Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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): September 16, 2004
Progress Software Corporation
Commission file number: 0-19417
| Massachusetts | 04-2746201 | |
| (State or other jurisdiction of | (I.R.S. employer | |
| incorporation or organization) | 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))
| Item 2.02 Results of Operations and Financial Condition | ||||||||
| Item 9.01 Financial Statements and Exhibits | ||||||||
| SIGNATURES | ||||||||
| Progress Software Press Release dated 9-16-2004 | ||||||||
Table of Contents
Section 2 — Financial Information
Item 2.02 Results of Operations and Financial Condition
On September 16, 2004, Progress Software Corporation issued a press release announcing financial results for its fiscal third quarter ended August 31, 2004. A copy of this press release is furnished as Exhibit 99.1 to this report. This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any 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
(c) Exhibits
99.1 Press Release dated September 16, 2004
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 16, 2004 | Progress Software Corporation |
|||
| By: | /s/ Norman R. Robertson | |||
| Senior Vice President, Finance and Administration and Chief Financial Officer |
||||
PROGRESS SOFTWARE REPORTS THIRD QUARTER RESULTS
Revenue up 15%; Operating Income and EPS up Sharply
BEDFORD, Mass., September 16, 2004—Progress Software Corporation (PSC) (Nasdaq: PRGS), a leading supplier of technology to develop, deploy, integrate and manage business applications, today announced results for its third quarter ended August 31, 2004. Revenue for the quarter was $89.3 million, up 15 percent (10 percent at constant currency) from $77.7 million in the third quarter of 2003. Software license revenue increased 21 percent (16 percent at constant currency) to $32.9 million from $27.2 million in the same quarter last year.
On a generally accepted accounting principles (GAAP) basis, operating income increased 26 percent to $12.7 million from $10.1 million in the third quarter of fiscal 2003. Net income increased 16 percent to $8.5 million from $7.3 million in the same quarter last year. Diluted earnings per share increased 16 percent to 22 cents from 19 cents in the third quarter of 2003. These results include after-tax charges for amortization of acquired intangibles of $1.2 million for the third quarter of fiscal 2004 and $0.4 million for the third quarter of 2003.
On a pro forma basis, excluding the charges for amortization of acquired intangibles, operating income increased 36 percent to $14.5 million from $10.7 million in the third quarter of fiscal 2003. Pro forma net income increased 25 percent to $9.7 million from $7.8 million in the same quarter last year. Pro forma diluted earnings per share increased 25 percent to 25 cents from 20 cents in the third quarter of fiscal 2003.
The company’s cash and short-term investments at the end of the quarter totaled $185.4 million. During the third quarter, the company purchased approximately 403,000 shares of its stock at a cost of $7.8 million. On September 15, 2004, the board of directors of PSC authorized the repurchase of up to 10 million shares of the company’s outstanding common stock, at such times when the company deems such purchases to be an effective use of cash, starting October 1, 2004. The company’s existing repurchase authorization, under which 9.4 million shares remain available for repurchase, expires on September 30, 2004.
“Progress Software Corporation continues to outperform other major software companies,” said Joseph W. Alsop, co-founder and chief executive officer of PSC. “Sonic Software, ObjectStore and DataDirect continue to perform well by focusing on the increasing demand for real time data and the growing needs in today’s market for connectivity and integration. And the recently launched Progress® OpenEdge™ 10 Platform is enabling our partners to translate service oriented architecture (SOA) theory into real applications that respond to the needs of both large and small enterprises. We believe this demand for SOA-based applications is the key driver behind the fastest ever adoption rate for a new release of the OpenEdge product line.”
