manh-8k_20180206.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):  February 6, 2018

 

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 February 6, 2018, Manhattan Associates, Inc. (“we”, “our”, “us” or the “Company”) issued a press release providing its financial results for the three and twelve months ended December 31, 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, as well as the impact of the Tax Cuts and Jobs Act. 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 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.

 

 

The enactment of the Tax Cuts and Jobs Act in December 2017 resulted in a provisional net one-time charge in the fourth quarter of 2017 based on a reasonable estimate of the income tax effects. The charge was primarily from a tax on accumulated foreign earnings

1

 


 

 

and the remeasurement of deferred tax assets. 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 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 February 6, 2018

 

 

2

 

 


 

EXHIBIT INDEX

Exhibit

 

Number

Description

99.1

Press Release, dated February 6, 2018

 

3

 


 

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:  February 6, 2018

 

4

 

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 Fourth Quarter and Full Year 2017 Performance

Continued Cloud Transition with Manhattan Active™ Omni Solutions

 

ATLANTA – February 6, 2018 – Leading Supply Chain and Omnichannel Commerce Solutions provider Manhattan Associates, Inc. (NASDAQ: MANH) today reported GAAP diluted earnings per share for the fourth quarter ended December 31, 2017, of $0.36 compared to $0.42 in Q4 2016, on license revenue of $14.7 million, cloud subscriptions revenue of $3.2 million and total revenue of $144.1 million. Non-GAAP adjusted diluted earnings per share for Q4 2017 was $0.45 compared to $0.46 in Q4 2016.

“Q4 and full-year 2017 marked a pivotal beginning to our cloud transformation.  Deal volume and competitive win rates were strong with better than anticipated market enthusiasm for our recently launched Manhattan Active Omni Solution.  Perpetual license sales and enterprise deal timelines, in contrast, saw delays as some pushed into 2018,” said Eddie Capel, president and chief executive officer of Manhattan Associates.  “It’s encouraging to see the market demanding the cloud delivery model and validating Manhattan’s differentiation. We expect ongoing growth of our Manhattan Active cloud offerings as customers seek a cloud-first approach.”

FOURTH QUARTER 2017 FINANCIAL SUMMARY:

 

Certain line items in prior period financial statements have been reclassified to conform to the current period presentation in the consolidated statements of income due to the business transition to cloud subscriptions.

 

 

GAAP diluted earnings per share was $0.36 in Q4 2017 compared to $0.42 in Q4 2016.

 

 

Adjusted diluted earnings per share, a non-GAAP measure, was $0.45 in Q4 2017, compared to $0.46 in Q4 2016.

 

 

Consolidated total revenue was $144.1 million in Q4 2017, compared to $147.6 million in Q4 2016. License revenue was $14.7 million in Q4 2017, compared to $20.7 million in

 


 

 

 

 

Q4 2016. Cloud subscriptions revenue was $3.2 million in Q4 2017 compared to $1.4 million in Q4 2016.

 

 

GAAP operating income was $43.6 million in Q4 2017, compared to $45.4 million in Q4 2016.

 

 

Adjusted operating income, a non-GAAP measure, was $48.8 million in Q4 2017, compared to $49.7 million in Q4 2016.

 

 

Cash flow from operations was $47.4 million in Q4 2017, compared to $37.8 million in Q4 2016. Days Sales Outstanding was 59 days at December 31, 2017, compared to 58 days at September 30, 2017.

 

 

Cash and investments totaled $125.5 million at December 31, 2017, compared to $129.7 million at September 30, 2017.

 

 

During the three months ended December 31, 2017, the Company repurchased 1,156,087 shares of Manhattan Associates common stock under the share repurchase program authorized by the Board of Directors for a total investment of $50.0 million. In February 2018, the Board of Directors authorized the Company to repurchase up to an aggregate of $50 million of the Company’s common stock.

 

FULL YEAR 2017 FINANCIAL SUMMARY:

 

Certain line items in prior period financial statements have been reclassified to conform to the current period presentation in the consolidated statements of income due to the business transition to cloud subscriptions.

 

 

GAAP diluted earnings per share for the twelve months ended December 31, 2017, was $1.68, compared to $1.72 for the twelve months ended December 31, 2016.  

 

 

Adjusted diluted earnings per share, a non-GAAP measure, was $1.87 for both the twelve months ended December 31, 2017, and 2016.

 

 

Consolidated revenue for the twelve months ended December 31, 2017, was $594.6 million, compared to $604.6 million for the twelve months ended December 31, 2016. License revenue was $72.3 million for the twelve months ended December 31, 2017, compared to $79.2 million for the twelve months ended December 31, 2016.  Cloud subscriptions revenue was $9.6 million for the twelve months ended December 31, 2017, compared to $5.8 million for the twelve months ended December 31, 2016.

 


 

 

 

 

GAAP operating income was $185.6 million for the twelve months ended December 31, 2017, compared to $194.3 million for the twelve months ended December 31, 2016.

