315
)
 
2,752

 
(148
)%
 
6,932

 
10,928

 
(37
)%
Net income
$
13,557

 
$
14,390

 
(6
)%
 
$
31,140

 
$
41,026

 
(24
)%
 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.30

 
$
0.32

 
(6
)%
 
$
0.70

 
$
0.90

 
(22
)%
Diluted
$
0.30

 
$
0.32

 
(6
)%
 
$
0.69

 
$
0.88

 
(22
)%
Weighted average shares outstanding:
 
 
 
 
 
 
 
 
 
 
 
Basic
44,716

 
45,130

 
(1
)%
 
44,761

 
45,730

 
(2
)%
Diluted
45,303

 
45,576

 
(1
)%
 
45,292

 
46,380

 
(2
)%
 
 
 
 
 
 
 
 
 
 
 
 
Cash dividends declared per common share
$
0.155

 
$
0.140

 
11
 %
 
$
0.465

 
$
0.420

 
11
 %
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.
(2)In the third quarter of fiscal 2019, an out of period tax benefit of $3.6 million was recorded to adjust for overstated GAAP tax expenses of $1.1 million and $2.5 million in the first and second quarters of fiscal 2019, respectively.  This tax benefit does not affect our non-GAAP results.
Stock-based compensation is included in the condensed consolidated statements of operations, as follows:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of revenue
$
317

 
$
(96
)
 
430
 %
 
$
811

 
$
419

 
94
 %
Sales and marketing
968

 
762

 
27
 %
 
3,205

 
2,127

 
51
 %
Product development
1,529

 
1,744

 
(12
)%
 
5,393

 
5,774

 
(7
)%
General and administrative
2,676

 
2,156

 
24
 %
 
8,002

 
6,396

 
25
 %
Total
$
5,490

 
$
4,566

 
20
 %
 
$
17,411

 
$
14,716

 
18
 %
*Not meaningful

4


CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
(In thousands)
August 31,
2019
 
November 30, 2018(1)
Assets
 
 
 
Current assets:
 
 
 
Cash, cash equivalents and short-term investments
$
145,397

 
$
139,513

Accounts receivable, net
63,617

 
59,715

Unbilled receivables
7,376

 
1,421

Other current assets
19,904

 
25,080

Assets held for sale

 
5,776

Total current assets
236,294

 
231,505

Property and equipment, net
31,573

 
30,714

Goodwill and intangible assets, net
568,979

 
373,911

Long-term unbilled receivables
9,987

 
1,811

Other assets
13,092

 
6,209

Total assets
$
859,925

 
$
644,150

Liabilities and shareholders’ equity
 
 
 
Current liabilities:
 
 
 
Accounts payable and other current liabilities
$
62,524

 
$
57,005

Current portion of long-term debt, net
8,836

 
5,819

Short-term deferred revenue
143,972

 
123,210

Total current liabilities
215,332

 
186,034

Long-term deferred revenue
16,554

 
12,730

Long-term debt, net
287,622

 
110,270

Other long-term liabilities
7,465

 
11,114

Shareholders’ equity:
 
 
 
Common stock and additional paid-in capital
289,488

 
267,053

Retained earnings
43,464

 
56,949

Total shareholders’ equity
332,952

 
324,002

Total liabilities and shareholders’ equity
$
859,925

 
$
644,150

(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.



5


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)  
 
Three Months Ended
 
Nine Months Ended
(In thousands)
August 31,
2019
 
August 31, 2018(1)
 
August 31,
2019
 
August 31, 2018(1)
Cash flows from operating activities:
 
 
 
 
 
 
 
Net income
$
13,557

 
$
14,390

 
$
31,140

 
$
41,026

Depreciation and amortization
16,822

 
11,014

 
40,160

 
33,647

Stock-based compensation
5,490

 
4,566

 
17,411

 
14,716

Other non-cash adjustments
743

 
(617
)
 
(5,695
)
 
(2,065
)
Changes in operating assets and liabilities
(9,846
)
 
(6,052
)
 
8,867

 
9,701

Net cash flows from operating activities
26,766

 
23,301

 
91,883

 
97,025

Capital expenditures
(750
)
 
(2,772
)
 
(1,830
)
 
(5,968
)
Issuances of common stock, net of repurchases
2,044

 
(16,728
)
 
(18,653
)
 
