Attached files

file filename
EX-99.2 - EX-99.2 - ADVENT SOFTWARE INC /DE/a13-22969_1ex99d2.htm
8-K - 8-K - ADVENT SOFTWARE INC /DE/a13-22969_18k.htm

Exhibit 99.1

 

Advent Software Reports Third Quarter 2013 Results

Company Achieves Record Quarterly Revenue of $97 Million

 

SAN FRANCISCO — October 28, 2013 — Advent Software, Inc. (NASDAQ: ADVS), a leading provider of software and services to the global investment management industry, announced today its financial results for the third quarter ended September 30, 2013.

 

“Advent delivered record revenues and solid profitability, demonstrating the value customers continue to place on our solutions,” said Pete Hess, Chief Executive Officer at Advent. “Third quarter highlights also included our successful annual client conference, AdventConnect, where we shared a well-received preview of our new cloud-based solution platform, which launches next year. It’s exciting to see the enthusiasm as we continue to sharpen our focus on our clients’ success.”

 

THIRD QUARTER 2013 RESULTS

 

GAAP Results for Continuing Operations

 

The Company reported quarterly revenue of $96.8 million for the third quarter of 2013, compared to $90.2 million in the third quarter of 2012, a 7% increase.

 

Operating income for the third quarter of 2013 was $17.4 million, or 18.0% of revenue, compared to $12.6 million or 14.0% of revenue for the third quarter of 2012.

 

Net income for the third quarter of 2013 was $9.8 million compared to $7.7 million in the third quarter of 2012.

 

On a fully diluted basis, earnings per share in the third quarter of 2013 were $0.18, compared to $0.15 in the third quarter of 2012.

 

Operating cash flow in the third quarter of 2013 was $22.8 million, compared with $25.3 million in the third quarter of 2012.

 

Cash, cash equivalents and marketable securities totaled $41 million as of September 30, 2013, compared to $404 million as of June 30, 2013. On July 9, 2013, the Company paid a one-time special cash dividend of $9 per share totaling approximately $470 million. The special dividend was financed with cash on hand and proceeds from Advent’s recently closed $425 million senior credit facility. Total outstanding debt as of September 30, 2013 was $350 million compared to $225 million as of June 30, 2013.

 

Deferred revenue as of September 30, 2013 was $173 million, compared to $174 million as of June 30, 2013.

 

Non-GAAP Results for Continuing Operations

 

Non-GAAP operating income for the third quarter of 2013 was $29.0 million, or 30.0% of revenue. This represents a 39% increase compared to $20.8 million, or 23.1% of revenue, in the third quarter of 2012.  On a fully diluted basis, non-GAAP earnings per share were $0.31 in the third quarter of 2013 and represent a 22% increase from non-GAAP diluted earnings per share of $0.26 in the third quarter of 2012.

 

The reconciliation between GAAP and non-GAAP financial measures is provided at the end of this press release.

 



 

THIRD QUARTER HIGHLIGHTS

 

·                  Continued Market Demand: Advent saw continued success across all of its client segments, from hedge funds and asset managers to family offices, fund administrators and the growing advisory market. The Company added new clients including: Crabel Capital Management, Seer Capital Management LP, Whitebox Advisors, Evercore Wealth Management, Cain, Watters & Associates, Essex Financial Services, Watermark Asset Management, Sparebanken Vest, Herald Investment Management, and CACEIS. Existing clients that expanded their relationship with Advent or migrated to a new Advent platform included: Vastardis Fund Services, Sentinel Investment, Weeden Prime Services, Swift Run Capital Management, Towneley Capital Management, Brown Advisory and BTIG.

 

·                  Client Conference Success: With over 1,000 attendees, AdventConnect 2013 was the Company’s largest client conference in its 30 year history. At the conference, Advent unveiled a number of new enhancements and product solutions including Geneva® 10.0, Tamale RMS® 7.0 and Advent DirectTM.