Significant New Customer and Partner Wins, New Technology Adoptions and Major Deployments
Significant new partners and customers adopting technology from PSC operating companies, or deploying solutions using PSC technology, include: A3 Solutions, Inc., Active Reasoning, Inc., ADT Security Services, Inc., AGA S.A., ANA (All Nippon Airways Co., Ltd.), AppIQ, Inc., Applied Industrial Technologies, British Airport Authority Plc, BBS Technologies, Inc., Centennial Coal Company Ltd., Certify Data Systems, Inc., Clearstream Wastewater Systems, Inc., Cryptomathic, DataMirror Mobile Solutions, Inc., DDS MediaOcean Systems, Inc., Deltavista International AG, DocuCorp International, Inc., FairField Language Systems, Holosoft, Ingolstat, Legia, A.S., Locke Supply Company, Petroleum Wholesale Inc., Scan-Optics, Inc., Sportcraft, Ltd., The Bekins Company, The Sharper Image, The Software Construction Company, The State of Minnesota, and ViPS, Inc.
Significant existing partners and customers adopting technology from different PSC operating companies, or making substantial additional deployments of PSC technology, include: Abbott Laboratories, Achmea Active, Alcatel, Arbella Insurance Group, Bloomberg L.P., Capeware Technologies GmbH, ColeTaylorBank, CommerceOne Operations, Inc., Deutsche Bank AG, Diversified Collection Services, Inc., Exxon Mobile Corporation, Galco Industrial Electronics, GE Financial Services, Genesys Telecommunication Laboratories, Inc., Hummingbird Ltd., Interwoven Inc., Jefferson Pilot Financial, Johnson Controls, Inc., Kronos Incorporated, Lego Systems, Inc., MapInfo Corporation, Marriott Vacation Club International, McKesson Corporation, NTT Corporation, QAD, Inc., Rotech Healthcare, Inc., Ruped Systems GmbH, Sanmina SCI Corporation, Serena Software, Siebel Systems, Inc., SSA Global Technologies, Inc., The Sherwin-Williams Company, and Tudor Investments Corporation.
Other Recent Highlights
An independent study by Infostructure Associates reported that the Progress OpenEdge™ Studio is more effective than other development solutions for small and mid-sized businesses (SMBs), SMB-servicing independent software providers (ISVs) and, in most cases, for larger enterprises developing and deploying mission critical business applications. Interviews with end users focused on OpenEdge Studio and development tools such as those offered for the C# programming language by Microsoft in Visual Studio .NET 2003. Users comparing both toolsets report that OpenEdge has much lower total cost of ownership (TCO) and higher return on investment (ROI). Infostructure also indicated a lower TCO and higher ROI for OpenEdge Studio than other typical “high-productivity” toolsets. http://www.progress.com/pressrelease_318909. (The full report can be found at www.progress.com/psc/docs/progressdevtcowp8.pdf )
DataDirect Technologies announced the development of DataDirect XQuery™, an embeddable, standards-based software product that enables Java™ developers to access both relational and XML data sources using a single query. Most businesses store and
query data with relational databases, but on the Web they use XML to exchange it or prepare it for display. Programmers need to deal with both kinds of data, often at the same time. DataDirect XQuery processes XML and relational data in the same way, making it very easy to combine data sources to create XML for data exchange or display in a browser. Built to accommodate XQuery, the powerful new W3C language standard for querying and processing XML data, DataDirect XQuery will join DataDirect Technologies’ comprehensive offering of data connectivity components to simplify application development, allow portability across databases and ease application deployment. http://www.datadirect.com/news/releases/20040628c/index.ssp
Sonic Software Chief Technology Evangelist David Chappell’s book, Enterprise Service Bus, has generated several positive reviews by trade publications, including this excerpt from Computerworld: “The author provides a foundation-level introduction to enterprise service bus (ESB) technology, including plenty of context about the nascent ESB market and the state of enterprise application integration in general...The book also provides enough granular detail, practical advice and case studies to make it worth the time of IT professionals who are already familiar with ESB technology. And for all segments of the audience, Chappell and his editors have done a splendid job in presenting remarkably straightforward and useful diagrams. Readers would be hard-pressed to find a more lucid or helpful book on a technology topic.” http://www.sonicsoftware.com/pressrelease_295931
Business Outlook
The company is providing the following guidance for the fourth fiscal quarter ended November 30, 2004:
| • | Revenue is expected to be in the range of $93 million to $95 million. GAAP operating income is expected to be in the range of $14 million to $15 million, including amortization of acquired intangibles of $1.8 million. |