(102,057
)
Dividend payments to shareholders
(6,933
)
 
(6,371
)
 
(20,819
)
 
(19,472
)
Payments for acquisitions, net of cash acquired

 

 
(225,298
)
 

Proceeds from the issuance of debt, net of payment of issuance costs

 

 
183,373

 

Proceeds from sale of property, plant and equipment, net

 

 
6,146

 

Payments of principal on long-term debt
(1,880
)
 
(1,547
)
 
(3,427
)
 
(4,641
)
Other
(2,403
)
 
(2,202
)
 
(5,491
)
 
(10,615
)
Net change in cash, cash equivalents and short-term investments
16,844

 
(6,319
)
 
5,884

 
(45,728
)
Cash, cash equivalents and short-term investments, beginning of period
128,553

 
144,200

 
139,513

 
183,609

Cash, cash equivalents and short-term investments, end of period
$
145,397

 
$
137,881

 
$
145,397

 
$
137,881

(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.



6


RESULTS OF OPERATIONS BY SEGMENT
(Unaudited)

 
Three Months Ended
 
Nine Months Ended
(In thousands)
August 31, 2019
 
August 31, 2018(1)
 
% Change
 
August 31, 2019
 
August 31, 2018(1)
 
% Change
Segment revenue:
 
 
 
 
 
 
 
 
 
 
 
OpenEdge
$
78,607

 
$
68,519

 
15
 %
 
$
211,679

 
$
204,789

 
3
 %
Data Connectivity and Integration
8,754

 
4,563

 
92
 %
 
27,686

 
17,466

 
59
 %
Application Development and Deployment
19,355

 
19,521

 
(1
)%
 
56,895

 
58,622

 
(3
)%
Total revenue
106,716

 
92,603

 
15
 %
 
296,260

 
280,877

 
5
 %
Segment costs of revenue and operating expenses:
 
 
 
 

 
 
 
 
 
 
OpenEdge
22,711

 
16,419

 
38
 %
 
60,123

 
47,194

 
27
 %
Data Connectivity and Integration
1,943

 
1,520

 
28
 %
 
5,249

 
4,823

 
9
 %
Application Development and Deployment
6,093

 
7,071

 
(14
)%
 
17,067

 
20,068

 
(15
)%
Total costs of revenue and operating expenses
30,747

 
25,010

 
23
 %
 
82,439

 
72,085

 
14
 %
Segment contribution margin:
 
 
 
 

 
 
 
 
 
 
OpenEdge
55,896

 
52,100

 
7
 %
 
151,556

 
157,595

 
(4
)%
Data Connectivity and Integration
6,811

 
3,043

 
124
 %
 
22,437

 
12,643

 
77
 %
Application Development and Deployment
13,262

 
12,450

 
7
 %
 
39,828

 
38,554

 
3
 %
Total contribution margin
75,969

 
67,593

 
12
 %
 
213,821

 
208,792

 
2
 %
Other unallocated expenses(2)
60,009

 
48,490

 
24
 %
 
167,711

 
152,008

 
10
 %
Income from operations
15,960

 
19,103

 
(16
)%
 
46,110

 
56,784

 
(19
)%
Other expense, net
(3,718
)
 
(1,961
)
 
(90
)%
 
(8,038
)
 
(4,830
)
 
(66
)%
Income before income taxes
$
12,242

 
$
17,142

 
(29
)%
 
$
38,072

 
$
51,954

 
(27
)%
 
 
 
 
 
 
 
 
 
 
 
 
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.
(2)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.

7


SUPPLEMENTAL INFORMATION
(Unaudited)

Revenue by Type
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2018(1)
 
Q4 2018(1)
 
Q1 2019
 
Q2 2019
 
Q3 2019
Software licenses
$
22,852

 
$
28,367

 
$
22,802

 
$
29,728

 
$
30,686

Maintenance
62,170

 
61,759

 
59,999

 
62,528

 
67,611

Services
7,581

 
7,977

 
6,748

 
7,739

 
8,419

Total revenue
$
92,603

 
$
98,103

 
$
89,549

 
$
99,995

 
$
106,716

 
 
 
 
 
 
 
 
 
 
Revenue by Region
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2018(1)
 
Q4 2018(1)
 
