UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
| x | Quarterly report pursuant to Section 13 or 15(d) of the Securities | |
| Exchange Act of 1934 |
| For the Quarterly Period Ended February 28, 2003 |
OR
| o | Transition report pursuant to Section 13 or 15(d) of the Securities | |
| Exchange Act of 1934 |
Commission File Number: 0-19417
PROGRESS SOFTWARE CORPORATION
| MASSACHUSETTS (State or other jurisdiction of incorporation or organization) |
04-2746201 (I.R.S. Employer Identification No.) |
14 Oak Park
Bedford, Massachusetts 01730
(Address of principal executive offices)
Telephone Number: (781) 280-4000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes [X] No [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act): Yes [X] No [ ]
As of April 9, 2003, there were 33,641,000 shares of the Registrants Common Stock, $.01 par value per share, outstanding.
PROGRESS SOFTWARE CORPORATION
FORM 10-Q
FOR THE THREE MONTHS ENDED February 28, 2003
INDEX
| PART I | FINANCIAL INFORMATION | |||
| Item 1. | Consolidated Financial Statements | 3 | ||
| Condensed Consolidated Balance Sheets as of February 28, 2003 and November 30, 2002 | 3 | |||
| Condensed Consolidated Statements of Operations for the three months ended February 28, 2003 and 2002 | 4 | |||
| Condensed Consolidated Statements of Cash Flows for the three months ended February 28, 2003 and 2002 | 5 | |||
| Notes to Condensed Consolidated Financial Statements | 6 | |||
| Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 10 | ||
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 18 | ||
| Item 4. | Controls and Procedures | 19 | ||
| PART II | OTHER INFORMATION | |||
| Item 6. | Exhibits and Reports on Form 8-K | 20 | ||
| Signatures | 21 | |||
| Certifications | 22 |
2
PART 1. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements
Condensed Consolidated Balance Sheets (unaudited)
(In thousands)
| February 28, | November 30, | ||||||||||
| 2003 | 2002 | ||||||||||
Assets |
|||||||||||
Current assets: |
|||||||||||
Cash and equivalents |
$ | 109,697 | $ | 117,425 | |||||||
Short-term investments |
59,072 | 59,768 | |||||||||
Accounts receivable, net |
51,270 | 48,676 | |||||||||
Other current assets |
11,993 | 10,102 | |||||||||
Deferred income taxes |
8,652 | 8,857 | |||||||||
Total current assets |
240,684 | 244,828 | |||||||||
Property and equipment, net |
35,312 | 34,045 | |||||||||
Intangible assets, net |
8,973 | 887 | |||||||||
Goodwill |
16,755 | 4,013 | |||||||||
Other assets |
15,795 | 6,393 | |||||||||
Total |
$ | 317,519 | $ | 290,166 | |||||||
Liabilities and Shareholders Equity |
|||||||||||
Current liabilities: |
|||||||||||
Accounts payable |
$ | 10,381 | $ | 9,717 | |||||||
Accrued compensation and related taxes |
18,285 | 21,788 | |||||||||
Income taxes payable |
4,053 | 6,785 | |||||||||
Other accrued liabilities |
23,938 | 12,509 | |||||||||
Deferred revenue |
83,550 | 66,404 | |||||||||
Total current liabilities |
140,207 | 117,203 | |||||||||
Commitments and contingent liabilities |
|||||||||||
Shareholders equity: |
|||||||||||
Common stock and additional paid-in capital;
authorized, 100,000 shares; issued and outstanding,
33,418 in 2003 and 33,401 shares in 2002 |
28,024 | 27,743 | |||||||||
Retained earnings, including accumulated other
comprehensive loss of $1,596 in 2003 and $2,256 in 2002 |
149,288 | 145,220 | |||||||||
Total shareholders equity |
177,312 | 172,963 | |||||||||
Total |
$ | 317,519 | $ | 290,166 | |||||||
See notes to condensed consolidated financial statements.