 

FINANCIAL GUIDANCE

 

Advent updates the following financial guidance for the fourth quarter and fiscal year 2013:

 

Guidance

 

Q4 2013

 

FY 2013

Total Revenue ($M)

 

$95 -$97

 

$380-$382

YoY Revenue Growth

 

3% - 5%

 

6%

GAAP Operating Margin

 

n/a

 

11.0% - 11.5%

Stock Compensation Expense (% of revenue)

 

n/a

 

13.0%

Amortization of Intangibles (% of revenue)

 

n/a

 

3.0%

Recapitalization Costs (% of revenue)

 

n/a

 

1.5%

Restructuring Charges (% of revenue)

 

n/a

 

1.0%

Non-GAAP Operating Margin

 

n/a

 

29.5% - 30.0%

Operating Cash Flow ($M)

 

n/a

 

$93 - $97

Capital Expenditures ($M)

 

n/a

 

$8 - $10

Effective Tax Rate (GAAP)

 

n/a

 

25% - 30%

Effective Tax Rate (non-GAAP)

 

n/a

 

35%

 

INVESTOR CALL

 

Advent Software, Inc. will host its Q3 2013 quarterly earnings conference call at 5:00 p.m. Eastern time today.  The Q3 2013 earnings presentation and trended disclosures file, which include highlights and detailed financial information, are currently available at http://investor.advent.com.  To participate via phone, please dial (877) 280-4962 and request conference ID #26629001.  Telephone replay will be available through midnight November 4, 2013.  The replay number for domestic callers is (888) 286-8010, and for international callers is (617) 801-6888, with the conference ID of #34661098.

 

The conference call will also be webcast live and then archived on http://investor.advent.com.

 

ABOUT ADVENT

 

Over the last 30 years of industry change, our core mission to help our clients focus on their unique strategies and deliver exceptional investor service has never wavered. With unparalleled precision and ahead of the curve solutions, we’ve helped over 4,400 firms in nearly 60 countries

 



 

- from established global institutions to small start-up practices — to grow their business and thrive.  Advent technology helps firms minimize risk, work together seamlessly, and discover new opportunities in a constantly evolving world. Together with our clients, we are shaping the future of investment management. For more information on Advent products visit http://www.advent.com.

 

ABOUT NON-GAAP FINANCIAL INFORMATION

 

This press release includes non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with Generally Accepted Accounting Principles in the United States of America (U.S. GAAP), please see the accompanying tables entitled “Reconciliation of Selected Continuing Operations’ GAAP Measures to Non-GAAP Measures.”

 

FORWARD-LOOKING STATEMENTS

 

The financial projections under Financial Guidance and any other forward-looking statements included in this presentation reflect management’s best judgment based on factors currently known and involve risks and uncertainties; our actual results may differ materially from those discussed here.  These risks and uncertainties include: potential fluctuations in new contract bookings, renewal rates, operating results and future growth rates; continued market acceptance of our products; the successful development, release and market acceptance of new products and product enhancements; uncertainties and fluctuations in the financial markets; the Company’s ability to satisfy contractual performance requirements and other risks detailed from time to time in our SEC reports including, but not limited to, our quarterly reports on Form 10-Q and our 2012 Annual Report on Form 10-K.  The Company disclaims any intention or obligation to publicly update or revise any forward-looking statements including any guidance, whether as a result of events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

Advent, Advent Software, Geneva and Tamale RMS are registered trademarks of, and the Advent logo is a mark of, Advent Software, Inc.  Any other company names or marks mentioned herein are those of their respective owners.

 

CONTACTS
Media Contact:
Amanda Diamondstein-Cieplinska
Advent Software, Inc.
(415) 645-1668
adiamond@advent.com

 

Investor Relations Contact:
Justin Ritchie
Advent Software, Inc.
(415) 645-1683
jritchie@advent.com

 



 

ADVENT SOFTWARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(GAAP, Unaudited)

 

 

 

September 30

 

December 31

 

 

 

2013

 

2012

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

41,380

 

$

58,217

 

Short-term marketable securities

 

 

111,192

 

Accounts receivable, net

 

56,597

 

61,069

 

Deferred taxes, current

 

18,934

 

18,934

 

Prepaid expenses and other

 

30,917

 

25,868

 

Current assets of discontinued operation

 

 

88

 

Total current assets

 

147,828

 

275,368

 

Property and equipment, net

 

31,602

 

37,269

 

Goodwill

 

206,956

 

206,932

 

Other intangibles, net

 

30,478

 

38,205

 

Long-term marketable securities

 

 

61,552

 

Deferred taxes, long-term

 

20,399

 

24,524

 

Other assets

 

16,024

 

12,994

 

Noncurrent assets of discontinued operation

 

1,609

 

1,609

 

 

 

 

 

 

 

Total assets

 

$

454,896

 

$

658,453

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

9,771

 

$

5,190

 

Accrued liabilities

 

35,713

 

37,096

 

Deferred revenues

 

165,152

 

174,388

 

Income taxes payable

 

 

5,593

 

Current portion of long-term debt

 

20,000

 

10,000

 

Current liabilities of discontinued operation

 

625

 

262

 