Q1 2019
 
Q2 2019
 
Q3 2019
North America
$
49,756

 
$
54,952

 
$
46,498

 
$
57,060

 
$
61,816

EMEA
32,663

 
34,047

 
33,372

 
33,633

 
35,109

Latin America
4,600

 
4,260

 
4,461

 
4,108

 
3,862

Asia Pacific
5,584

 
4,844

 
5,218

 
5,194

 
5,929

Total revenue
$
92,603

 
$
98,103

 
$
89,549

 
$
99,995

 
$
106,716

 
 
 
 
 
 
 
 
 
 
Revenue by Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2018(1)
 
Q4 2018(1)
 
Q1 2019
 
Q2 2019
 
Q3 2019
OpenEdge
$
68,519

 
$
73,016

 
$
65,252

 
$
67,820

 
$
78,607

Data Connectivity and Integration
4,563

 
5,663

 
6,000

 
12,932

 
8,754

Application Development and Deployment
19,521

 
19,424

 
18,297

 
19,243

 
19,355

Total revenue
$
92,603

 
$
98,103

 
$
89,549

 
$
99,995

 
$
106,716

(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.












8


RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES - THIRD QUARTER
(Unaudited)
 
Three Months Ended
 
% Change
(In thousands, except per share data)
August 31, 2019
 
August 31, 2018(1)
 
Non-GAAP
Adjusted revenue:
 
 
 
 
 
 
 
 
 
GAAP revenue
$
106,716

 
 
 
$
92,603

 
 
 
 
Acquisition-related revenue(2)
8,805

 
 
 
93

 
 
 
 
Non-GAAP revenue
$
115,521

 
100
 %
 
$
92,696

 
100
 %
 
25
 %
 
 
 
 
 
 
 
 
 
 
Adjusted income from operations:
 
 
 
 
 
 
 
 
 
GAAP income from operations
$
15,960

 
15
 %
 
$
19,103

 
21
 %
 
 
Amortization of acquired intangibles
14,526

 
13
 %
 
8,828

 
9
 %
 
 
Restructuring expenses and other
801

 
1
 %
 
135

 
 %
 
 
Stock-based compensation
5,490

 
4
 %
 
4,566

 
5
 %
 
 
Acquisition-related revenue(2) and expenses
9,058

 
7
 %
 
135

 
 %
 
 
Non-GAAP income from operations
$
45,835

 
40
 %
 
$
32,767

 
35
 %
 
40
 %
 
 
 
 
 
 
 
 
 
 
Adjusted net income:
 
 
 
 
 
 
 
 
 
GAAP net income
$
13,557

 
13
 %
 
$
14,390

 
16
 %
 
 
Amortization of acquired intangibles
14,526

 
13
 %
 
8,828

 
9
 %
 
 
Restructuring expenses and other
801

 
1
 %
 
135

 
 %
 
 
Stock-based compensation
5,490

 
4
 %
 
4,566

 
5
 %
 
 
Acquisition-related revenue(2) and expenses
9,058

 
7
 %
 
135

 
 %
 
 
Provision for income taxes
(9,583
)
 
(9
)%
 
(3,199
)
 
(3
)%
 
 
Non-GAAP net income
$
33,849

 
29
 %
 
$
24,855

 
27
 %
 
36
 %
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share:
 
 
 
 
 
 
 
 
 
GAAP diluted earnings per share
$
0.30

 


 
$
0.32

 


 
 
Amortization of acquired intangibles
0.32

 


 
0.20

 


 
 
Restructuring expenses and other
0.02

 


 

 


 
 
Stock-based compensation
0.12

 


 
0.10

 


 
 
Acquisition-related revenue(2) and expenses
0.20

 
 
 

 
 
 
 
Provision for income taxes
(0.21
)
 


 
(0.07
)
 


 
 
Non-GAAP diluted earnings per share
$
0.75

 


 
$
0.55

 


 
36
 %
 
 
 
 
 
 
 
 
 
 
Non-GAAP weighted avg shares outstanding - diluted
45,303

 
 
 
45,576

 
 
 
(1
)%
 
 
 
 
 
 
 
 
 
 
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018.

