manh-8k_20170720.htm

 

 

 

United States

Securities And Exchange Commission

Washington, DC 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):  July 20, 2017

 

Manhattan Associates, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

Georgia

 

0-23999

 

58-2373424

(State or Other Jurisdiction of
Incorporation or organization)

 

(Commission
File Number)

 

(I.R.S. Employer
Identification No.)

 

2300 Windy Ridge Parkway, Tenth Floor, Atlanta, Georgia

30339

(Address of Principal Executive Offices)

(Zip Code)

 

(770) 955-7070

(Registrant’s telephone number, including area code)

 

NONE

(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))

 

Indicate by check mark whether the registrant is an emerging growth company 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.    

 

 

 

 

 


 

Item 2.02  Results of Operations and Financial Condition.

 

On July 20, 2017, Manhattan Associates, Inc. (the “Company”) issued a press release providing its financial results for the three and six months ended June 30, 2017. A copy of this press release is attached as Exhibit 99.1. Pursuant to General Instruction B.2 of Form 8-K, this exhibit is “furnished” and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934.

Non-GAAP Financial Measures in the Press Release

The press release includes, as additional information regarding our operating results, our adjusted operating income, adjusted income tax provision, adjusted net income and adjusted diluted earnings per share (collectively, “adjusted results”), which exclude the impact of equity-based compensation, acquisition-related costs and a restructuring charge, and the related income tax effects of these items. We have developed our internal reporting, compensation and planning systems using these additional financial measures.

These various measures are not in accordance with, or alternatives for, financial measures calculated in accordance with generally accepted accounting principles in the United States (“GAAP”) and may be different from similarly titled non-GAAP financial measures used by other companies.  Non-GAAP financial measures should not be used as a substitute for, or considered superior to, measures of financial performance prepared in accordance with GAAP.

Non-GAAP measures used in the press release exclude the impact of the items described above for the following reasons:

 

 

Equity-based compensation expense typically does not require cash settlement by the Company. We do not include this expense and the related income tax effects when assessing our operating performance, and believe our peers also typically present non-GAAP results that exclude equity-based compensation expense.

 

 

From time to time, we incur acquisition-related costs consisting primarily of (i) accounting and legal expenses, whether or not we ultimately consummate a proposed acquisition, (ii) certain unusual costs, such as employee retention benefits, resulting from pre-acquisition arrangements, and (iii) amortization of acquisition-related intangible assets.  These costs are difficult to predict and, if and when incurred, generally are not expenses associated with our core operations.  We exclude these costs and the related income tax effects from our internal assessments of our operating performance, and believe our peers also typically present non-GAAP results that exclude similar acquisition-related costs.

 

 

We do not believe that the restructuring charge related to a reduction in our workforce recorded in the second quarter of 2017 is a common cost that results from normal operating activities; rather, we believe that it relates to the headwinds in the retail sector and a realignment of our capacity with demand forecasts. We have excluded the charge from our internal assessment of our operating performance and non-GAAP results.  

We believe reporting adjusted results facilitates investors’ understanding of our historical operating trends, because it provides supplemental measurement information in evaluating the operating results of our business. We also believe that adjusted results provide a basis for comparisons to other companies in the industry and enable investors to evaluate our operating performance in a manner

1

 


 

consistent with our internal basis of measurement.  Management refers to adjusted results in making operating decisions because we believe they provide meaningful supplemental information regarding our operational performance and our ability to invest in research and development and fund acquisitions and capital expenditures. In addition, adjusted results facilitate management’s internal comparisons to our historical operating results and comparisons to competitors’ operating results.

Further, we rely on adjusted results as primary measures to review and assess the operating performance of our Company and our management team in connection with our executive compensation and bonus plans. Since most of our employees are not directly involved with decisions surrounding acquisitions, restructurings and other items that are not central to our core operations, we do not believe it is appropriate or fair to have their incentive compensation affected by these items.

 

 

Item 9.01  Financial Statements and Exhibits.

(d)Exhibits.

Exhibit

 

Number

Description

99.1

Press Release, dated July 20, 2017

 

 

2

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

Manhattan Associates, Inc.

 

 

 

By:  /s/ Dennis B. Story

Dennis B. Story

Executive Vice President, Chief Financial Officer and Treasurer

 

 

 

Dated:  July 20, 2017

 

3

 


 

EXHIBIT INDEX

Exhibit

 

Number

Description

99.1

Press Release, dated July 20, 2017

 

 

 

manh-ex991_6.htm

Exhibit 99.1

 

Contact:

 

Dennis Story

 

Rick Fernandez

 

 

Chief Financial Officer

 

Senior Manager, Corporate Communications

 

 

Manhattan Associates, Inc.

 

Manhattan Associates, Inc.