 

 

Adjusted operating income, a non-GAAP measure, was $205.2 million for the twelve months ended December 31, 2017, compared to $210.7 million for the twelve months ended December 31, 2016. 

 

 

Cash flow from operations was a record $164.1 million in the twelve months ended December 31, 2017, compared to $139.3 million in the twelve months ended December 31, 2016.

 

 

During the twelve months ended December 31, 2017, the Company repurchased 2,695,295 shares of Manhattan Associates common stock under the share repurchase program authorized by the Board of Directors, for a total investment of $124.9 million.

 

NEW PRESENTATION OF CONSOLIDATED STATEMENTS OF INCOME

Certain line items in prior period financial statements have been reclassified to conform to the current period presentation in the consolidated statements of income due to the business transition to cloud subscriptions. These reclassifications include: all revenue line items; cost of license; cost of cloud subscriptions, maintenance and services; and cost of hardware. Such reclassifications did not affect total revenues, operating income or net income. For further detail, please see note 8 in the supplemental financial information accompanying this press release.

 

 

 

 

 

 

 

 

 


 

 

 

2018 GUIDANCE

Manhattan Associates provides the following revenue and diluted earnings per share guidance for the full year 2018:

 

 

 

 

 

Guidance Range - 2018 Full Year

 

 

 

($'s in millions, except EPS and operating margin)

$ Range

 

 

% Growth Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

$

546

 

 

$

558

 

 

-8%

 

 

-6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating margin

 

20.0

%

 

 

20.4

%

 

-11.2%

 

 

-10.8%

 

 

 

Equity-based compensation, net of tax

 

4.0

%

 

 

3.9

%

 

 

 

 

 

 

 

 

 

 

Adjusted operating margin(1)

 

24.0

%

 

 

24.3

%

 

-10.5%

 

 

-10.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (EPS):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP EPS

$

1.23

 

 

$

1.27

 

 

-27%

 

 

-24%

 

 

 

Equity-based compensation, net of tax

 

0.25

 

 

 

0.25

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS(1)

$

1.48

 

 

$

1.52

 

 

-21%

 

 

-19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

    and acquisition-related costs, and the related income tax effects of both.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 fourth quarter and twelve months ended December 31, 2017, financial results will be held today, February 6, 2018, at 4:30 p.m. Eastern 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 3099957 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’ first quarter 2018 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 twelve months ended December 31, 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, and the impact of the Tax Cuts and Jobs Acts. 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 omnichannel 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 omnichannel 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, without limitation, the information set forth under “2018 Guidance,” statements we make about market adoption of our cloud-based solution and other statements identified by words such as “may,” “expect,” “forecast,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “project,” “estimate,” and similar expressions.  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, risks related from transitioning our business from a traditional perpetual license software company (generally hosted by our customers on their own premises and equipment) to a subscription-based software-as-service/cloud-based model, 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 December 31,

 

 

Year Ended December 31,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

(unaudited)

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software license

$

14,712

 

 

$

20,702

 

 

$

72,313

 

 

$

79,213

 

Cloud subscriptions

 

3,188

 

 

 

1,423

 

 

 

9,596

 

 

 

5,783

 

Maintenance

 

37,325

 

 

 

34,826

 

 

 

142,998

 

 

 

133,848

 

Services

 

77,183

 

 

 

81,571

 

 

 

326,502

 

 

 

351,785

 

Hardware

 

11,678

 

 

 

9,070

 

 

 

43,190

 

 

 

33,928

 

Total revenue

 

144,086

 

 

 

147,592

 

 

 

594,599

 

 

 

604,557

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of license

 

1,377

 

 

 

1,429

 

 

 

5,483

 

 

 

6,818

 

Cost of cloud subscriptions, maintenance and services

 

48,934

 

 

 

53,374

 

 

 

208,045

 

 

 

219,635

 

Cost of hardware

 

8,416

 

 

 

6,068

 

 

 

32,205

 

 

 

23,426

 

Research and development

 

14,630

 

 

 

13,183

 

 

 

57,704

 

 

 

54,736

 

Sales and marketing

 

13,222

 

 

 

13,617

 

 

 

47,482

 

 

 

48,223

 

General and administrative

 

11,764

 

 

 

12,281

 

 

 

46,054

 

 

 

48,322

 

Depreciation and amortization

 

2,197

 

 

 

2,284

 

 

 

9,060

 

 

 

9,090

 

Restructuring charge

 

(24

)

 

 

-

 

 

 

2,921

 

 

 

-

 

Total costs and expenses

 

100,516

 

 

 

102,236

 

 

 

408,954

 

 

 

410,250

 

Operating income

 

43,570

 

 

 

45,356

 

 

 

185,645

 

 

 

194,307

 

Other (loss) income, net

 

(580

)

 

 

416

 

 

 

(812

)

 

 

1,800

 

Income before income taxes

 

42,990

 

 

 

45,772

 

 

 

184,833

 

 

 

196,107

 

Income tax provision

 

18,476

 

 

 

15,855

 

 

 

68,352

 

 

 

71,873

 

Net income

$

24,514

 

 

$

29,917

 

 

$

116,481

 