9


RECONCILIATIONS OF GAAP TO NON-GAAP SELECTED FINANCIAL MEASURES - YEAR TO DATE
(Unaudited)
 
Nine Months Ended
 
% Change
(In thousands, except per share data)
August 31, 2019
 
August 31, 2018(1)
 
Non-GAAP
Adjusted revenue:
 
 
 
 
 
 
 
 
 
GAAP revenue
$
296,260

 
 
 
$
280,877

 
 
 
 
Acquisition-related revenue(2)
12,285

 
 
 
312

 
 
 
 
Non-GAAP revenue
$
308,545

 
100
 %
 
$
281,189

 
100
 %
 
10
 %
 
 
 
 
 
 
 
 
 
 
Adjusted income from operations:
 
 
 
 
 
 
 
 
 
GAAP income from operations
$
46,110

 
16
 %
 
$
56,784

 
20
 %
 
 
Amortization of acquired intangibles
33,838

 
11
 %
 
27,182

 
10
 %
 
 
Fees related to shareholder activist

 
 %
 
1,472

 
1
 %
 
 
Restructuring expenses and other
3,969

 
1
 %
 
2,382

 
1
 %
 
 
Stock-based compensation
17,411

 
5
 %
 
14,716

 
5
 %
 
 
Acquisition-related revenue(2) and expenses
13,645

 
4
 %
 
440

 
 %
 
 
Non-GAAP income from operations
$
114,973

 
37
 %
 
$
102,976

 
37
 %
 
12
 %
 
 
 
 
 
 
 
 
 
 
Adjusted net income:
 
 
 
 
 
 
 
 
 
GAAP net income
$
31,140

 
11
 %
 
$
41,026

 
15
 %
 
 
Amortization of acquired intangibles
33,838

 
11
 %
 
27,182

 
10
 %
 
 
Fees related to shareholder activist

 
 %
 
1,472

 
1
 %
 
 
Restructuring expenses and other
3,969

 
1
 %
 
2,382

 
1
 %
 
 
Stock-based compensation
17,411

 
5
 %
 
14,716

 
5
 %
 
 
Acquisition-related revenue(2) and expenses
13,645

 
4
 %
 
440

 
 %
 
 
Provision for income taxes
(13,978
)
 
(4
)%
 
(10,479
)
 
(5
)%
 
 
Non-GAAP net income
$
86,025

 
28
 %
 
$
76,739

 
27
 %
 
12
 %
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share:
 
 
 
 
 
 
 
 
 
GAAP diluted earnings per share
$
0.69

 


 
$
0.88

 


 
 
Amortization of acquired intangibles
0.75

 


 
0.59

 


 
 
Fees related to shareholder activist

 


 
0.03

 


 
 
Restructuring expenses and other
0.09

 


 
0.05

 


 
 
Stock-based compensation
0.38

 


 
0.32

 


 
 
Acquisition-related revenue(2) and expenses
0.30

 
 
 
0.01

 
 
 
 
Provision for income taxes
(0.31
)
 


 
(0.23
)
 


 
 
Non-GAAP diluted earnings per share
$
1.90

 


 
$
1.65

 


 
15
 %
 
 
 
 
 
 
 
 
 
 
Non-GAAP weighted avg shares outstanding - diluted
45,292

 
 
 
46,380

 
 
 
(2
)%
 
 
 
 
 
 
 
 
 
 
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018.

10


OTHER NON-GAAP FINANCIAL MEASURES - THIRD QUARTER
(Unaudited)

Revenue by Type
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2019
 
Non-GAAP Adjustment(1)
 
Non-GAAP Revenue
Software licenses
$
30,686

 
$
89

 
$
30,775

Maintenance
67,611

 
8,472

 
76,083

Services
8,419

 
244

 
8,663

Total revenue
$
106,716

 
$
8,805

 
$
115,521

 
 
 
 
 
 
Revenue by Region
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2019
 
Non-GAAP Adjustment(1)
 
Non-GAAP Revenue
North America
$
61,816

 
$
4,946

 
$
66,762

EMEA
35,109

 
1,526

 
36,635

Latin America
3,862

 
1,765

 
5,627

Asia Pacific
5,929

 
568

 
6,497

Total revenue
$
106,716

 
$
8,805

 
$
115,521

 
 
 
 
 
 
Revenue by Segment
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2019
 
Non-GAAP Adjustment(1)
 
Non-GAAP Revenue
OpenEdge
$
78,607

 
$
8,805

 
$
87,412

Data Connectivity and Integration
8,754

 

 
8,754

Application Development and Deployment
19,355

 

 
19,355

Total revenue
$
106,716

 
$
8,805

 
$
115,521

 
 
 
 
 
 
(1)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019.
 