 

 

770-955-7070

 

678-597-6988

 

 

dstory@manh.com

 

rfernandez@manh.com

 

 

 

 

 

 

Manhattan Associates Reports Second Quarter 2017 Performance

 

ATLANTA – July 20, 2017 – Leading Supply Chain Commerce Solutions provider Manhattan Associates, Inc. (NASDAQ: MANH) today reported GAAP diluted earnings per share for the second quarter ended June 30, 2017, of $0.45 compared to $0.46 in Q2 2016, on license revenue of $22.4 million and total revenue of $154.1 million. Non-GAAP adjusted diluted earnings per share for Q2 2017 was $0.50 compared to $0.49 in Q2 2016.

“Q2 represents a strong quarter of solid license revenue and pipeline activity well balanced across all three regions,” said Eddie Capel, president and chief executive officer of Manhattan Associates.  “During the quarter, we also made a strategic introduction of our next-generation software, the Manhattan Active™ portfolio, and have been very encouraged by customer interest and pipeline activity as a result.”

“We expect retail market headwinds, while challenging the speed of decision making, to present meaningful growth potential for Manhattan as many retailers address strategic challenges with enterprise transformation.  We are very focused on seizing this opportunity with the introduction of Manhattan Active Omni, the industry’s first cloud native omni-channel operations platform and the only application suite in the market that fully melds Order Management, Point of Sale, Clienteling, Store Inventory and Fulfillment into a single, cloud native solution. We are pleased with the market’s enthusiasm for our latest innovation releases and continue to invest significant energy and capital to advance the world’s leading suite of Supply Chain Commerce solutions to extend our market leadership in 2017 and beyond,” said Capel.



 

 

SECOND QUARTER 2017 FINANCIAL SUMMARY:

 

GAAP diluted earnings per share was $0.45 in Q2 2017, compared to $0.46 in Q2 2016.

 

 

Adjusted diluted earnings per share, a non-GAAP measure, was $0.50 in Q2 2017, compared to $0.49 in Q2 2016.

 

 

Consolidated total revenue was $154.1 million in Q2 2017, compared to $154.9 million in Q2 2016. License revenue was $22.4 million in Q2 2017, compared to $20.6 million in Q2 2016.

 

 

GAAP operating income was $49.3 million in Q2 2017, compared to $52.3 million in Q2 2016.

 

 

Adjusted operating income, a non-GAAP measure, was $55.2 million in Q2 2017, compared to $55.9 million in Q2 2016.

 

 

Cash flow from operations was $11.3 million in Q2 2017, compared to $19.1 million in Q2 2016. Days Sales Outstanding was 57 days at June 30, 2017, compared to 53 days at March 31, 2017.

 

 

Cash and investments totaled $86.6 million at June 30, 2017, compared to $101.3 million at March 31, 2017.

 

 

During the three months ended June 30, 2017, the Company repurchased 535,340 shares of Manhattan Associates common stock under the share repurchase program authorized by the Board of Directors, for a total investment of $25.0 million. In July 2017, the Board of Directors authorized the Company to repurchase up to an aggregate of $50 million of the Company’s common stock.

 

SIX MONTH 2017 FINANCIAL SUMMARY:

 

GAAP diluted earnings per share for the six months ended June 30, 2017 was a record $0.85, compared to $0.84 for the six months ended June 30, 2016.  

 


 

 

 

Adjusted diluted earnings per share, a non-GAAP measure, was a record $0.92 for the six months ended June 30, 2017, compared to $0.91 for the six months ended June 30, 2016.

 

 

Consolidated revenue for the six months ended June 30, 2017, was $297.6 million, compared to $304.8 million for the six months ended June 30, 2016. License revenue was a record $45.2 million for the six months ended June 30, 2017, compared to $41.2 million for the six months ended June 30, 2016.  

 

 

GAAP operating income was $91.0 million for the six months ended June 30, 2017, compared to $95.4 million for the six months ended June 30, 2016.

 

 

Adjusted operating income, a non-GAAP measure, was $101.5 million for the six months ended June 30, 2017, compared to $103.8 million for the six months ended June 30, 2016. 

 

 

Cash flow from operations was a record $72.6 million in the six months ended June 30, 2017, compared to $59.5 million in the six months ended June 30, 2016.

 

 

During the six months ended June 30, 2017, the Company repurchased 1,539,208 shares of Manhattan Associates common stock under the share repurchase program authorized by the Board of Directors, for a total investment of $75.0 million.

 

SALES ACHIEVEMENTS:

 

Recognized license revenue of $1.0 million or more on four new contracts during Q2 2017.

 

 

Completed software license wins with new customers such as: Avalon Express, B&H Foto & Electronics, Coolblue, Continental Express, Delta Galil, dōTERRA, Francois Marine Services, Freymiller Trucking, Nationwide Truck Brokers, New Wave Group Canadian Distribution, Nissan International, Office Depot International, Renault, s.Oliver, Sub-Zero Group, Vineyard Vines and Vision Media Management & Fulfillment.