3
Condensed Consolidated Statements of Operations (unaudited)
(In thousands, except per share data)
| Three Months Ended Feb 28, | ||||||||||
| 2003 | 2002 | |||||||||
Revenue: |
||||||||||
Software licenses |
$ | 25,454 | $ | 22,477 | ||||||
Maintenance and services |
46,368 | 42,001 | ||||||||
Total revenue |
71,822 | 64,478 | ||||||||
Costs and expenses: |
||||||||||
Cost of software licenses |
2,326 | 2,882 | ||||||||
Cost of maintenance and services |
13,117 | 14,245 | ||||||||
Sales and marketing |
29,290 | 25,979 | ||||||||
Product development |
12,487 | 10,718 | ||||||||
General and administrative |
9,140 | 7,387 | ||||||||
In-process research and development |
200 | | ||||||||
Total costs and expenses |
66,560 | 61,211 | ||||||||
Income from operations |
5,262 | 3,267 | ||||||||
Other income (expense): |
||||||||||
Interest income and other |
911 | 1,080 | ||||||||
Foreign currency losses |
(119 | ) | (831 | ) | ||||||
Total other income, net |
792 | 249 | ||||||||
Income before provision for income taxes |
6,054 | 3,516 | ||||||||
Provision for income taxes |
1,816 | 1,055 | ||||||||
Net income |
$ | 4,238 | $ | 2,461 | ||||||
Earnings per share: |
||||||||||
Basic |
$0.13 | $0.07 | ||||||||
Diluted |
$0.12 | $0.06 | ||||||||
Weighted average shares outstanding: |
||||||||||
Basic |
33,411 | 35,717 | ||||||||
Diluted |
35,576 | 39,400 | ||||||||
See notes to condensed consolidated financial statements.
4
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
| Three Months Ended Feb 28, | ||||||||||||
| 2003 | 2002 | |||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ | 4,238 | $ | 2,461 | ||||||||
Adjustments to reconcile net income to net cash
provided by operating activities: |
||||||||||||
Depreciation and amortization |
2,667 | 2,719 | ||||||||||
In-process research and development |
200 | | ||||||||||
Deferred income taxes and other |
267 | (122 | ) | |||||||||
Changes in operating assets and liabilities: |
||||||||||||
Accounts receivable |
4,055 | 5,897 | ||||||||||
Other current assets |
913 | 851 | ||||||||||
Accounts payable and accrued expenses |
(2,001 | ) | (6,414 | ) | ||||||||
Income taxes payable |
(2,551 | ) | (534 | ) | ||||||||
Deferred revenue |
10,176 | 5,083 | ||||||||||
Net cash provided by operating activities |
17,964 | 9,941 | ||||||||||
Cash flows from investing activities: |
||||||||||||
Purchases of investments available for sale |
(2,756 | ) | (5,155 | ) | ||||||||
Maturities of investments available for sale |
3,582 | 6,612 | ||||||||||
Purchases of property and equipment |
(1,066 | ) | (1,099 | ) | ||||||||
Acquisitions, net of cash acquired |
(25,164 | ) | | |||||||||
Decrease
(increase) in other non-current assets |
(569 | ) | 254 | |||||||||
Net cash provided by (used for) investing activities |
(25,973 | ) | 612 | |||||||||
Cash flows from financing activities: |
||||||||||||
Proceeds from issuance of common stock |
2,633 | 2,351 | ||||||||||
Repurchase of common stock |
(3,331 | ) | (3,528 | ) | ||||||||
Net cash used for financing activities |
(698 | ) | (1,177 | ) | ||||||||
Effect of exchange rate changes on cash |
979 | (275 | ) | |||||||||
Net increase (decrease) in cash and equivalents |
(7,728 | ) | 9,101 | |||||||||
Cash and equivalents, beginning of period |
117,425 | 108,337 | ||||||||||
Cash and equivalents, end of period |
$ | 109,697 | $ | 117,438 | ||||||||
See notes to condensed consolidated financial statements.
