Attached files

file filename
8-K - 8-K - ADVENT SOFTWARE INC /DE/a14-23069_18k.htm
EX-99.2 - EX-99.2 - ADVENT SOFTWARE INC /DE/a14-23069_1ex99d2.htm

Exhibit 99.1

 

ADVENT SOFTWARE REPORTS THIRD QUARTER

2014 RESULTS

 

·                  GAAP Diluted EPS of $0.22, up 22%

·                  Non-GAAP Diluted EPS of $0.37, up 18%

·                  Operating Cash Flow of $28 Million, up 24%

 

SAN FRANCISCO — October 27, 2014 — 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, 2014.

 

“Advent posted another solid performance in the quarter, with excellent profitability and robust cash flow,” said Pete Hess, Chief Executive Officer of Advent. “We had great attendance at AdventConnect, our annual client conference, and clients and prospects responded enthusiastically to the many enhancements we showcased across our solution suite, as evidenced by our strong renewals and healthy bookings this quarter.”

 

THIRD QUARTER 2014 RESULTS

 

GAAP Results for Continuing Operations

 

Advent reported quarterly revenue of $99.0 million for the third quarter of 2014, compared to $96.8 million in the third quarter of 2013, a 2% increase.

 

Operating income for the third quarter of 2014 was $20.2 million, or 20.5% of revenue, compared to operating income of $17.4 million in the third quarter of 2013, a 17% increase.

 

Net income for the third quarter of 2014 was $12.0 million, compared to net income of $9.8 million in the third quarter of 2013. On a fully diluted basis, earnings per share for the third quarter of 2014 were $0.22 compared to $0.18 in the third quarter of 2013, a 22% increase.

 

Operating cash flow for the third quarter of 2014 was $28.3 million, compared with $22.8 million in the third quarter of 2013, a 24% increase.

 

Cash and cash equivalents totaled $37 million as of September 30, 2014, compared to $41 million as of June 30, 2014. Total outstanding debt as of September 30, 2014 was $255 million compared to $280 million as of June 30, 2014.

 

Deferred revenue as of September 30, 2014 was $184 million, compared to $183 million as of June 30, 2014.

 

During the quarter, Advent’s Board of Directors approved a quarterly dividend of $0.13 per share. The cash dividend payment was made on October 15, 2014 to shareholders of record of Advent’s common stock at the close of business on September 30, 2014.

 

Non-GAAP Results for Continuing Operations

 

Non-GAAP operating income for the third quarter of 2014 was $32.1 million, or 32.4% of revenue, an 11% increase compared to $29.0 million, or 30.0% of revenue, in the third quarter of 2013.

 

On a fully diluted basis, non-GAAP earnings per share were $0.37 for the third quarter of 2014 and represent an 18% increase from non-GAAP diluted net income per share of $0.31 in the third quarter of 2013.

 



 

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

 

HIGHLIGHTS

 

·                  Solid Third Quarter Bookings with Strong Renewals:  The Annual Contract Value (ACV) of our new contract bookings in the third quarter of 2014 will contribute $7.2 million in annual revenue once the contracts are fully implemented.  The initial renewal rate for the second quarter of 2014 was 95%. The renewal rate from the first quarter of 2014 increased by three points to 97% as additional cash was collected.

 

·                  Continued Client Success: New customers added in the third quarter include St. Denis J. Villere & Company, Ziegler Capital Management, LLC, Churchill Management Company, and Prince Street Capital Management, LLC, while Raymond James Investment Services Ltd and Somerset Capital Management Limited deepened their Advent relationships by buying additional products.

 

·                  AdventConnect 2014 Showcases Product Upgrades” Advent showcased enhancements across its product suite at AdventConnect including: new capabilities within Geneva® to address regulations like FATCA and AIFMD; improved CRM workflow, platform reporting enhancements, and Salesforce integration for APX; and in Black Diamond, Advent unveiled the new investor experience, along with upgrades to rebalancing and data mining functionality. The company also further strengthened Moxy® and Advent Rules Manager® with enhanced real-time pricing among many other new capabilities.

 

·                  Award-Winning Solutions & Company: Advent Portfolio Exchange® (APX) was awarded “Best Client Reporting System” at the Systems in the City Awards 2014 ceremony in London.