| • | GAAP diluted earnings per share are expected to be in the range of 26 cents to 27 cents. |
| • | On a pro forma basis, operating income is expected to be in the range of $16 million to $17 million excluding amortization of acquired intangibles of $1.8 million. |
| • | On a pro forma basis, diluted earnings per share are expected to be in the range of 29 cents to 30 cents excluding approximately 3 cents per share for amortization of acquired intangibles. |
The company is providing the following guidance for the fiscal year ended November 30, 2004:
| • | Revenue is expected to be in the range of $360 million to $362 million. GAAP operating income is expected to be in the range of $44 million to $45 million, including amortization of acquired intangibles of $7 million and in-process research and development of $2.6 million. |
| • | GAAP diluted earnings per share are expected to be in the range of 80 cents to 81 cents. |
| • | On a pro forma basis, operating income is expected to be in the range of $54 million to $55 million excluding amortization of acquired intangibles of $7 million and in-process research and development of $2.6 million. |
| • | On a pro forma basis, diluted earnings per share are expected to be in the range of 97 cents to 98 cents excluding approximately 12 cents per share for amortization of acquired intangibles and approximately 5 cents per share for an acquisition-related charge for in-process research and development. |
Legal Notice Regarding Pro Forma Financial Information
The company provides pro forma operating income, net income and earnings per
share as additional information for investors. These measures are not in
accordance with, or an alternative to, generally accepted accounting principles
in the United States (GAAP). Such measures are intended to supplement GAAP and
may be different from pro forma measures used by other companies. The company
believes that the pro forma results described in this release are useful for an
understanding of its ongoing operations and provide additional detail and an
alternative method of assessing its operating results. Management of the
company uses these pro forma results to compare the company’s performance to
that of prior periods for analysis of trends, and for budget and planning
purposes. A reconciliation of pro forma adjustments to the company’s GAAP
financial results is included in the tables below.
Conference Call
PSC’s conference call to discuss its third quarter results will be Webcast live
today at 9:00 a.m. Eastern via CCBN on the company’s Web site, located at
www.progress.com/investors. The call will also be Webcast live via Yahoo
(www.yahoo.com), Motley Fool (www.fool.com), Streetevents
(www.streetevents.com), TD Waterhouse (www.tdwaterhouse.com) and Fidelity.com
(www.fidelity.com). An archived version of the conference call will be
available for replay.
About Progress Software Corporation
Progress Software Corporation (Nasdaq: PRGS) is a $300+ million global software
industry leader. PSC supplies technologies for all aspects of the development,
deployment, integration and management of business applications through its
operating companies: Progress Software, Sonic Software Corporation, DataDirect
Technologies, ObjectStore and PeerDirect. Headquartered in Bedford, Mass., PSC
can be reached on the Web at http://www.progress.com or by phone at
+1-781-280-4000.
Safe Harbor Statement
Except for the historical information and discussions contained herein, statements contained in this release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements involve a number of risks, uncertainties and other factors that could cause actual results to differ materially, including but not limited to the following: the receipt and shipment of new orders, the timely release of enhancements to the company’s products, the growth rates of certain market segments, the positioning of the company’s products in those market segments, variations in the demand for customer service and technical support, pricing pressures and the competitive environment in the software industry, business and consumer use of the Internet, and the company’s ability to penetrate international markets and manage its international operations. The company undertakes no obligation to update information contained in this release. For further information regarding risks and uncertainties associated with the company’s business, please refer to the company’s filings with the Securities and Exchange Commission.
Progress, ObjectStore, OpenEdge, and Progress OpenEdge are trademarks or
registered trademarks of Progress Software Corporation in the U.S. and other
countries. Sonic Software (and Design) and Sonic ESB are registered trademarks
of Sonic Software Corporation in the U.S. and other countries. DataDirect
XQuery is a trademark of DataDirect Technologies in the U.S. Java and all Java
based marks are trademarks or registered trademarks of Sun Microsystems, Inc.
in the U.S. and other countries. Any other trademarks or service marks
contained herein are the property of their respective owners.