Total current liabilities

 

231,261

 

232,529

 

Deferred revenues, long-term

 

7,617

 

8,787

 

Long-term income taxes payable

 

5,335

 

5,335

 

Long-term debt

 

330,000

 

85,000

 

Other long-term liabilities

 

11,556

 

13,139

 

Noncurrent liabilities of discontinued operation

 

2,928

 

3,804

 

 

 

 

 

 

 

Total liabilities

 

588,697

 

348,594

 

 

 

 

 

 

 

Stockholders’ (deficit) equity:

 

 

 

 

 

Common stock

 

509

 

505

 

Additional paid-in capital

 

32,673

 

453,585

 

Accumulated deficit

 

(176,869

)

(154,261

)

Accumulated other comprehensive income

 

9,886

 

10,030

 

Total stockholders’ (deficit) equity

 

(133,801

)

309,859

 

 

 

 

 

 

 

Total liabilities and stockholders’ (deficit) equity

 

$

454,896

 

$

658,453

 

 



 

ADVENT SOFTWARE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(GAAP, Unaudited)

 

 

 

Three Months Ended September 30

 

Nine Months Ended September 30

 

 

 

2013

 

2012

 

2013

 

2012

 

Net revenues:

 

 

 

 

 

 

 

 

 

Recurring revenues

 

$

88,116

 

$

81,090

 

$

260,862

 

$

240,752

 

Non-recurring revenues

 

8,651

 

9,084

 

24,518

 

26,050

 

 

 

 

 

 

 

 

 

 

 

Total net revenues

 

96,767

 

90,174

 

285,380

 

266,802

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (1):

 

 

 

 

 

 

 

 

 

Recurring revenues

 

17,782

 

17,216

 

52,173

 

51,962

 

Non-recurring revenues

 

11,501

 

13,011

 

31,088

 

33,615

 

Amortization of developed technology

 

2,508

 

2,586

 

7,405

 

7,700

 

 

 

 

 

 

 

 

 

 

 

Total cost of revenues

 

31,791

 

32,813

 

90,666

 

93,277

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

64,976

 

57,361

 

194,714

 

173,525

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (1):

 

 

 

 

 

 

 

 

 

Sales and marketing

 

18,546

 

17,965

 

58,967

 

56,122

 

Product development

 

17,369

 

17,077

 

52,254

 

50,377

 

General and administrative

 

10,894

 

8,752

 

43,895

 

27,619

 

Amortization of other intangibles

 

953

 

955

 

2,863

 

2,867

 

Recapitalization costs

 

 

 

6,041

 

 

Restructuring (benefit) charges

 

(157

)

(17

)

2,959

 

53

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

47,605

 

44,732

 

166,979

 

137,038

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

17,371

 

12,629

 

27,735

 

36,487

 

Interest and other income (expense), net

 

(2,977

)

(130

)

(4,610

)

(1,105

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

14,394

 

12,499

 

23,125

 

35,382

 

Provision for income taxes

 

4,561

 

4,812

 

5,390

 

13,181

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

9,833

 

$

7,687

 

$

17,735

 

$

22,201

 

 

 

 

 

 

 

 

 

 

 

Discontinued operation:

 

 

 

 

 

 

 

 

 

Net (loss) income from discontinued operation (net of applicable taxes of $(16), $(13), $45 and $134, respectively)

 

(20

)

11

 

68

 

233

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,813

 

$

7,698

 

$

17,803

 

$

22,434

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share (2):

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.19

 

$

0.15

 

$

0.35

 

$

0.44

 

Discontinued operation

 

(0.00

)

0.00

 

0.00

 

0.00

 

Total operations

 

$

0.19

 

$

0.15

 

$

0.35

 

$

0.44

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share (2):

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.18

 

$

0.15

 

$

0.33

 

$

0.42

 

Discontinued operation

 

(0.00

)

0.00

 

0.00

 

0.00

 

Total operations

 

$

0.18

 

$

0.15

 

$

0.33

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used to compute net income (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

 

51,576

 

50,401

 

51,241

 

50,722

 

Diluted

 

53,937

 

52,248

 

53,329

 

52,764

 

 


(1) Includes stock-based employee compensation expense as follows:

 

Cost of recurring revenues

 

$

853

 

$

615

 

$

2,647

 

$

1,810

 

Cost of non-recurring revenues

 

578

 

331

 

2,690

 

926

 

Total cost of revenues

 

1,431

 

946

 

5,337

 

2,736

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

2,874

 

1,877

 

10,920

 

5,263

 

Product development

 

2,083

 

1,440

 

6,941

 

4,338

 

General and administrative

 

2,003

 

1,108

 

17,399

 

3,007

 

Total operating expenses

 

6,960

 

4,425

 

35,260

 

12,608

 

 

 

 

 

 

 

 

 

 

 

Total stock-based employee compensation expense

 

$

8,391

 

$

5,371

 

$

40,597

 

$

15,344

 

 

(2) Net income (loss) per share is based on actual calculated values and totals may not sum due to rounding.