 

$

124,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

0.36

 

 

$

0.42

 

 

$

1.68

 

 

$

1.73

 

Diluted earnings per share

$

0.36

 

 

$

0.42

 

 

$

1.68

 

 

$

1.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

68,485

 

 

 

70,742

 

 

 

69,175

 

 

 

71,674

 

Diluted

 

68,791

 

 

 

71,148

 

 

 

69,424

 

 

 

72,060

 

 

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Reconciliation of Selected GAAP to Non-GAAP Measures

(in thousands, except per share amounts)

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

43,570

 

 

$

45,356

 

 

$

185,645

 

 

$

194,307

 

Equity-based compensation (a)

 

 

5,188

 

 

 

4,210

 

 

 

16,229

 

 

 

15,934

 

Purchase amortization (c)

 

 

107

 

 

 

108

 

 

 

430

 

 

 

430

 

Restructuring charge (d)

 

 

(24

)

 

 

-

 

 

 

2,921

 

 

 

-

 

Adjusted operating income (Non-GAAP)

 

$

48,841

 

 

$

49,674

 

 

$

205,225

 

 

$

210,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

18,476

 

 

$

15,855

 

 

$

68,352

 

 

$

71,873

 

Equity-based compensation (a)

 

 

1,934

 

 

 

1,451

 

 

 

5,964

 

 

 

5,789

 

Tax benefit of stock awards vested (b)

 

 

14

 

 

 

-

 

 

 

1,911

 

 

 

-

 

Purchase amortization (c)

 

 

40

 

 

 

37

 

 

 

158

 

 

 

156

 

Restructuring charge (d)

 

 

(2

)

 

 

-

 

 

 

1,073

 

 

 

-

 

U.S. Tax Cuts and Jobs Act impact (e)

 

 

(2,825

)

 

 

-

 

 

 

(2,825

)

 

 

-

 

Adjusted income tax provision (Non-GAAP)

 

$

17,637

 

 

$

17,343

 

 

$

74,633

 

 

$

77,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

24,514

 

 

$

29,917

 

 

$

116,481

 

 

$

124,234

 

Equity-based compensation (a)

 

 

3,254

 

 

 

2,759

 

 

 

10,265

 

 

 

10,145

 

Tax benefit of stock awards vested (b)

 

 

(14

)

 

 

-

 

 

 

(1,911

)

 

 

-

 

Purchase amortization (c)

 

 

67

 

 

 

71

 

 

 

272

 

 

 

274

 

Restructuring charge (d)

 

 

(22

)

 

 

-

 

 

 

1,848

 

 

 

-

 

U.S. Tax Cuts and Jobs Act impact (e)

 

 

2,825

 

 

 

-

 

 

 

2,825

 

 

 

-

 

Adjusted net income (Non-GAAP)

 

$

30,624

 

 

$

32,747

 

 

$

129,780

 

 

$

134,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.36

 

 

$

0.42

 

 

$

1.68

 

 

$

1.72

 

Equity-based compensation (a)

 

 

0.05

 

 

 

0.04

 

 

 

0.15

 

 

 

0.14

 

Tax benefit of stock awards vested (b)

 

 

-

 

 

 

-

 

 

 

(0.03

)

 

 

-

 

Purchase amortization (c)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring charge (d)

 

 

-

 

 

 

-

 

 

 

0.03

 

 

 

-

 

U.S. Tax Cuts and Jobs Act impact (e)

 

 

0.04

 

 

 

-

 

 

 

0.04

 

 

 

-

 

Adjusted diluted EPS (Non-GAAP)

 

$

0.45

 

 

$

0.46

 

 

$

1.87

 

 

$

1.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully diluted shares

 

 

68,791

 

 

 

71,148

 

 

 

69,424

 

 

 

72,060

 

 

(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 twelve months ended December 31, 2017 and 2016:

 

  

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

$

1,398

 

 

$

819

 

 

$

3,994

 

 

$

3,794

 

Research and development

 

 

1,280

 

 

 

567

 

 

 

3,208

 

 

 

2,489

 

Sales and marketing

 

 

690

 

 

 

593

 

 

 

2,240

 

 

 

2,431

 

General and administrative

 

 

1,820

 

 

 

2,231

 

 

 

6,787

 

 

 

7,220

 

Total equity-based compensation

 

$

5,188

 

 

$

4,210

 

 

$

16,229

 

 

$

15,934

 

 

 

 


 

(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 and for the other reasons explained in our Current Report on Form 8-K filed the SEC.  Therefore, we also excluded the related tax benefit (expense) generated upon their vesting.

 

(c)

Adjustments represent purchased intangibles amortization from a 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.

 

(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 or 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 $2.9 million in 2017. The charge primarily consists of employee severance and employee transition and outplacement costs. We do not believe that the charge is a cost resulting from normal operating activities. Consequently, we have excluded this charge from adjusted non-GAAP results.