 

 

Expanded relationships with existing customers such as: Alidi, American Tack & Hardware Company, APL Logistics Americas, Batory Foods, Boston Scientific Corporation, Costa Del Mar, Custom Goods, Damco Distribution Services, Dirt Cheap,

 


 

 

 

Donaldson Europe, Fenix Outdoor, Fleet Wholesale Supply Co., Harng Central Department Stores, Hy-Vee, IEH Auto Parts, Keeco, LeSaint Logistics, Logistic Union, lululemon athletica, Office Depot de México, Marr Russia, My Chemist, PepsiCo Russia, Perfect-10 Satellite Distribution, Recreational Equipment, Riffle Machine Works, Skechers, Staples Australia, The Apparel Group, Task International, TwinMed, UPS Supply Chain Solutions and Uniform Advantage.

 

2017 GUIDANCE

Manhattan Associates provides the following revenue and diluted earnings per share guidance for the full year 2017:

 

Guidance Range - 2017 Full Year

 

 

($'s in millions, except EPS)

$ Range

 

 

% Growth Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue - current guidance

$

590

 

 

$

600

 

 

 

-2%

 

 

 

-1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue - previous guidance

$

606

 

 

$

620

 

 

 

0%

 

 

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (EPS):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP EPS - current guidance

$

1.71

 

 

$

1.75

 

 

 

-1%

 

 

 

2%

 

 

 

 

Equity-based compensation, net of tax

 

0.11

 

 

 

0.11

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charge, net of tax

 

0.03

 

 

 

0.03

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS(1) - current guidance

$

1.85

 

 

$

1.89

 

 

 

-1%

 

 

 

1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP EPS - previous guidance

$

1.77

 

 

$

1.81

 

 

 

3%

 

 

 

5%

 

 

 

 

Equity-based compensation, net of tax

 

0.12

 

 

 

0.12

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS(1) - previous guidance

$

1.89

 

 

$

1.93

 

 

 

1%

 

 

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Adjusted EPS is a Non-GAAP measure which excludes the impact of equity-based compensation and restructuring

 

 

 

 

    charge, and the related income tax effects of these items.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Associates currently intends to publish, in each quarterly earnings release, certain expectations with respect to future financial performance. Those statements, including the guidance provided above, are forward looking. Actual results may differ materially. Those statements, including the guidance provided above, do not reflect the potential impact of mergers, acquisitions or other business combinations that may be completed after the date of the release.


 

 

Manhattan Associates will make its earnings release and published expectations available on its website (www.manh.com). Following publication of this earnings release, any expectations with respect to future financial performance contained in this release, including the guidance above, should be considered historical only, and Manhattan Associates disclaims any obligation to update them.

CONFERENCE CALL

The Company’s conference call regarding its second quarter financial results will be held today, July 20, 2017, at 4:30 p.m. Eastern Standard Time. Investors are invited to listen to a live webcast of the conference call through the investor relations section of Manhattan Associates' website at www.manh.com. To listen to the live webcast, please go to the website at least 15 minutes before the call to download and install any necessary audio software.

For those who cannot listen to the live broadcast, a replay can be accessed shortly after the call by dialing +1.855.859.2056 in the U.S. and Canada, or +1.404.537.3406 outside the U.S., and entering the conference identification number 41791412 or via the web at www.manh.com. The phone replay will be available for two weeks after the call, and the Internet webcast will be available until Manhattan Associates’ third quarter 2017 earnings release.

GAAP VERSUS NON-GAAP PRESENTATION

The Company provides adjusted operating income, adjusted net income and adjusted diluted earnings per share in this press release as additional information regarding the Company’s historical and projected operating results. These measures are not in accordance with – or alternatives to – GAAP, and may be different from non-GAAP operating income, non-GAAP net income and non-GAAP earnings per share measures used by other companies. The Company believes that the presentation of these non-GAAP financial measures facilitates investors’ ability to understand and compare the Company’s results and guidance, because the measures provide supplemental information in evaluating the operating results of its business, as distinct from results that include items that are not indicative of ongoing operating results, and because the Company believes its peers typically publish similar non-GAAP measures. This release


 

 

should be read in conjunction with the Company’s Form 8-K earnings release filing for the quarter and six months ended June 30, 2017.  

Non-GAAP adjusted operating income, adjusted income tax provision, adjusted net income and adjusted diluted earnings per share exclude the impact of equity-based compensation, acquisition-related costs and the amortization thereof, and a restructuring charge – all net of income tax effects. Reconciliations of the Company’s GAAP financial measures to non-GAAP adjustments are included in the supplemental information attached to this release.

ABOUT MANHATTAN ASSOCIATES

Manhattan Associates is a technology leader in supply chain and omni-channel commerce. We unite information across the enterprise, converging front-end sales with back-end supply chain execution. Our software, platform technology and unmatched experience help drive both top-line growth and bottom-line profitability for our customers. 