 

FINANCIAL GUIDANCE

 

Advent updates the following financial guidance for the fourth quarter and fiscal year 2014:

 

Guidance

 

Q4 2014

 

FY 2014

Total Revenue ($M)

 

$99 - $102

 

$395 - $398

GAAP Operating Margin

 

n/a

 

20.5% - 21.0%

Stock Compensation Expense (% of revenue)

 

n/a

 

8.0%

Amortization of Intangibles (% of revenue)

 

n/a

 

2.0%

Restructuring (% of revenue)

 

n/a

 

1.0%

Non-GAAP Operating Margin

 

n/a

 

31.5% - 32.0%

Operating Cash Flow ($M)

 

n/a

 

$105 - $115

Capital Expenditures ($M)

 

n/a

 

$8 - $11

Effective Tax Rate (GAAP)

 

n/a

 

35% - 40%

Effective Tax Rate (non-GAAP)

 

n/a

 

35%

 

INVESTOR CALL

 

Advent Software, Inc. will host its Q3 2014 quarterly earnings conference call at 5:00 p.m. Eastern time today. The Q3 2014 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 877-546-5020 and request conference ID # 79682130. Telephone replay will be available through midnight November 6, 2014. The replay number for domestic callers is 888-286-8010, and for international callers is 617-801-6888, with the conference ID of # 32551486. 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 4,300 firms in more than 50 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 (GAAP), please see the accompanying tables entitled “Reconciliation of Selected Continuing Operations’ GAAP Measures to Non-GAAP Measures” and “Reconciliation of Projected Continuing Operations’ GAAP Operating Income % to Non-GAAP Operating Income %”.

 

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 declare future dividends; 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 2013 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, the Advent logo, Advent Software, Geneva®, Advent Portfolio Exchange®, Moxy® and Advent Rules Manager® are registered trademarks, and Black Diamond is a mark, of Advent Software, Inc.  Any other company names or marks mentioned herein are those of their respective owners.

 

CONTACTS
Media Contact:
Kendall Reischl
Advent Software, Inc.
(415) 645-1771
kendall.reischl@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

 

 

 

2014

 

2013

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

36,692

 

$

33,828

 

Accounts receivable, net

 

55,280

 

58,717

 

Deferred taxes, current

 

24,897

 

24,898

 

Prepaid expenses and other

 

24,724

 

30,114

 

Current assets of discontinued operation

 

 

100

 

Total current assets

 

141,593

 

147,657

 

Property and equipment, net

 

28,502

 

31,698

 

Goodwill

 

205,178

 

207,818

 

Other intangibles, net

 

21,004

 

27,392

 

Deferred taxes, long-term

 

21,213

 

23,020

 

Other assets

 

14,055

 

17,372

 

Noncurrent assets of discontinued operation

 

1,337

 

1,337

 

 

 

 

 

 

 

Total assets

 

$

432,882

 

$

456,294

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

10,155

 

$

5,348

 

Dividends payable

 

6,712

 

 

Accrued liabilities

 

34,677

 

41,625

 

Deferred revenues

 

176,288

 

186,107

 

Current portion of long-term debt

 

20,000

 

20,000

 

Current liabilities of discontinued operation

 

632

 

600

 

Total current liabilities

 

248,464

 

253,680

 

Deferred revenues, long-term

 

7,250

 

7,809

 

Long-term income taxes payable

 

7,667

 

7,667

 

Long-term debt

 

235,000

 

285,000

 

Other long-term liabilities

 

8,447

 

11,171

 

Noncurrent liabilities of discontinued operation

 

2,324

 

2,782

 

 

 

 

 

 

 

Total liabilities

 

509,152

 

568,109

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

Common stock

 

516

 

513

 

Additional paid-in capital

 

58,394

 

42,533

 

Accumulated deficit

 

(142,765

)

(165,870

)

Accumulated other comprehensive income

 

7,585

 

11,009

 

Total stockholders’ deficit

 

(76,270

)

(111,815

)

 

 

 

 

 

 

Total liabilities and stockholders’ deficit

 

$

432,882

 

$

456,294

 

 



 

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

 

 

 

2014

 

2013

 

2014

 

2013

 

Net revenues:

 

 

 

 

 

 

 

 

 

Recurring revenues

 

$

90,689

 

$

88,116

 

$

272,352

 

$

260,862

 

Non-recurring revenues

 

8,293

 

8,651

 

23,804

 

24,518

 

 

 

 

 

 

 

 

 

 

 

Total net revenues

 

98,982

 

96,767

 

296,156

 

285,380

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (1):

 

 

 

 

 

 

 

 

 

Recurring revenues

 

20,088

 

17,782

 

59,304

 

52,173

 

Non-recurring revenues

 

8,106

 

11,501

 

23,675

 

31,088

 

Amortization of developed technology

 

1,690

 

2,508

 

5,178

 

7,405

 

 

 

 

 

 

 

 

 

 

 

Total cost of revenues

 

29,884

 

31,791

 