Progress Software Corporation
Condensed Consolidated Statements of Income
| Three Months Ended |
||||||||||||
| August 31, | August 31, | Percent | ||||||||||
| (In thousands except per share data) |
2004 |
2003 |
Change |
|||||||||
Revenue: |
||||||||||||
Software licenses |
$ | 32,864 | $ | 27,191 | 21 | % | ||||||
Maintenance and services |
56,452 | 50,504 | 12 | % | ||||||||
Total revenue |
89,316 | 77,695 | 15 | % | ||||||||
Costs and expenses: |
||||||||||||
Cost of software licenses |
2,092 | 1,907 | ||||||||||
Cost of maintenance and services |
12,826 | 13,088 | ||||||||||
Sales and marketing |
35,310 | 30,731 | ||||||||||
Product development |
14,907 | 12,956 | ||||||||||
General and administrative |
9,674 | 8,348 | ||||||||||
Amortization of purchased intangibles |
1,809 | 602 | ||||||||||
In-process research and development |
— | — | ||||||||||
Total costs and expenses |
76,618 | 67,632 | 13 | % | ||||||||
Income from operations |
12,698 | 10,063 | 26 | % | ||||||||
Other income, net |
103 | 407 | ||||||||||
Income before provision for income taxes |
12,801 | 10,470 | 22 | % | ||||||||
Provision for income taxes |
4,281 | 3,141 | ||||||||||
Net income |
$ | 8,520 | $ | 7,329 | 16 | % | ||||||
Earnings per share: |
||||||||||||
Basic |
$ | 0.24 | $ | 0.21 | 14 | % | ||||||
Diluted |
$ | 0.22 | $ | 0.19 | 16 | % | ||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
36,220 | 34,604 | 5 | % | ||||||||
Diluted |
38,853 | 38,182 | 2 | % | ||||||||
Pro Forma Condensed Consolidated Statements of Income
| Three Months Ended August 31, 2004 |
Three Months Ended August 31, 2003 |
|||||||||||||||||||||||||||||||
| As | Pro Forma | As | Pro Forma | Percent | ||||||||||||||||||||||||||||
| (In thousands except per share data) |
Reported |
Adjustments |
Pro Forma |
Reported |
Adjustments |
Pro Forma |
Change |
|||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||
Software licenses |
$ | 32,864 | $ | 32,864 | $ | 27,191 | $ | 27,191 | 21 | % | ||||||||||||||||||||||
Maintenance and services |
56,452 | 56,452 | 50,504 | 50,504 | 12 | % | ||||||||||||||||||||||||||
Total revenue |
89,316 | 89,316 | 77,695 | 77,695 | 15 | % | ||||||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||
Cost of software licenses |
2,092 | 2,092 | 1,907 | 1,907 | ||||||||||||||||||||||||||||
Cost of maintenance and services |
12,826 | 12,826 | 13,088 | 13,088 | ||||||||||||||||||||||||||||
Sales and marketing |
35,310 | 35,310 | 30,731 | 30,731 | ||||||||||||||||||||||||||||
Product development |
14,907 | 14,907 | 12,956 | 12,956 | ||||||||||||||||||||||||||||
General and administrative |
9,674 | 9,674 | 8,348 | 8,348 | ||||||||||||||||||||||||||||
Amortization of purchased intangibles |
1,809 | $ | (1,809 | ) | — | 602 | $ | (602 | ) | — | ||||||||||||||||||||||
In-process research and development |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total costs and expenses |
76,618 | (1,809 | ) | 74,809 | 67,632 | (602 | ) | 67,030 | 12 | % | ||||||||||||||||||||||
Income from operations |
12,698 | 1,809 | 14,507 | 10,063 | 602 | 10,665 | 36 | % | ||||||||||||||||||||||||
Other income, net |
103 | 103 | 407 | 407 | ||||||||||||||||||||||||||||
Income before provision for income taxes |
12,801 | 1,809 | 14,610 | 10,470 | 602 | 11,072 | 32 | % | ||||||||||||||||||||||||