Manhattan Associates designs, builds and delivers leading edge cloud and on-premise solutions so that across the store, through your network or from your fulfillment center, you are ready to reap the rewards of the omni-channel marketplace. For more information, please visit www.manh.com.

 

This press release contains “forward-looking statements” relating to Manhattan Associates, Inc.  Forward-looking statements in this press release include the information set forth under “2017 Guidance.” Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. Among the important factors that could cause actual results to differ materially from those indicated by such forward-looking statements are: uncertainty about the global economy, delays in product development, competitive pressures, software errors, information security breaches and the risk factors set forth in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. Manhattan Associates undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in future operating results.

###

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(in thousands, except per share amounts)

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software license

 

$

22,442

 

 

$

20,631

 

 

$

45,215

 

 

$

41,238

 

Services

 

 

116,828

 

 

 

119,833

 

 

 

225,661

 

 

 

236,096

 

Hardware and other

 

 

14,871

 

 

 

14,428

 

 

 

26,754

 

 

 

27,418

 

Total revenue

 

 

154,141

 

 

 

154,892

 

 

 

297,630

 

 

 

304,752

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of license

 

 

2,355

 

 

 

2,283

 

 

 

4,595

 

 

 

5,435

 

Cost of services

 

 

47,751

 

 

 

48,393

 

 

 

97,494

 

 

 

100,297

 

Cost of hardware and other

 

 

12,207

 

 

 

11,841

 

 

 

21,845

 

 

 

21,598

 

Research and development

 

 

14,102

 

 

 

13,458

 

 

 

28,327

 

 

 

28,164

 

Sales and marketing

 

 

11,732

 

 

 

12,015

 

 

 

23,521

 

 

 

24,603

 

General and administrative

 

 

11,387

 

 

 

12,368

 

 

 

23,259

 

 

 

24,816

 

Depreciation and amortization

 

 

2,326

 

 

 

2,266

 

 

 

4,588

 

 

 

4,472

 

Restructuring charge

 

 

3,022

 

 

 

-

 

 

 

3,022

 

 

 

-

 

Total costs and expenses

 

 

104,882

 

 

 

102,624

 

 

 

206,651

 

 

 

209,385

 

Operating income

 

 

49,259

 

 

 

52,268

 

 

 

90,979

 

 

 

95,367

 

Other (loss) income, net

 

 

(68

)

 

 

654

 

 

 

(439

)

 

 

1,174

 

Income before income taxes

 

 

49,191

 

 

 

52,922

 

 

 

90,540

 

 

 

96,541

 

Income tax provision

 

 

18,047

 

 

 

19,581

 

 

 

31,172

 

 

 

35,720

 

Net income

 

$

31,144

 

 

$

33,341

 

 

$

59,368

 

 

$

60,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.45

 

 

$

0.46

 

 

$

0.85

 

 

$

0.84

 

Diluted earnings per share

 

$

0.45

 

 

$

0.46

 

 

$

0.85

 

 

$

0.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,227

 

 

 

71,880

 

 

 

69,610

 

 

 

72,264

 

Diluted

 

 

69,421

 

 

 

72,228

 

 

 

69,844

 

 

 

72,633

 

 

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Reconciliation of Selected GAAP to Non-GAAP Measures

(in thousands, except per share amounts)

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

49,259

 

 

$

52,268

 

 

$

90,979

 

 

$

95,367

 

Equity-based compensation (a)

 

 

2,796

 

 

 

3,495

 

 

 

7,268

 

 

 

8,183

 

Purchase amortization (c)

 

 

108

 

 

 

108

 

 

 

215

 

 

 

215

 

Restructuring charge (d)

 

 

3,022

 

 

 

-

 

 

 

3,022

 

 

 

-

 

Adjusted operating income (Non-GAAP)

 

$

55,185

 

 

$

55,871

 

 

$

101,484

 

 

$

103,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

18,047

 

 

$

19,581

 

 

$

31,172

 

 

$

35,720

 

Equity-based compensation (a)

 

 

1,021

 

 

 

1,294

 

 

 

2,653

 

 

 

3,028

 

Tax (expense) benefit of stock awards vested (b)

 

 

(93

)

 

 

-

 

 

 

1,875

 

 

 

-

 

Purchase amortization (c)

 

 

40

 

 

 

39

 

 

 

79

 

 

 

79

 

Restructuring charge (d)

 

 

1,103

 

 

 

-

 

 

 

1,103

 

 

 

-

 

Adjusted income tax provision (Non-GAAP)

 

$

20,118

 

 

$

20,914

 

 

$

36,882

 

 

$

38,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

31,144

 

 

$

33,341

 

 

$

59,368

 

 

$

60,821

 

Equity-based compensation (a)

 

 

1,775

 

 