5
Notes to Condensed Consolidated Financial Statements (unaudited)
Note 1: Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared by Progress Software Corporation (the Company) pursuant to the rules and regulations of the Securities and Exchange Commission regarding interim financial reporting. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements and should be read in conjunction with the audited financial statements included in the Companys Annual Report on Form 10-K for the fiscal year ended November 30, 2002.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements have been prepared on the same basis as the audited financial statements, and include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results of the interim periods presented. The operating results for the interim periods presented are not necessarily indicative of the results expected for the full fiscal year.
Note 2: Revenue Recognition
Revenue is recognized when earned. Software license revenue is recognized upon shipment of the product provided that the license fee is fixed and determinable, persuasive evidence of an arrangement exists and collection is probable. The Company does not license its software with a right of return and generally does not license its software with conditions of acceptance. If an arrangement does contain conditions of acceptance, recognition of the revenue is deferred until the acceptance criteria are met or the period of acceptance has passed. The Company generally recognizes revenue for products sold through indirect channels, including independent software vendors, original equipment manufacturers (OEMs) and distributors, when the indirect channel partner places an order identifying the end user or reports the number of reproduced copies of the licensed software. Under certain circumstances, nonrefundable license fees from indirect channel partners, primarily OEMs, are recognized upon shipment of the product master provided that the remaining criteria are met.
Software licenses are generally sold with annual maintenance contracts and, in some cases, also with consulting services. For the undelivered elements, vendor-specific objective evidence (VSOE) of fair value is determined to be the price charged when the undelivered element is sold separately. VSOE for maintenance sold in connection with a software license is determined based on the amount that will be separately charged for the maintenance renewal period. VSOE for consulting services is determined by reference to the amount charged for similar engagements when a software license sale is not involved.
Revenue from software licenses sold together with maintenance and/or consulting services is generally recognized upon shipment using the residual method, provided that the above criteria have been met. If payment of the software license fees is dependent upon the performance of consulting services or the consulting services are essential to the functionality of the licensed software, then both the software license and consulting fees are recognized under the percentage-of-completion method of contract accounting.
Maintenance revenue is deferred and recognized ratably over the term of the applicable agreement. Revenue from services, primarily consulting and customer education, is generally recognized as the related services are performed.
Note 3: Income Taxes
The Company provides for income taxes at the end of each interim period based on the estimated effective tax rate for the full fiscal year. Cumulative adjustments to the tax provision are recorded in the interim period in which a change in the estimated annual effective rate is determined.
6
Note 4: Earnings Per Share
Basic earnings per share is calculated using the weighted average number of common shares outstanding. Diluted earnings per share is computed on the basis of the weighted average number of common shares outstanding plus the effect of outstanding stock options using the treasury stock method. The following table sets forth the calculation of basic and diluted earnings per share on an interim basis:
(In thousands, except per share data)
| Three Months Ended February 28, | 2003 | 2002 | ||||||
Net income |
$ | 4,238 | $ | 2,461 | ||||
Weighted average shares outstanding |
33,411 | 35,717 | ||||||
Dilutive impact from outstanding stock options |
2,165 | 3,683 | ||||||
Diluted weighted average shares outstanding |
35,576 | 39,400 | ||||||
Basic earnings per share |
$0.13 | $0.07 | ||||||
Diluted earnings per share |
$0.12 | $0.06 | ||||||
Approximately 771,000 and 720,000 outstanding stock options were excluded from the calculations of diluted earnings per share in the three months ended February 28, 2003 and 2002, respectively, because these options were anti-dilutive. However, these options could be dilutive in the future.