88,157

 

90,666

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

69,098

 

64,976

 

207,999

 

194,714

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (1):

 

 

 

 

 

 

 

 

 

Sales and marketing

 

17,658

 

18,546

 

55,687

 

58,967

 

Product development

 

16,962

 

17,369

 

51,805

 

52,254

 

General and administrative

 

10,846

 

10,894

 

32,115

 

43,895

 

Amortization of other intangibles

 

809

 

953

 

2,588

 

2,863

 

Recapitalization costs

 

 

 

 

6,041

 

Restructuring charges (benefit)

 

2,579

 

(157

)

4,494

 

2,959

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

48,854

 

47,605

 

146,689

 

166,979

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

20,244

 

17,371

 

61,310

 

27,735

 

Interest and other income (expense), net

 

(1,423

)

(2,977

)

(5,596

)

(4,610

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

18,821

 

14,394

 

55,714

 

23,125

 

Provision for income taxes

 

6,818

 

4,561

 

20,149

 

5,390

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

12,003

 

$

9,833

 

$

35,565

 

$

17,735

 

 

 

 

 

 

 

 

 

 

 

Discontinued operation:

 

 

 

 

 

 

 

 

 

Net (loss) income from discontinued operation (net of applicable taxes of $(14), $(16), $(38) and $45, respectively)

 

(20

)

(20

)

(57

)

68

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

11,983

 

$

9,813

 

$

35,508

 

$

17,803

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.23

 

$

0.19

 

$

0.69

 

$

0.35

 

Discontinued operation

 

(0.00

)

(0.00

)

(0.00

)

0.00

 

Total operations

 

$

0.23

 

$

0.19

 

$

0.69

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.22

 

$

0.18

 

$

0.66

 

$

0.33

 

Discontinued operation

 

(0.00

)

(0.00

)

(0.00

)

0.00

 

Total operations

 

$

0.22

 

$

0.18

 

$

0.66

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

51,579

 

51,576

 

51,464

 

51,241

 

Diluted

 

53,877

 

53,937

 

53,574

 

53,329

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

 

$

0.13

 

 

$

0.26

 

 

 


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

 

Cost of recurring revenues

 

$

793

 

$

853

 

$

2,469

 

$

2,647

 

Cost of non-recurring revenues

 

293

 

578

 

1,022

 

2,690

 

Total cost of revenues

 

1,086

 

1,431

 

3,491

 

5,337

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

2,461

 

2,874

 

7,757

 

10,920

 

Product development

 

2,005

 

2,083

 

5,853

 

6,941

 

General and administrative

 

1,707

 

2,003

 

5,470

 

17,399

 

Total operating expenses

 

6,173

 

6,960

 

19,080

 

35,260

 

 

 

 

 

 

 

 

 

 

 

Total stock-based employee compensation expense

 

$

7,259

 

$

8,391

 

$

22,571

 

$

40,597

 

 

(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

 

 

 

2014

 

2013

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

35,508

 

$

17,803

 

Adjustment to net income for discontinued operation net loss (income)

 

57

 

(68

)

Net income from continuing operations

 

35,565

 

17,735

 

 

 

 

 

 

 

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

 

 

 

 

 

Stock-based compensation

 

22,571

 

40,597

 

Excess tax benefit from stock-based compensation

 

(9,003

)

(4,220

)

Depreciation and amortization

 

16,138

 

18,903

 

Amortization of debt issuance costs

 

1,079

 

593

 

Loss on disposal of fixed assets

 

2,786

 

 

(Reduction of) provision for doubtful accounts

 

(6

)

290

 

Reduction of sales reserves

 

(538

)

(196

)

Deferred income taxes

 

10,370

 

6,281

 

Other

 

(500

)

(45

)

Effect of statement of operations adjustments

 

42,897

 

62,203

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

3,443

 

4,181

 

Prepaid and other assets

 

7,789

 

(860

)

Accounts payable

 

3,919

 

3,843

 

Accrued liabilities

 

(12,279

)

(9,801

)

Deferred revenues

 

(9,841

)

(10,210

)

Income taxes payable

 

84

 

(5,190

)

Effect of changes in operating assets and liabilities

 

(6,885

)

(18,037

)

 

 

 

 

 

 

Net cash provided by operating activities from continuing operations

 

71,577

 

61,901

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(6,845

)

(2,161

)

Capitalized software development costs

 

(1,427

)

(2,556

)

Change in restricted cash

 

(173

)

 

Purchases of marketable securities

 

 

(57,863

)

Sales and maturities of marketable securities

 

 

228,619

 

 

 

 

 

 

 

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

 

(8,445

)