 

2,201

 

 

 

4,615

 

 

 

5,155

 

Tax expense (benefit) of stock awards vested (b)

 

 

93

 

 

 

-

 

 

 

(1,875

)

 

 

-

 

Purchase amortization (c)

 

 

68

 

 

 

69

 

 

 

136

 

 

 

136

 

Restructuring charge (d)

 

 

1,919

 

 

 

-

 

 

 

1,919

 

 

 

-

 

Adjusted net income (Non-GAAP)

 

$

34,999

 

 

$

35,611

 

 

$

64,163

 

 

$

66,112

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.45

 

 

$

0.46

 

 

$

0.85

 

 

$

0.84

 

Equity-based compensation (a)

 

 

0.03

 

 

 

0.03

 

 

 

0.07

 

 

 

0.07

 

Tax benefit of stock awards vested (b)

 

 

-

 

 

 

-

 

 

 

(0.03

)

 

 

-

 

Purchase amortization (c)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring charge (d)

 

 

0.03

 

 

 

-

 

 

 

0.03

 

 

 

-

 

Adjusted diluted EPS (Non-GAAP)

 

$

0.50

 

 

$

0.49

 

 

$

0.92

 

 

$

0.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully diluted shares

 

 

69,421

 

 

 

72,228

 

 

 

69,844

 

 

 

72,633

 

 

(a)

Adjusted results exclude all equity-based compensation, to facilitate comparison with our peers and for the other reasons explained in our Current Report on Form 8-K filed with the SEC on the date hereof. Equity-based compensation is included in the following GAAP operating expense lines for the three and six months ended June 30, 2017 and 2016:

 

  

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

$

580

 

 

$

868

 

 

$

1,721

 

 

$

2,147

 

Research and development

 

 

434

 

 

 

620

 

 

 

1,154

 

 

 

1,374

 

Sales and marketing

 

 

393

 

 

 

595

 

 

 

1,060

 

 

 

1,280

 

General and administrative

 

 

1,389

 

 

 

1,412

 

 

 

3,333

 

 

 

3,382

 

Total equity-based compensation

 

$

2,796

 

 

$

3,495

 

 

$

7,268

 

 

$

8,183

 

 

(b)

During the first quarter of 2017, we adopted Accounting Standards Update (ASU) 2016-09, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting, to improve the accounting for employee share-

 

 


 

based payments. Under the new guidance, all excess tax benefits and certain tax deficiencies are recognized as income tax expense or benefit in the income statements on a prospective basis, rather than recorded in additional paid-in capital. The adjustment represents the excess tax benefits and tax deficiencies of the stock awards vested during the period. Excess tax benefits (deficiencies) occur when the amount deductible for an award of equity instruments on our tax return is more (less) than the cumulative compensation cost recognized for financial reporting purposes, respectively. As discussed above, we excluded equity-based compensation from adjusted non-GAAP results to be consistent with other companies in the software industry.  Therefore, we also excluded the related tax benefit (expense) generated upon their vesting.

 

(c)

Adjustments represent purchased intangibles amortization from prior acquisition. Such amortization is excluded from adjusted results to facilitate comparison with our peers, to facilitate comparisons of the results of our core operations from period to period and for the other reasons explained in our Current Report on Form 8-K filed with the SEC on the date hereof.

 

(d)

In May 2017, we eliminated about 100 positions due to the headwinds in the retail sector and to align our services capacity with demand. This action does not impair nor alter our strategic investment plans in innovation and sales and marketing to increase market share and extend our competitive advantage. As a result of this initiative, we recorded a charge of approximately $3.0 million in the second quarter of 2017. The charge primarily consists of employee severance, employee transition cost and outplacement services. We do not believe that the charge is common cost that resulted from normal operating activities. Consequently, we have excluded this charge from adjusted non-GAAP results.


 

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

76,704

 

 

$

95,615

 

Short-term investments

 

 

9,898

 

 

 

-

 

Accounts receivable, net of allowance of $3,394 and $3,595, respectively

 

 

96,295

 

 

 

100,285

 

Prepaid expenses and other current assets

 

 

13,935

 

 

 

11,118

 

Total current assets

 

 

196,832

 

 

 

207,018

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

16,177

 

 

 

17,424

 

Goodwill, net

 

 

62,240

 

 

 

62,228

 

Deferred income taxes

 

 

1,464

 

 

 

2,867

 

Other assets

 

 

8,022

 

 

 

7,603

 

Total assets

 

$

284,735

 

 

$

297,140

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

13,201

 

 

$

12,052

 

Accrued compensation and benefits

 

 

20,102

 

 

 

20,700

 

Accrued and other liabilities

 

 

11,561

 

 

 

12,510

 

Deferred revenue

 

 

73,001

 

 

 

63,457

 

Income taxes payable

 

 

-

 

 

 

8,924

 