 



 

ADVENT SOFTWARE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30

 

 

 

2013

 

2012

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

17,803

 

$

22,434

 

Adjustment to net income for discontinued operation net income

 

(68

)

(233

)

Net income from continuing operations

 

17,735

 

22,201

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities from continuing operations:

 

 

 

 

 

Stock-based compensation

 

40,597

 

15,344

 

Excess tax benefit from stock-based compensation

 

(4,220

)

(4,693

)

Depreciation and amortization

 

18,903

 

19,372

 

Amortization of debt issuance costs

 

593

 

285

 

Provision for doubtful accounts

 

290

 

209

 

(Reduction of) provision for sales reserves

 

(196

)

1,019

 

Deferred income taxes

 

6,281

 

4,043

 

Other

 

(45

)

(521

)

Effect of statement of operations adjustments

 

62,203

 

35,058

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

4,181

 

8,062

 

Prepaid and other assets

 

(860

)

4,137

 

Accounts payable

 

3,843

 

(2,066

)

Accrued liabilities

 

(9,801

)

(7,137

)

Deferred revenues

 

(10,210

)

(13,506

)

Income taxes payable

 

(5,190

)

7,024

 

Effect of changes in operating assets and liabilities

 

(18,037

)

(3,486

)

 

 

 

 

 

 

Net cash provided by operating activities from continuing operations

 

61,901

 

53,773

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Cash used in acquisition

 

 

(700

)

Purchases of property and equipment

 

(2,161

)

(5,383

)

Capitalized software development costs

 

(2,556

)

(1,942

)

Purchases of marketable securities

 

(57,863

)

(91,926

)

Sales and maturities of marketable securities

 

228,619

 

69,600

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities from continuing operations

 

166,039

 

(30,351

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from common stock issued from exercises of stock options

 

18,382

 

4,211

 

Proceeds from common stock issued under the employee stock purchase plan

 

3,211

 

3,448

 

Excess tax benefits from stock-based compensation

 

4,220

 

4,693

 

Withholding taxes related to equity award net share settlement

 

(8,043

)

(5,257

)

Proceeds from debt

 

375,000

 

 

Repayment of debt

 

(120,000

)

(3,750

)

Debt issuance costs

 

(5,725

)

 

Repurchase of common stock

 

(41,256

)

(41,275

)

Payment of cash dividend

 

(470,133

)

 

 

 

 

 

 

 

Net cash used in financing activities from continuing operations

 

(244,344

)

(37,930

)

 

 

 

 

 

 

Net cash transferred to discontinued operation

 

(358

)

(593

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(75

)

258

 

 

 

 

 

 

 

Net change in cash and cash equivalents from continuing operations

 

(16,837

)

(14,843

)

Cash and cash equivalents of continuing operations at beginning of period

 

58,217

 

65,525

 

 

 

 

 

 

 

Cash and cash equivalents of continuing operations at end of period

 

$

41,380

 

$

50,682

 

 

 

 

Nine Months Ended September 30

 

 

 

2013

 

2012

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Noncash investing activities:

 

 

 

 

 

Capital expenditures included in accounts payable

 

$

738

 

$

 

Cash flows from discontinued operation:

 

 

 

 

 

Net cash used in operating activities

 

$

(358

)

$

(593

)

Net cash provided by investing activities

 

 

 

Net cash transferred from continuing operations

 

358

 

593

 

Net change in cash and cash equivalents from discontinued operation

 

 

 

Cash and cash equivalents of discontinued operation at beginning of period

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents of discontinued operation at end of period

 

$

 

$

 

 

The cash flows from the discontinued operation, as presented in the condensed consolidated statement of cash flows, relate to the operations of MicroEdge, Inc.

 



 

ADVENT SOFTWARE, INC.