Provision for income taxes |
4,281 | 639 | 4,920 | 3,141 | 181 | 3,322 | ||||||||||||||||||||||||||
Net income |
$ | 8,520 | $ | 1,170 | $ | 9,690 | $ | 7,329 | $ | 421 | $ | 7,750 | 25 | % | ||||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.24 | $ | 0.27 | $ | 0.21 | $ | 0.22 | 23 | % | ||||||||||||||||||||||
Diluted |
$ | 0.22 | $ | 0.25 | $ | 0.19 | $ | 0.20 | 25 | % | ||||||||||||||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
36,220 | 36,220 | 34,604 | 34,604 | 5 | % | ||||||||||||||||||||||||||
Diluted |
38,853 | 38,853 | 38,182 | 38,182 | 2 | % | ||||||||||||||||||||||||||
Progress Software Corporation
Condensed Consolidated Statements of Income
| Nine Months Ended |
||||||||||||
| August 31, | August 31, | Percent | ||||||||||
| (In thousands except per share data) |
2004 |
2003 |
Change |
|||||||||
Revenue: |
||||||||||||
Software licenses |
$ | 103,664 | $ | 79,719 | 30 | % | ||||||
Maintenance and services |
162,804 | 147,348 | 10 | % | ||||||||
Total revenue |
266,468 | 227,067 | 17 | % | ||||||||
Costs and expenses: |
||||||||||||
Cost of software licenses |
6,983 | 6,312 | ||||||||||
Cost of maintenance and services |
39,611 | 38,995 | ||||||||||
Sales and marketing |
107,590 | 91,879 | ||||||||||
Product development |
44,791 | 38,163 | ||||||||||
General and administrative |
29,187 | 25,344 | ||||||||||
Amortization of purchased intangibles |
5,205 | 1,684 | ||||||||||
In-process research and development |
2,600 | 200 | ||||||||||
Total costs and expenses |
235,967 | 202,577 | 16 | % | ||||||||
Income from operations |
30,501 | 24,490 | 25 | % | ||||||||
Other income, net |
742 | 1,591 | ||||||||||
Income before provision for income taxes |
31,243 | 26,081 | 20 | % | ||||||||
Provision for income taxes |
9,998 | 7,824 | ||||||||||
Net income |
$ | 21,245 | $ | 18,257 | 16 | % | ||||||
Earnings per share: |
||||||||||||
Basic |
$ | 0.59 | $ | 0.54 | 9 | % | ||||||
Diluted |
$ | 0.54 | $ | 0.49 | 10 | % | ||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
35,970 | 33,953 | 6 | % | ||||||||
Diluted |
39,014 | 37,196 | 5 | % | ||||||||
Pro Forma Condensed Consolidated Statements of Income
| Nine Months Ended August 31, 2004 |
Nine Months Ended August 31, 2003 |
|||||||||||||||||||||||||||||||
| As | Pro Forma | As | Pro Forma | Percent | ||||||||||||||||||||||||||||
| (In thousands except per share data) |
Reported |
Adjustments |
Pro Forma |
Reported |
Adjustments |
Pro Forma |
Change |
|||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||
Software licenses |
$ | 103,664 | $ | 103,664 | $ | 79,719 | $ | 79,719 | 30 | % | ||||||||||||||||||||||
Maintenance and services |
162,804 | 162,804 | 147,348 | 147,348 | 10 | % | ||||||||||||||||||||||||||
Total revenue |
266,468 | 266,468 | 227,067 | 227,067 | 17 | % | ||||||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||
Cost of software licenses |
6,983 | 6,983 | 6,312 | 6,312 | ||||||||||||||||||||||||||||
Cost of maintenance and services |
39,611 | 39,611 | 38,995 | 38,995 | ||||||||||||||||||||||||||||
Sales and marketing |
107,590 | 107,590 | 91,879 | 91,879 | ||||||||||||||||||||||||||||
Product development |
44,791 | 44,791 | 38,163 | 38,163 | ||||||||||||||||||||||||||||
General and administrative |