Total current liabilities

 

 

117,865

 

 

 

117,643

 

 

 

 

 

 

 

 

 

 

Other non-current liabilities

 

 

9,184

 

 

 

10,131

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, no par value; 20,000,000 shares authorized, no shares issued or outstanding in 2017 and 2016

 

 

-

 

 

 

-

 

Common stock, $0.01 par value; 200,000,000 shares authorized; 68,926,397 and 70,233,955 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively

 

 

689

 

 

 

702

 

Retained earnings

 

 

170,119

 

 

 

184,558

 

Accumulated other comprehensive loss

 

 

(13,122

)

 

 

(15,894

)

Total shareholders' equity

 

 

157,686

 

 

 

169,366

 

Total liabilities and shareholders' equity

 

$

284,735

 

 

$

297,140

 

 

 

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

Operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

59,368

 

 

$

60,821

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4,588

 

 

 

4,472

 

Equity-based compensation

 

 

7,268

 

 

 

8,183

 

Loss on disposal of equipment

 

 

9

 

 

 

14

 

Tax benefit of stock awards exercised/vested

 

 

-

 

 

 

5,069

 

Excess tax benefits from equity-based compensation

 

 

-

 

 

 

(5,074

)

Deferred income taxes

 

 

1,966

 

 

 

950

 

Unrealized foreign currency loss (gain)

 

 

42

 

 

 

(403

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

5,243

 

 

 

4,113

 

Other assets

 

 

(2,985

)

 

 

(1,124

)

Accounts payable, accrued and other liabilities

 

 

(2,117

)

 

 

(10,624

)

Income taxes

 

 

(9,336

)

 

 

(2,313

)

Deferred revenue

 

 

8,549

 

 

 

(4,577

)

Net cash provided by operating activities

 

 

72,595

 

 

 

59,507

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(2,703

)

 

 

(4,107

)

Net (purchases) maturities of investments

 

 

(9,457

)

 

 

8,113

 

Net cash (used in) provided by investing activities

 

 

(12,160

)

 

 

4,006

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

Purchase of common stock

 

 

(81,620

)

 

 

(92,812

)

Proceeds from issuance of common stock from options exercised

 

 

-

 

 

 

18

 

Excess tax benefits from equity-based compensation

 

 

-

 

 

 

5,074

 

Net cash used in financing activities

 

 

(81,620

)

 

 

(87,720

)

 

 

 

 

 

 

 

 

 

Foreign currency impact on cash

 

 

2,274

 

 

 

(1,074

)

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

(18,911

)

 

 

(25,281

)

Cash and cash equivalents at beginning of period

 

 

95,615

 

 

 

118,416

 

Cash and cash equivalents at end of period

 

$

76,704

 

 

$

93,135

 


 

 


 

MANHATTAN ASSOCIATES, INC.

SUPPLEMENTAL INFORMATION

1.

GAAP and Adjusted earnings per share by quarter are as follows:

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

GAAP Diluted EPS

 

 

$

0.38

 

 

$

0.46

 

 

$

0.47

 

 

$

0.42

 

 

$

1.72

 

 

$

0.40

 

 

$

0.45

 

$

0.85

 

Adjustments to GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based

   compensation

 

 

 

0.04

 

 

 

0.03

 

 

 

0.03

 

 

 

0.04

 

 

 

0.14

 

 

 

0.04

 

 

 

0.03

 

 

0.07

 

Tax benefit of stock awards vested

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.03

)

 

 

-

 

 

(0.03

)

Purchase amortization

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

-

 

Restructuring charge

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.03

 

 

0.03

 

Adjusted Diluted EPS

 

 

$

0.42

 

 

$

0.49

 

 

$

0.50

 

 

$

0.46

 

 

$

1.87

 

 

$

0.42

 

 

$

0.50

 

$

0.92

 

Fully Diluted Shares

 

 

 

73,020

 

 

 

72,228

 

 

 

71,743

 

 

 

71,148

 

 

 

72,060

 

 

 

70,247

 

 

 

69,421

 

 

69,844

 

2.

Revenues and operating income by reportable segment are as follows (in thousands):

 

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

$

128,807

 

 

$

131,018

 

 

$

130,099

 

 

$

123,660

 

 

$

513,584

 

 

$

113,115

 

 

$

123,658

 

$

236,773

 

EMEA

 

 

 

15,686

 

 

 

18,185

 

 

 

15,078

 

 

 

17,333

 

 

 

66,282

 

 

 

23,360

 

 

 

22,028

 

 

45,388

 

APAC

 

 

 

5,367

 

 

 

5,689

 

 

 

7,036

 

 

 

6,599

 

 

 

24,691

 

 

 

7,014

 

 

 

8,455

 

 

15,469

 

 

 

 

$

149,860

 

 

$

154,892

 

 

$

152,213

 

 

$

147,592

 

 