Note 5: Comprehensive Income
Comprehensive income includes foreign currency translation gains and losses, net of tax, and unrealized gains and losses on investments, net of tax, that have been excluded from net income and reflected instead in shareholders equity. The following table sets forth the calculation of comprehensive income on an interim basis:
(In thousands)
| Three Months Ended February 28, | 2003 | 2002 | |||||||
Net income |
$ | 4,238 | $ | 2,461 | |||||
Foreign currency translation adjustments |
529 | (202 | ) | ||||||
Unrealized holding gains on investments |
130 | 15 | |||||||
Total comprehensive income |
$ | 4,897 | $ | 2,274 | |||||
Note 6: Segment Information
The Company conducts business through three principal operating units and a supporting research and business development unit. The first operating unit conducts business as the Progress Company and provides the OpenEdge platform, a set of development and deployment technologies, which includes the Progress RDBMS. The second operating unit, Sonic Software, is a provider of standards-based integration products and services. The third operating unit, PeerDirect, provides replication technology for distributed computing. PSC Labs has responsibility for research and new business development activities.
Segment information is presented in accordance with SFAS No. 131, Disclosures About Segments of an Enterprise and Related Information. This standard is based on a management approach, which requires segmentation based upon the Companys internal organization and disclosure of revenue and operating income based upon internal accounting methods.
Based upon the aggregation criteria for segment reporting, the Company has two reportable segments: E-Business Application Development & Deployment, which primarily includes the Progress Company, PeerDirect and PSC Labs, and E-Business Integration, which includes Sonic Software and certain Sonic-related international sales and marketing functions within the Progress Company. The Company does not internally report its assets, capital expenditures, interest income or provision for income taxes by segment.
7
The following table sets forth the Companys revenue and income from operations from the Companys reportable segments on an interim basis:
(In thousands)
| E-Business | ||||||||||||||||
| Application | ||||||||||||||||
| Development & | E-Business | |||||||||||||||
| Three Months Ended Feb 28: | Deployment | Integration | Eliminations | Total | ||||||||||||
2003: |
||||||||||||||||
Revenue |
$ | 68,890 | $ | 3,864 | $ | (932 | ) | $ | 71,822 | |||||||
Income (loss) from operations |
$ | 12,235 | $ | (6,041 | ) | $ | (932 | ) | $ | 5,262 | ||||||
2002: |
||||||||||||||||
Revenue |
$ | 62,785 | $ | 2,194 | $ | (501 | ) | $ | 64,478 | |||||||
Income (loss) from operations |
$ | 8,437 | $ | (4,669 | ) | $ | (501 | ) | $ | 3,267 | ||||||
Amounts included under Eliminations represent intersegment sales. Total revenue from the Sonic product line, generated by both segments, was $4.6 million in the first three months of fiscal 2003 as compared to $2.9 million in the first three months of fiscal 2002.
Note 7: Acquisition of eXcelon Corporation
On December 19, 2002, the Company completed its acquisition of eXcelon Corporation (eXcelon), a provider of data management software. The acquisition was accounted for as a purchase, and accordingly, the results of operations of eXcelon are included in the Companys operating results from the date of acquisition. The acquisition was structured as a merger of a wholly owned subsidiary of the Company with and into eXcelon. Pursuant to the terms of the acquisition, each outstanding share of eXcelon common stock was converted into the right to receive $3.19 in cash, without interest. In addition, as a result of the acquisition, holders of outstanding options to purchase eXcelon common stock with an exercise price of less than $3.19 per share were entitled to receive a cash payment equal to the number of shares of eXcelon common stock subject to such option multiplied by the amount by which $3.19 exceeded the exercise price per share of such option. The aggregate purchase price of approximately $34.9 million included $10.2 million for facilities closures and employee severance and $0.7 million for direct transaction costs.