 

(e)

The enactment of the Tax Cuts and Jobs Act in December 2017 resulted in a provisional net one-time tax of $2.8 million in the fourth quarter of 2017 based on a reasonable estimate of the income tax effects, primarily from a tax on accumulated foreign earnings and the remeasurement of deferred tax assets. As this was a one-time charge, we have excluded this charge from adjusted non-GAAP results. We continue to finalize the analysis of the tax reform provisions in 2018.


 

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

125,522

 

 

$

95,615

 

Short-term investments

 

 

-

 

 

 

-

 

Accounts receivable, net of allowance of $2,692 and $3,595 in 2017 and 2016, respectively

 

 

92,231

 

 

 

100,285

 

Prepaid expenses and other current assets

 

 

10,320

 

 

 

11,118

 

Total current assets

 

 

228,073

 

 

 

207,018

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

15,493

 

 

 

17,424

 

Goodwill, net

 

 

62,248

 

 

 

62,228

 

Deferred income taxes

 

 

1,877

 

 

 

2,867

 

Other assets

 

 

7,304

 

 

 

7,603

 

Total assets

 

$

314,995

 

 

$

297,140

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

14,028

 

 

$

12,052

 

Accrued compensation and benefits

 

 

15,826

 

 

 

20,700

 

Accrued and other liabilities

 

 

12,105

 

 

 

12,510

 

Deferred revenue

 

 

75,068

 

 

 

63,457

 

Income taxes payable

 

 

7,228

 

 

 

8,924

 

Total current liabilities

 

 

124,255

 

 

 

117,643

 

 

 

 

 

 

 

 

 

 

Other non-current liabilities

 

 

15,784

 

 

 

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, $.01 par value; 200,000,000 shares authorized; 67,776,138 and

   70,233,955 shares issued and outstanding at December 31, 2017 and

   December 31, 2016, respectively

 

 

678

 

 

 

702

 

Retained earnings

 

 

186,117

 

 

 

184,558

 

Accumulated other comprehensive loss

 

 

(11,839

)

 

 

(15,894

)

Total shareholders' equity

 

 

174,956

 

 

 

169,366

 

Total liabilities and shareholders' equity

 

$

314,995

 

 

$

297,140

 

 

 

 


 

MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Year Ended December 31,

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

116,481

 

 

$

124,234

 

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

9,060

 

 

 

9,090

 

 

Equity-based compensation

 

 

16,229

 

 

 

15,934

 

 

Loss on disposal of equipment

 

 

152

 

 

 

30

 

 

Tax benefit of stock awards exercised/vested

 

 

-

 

 

 

5,209

 

 

Excess tax benefits from equity-based compensation

 

 

-

 

 

 

(5,214

)

 

Deferred income taxes

 

 

1,574

 

 

 

1,797

 

 

Unrealized foreign currency loss (gain)

 

 

196

 

 

 

(393

)

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

10,139

 

 

 

(4,358

)

 

Other assets

 

 

661

 

 

 

299

 

 

Accounts payable, accrued and other liabilities

 

 

(5,354

)

 

 

(9,261

)

 

Income taxes

 

 

1,876

 

 

 

6,129

 

 

Deferred revenue

 

 

13,052

 

 

 

(4,150

)

 

Net cash provided by operating activities

 

 

164,066

 

 

 

139,346

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(6,199

)

 

 

(6,843

)

 

Maturities of short-term investments

 

 

429

 

 

 

10,201

 

 

Net cash (used in) provided by investing activities

 

 

(5,770

)

 

 

3,358

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Purchase of common stock

 

 

(131,707

)

 

 

(167,933

)

 

Proceeds from issuance of common stock from options exercised

 

 

-

 

 

 

18

 

 

Excess tax benefits from equity-based compensation

 

 

-

 

 

 

5,214

 

 

Net cash used in financing activities

 

 

(131,707

)

 

 

(162,701

)

 

 

 

 

 

 

 

 

 

 

 

Foreign currency impact on cash

 

 

3,318

 

 

 

(2,804

)

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

29,907

 

 

 

(22,801

)

 

Cash and cash equivalents at beginning of period

 

 

95,615

 

 

 

118,416

 

 

Cash and cash equivalents at end of period

 

$

125,522

 

 

$

95,615

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 


 

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

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

GAAP Diluted EPS

$

0.38

 

 

$

0.46

 

 

$

0.47

 

 

$

0.42

 

 

$

1.72

 

 

$

0.40

 

 

$

0.45

 

 

$

0.47

 

 

$

0.36

 

 

$

1.68

 

Adjustments to GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based compensation

 

0.04

 

 

 

0.03

 

 

 

0.03

 

 

 

0.04

 

 

 

0.14

 

 

 

0.04

 

 

 

0.03

 

 

 

0.03

 

 

 

0.05

 

 

 

0.15

 

Tax benefit of stock awards vested

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.03

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.03

)

Purchase amortization

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring charge

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.03

 

 

 

-

 

 

 

-

 

 

 

0.03

 

U.S. Tax Cuts and Jobs Act impact

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.04

 

 

 

0.04

 

Adjusted Diluted EPS

$

0.42

 

 

$

0.49

 

 

$

0.50

 