$

604,557

 

 

$

143,489

 

 

$

154,141

 

$

297,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

$

37,454

 

 

$

44,126

 

 

$

46,213

 

 

$

37,154

 

 

$

164,947

 

 

$

28,713

 

 

$

35,717

 

$

64,430

 

EMEA

 

 

 

4,439

 

 

 

6,854

 

 

 

4,822

 

 

 

5,945

 

 

 

22,060

 

 

 

10,754

 

 

 

9,995

 

 

20,749

 

APAC

 

 

 

1,206

 

 

 

1,288

 

 

 

2,549

 

 

 

2,257

 

 

 

7,300

 

 

 

2,253

 

 

 

3,547

 

 

5,800

 

 

 

 

$

43,099

 

 

$

52,268

 

 

$

53,584

 

 

$

45,356

 

 

$

194,307

 

 

$

41,720

 

 

$

49,259

 

$

90,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments (pre-tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based

   compensation

 

 

$

4,688

 

 

$

3,495

 

 

$

3,541

 

 

$

4,210

 

 

$

15,934

 

 

$

4,472

 

 

$

2,796

 

$

7,268

 

Purchase amortization

 

 

 

107

 

 

 

108

 

 

 

107

 

 

 

108

 

 

 

430

 

 

 

107

 

 

 

108

 

 

215

 

Restructuring charge

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,908

 

 

2,908

 

 

 

 

$

4,795

 

 

$

3,603

 

 

$

3,648

 

 

$

4,318

 

 

$

16,364

 

 

$

4,579

 

 

$

5,812

 

$

10,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMEA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charge

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

114

 

 

114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP

   Operating Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

$

42,249

 

 

$

47,729

 

 

$

49,861

 

 

$

41,472

 

 

$

181,311

 

 

$

33,292

 

 

$

41,529

 

$

74,821

 

EMEA

 

 

 

4,439

 

 

 

6,854

 

 

 

4,822

 

 

 

5,945

 

 

 

22,060

 

 

 

10,754

 

 

 

10,109

 

 

20,863

 

APAC

 

 

 

1,206

 

 

 

1,288

 

 

 

2,549

 

 

 

2,257

 

 

 

7,300

 

 

 

2,253

 

 

 

3,547

 

 

5,800

 

 

 

 

$

47,894

 

 

$

55,871

 

 

$

57,232

 

 

$

49,674

 

 

$

210,671

 

 

$

46,299

 

 

$

55,185

 

$

101,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

3.

Our services revenue consists of fees generated from professional services and customer support and software enhancements related to our software products as follows (in thousands):

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Professional services

 

 

$

84,506

 

 

$

86,992

 

 

$

84,843

 

 

$

77,097

 

 

$

333,438

 

 

$

75,457

 

 

$

80,869

 

$

156,326

 

Customer support and

   software enhancements

 

 

 

31,757

 

 

 

32,841

 

 

 

34,424

 

 

 

34,826

 

 

 

133,848

 

 

 

33,376

 

 

 

35,959

 

 

69,335

 

Total services revenue

 

 

$

116,263

 

 

$

119,833

 

 

$

119,267

 

 

$

111,923

 

 

$

467,286

 

 

$

108,833

 

 

$

116,828

 

$

225,661

 

4.

Hardware and other revenue includes the following items (in thousands):

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Hardware revenue

 

 

$

8,761

 

 

$

9,554

 

 

$

6,543

 

 

$

9,070

 

 

$

33,928

 

 

$

7,559

 

 

$

10,413

 

$

17,972

 

Billed travel

 

 

 

4,229

 

 

 

4,874

 

 

 

4,770

 

 

 

4,474

 

 

 

18,347

 

 

 

4,324

 

 

 

4,458

 

 

8,782

 

Total hardware and

   other revenue

 

 

$

12,990

 

 

$

14,428

 

 

$

11,313

 

 

$

13,544

 

 

$

52,275

 

 

$

11,883

 

 

$

14,871

 

$

26,754

 

5.

Impact of Currency Fluctuation

The following table reflects the increases (decreases) in the results of operations for each period attributable to the change in foreign currency exchange rates from the prior period as well as foreign currency gains (losses) included in other income, net for each period (in thousands):

  

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Revenue

 

 

$

(810

)

 

$

(474

)

 

$

(784

)

 

$

(1,425

)

 

$

(3,493

)

 

$

(1,547

)

 

$

(1,219

)

$

(2,766

)

Costs and expenses

 

 

 

(1,292

)

 

 

(702

)

 

 

(782

)

 

 

(1,028

)

 

 

(3,804

)

 

 

(789

)

 

 

(396

)

 

(1,185

)

Operating income

 

 

 

482

 

 

 

228

 

 

 

(2

)

 

 

(397

)

 

 

311

 

 

 

(758

)

 

$

(823

)

 

(1,581

)