29,187 | 29,187 | 25,344 | 25,344 | ||||||||||||||||||||||||||||
Amortization of purchased intangibles |
5,205 | $ | (5,205 | ) | — | 1,684 | $ | (1,684 | ) | — | ||||||||||||||||||||||
In-process research and development |
2,600 | (2,600 | ) | — | 200 | (200 | ) | — | ||||||||||||||||||||||||
Total costs and expenses |
235,967 | (7,805 | ) | 228,162 | 202,577 | (1,884 | ) | 200,693 | 14 | % | ||||||||||||||||||||||
Income from operations |
30,501 | 7,805 | 38,306 | 24,490 | 1,884 | 26,374 | 45 | % | ||||||||||||||||||||||||
Other income, net |
742 | 742 | 1,591 | 1,591 | ||||||||||||||||||||||||||||
Income before provision for income taxes |
31,243 | 7,805 | 39,048 | 26,081 | 1,884 | 27,965 | 40 | % | ||||||||||||||||||||||||
Provision for income taxes |
9,998 | 2,498 | 12,496 | 7,824 | 565 | 8,389 | ||||||||||||||||||||||||||
Net income |
$ | 21,245 | $ | 5,307 | $ | 26,552 | $ | 18,257 | $ | 1,319 | $ | 19,576 | 36 | % | ||||||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.59 | $ | 0.74 | $ | 0.54 | $ | 0.58 | 28 | % | ||||||||||||||||||||||
Diluted |
$ | 0.54 | $ | 0.68 | $ | 0.49 | $ | 0.53 | 28 | % | ||||||||||||||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
35,970 | 35,970 | 33,953 | 33,953 | 6 | % | ||||||||||||||||||||||||||
Diluted |
39,014 | 39,014 | 37,196 | 37,196 | 5 | % | ||||||||||||||||||||||||||
Progress Software Corporation
Condensed Consolidated Balance Sheets
| August 31, | November 30, | |||||||
| (In thousands) |
2004 |
2003 |
||||||
Assets |
||||||||
Cash and short-term investments |
$ | 185,390 | $ | 219,131 | ||||
Accounts receivable, net |
50,307 | 52,065 | ||||||
Other current assets |
22,900 | 22,534 | ||||||
Total current assets |
258,597 | 293,730 | ||||||
Property and equipment, net |
35,299 | 35,572 | ||||||
Goodwill and intangible assets, net |
98,119 | 21,530 | ||||||
Other assets |
16,886 | 16,938 | ||||||
Total |
$ | 408,901 | $ | 367,770 | ||||
Liabilities and shareholders’ equity |
||||||||
Accounts payable and other current liabilities |
$ | 58,108 | $ | 63,115 | ||||
Deferred revenue |
99,475 | 82,614 | ||||||
Total current liabilities |
157,583 | 145,729 | ||||||
Shareholders’ equity: |
||||||||
Common stock and additional paid-in capital |
64,979 | 53,102 | ||||||
Retained earnings |
186,339 | 168,939 | ||||||
Total shareholders’ equity |
251,318 | 222,041 | ||||||
Total |
$ | 408,901 | $ | 367,770 | ||||
Condensed Consolidated Statements of Cash Flows
| Nine Months Ended |
||||||||
| August 31, | August 31, | |||||||
| (In thousands except per share data) |
2004 |
2003 |
||||||
Cash flows from operations: |
||||||||
Net income |
$ | 21,245 | $ | 18,257 | ||||
Depreciation, amortization and other noncash charges |
15,141 | 8,770 | ||||||
Other changes in operating assets and liabilities |
19,047 | 19,495 | ||||||
Net cash flows from operations |
55,433 | 46,522 | ||||||
Capital expenditures |
(5,943 | ) | (4,445 | ) | ||||
Acquisitions, net of cash acquired |
(87,520 | ) | (24,040 | ) | ||||
Stock issuances, net of buybacks |
4,129 | 7,921 | ||||||
Other |
160 | 52 | ||||||
Net change in cash and short-term investments |
(33,741 | ) | 26,010 | |||||
Cash and short-term investments, beginning of period |
219,131 | 177,193 | ||||||
Cash and short-term investments, end of period |
$ | 185,390 | $ | 203,203 | ||||