 

$

0.46

 

 

$

1.87

 

 

$

0.42

 

 

$

0.50

 

 

$

0.51

 

 

$

0.45

 

 

$

1.87

 

Fully Diluted Shares

 

73,020

 

 

 

72,228

 

 

 

71,743

 

 

 

71,148

 

 

 

72,060

 

 

 

70,247

 

 

 

69,421

 

 

 

69,135

 

 

 

68,791

 

 

 

69,424

 

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

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

Revenue:

 

Americas

$

128,807

 

 

$

131,018

 

 

$

130,099

 

 

$

123,660

 

 

$

513,584

 

 

$

113,115

 

 

$

123,658

 

 

$

124,833

 

 

$

115,543

 

 

$

477,149

 

EMEA

 

15,686

 

 

 

18,185

 

 

 

15,078

 

 

 

17,333

 

 

 

66,282

 

 

 

23,360

 

 

 

22,028

 

 

 

18,453

 

 

 

21,508

 

 

 

85,349

 

APAC

 

5,367

 

 

 

5,689

 

 

 

7,036

 

 

 

6,599

 

 

 

24,691

 

 

 

7,014

 

 

 

8,455

 

 

 

9,597

 

 

 

7,035

 

 

 

32,101

 

 

$

149,860

 

 

$

154,892

 

 

$

152,213

 

 

$

147,592

 

 

$

604,557

 

 

$

143,489

 

 

$

154,141

 

 

$

152,883

 

 

$

144,086

 

 

$

594,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Income:

 

Americas

$

37,454

 

 

$

44,126

 

 

$

46,213

 

 

$

37,154

 

 

$

164,947

 

 

$

28,713

 

 

$

35,717

 

 

$

39,295

 

 

$

32,968

 

 

$

136,693

 

EMEA

 

4,439

 

 

 

6,854

 

 

 

4,822

 

 

 

5,945

 

 

 

22,060

 

 

 

10,754

 

 

 

9,995

 

 

 

7,128

 

 

 

7,952

 

 

 

35,829

 

APAC

 

1,206

 

 

 

1,288

 

 

 

2,549

 

 

 

2,257

 

 

 

7,300

 

 

 

2,253

 

 

 

3,547

 

 

 

4,673

 

 

 

2,650

 

 

 

13,123

 

 

$

43,099

 

 

$

52,268

 

 

$

53,584

 

 

$

45,356

 

 

$

194,307

 

 

$

41,720

 

 

$

49,259

 

 

$

51,096

 

 

$

43,570

 

 

$

185,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments (pre-tax):

 

Americas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based

   compensation

$

4,688

 

 

$

3,495

 

 

$

3,541

 

 

$

4,210

 

 

$

15,934

 

 

$

4,472

 

 

$

2,796

 

 

 

3,773

 

 

$

5,188

 

 

$

16,229

 

Purchase amortization

 

107

 

 

 

108

 

 

 

107

 

 

 

108

 

 

 

430

 

 

 

107

 

 

 

108

 

 

 

108

 

 

 

107

 

 

 

430

 

Restructuring charge

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,908

 

 

 

(77

)

 

 

(18

)

 

 

2,813

 

 

$

4,795

 

 

$

3,603

 

 

$

3,648

 

 

$

4,318

 

 

$

16,364

 

 

$

4,579

 

 

$

5,812

 

 

$

3,804

 

 

$

5,277

 

 

$

19,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMEA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charge

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

114

 

 

 

-

 

 

 

(6

)

 

 

108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP Operating Income:

 

Americas

$

42,249

 

 

$

47,729

 

 

$

49,861

 

 

$

41,472

 

 

$

181,311

 

 

$

33,292

 

 

$

41,529

 

 

$

43,099

 

 

$

38,245

 

 

$

156,165

 

EMEA

 

4,439

 

 

 

6,854

 

 

 

4,822

 

 

 

5,945

 

 

 

22,060

 

 

 

10,754

 

 

 

10,109

 

 

 

7,128

 

 

 

7,946

 

 

 

35,937

 

APAC

 

1,206

 

 

 

1,288

 

 

 

2,549

 

 

 

2,257

 

 

 

7,300

 

 

 

2,253

 

 

 

3,547

 

 

 

4,673

 

 

 

2,650

 

 

 

13,123

 

 

$

47,894

 

 

$

55,871

 

 

$

57,232

 

 

$

49,674

 

 

$

210,671

 

 

$

46,299

 

 

$

55,185

 

 

$

54,900

 

 

$

48,841

 

 

$

205,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

3.