Foreign currency gains

   (losses) in other income

 

 

 

165

 

 

 

331

 

 

 

(72

)

 

 

211

 

 

 

635

 

 

 

(646

)

 

 

(348

)

 

(994

)

 

 

 

$

647

 

 

$

559

 

 

$

(74

)

 

$

(186

)

 

$

946

 

 

$

(1,404

)

 

$

(1,171

)

$

(2,575

)

 

Manhattan Associates has a large research and development center in Bangalore, India.  The following table reflects the increases (decreases) in the financial results for each period attributable to changes in the Indian Rupee exchange rate (in thousands):

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Operating income

 

 

$

682

 

 

$

459

 

 

$

259

 

 

$

159

 

 

$

1,559

 

 

$

(70

)

 

$

(326

)

$

(396

)

Foreign currency (losses)

   gains in other income

 

 

 

(109

)

 

 

212

 

 

 

(44

)

 

 

159

 

 

 

218

 

 

 

(320

)

 

 

(190

)

 

(510

)

Total impact of changes

   in the Indian Rupee

 

 

$

573

 

 

$

671

 

 

$

215

 

 

$

318

 

 

$

1,777

 

 

$

(390

)

 

$

(516

)

$

(906

)

6.Other income includes the following components (in thousands):

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Interest income

 

 

$

335

 

 

$

329

 

 

$

281

 

 

$

216

 

 

$

1,161

 

 

$

293

 

 

$

264

 

$

557

 

Foreign currency gains

   (losses)

 

 

 

165

 

 

 

331

 

 

 

(72

)

 

 

211

 

 

 

635

 

 

 

(646

)

 

 

(348

)

 

(994

)

Other non-operating

   income (expense)

 

 

 

20

 

 

 

(6

)

 

 

1

 

 

 

(11

)

 

 

4

 

 

 

(18

)

 

 

16

 

 

(2

)

Total other income (loss)

 

 

$

520

 

 

$

654

 

 

$

210

 

 

$

416

 

 

$

1,800

 

 

$

(371

)

 

$

(68

)

$

(439

)

 

 


 

7.Capital expenditures are as follows (in thousands):

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Capital expenditures

 

 

$

1,906

 

 

$

2,201

 

 

$

1,358

 

 

$

1,378

 

 

$

6,843

 

 

$

789

 

 

$

1,914

 

$

2,703

 

8.

Stock Repurchase Activity (in thousands):

 

 

 

2016

 

 

2017

 

 

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

YTD

 

Shares purchased under

   publicly-announced

   buy-back program

 

 

892

 

 

 

552

 

 

 

420

 

 

 

957

 

 

 

2,821

 

 

 

1,004

 

 

 

535

 

 

1,539

 

Shares withheld for taxes

   due upon vesting of

   restricted stock

 

 

163

 

 

 

-

 

 

 

3

 

 

 

1

 

 

 

167

 

 

 

131

 

 

 

1

 

 

132

 

Total shares purchased

 

 

 

1,055

 

 

 

552

 

 

 

423

 

 

 

958

 

 

 

2,988

 

 

 

1,135

 

 

 

536

 

 

1,671

 

Total cash paid for shares

   purchased under

   publicly-announced

   buy-back program

 

$

48,499

 

 

$

34,995

 

 

$

24,998

 

 

$

49,901

 

 

$

158,393

 

 

$

49,978

 

 

$

24,974

 

$

74,952

 

Total cash paid for shares

   withheld for taxes due

   upon vesting of restricted

   stock

 

 

9,292

 

 

 

26

 

 

 

158

 

 

 

64

 

 

 

9,540

 

 

 

6,641

 

 

 

27

 

 

6,668

 

Total cash paid for shares

   repurchased

 

 

$

57,791

 

 

$

35,021

 

 

$

25,156

 

 

$

49,965

 

 

$

167,933

 

 

$

56,619

 

 

$

25,001

 

$

81,620

 

 

 

9.

As mentioned in footnote b to the reconciliation of selected GAAP to Non-GAAP Measures, during the first quarter of 2017, we adopted ASU 2016-09 Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting. Had we adopted the guidance during the first quarter of 2016, the cash provided by operating activities and cash used in financing activities for the six months ended June 30, 2016 as compared to June 30, 2017 would have been as follows:

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities, as stated

 

 

$

59,507

 

 

$

72,595

 

 

 

 

 

 

 

 

 

 

 

 

Add: excess tax benefit from equity-based

      compensation

 

5,074

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

Revised net cash provided by operating activities

 

 

$

64,581

 

 

$

72,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in financing activities, as stated

 

 

$

(87,720

)

 

$

(81,620

)

 

 

 

 

 

 

 

 

 

 

 

Less: excess tax benefit from equity-based

      compensation

 

(5,074

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

Revised net cash used in financing activities

 

 

$

(92,794

)

 

$

(81,620

)