 
 
 
 
 
Adjusted Free Cash Flow
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Q3 2019
 
Q3 2018
 
% Change
Cash flows from operations
$
26,766

 
$
23,301

 
15
 %
Purchases of property and equipment
(750
)
 
(2,772
)
 
(73
)%
Free cash flow
26,016

 
20,529

 
27
 %
Add back: restructuring payments
1,378

 
743

 
85
 %
Adjusted free cash flow
$
27,394

 
$
21,272

 
29
 %

11


OTHER NON-GAAP FINANCIAL MEASURES - YEAR TO DATE
(Unaudited)

Revenue by Type
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
YTD 2019
 
Non-GAAP Adjustment(1)
 
Non-GAAP Revenue
Software licenses
$
83,216

 
$
122

 
$
83,338

Maintenance
190,138

 
11,595

 
201,733

Services
22,906

 
568

 
23,474

Total revenue
$
296,260

 
$
12,285

 
$
308,545

 
 
 
 
 
 
Revenue by Region
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
YTD 2019
 
Non-GAAP Adjustment(1)
 
Non-GAAP Revenue
North America
$
165,374

 
$
7,566

 
$
172,940

EMEA
102,114

 
2,105

 
104,219

Latin America
12,431

 
1,826

 
14,257

Asia Pacific
16,341

 
788

 
17,129

Total revenue
$
296,260

 
$
12,285

 
$
308,545

 
 
 
 
 
 
Revenue by Segment
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
YTD 2019
 
Non-GAAP Adjustment(1)
 
Non-GAAP Revenue
OpenEdge
$
211,679

 
$
12,285

 
$
223,964

Data Connectivity and Integration
27,686

 

 
27,686

Application Development and Deployment
56,895

 

 
56,895

Total revenue
$
296,260

 
$
12,285

 
$
308,545

 
 
 
 
 
 
(1)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019.
 
 
 
 
 
 
Adjusted Free Cash Flow
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
YTD 2019
 
YTD Q3 2018
 
% Change
Cash flows from operations
$
91,883

 
$
97,025

 
(5
)%
Purchases of property and equipment
(1,830
)
 
(5,968
)
 
(69
)%
Free cash flow
90,053

 
91,057

 
(1
)%
Add back: restructuring payments
2,135

 
5,924

 
(64
)%
Adjusted free cash flow
$
92,188

 
$
96,981

 
(5
)%


12


Non-GAAP Bookings from Application Development and Deployment Segment
(Unaudited)

(In thousands)
Q1 2018(1)
 
Q2 2018(1)
 
Q3 2018(1)
 
Q4 2018(1)
 
FY 2018(1)
 
Q1
2019
 
Q2
 2019
 
Q3
 2019
GAAP revenue
$
19,255

 
$
19,846

 
$
19,521

 
$
19,424

 
$
78,046

 
$
18,297

 
$
19,243

 
$
19,355

Add: change in deferred revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance, as adjusted
42,128

 
42,041

 
41,593

 
42,789

 
42,128

 
45,291

 
43,817

 
44,704

Ending balance, as adjusted
42,041

 
41,593

 
42,789

 
45,291

 
45,291

 
43,817

 
44,704

 
44,737

Change in deferred revenue
(87
)
 
(448
)
 
1,196

 
2,502

 
3,163

 
(1,474
)
 
887

 
33

Non-GAAP bookings
$
19,168

 
$
19,398

 
$
20,717

 
$
21,926

 
$
81,209

 
$
16,823

 
$
20,130

 
$
19,388

(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.