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

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

Revenue

$

(810

)

 

$

(474

)

 

$

(784

)

 

$

(1,425

)

 

$

(3,493

)

 

$

(1,547

)

 

$

(1,219

)

 

$

536

 

 

$

1,820

 

 

$

(410

)

Costs and expenses

 

(1,292

)

 

 

(702

)

 

 

(782

)

 

 

(1,028

)

 

 

(3,804

)

 

 

(789

)

 

 

(396

)

 

 

723

 

 

 

1,485

 

 

 

1,023

 

Operating income

 

482

 

 

 

228

 

 

 

(2

)

 

 

(397

)

 

 

311

 

 

 

(758

)

 

 

(823

)

 

 

(187

)

 

 

335

 

 

 

(1,433

)

Foreign currency gains

   (losses) in other income

 

165

 

 

 

331

 

 

 

(72

)

 

 

211

 

 

 

635

 

 

 

(646

)

 

 

(348

)

 

 

(81

)

 

 

(771

)

 

 

(1,846

)

 

$

647

 

 

$

559

 

 

$

(74

)

 

$

(186

)

 

$

946

 

 

$

(1,404

)

 

$

(1,171

)

 

$

(268

)

 

$

(436

)

 

$

(3,279

)

 

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

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

Operating income

$

682

 

 

$

459

 

 

$

259

 

 

$

159

 

 

$

1,559

 

 

$

(70

)

 

$

(326

)

 

$

(338

)

 

$

(345

)

 

$

(1,079

)

Foreign currency

   gains (losses) in

   other income

 

(109

)

 

 

212

 

 

 

(44

)

 

 

159

 

 

 

218

 

 

 

(320

)

 

 

(190

)

 

 

71

 

 

 

(43

)

 

 

(482

)

Total impact of

   changes in the

   Indian Rupee

$

573

 

 

$

671

 

 

$

215

 

 

$

318

 

 

$

1,777

 

 

$

(390

)

 

$

(516

)

 

$

(267

)

 

$

(388

)

 

$

(1,561

)

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

 

2016

 

 

2017

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

Interest income

$

335

 

 

$

329

 

 

$

281

 

 

$

216

 

 

$

1,161

 

 

$

293

 

 

$

264

 

 

$

314

 

 

$

303

 

 

$

1,174

 

Foreign currency gains

   (losses)

 

165

 

 

 

331

 

 

 

(72

)

 

 

211

 

 

 

635

 

 

 

(646

)

 

 

(348

)

 

 

(81

)

 

 

(771

)

 

 

(1,846

)

Other non-operating

   income (expense)

 

20

 

 

 

(6

)

 

 

1

 

 

 

(11

)

 

 

4

 

 

 

(18

)

 

 

16

 

 

 

(26

)

 

 

(112

)

 

 

(140

)

Total other income (loss)

$

520

 

 

$

654

 

 

$

210

 

 

$

416

 

 

$

1,800

 

 

$

(371

)

 

$

(68

)

 

$

207

 

 

$

(580

)

 

$

(812

)

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

 

2016

 

 

2017

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

Capital expenditures

$

1,906

 

 

$

2,201

 

 

$

1,358

 

 

$

1,378

 

 

$

6,843

 

 

$

789

 

 

$

1,914

 

 

$

1,194

 

 

$

2,302

 

 

$

6,199

 

 

 


 

6.

Stock Repurchase Activity (in thousands):

 

2016

 

 

2017

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

Shares purchased under publicly-announced buy-back program

 

892

 

 

 

552

 

 

 

420

 

 

 

957

 

 

 

2,821

 

 

 

1,004

 

 

 

535

 

 

 

-

 

 

 

1,156

 

 

 

2,695

 

Shares withheld for taxes due upon vesting of restricted stock

 

163

 

 

 

-

 

 

 

3

 

 

 

1

 

 

 

167

 

 

 

131

 

 

 

1

 

 

 

2

 

 

 

1

 

 

 

135

 

Total shares purchased

 

1,055

 

 

 

552

 

 

 

423

 

 

 

958

 

 

 

2,988

 

 

 

1,135

 

 

 

536

 

 

 

2

 

 

 

1,157

 

 

 

2,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

$

-

 

 

$

49,953

 

 

$

124,905

 

Total cash paid for shares withheld for taxes due upon vesting of restricted stock

 

9,292

 

 

 

26

 

 

 

158

 

 

 

64

 

 

 

9,540

 

 

 

6,641

 

 

 

27

 

 

 

80

 

 

 

54

 

 

 

6,802

 

Total cash paid for shares repurchased

$

57,791

 

 

$

35,021

 

 

$

25,156

 

 

$

49,965

 

 

$

167,933

 

 

$

56,619

 

 

$

25,001

 

 

$

80

 

 

$

50,007

 

 

$

131,707

 

 

7.

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 twelve months ended December 31, 2016, as compared to December 31, 2017, would have been as follows:

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities, as stated

 

$

139,346

 

 

$

164,066

 

 

 

 

 

 

 

 

 

Add: excess tax benefit from equity-based compensation

 

 

5,214

 

 

 

-

 

 

 

 

 

 

 

 

 

Revised net cash provided by operating activities

 

$

144,560

 

 

$

164,066

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in financing activities, as stated

 

$

(162,701

)

 

$

(131,707

)

 

 

 

 

 

 

 

 

Less: excess tax benefit from equity-based compensation

 

 

(5,214

)

 

 

-

 

 

 

 

 

 

 

 

 

Revised net cash used in financing activities

 

$

(167,915

)

 

$

(131,707

)

 

 

 

 

 

 

 

 

 

 

 

 


 

8.