Acquired in-process research and development (IPR&D) of $0.2 million was expensed when the acquisition was consummated because the technological feasibility of several products under development at the time of the acquisition had not been achieved and no alternate future uses had been established. Research and development costs to bring the acquired products to technological feasibility are not expected to have a material impact on the Companys future results of operations or cash flows. The Company used an independent appraiser to calculate the amounts allocated to assets and liabilities acquired including intangible assets and IPR&D. The preliminary allocation of the purchase price as of February 28, 2003 was as follows:
(In thousands)
| Total | Life (in years) | |||||||
Assets and liabilities, including cash |
$ | 14,045 | ||||||
Intangible assets |
8,100 | 1 to 6 years | ||||||
Goodwill |
12,510 | |||||||
In-process research and development |
200 | |||||||
Total purchase price |
34,855 | |||||||
Less: cash acquired |
(9,391 | ) | ||||||
Less:
cash paid for 94 shares of eXcelon owned by PSC |
(300 | ) | ||||||
Net cash paid |
$ | 25,164 | ||||||
8
The following table sets forth supplemental pro forma financial information that assumes the acquisition was completed at the beginning of the earliest period presented. The information for the three months ended February 28, 2002 includes the historical results of the Company for the quarter ended February 28, 2002 and the historical results of eXcelon for the three month period ended December 31, 2001 due to different fiscal period ends. The pro forma results include estimates and assumptions regarding increased amortization of intangible assets related to the acquisition and decreased interest income related to cash paid for the acquisition purchase price, which the Company believes are reasonable. However, pro forma results are not necessarily indicative of the results that would have occurred if the acquisition had occurred on the date indicated, or that may result in the future.
(In thousands, except per share data)
| Three Months Ended February 28, | 2002 | |||
Pro forma revenue |
$ | 78,300 | ||
Pro forma net income (loss) |
$ | (57,017 | ) | |
Pro forma diluted earnings (loss) per share |
$ | (1.60 | ) | |
The net loss of eXcelon for three month period ended December 31, 2001 included an impairment charge of $54.4 million for goodwill from a previous acquisition.
Note 8: Recently Issued Accounting Pronouncements
In December 2002, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards (SFAS) No. 148, Accounting for Stock-Based Compensation Transition and Disclosure an amendment of FASB Statement No. 123 (SFAS 148). This statement amends SFAS No. 123, Accounting for Stock-based Compensation, (SFAS 123) to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, SFAS 148 amends the disclosure requirements of SFAS 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The disclosure requirements of SFAS No. 148 are effective for the Company in the second quarter of fiscal 2003.
9
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Cautionary Statements
The Private Securities Litigation Reform Act of 1995 contains certain safe harbor provisions regarding forward-looking statements. This Form 10-Q contains, and other information provided by the Company or statements made by its directors, officers or employees from time to time may contain, forward-looking statements and information, which involve risks and uncertainties. Actual future results may differ materially. Forward-looking statements include statements concerning plans, objectives, goals, strategies, expectations, intentions, projections, developments, future events, performance or products, underlying assumptions and other statements which are other than statements of historical facts. In some cases, forward-looking statements are identified by terminology such as may, will, should, expects, intends, plans, anticipates, estimates, believes, contemplates, predicts, projects, continue and other similar terminology or the negative of these terms. All such forward-looking statements, whether written or oral, are expressly qualified by the cautionary statements contained in this Form 10-Q, including those set forth below under the heading Factors That May Affect Future Results and any other cautionary statements which may accompany the forward-looking statements. Although the Company has sought to identify the most significant risks to its business, the Company cannot predict whether, or to what extent, any of such risks may be realized, nor can there be any assurance that the Company has identified all possible issues which the Company might face. The Company undertakes no obligation to update any forward-looking statements it makes.
Overview
The Company develops, markets and distributes software to simplify and accelerate the development, deployment, integration and management of business applications. The mission of the Company is to deliver software products and services that empower partners and customers to improve their development, deployment, integration and management of quality applications worldwide. The Companys products include development tools, databases, application servers, messaging servers, application management tools and integration products for distributed and Web-based applications as well as for client/server and host/terminal applications.
The Company has three principal operating units and a supporting research and business development unit. The first operating unit conducts business as the Progress Company and is a division of the Company. The other two operating units, Sonic Software Corporation and PeerDirect Corporation, seek to address the needs of emerging markets and operate as subsidiaries of the Company. PSC Labs, a division of the Company based in Cambridge, Massachusetts, focuses on new business development, research and strategic investments.
The Progress Company provides the OpenEdge platform, a set of development and deployment technologies, including the Progress