13


RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR FISCAL YEAR 2019 GUIDANCE
(Unaudited)
Fiscal Year 2019 Revenue Guidance
 
Fiscal Year Ended
 
Fiscal Year Ending
 
November 30, 2018(1)
 
November 30, 2019
(In millions)
 
 
Low
 
% Change
 
High
 
% Change
GAAP revenue
$
379.0

 
$
406.4

 
7
%
 
$
409.4

 
8
%
Acquisition-related adjustments - revenue(2)
0.4

 
18.6

 
*

 
18.6

 
*

Non-GAAP revenue
$
379.4

 
$
425.0

 
12
%
 
$
428.0

 
13
%
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018.
*Not meaningful
Fiscal Year 2019 Non-GAAP Operating Margin Guidance
 
Fiscal Year Ending November 30, 2019
(In millions)
Low
 
High
GAAP income from operations
$
60.4

 
$
59.5

GAAP operating margins
15
%
 
15
%
Acquisition-related revenue
18.6

 
18.6

Acquisition-related expense
1.5

 
1.5

Restructuring expense
6.0

 
8.0

Stock-based compensation
23.9

 
23.9

Amortization of acquired intangibles
48.1

 
48.1

Total adjustments
98.1

 
100.1

Non-GAAP income from operations
$
158.5

 
$
159.6

Non-GAAP operating margin
37
%
 
37
%
Fiscal Year 2019 Non-GAAP Earnings per Share and Effective Tax Rate Guidance
 
Fiscal Year Ending November 30, 2019
(In millions, except per share data)
Low
 
High
GAAP net income
$
40.8

 
$
40.0

Adjustments (from previous table)
98.1

 
100.1

Income tax adjustment(3)
(19.6
)
 
(20.0
)
Non-GAAP net income
$
119.3

 
$
120.1

 
 
 
 
GAAP diluted earnings per share
$
0.90

 
$
0.88

Non-GAAP diluted earnings per share
$
2.63

 
$
2.65

 
 
 
 
Diluted weighted average shares outstanding
45.4

 
45.4

 
 
 
 
(3)Tax adjustment is based on a non-GAAP effective tax rate of approximately 19% for Low and High, calculated as follows:
Non-GAAP income from operations
$
158.5

 
$
159.6

Other (expense) income
(11.3
)
 
(11.3
)
Non-GAAP income from continuing operations before income taxes
147.2

 
148.3

Non-GAAP net income
119.3

 
120.1

Tax provision
$
27.9

 
$
28.2

Non-GAAP tax rate
19
%
 
19
%

14


RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR FISCAL YEAR 2019 GUIDANCE
(Unaudited)

Fiscal Year 2019 Adjusted Free Cash Flow Guidance
 
Fiscal Year Ending November 30, 2019
(In millions)
Low
 
High
Cash flows from operations (GAAP)
$
125

 
$
129

Purchases of property and equipment
(4
)
 
(4
)
Add back: restructuring payments
4

 
5

Adjusted free cash flow (non-GAAP)
$
125

 
$
130



15


RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q4 2019 GUIDANCE
(Unaudited)

Q4 2019 Revenue Guidance
 
Three Months Ended
 
Three Months Ending
 
November 30, 2018(1)
 
November 30, 2019
(In millions)
 
 
Low
 
% Change
 
High
 
% Change
GAAP revenue
$
98.1

 
$
109.6

 
12
%
 
$
112.6

 
15
%
Acquisition-related adjustments - revenue(2)
0.2

 
6.4

 
*

 
6.4

 
*

Non-GAAP revenue
$
98.3

 
$
116.0

 
18
%
 
$
119.0

 
21
%
(1)The Company adopted ASC 606 effective December 1, 2018, using the full retrospective method. Prior period results have been adjusted to reflect the adoption of this standard.
(2)Acquisition-related revenue constitutes revenue reflected as pre-acquisition deferred revenue that would otherwise have been recognized but for the purchase accounting treatment of acquisitions. Since GAAP accounting requires the elimination of this revenue, GAAP results alone do not fully capture all of our economic activities. Acquisition-related revenue adjustments relate to Progress' OpenEdge business segment for Ipswitch in fiscal year 2019 and to Progress' OpenEdge business segment for Kinvey and Application Development and Deployment business segment for Telerik in fiscal year 2018.
*Not meaningful

Q4 2019 Non-GAAP Earnings per Share Guidance
 
Three Months Ending November 30, 2019
 
Low
 
High
GAAP diluted earnings per share
$
0.22

 
$
0.19

Acquisition-related revenue
0.14

 
0.14

Restructuring expense
0.04

 
0.09

Stock-based compensation
0.14

 
0.14

Amortization of acquired intangibles
0.31

 
0.31

Total adjustments
0.63

 
0.68

Income tax adjustment
(0.12
)
 
(0.12
)
Non-GAAP diluted earnings per share
$
0.73

 
$
0.75



16