RECONCILIATION OF SELECTED CONTINUING OPERATIONS’ GAAP MEASURES TO NON-GAAP MEASURES

(In thousands, except per share data)

(Unaudited)

 

To supplement our condensed consolidated financial statements presented in accordance with generally accepted accounting principles in the United States of America (or GAAP), Advent uses non-GAAP measures of continuing operations’ gross margin, operating income, net income and net income per share, which are adjusted to exclude certain costs, expenses, income, gains and losses we believe appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Advent’s underlying operational results and trends and our marketplace performance. In addition, these non-GAAP results are among the information management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for results prepared in accordance with GAAP.

 

 

 

Three Months Ended September 30

 

 

 

2013

 

2012

 

 

 

Amount

 

% of Net 
Revenues

 

Amount

 

% of Net 
Revenues

 

 

 

 

 

 

 

 

 

 

 

GAAP gross margin

 

$

64,976

 

67.1

%

$

57,361

 

63.6

%

Amortization of acquired intangibles

 

1,883

 

 

 

1,894

 

 

 

Stock-based compensation

 

1,431

 

 

 

946

 

 

 

Non-GAAP gross margin

 

$

68,290

 

70.6

%

$

60,201

 

66.8

%

 

 

 

 

 

 

 

 

 

 

GAAP operating income

 

$

17,371

 

18.0

%

$

12,629

 

14.0

%

Amortization of acquired intangibles

 

2,836

 

 

 

2,849

 

 

 

Stock-based compensation

 

8,391

 

 

 

5,371

 

 

 

Restructuring benefit

 

(157

)

 

 

(17

)

 

 

Recapitalization costs

 

 

 

 

 

 

 

Transaction related fees

 

565

 

 

 

 

 

 

Non-GAAP operating income

 

$

29,006

 

30.0

%

$

20,832

 

23.1

%

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

9,833

 

 

 

$

7,687

 

 

 

Amortization of acquired intangibles

 

2,836

 

 

 

2,849

 

 

 

Stock-based compensation

 

8,391

 

 

 

5,371

 

 

 

Restructuring benefit

 

(157

)

 

 

(17

)

 

 

Recapitalization costs

 

 

 

 

 

 

 

Transaction related fees

 

565

 

 

 

 

 

 

Income tax adjustment (1)

 

(4,549

)

 

 

(2,434

)

 

 

Non-GAAP net income

 

$

16,919

 

 

 

$

13,456

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

9,833

 

 

 

$

7,687

 

 

 

Net interest

 

2,631

 

 

 

422

 

 

 

Provision for income taxes

 

4,561

 

 

 

4,812

 

 

 

Depreciation expense

 

2,771

 

 

 

2,980

 

 

 

Amortization expense

 

3,461

 

 

 

3,541

 

 

 

Stock-based compensation

 

8,391

 

 

 

5,371

 

 

 

Adjusted EBITDA

 

$

31,648

 

 

 

$

24,813

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share

 

 

 

 

 

 

 

 

 

GAAP

 

$

0.18

 

 

 

$

0.15

 

 

 

Non-GAAP

 

$

0.31

 

 

 

$

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute diluted net income per share

 

53,937

 

 

 

52,248

 

 

 

 


(1)         The estimated non-GAAP effective tax rate was 35% for the three months ended September 30, 2013 and 2012, respectively, and has been used to adjust the provision for income taxes for non-GAAP net income and non-GAAP diluted net income per share purposes.

 



 

ADVENT SOFTWARE, INC.

RECONCILIATION OF PROJECTED CONTINUING OPERATIONS’ GAAP OPERATING INCOME %

TO NON-GAAP OPERATING INCOME %

(Preliminary and unaudited)

 

Advent provides projections for the non-GAAP measure of its continuing operations’ operating income percentage. This non-GAAP measure excludes certain costs, expenses, gains and losses which we believe is appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. Adjustments to our projected continuing operations’ GAAP results are made with the intent of providing management and investors a more complete understanding of Advent’s underlying operational results and trends and our marketplace performance. In addition, these adjusted non-GAAP projections are among the information management uses as a basis for planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for results prepared in accordance with generally accepted accounting principles in the United States of America.

 

 

 

Twelve Months Ending December 31, 2013

 

 

 

Continuing Operations

 

 

 

Operating Income %

 

 

 

 

 

 

 

 

 

Projected GAAP

 

11.0%

 

to

 

11.5%

 

 

 

 

 

 

 

 

 

Projected stock-based compensation adjustment

 

 

 

13.0%

 

 

 

Projected amortization of acquired developed technology and other acquired intangible asset adjustment

 

 

 

3.0%

 

 

 

Projected recapitalization costs

 

 

 

1.5%

 

 

 

Projected restructuring charge adjustment

 

 

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

Projected non-GAAP

 

29.5%

 

to

 

30.0%