166,039

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from common stock issued from exercises of stock options

 

3,171

 

18,382

 

Proceeds from common stock issued under the employee stock purchase plan

 

3,493

 

3,211

 

Excess tax benefits from stock-based compensation

 

9,003

 

4,220

 

Withholding taxes related to equity award net share settlement

 

(5,665

)

(8,043

)

Proceeds from debt

 

 

375,000

 

Repayment of debt

 

(50,000

)

(120,000

)

Payment of cash dividend

 

(6,693

)

(470,133

)

Repurchase of common stock

 

(12,878

)

(41,256

)

Debit issuance costs

 

 

(5,725

)

 

 

 

 

 

 

Net cash used in financing activities from continuing operations

 

(59,569

)

(244,344

)

 

 

 

 

 

 

Net cash transferred to discontinued operation

 

(383

)

(358

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(316

)

(75

)

 

 

 

 

 

 

Net change in cash and cash equivalents from continuing operations

 

2,864

 

(16,837

)

Cash and cash equivalents of continuing operations at beginning of period

 

33,828

 

58,217

 

 

 

 

 

 

 

Cash and cash equivalents of continuing operations at end of period

 

$

36,692

 

$

41,380

 

 

 

 

Nine Months Ended September 30

 

 

 

2014

 

2013

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Noncash investing activities:

 

 

 

 

 

Capital expenditures included in accounts payable

 

$

1,019

 

$

738

 

 

 

 

 

 

 

Cash flows from discontinued operation of MicroEdge, Inc.:

 

 

 

 

 

Net cash used in operating activities

 

$

(383

)

$

(358

)

Net cash transferred from continuing operations

 

383

 

358

 

 



 

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 and income 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

 

 

 

2014

 

2013

 

 

 

Amount

 

% of Net
Revenues

 

Amount

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

GAAP gross margin

 

$

69,098

 

69.8%

 

$

64,976

 

67.1%

 

Amortization of acquired intangibles

 

1,194

 

 

 

1,883

 

 

 

Stock-based compensation

 

1,087

 

 

 

1,431

 

 

 

Non-GAAP gross margin

 

$

71,379

 

72.1%

 

$

68,290

 

70.6%

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income

 

$

20,244

 

20.5%

 

$

17,371

 

18.0%

 

Amortization of acquired intangibles

 

2,002

 

 

 

2,836

 

 

 

Stock-based compensation

 

7,259

 

 

 

8,391

 

 

 

Restructuring charges (benefit)

 

2,579

 

 

 

(157

)

 

 

Transaction related fees

 

 

 

 

565

 

 

 

Non-GAAP operating income

 

$

32,084

 

32.4%

 

$

29,006

 

30.0%

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

12,003

 

 

 

$

9,833

 

 

 

Amortization of acquired intangibles

 

2,002

 

 

 

2,836

 

 

 

Stock-based compensation

 

7,259

 

 

 

8,391

 

 

 

Restructuring charges (benefit)

 

2,579

 

 

 

(157

)

 

 

Transaction related fees

 

 

 

 

565

 

 

 

Income tax adjustment (1)

 

(3,914

)

 

 

(4,549

)

 

 

Non-GAAP net income

 

$

19,929

 

 

 

$

16,919

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

12,003

 

 

 

$

9,833

 

 

 

Net interest

 

1,741

 

 

 

2,631

 

 

 

Provision for income taxes

 

6,818

 

 

 

4,561

 

 

 

Depreciation expense

 

2,825

 

 

 

2,771

 

 

 

Amortization expense

 

2,499

 

 

 

3,460

 

 

 

Stock-based compensation

 

7,259

 

 

 

8,391

 

 

 

Adjusted EBITDA

 

$

33,145

 

 

 

$

31,647

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share

 

 

 

 

 

 

 

 

 

GAAP

 

$

0.22

 

 

 

$

0.18

 

 

 

Non-GAAP

 

$

0.37

 

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute diluted net income per share

 

53,877

 

 

 

53,937

 

 

 

 


(1)         The estimated non-GAAP effective tax rate was 35% for the three months ended September 30, 2014 and 2013, 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 and expenses 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, 2014

 

 

 

Continuing Operations

 

 

 

Operating Income %

 

 

 

 

 

 

 

 

 

Projected GAAP

 

20.5

%

to

 

21.0

%

 

 

 

 

 

 

 

 

Projected stock-based compensation adjustment

 

 

 

8.0%

 

 

 

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

 

 

 

2.0%

 

 

 

Projected restructuring charge adjustment

 

 

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

Projected non-GAAP

 

31.5

%

to

 

32.0

%