Due to the business transition to Cloud Subscriptions, we have revised our presentations of revenue and related cost line items in our consolidated statements of income. Certain line items in prior period financial statements have been reclassified to conform to the current period presentation in the consolidated statements of income. These reclassifications include: all revenue line items; cost of license; cost of cloud subscriptions, maintenance and services; and cost of hardware. Such reclassifications did not affect total revenues, operating income or net income. The following table reflects the comparison between the former and new presentation (in thousands):

 

 

2016

 

 

2017

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Former Presentation:

 

Software license

$

20,607

 

 

$

20,631

 

 

$

21,633

 

 

$

22,125

 

 

$

84,996

 

 

$

22,773

 

 

$

22,442

 

 

$

18,794

 

 

$

17,900

 

 

$

81,909

 

Services

 

116,263

 

 

 

119,833

 

 

 

119,267

 

 

 

111,923

 

 

 

467,286

 

 

 

108,833

 

 

 

116,828

 

 

 

115,555

 

 

 

110,394

 

 

 

451,610

 

Hardware and other

 

12,990

 

 

 

14,428

 

 

 

11,313

 

 

 

13,544

 

 

 

52,275

 

 

 

11,883

 

 

 

14,871

 

 

 

18,534

 

 

 

15,792

 

 

 

61,080

 

 

$

149,860

 

 

$

154,892

 

 

$

152,213

 

 

$

147,592

 

 

$

604,557

 

 

$

143,489

 

 

$

154,141

 

 

$

152,883

 

 

$

144,086

 

 

$

594,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of license

$

3,152

 

 

$

2,283

 

 

$

2,966

 

 

$

2,419

 

 

$

10,820

 

 

$

2,240

 

 

$

2,355

 

 

$

2,830

 

 

$

3,169

 

 

$

10,594

 

Cost of services

 

51,904

 

 

 

48,393

 

 

 

49,436

 

 

 

47,742

 

 

 

197,475

 

 

 

49,743

 

 

 

47,751

 

 

 

44,750

 

 

 

43,053

 

 

 

185,297

 

Cost of hardware and other

 

9,757

 

 

 

11,841

 

 

 

9,276

 

 

 

10,710

 

 

 

41,584

 

 

 

9,638

 

 

 

12,207

 

 

 

15,492

 

 

 

12,505

 

 

 

49,842

 

 

$

64,813

 

 

$

62,517

 

 

$

61,678

 

 

$

60,871

 

 

$

249,879

 

 

$

61,621

 

 

$

62,313

 

 

$

63,072

 

 

$

58,727

 

 

$

245,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Presentation:

 

Software license

$

19,617

 

 

$

18,882

 

 

$

20,012

 

 

$

20,702

 

 

$

79,213

 

 

$

21,277

 

 

$

20,064

 

 

$

16,260

 

 

$

14,712

 

 

$

72,313

 

Cloud subscriptions (a)

 

990

 

 

 

1,749

 

 

 

1,621

 

 

 

1,423

 

 

 

5,783

 

 

 

1,496

 

 

 

2,378

 

 

 

2,534

 

 

 

3,188

 

 

 

9,596

 

Maintenance

 

31,757

 

 

 

32,841

 

 

 

34,424

 

 

 

34,826

 

 

 

133,848

 

 

 

33,376

 

 

 

35,959

 

 

 

36,338

 

 

 

37,325

 

 

 

142,998

 

Services

 

88,735

 

 

 

91,866

 

 

 

89,613

 

 

 

81,571

 

 

 

351,785

 

 

 

79,781

 

 

 

85,327

 

 

 

84,211

 

 

 

77,183

 

 

 

326,502

 

Hardware

 

8,761

 

 

 

9,554

 

 

 

6,543

 

 

 

9,070

 

 

 

33,928

 

 

 

7,559

 

 

 

10,413

 

 

 

13,540

 

 

 

11,678

 

 

 

43,190

 

 

$

149,860

 

 

$

154,892

 

 

$

152,213

 

 

$

147,592

 

 

$

604,557

 

 

$

143,489

 

 

$

154,141

 

 

$

152,883

 

 

$

144,086

 

 

$

594,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of license

$

2,322

 

 

$

1,361

 

 

$

1,706

 

 

$

1,429

 

 

$

6,818

 

 

$

1,352

 

 

$

1,438

 

 

$

1,316

 

 

$

1,377

 

 

$

5,483

 

Cost of cloud subscriptions, maintenance and services (b)

 

56,862

 

 

 

54,053

 

 

 

55,346

 

 

 

53,374

 

 

 

219,635

 

 

 

54,899

 

 

 

53,109

 

 

 

51,103

 

 

 

48,934

 

 

 

208,045

 

Cost of hardware

 

5,629

 

 

 

7,103

 

 

 

4,626

 

 

 

6,068

 

 

 

23,426

 

 

 

5,370

 

 

 

7,766

 

 

 

10,653

 

 

 

8,416

 

 

 

32,205

 

 

$

64,813

 

 

$

62,517

 

 

$

61,678

 

 

$

60,871

 

 

$

249,879

 

 

$

61,621

 

 

$

62,313

 

 

$

63,072

 

 

$

58,727

 

 

$

245,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Selected GAAP to Non-GAAP Measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2017

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Former Presentation:

 

Cost of services

$

51,904

 

 

$

48,393

 

 

$

49,436

 

 

$

47,742

 

 

$

197,475

 

 

$

49,743

 

 

$

47,751

 

 

$

44,750

 

 

$

43,053

 

 

$

185,297

 

Equity-based compensation (c)

 

(1,279

)

 

 

(868

)

 

 

(828

)

 

 

(819

)

 

 

(3,794

)

 

 

(1,141

)

 

 

(580

)

 

 

(875

)

 

 

(1,398

)

 

 

(3,994

)

Adjusted Cost of services

$

50,625

 

 

$

47,525

 

 

$

48,608

 

 

$

46,923

 

 

$

193,681

 

 

$

48,602

 

 

$

47,171

 

 

$

43,875

 

 

$

41,655

 

 

$

181,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Presentation:

 

Cost of cloud subscriptions, maintenance and services (b)

$

56,862

 

 

$

54,053

 

 

$

55,346

 

 

$

53,374

 

 

$

219,635

 

 

$

54,899

 

 

$

53,109

 

 

$

51,103

 

 

$

48,934

 

 

$

208,045

 

Equity-based compensation (c)

 

(1,279

)

 

 

(868

)

 

 

(828

)

 

 

(819

)

 

 

(3,794

)

 

 

(1,141

)

 

 

(580

)

 

 

(875

)

 

 

(1,398

)

 

 

(3,994

)

Adjusted Cost of cloud subscriptions, maintenance and services

$

55,583

 

 

$

53,185

 

 

$

54,518

 

 

$

52,555

 

 

$

215,841

 

 

$

53,758

 

 

$

52,529

 

 

$

50,228

 

 

$

47,536

 

 

$

204,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Cloud subscriptions includes software as a service (“SaaS”) and arrangements which provide customers with the right to use our software within a cloud-based environment provided by and managed by us where the customer does not have the right to take possession of the software without significant penalties.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Cost of cloud subscriptions, maintenance and services consists primarily of salaries and other personnel-related expenses of employees dedicated to cloud subscriptions; maintenance services; and professional and technical services as well as hosting fees.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c) Adjusted result exclude all equity-based compensation, to facilitate comparison with our competitors and peers and for the other reasons explained in our Current Report on Form 8-K filed with the SEC on the date hereof.

 

 

 

 


 

9.

We adopted the new revenue recognition standard, FASB ASC Topic 606, Revenue from Contracts with Customers, in the first quarter of 2018.  The new standard provides accounting guidance for all revenue arising from contracts with customers and affects substantially all entities. We adopted the standard using the modified retrospective method with the cumulative effect of initially adopting the standard recorded as an adjustment to retained earnings as of January 1, 2018. Historical hardware sales prior to the adoption of ASC606 were recorded on a gross basis, as we were the principal in the transaction in accordance with ASC 605-45.  Under the new standard, we are an agent in the transaction as we do not physically control the hardware which we sell, accordingly, we recognize our hardware revenue net of related cost which reduces both hardware revenue and cost of sales as compared to our accounting prior to 2018. We recognize and present our hardware revenue net of related cost under the new standard prospectively. For comparison purposes only, had we implemented ASC 606 using the full retrospective method, we would have presented hardware revenue net of expense in our 2016 and 2017 quarterly financial results below:

 

 

 

2016

 

 

2017

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

1st Qtr

 

 

2nd Qtr

 

 

3rd Qtr

 

 

4th Qtr

 

 

Full Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Presentation of Hardware Revenue - Pre ASC 606 adoption:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hardware Revenue

$

8,761

 

 

$

9,554

 

 

$

6,543

 

 

$

9,070

 

 

$

33,928

 

 

$

7,559

 

 

$

10,413

 

 

$

13,540

 

 

$

11,678

 

 

$

43,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Hardware

 

(5,629

)

 

 

(7,103

)

 

 

(4,626

)

 

 

(6,068

)

 

 

(23,426

)

 

 

(5,370

)

 

 

(7,766

)

 

 

(10,653

)

 

 

(8,416

)

 

 

(32,205

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hardware Revenue, net

$

3,132

 

 

$

2,451

 

 

$

1,917

 

 

$

3,002

 

 

$

10,502

 

 

$

2,189

 

 

$

2,647

 

 

$

2,887

 

 

$

3,262

 

 

$

10,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proforma Presentation of Hardware Revenue - Post ASC 606 Using Full Retrospective Method:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hardware Revenue

$

3,132

 

 

$

2,451

 

 

$

1,917

 

 

$

3,002

 

 

$

10,502

 

 

$

2,189

 

 

$

2,647

 

 

$

2,887

 

 

$

3,262

 

 

$

10,985