Verint® Systems Inc. (VRNT.PK) today
announced selected unaudited financial information for the years ended
January 31, 2006, 2007 and 2008 and preliminary selected unaudited
financial highlights for the years ended January 31, 2009 and 2010. As
previously disclosed, the Company is now substantially complete with its
Annual Report on Form 10-K for the years ended January 31, 2006, 2007
and 2008 (the “Comprehensive Form 10-K”) and plans to file it as soon as
possible after receiving certain necessary information from Comverse
Technology, Inc. (“Comverse”), its majority stockholder. The financial
information presented in this press release is unaudited and is subject
to adjustments. These adjustments could be significant. Please see the
Company’s Current Report on Form 8-K filed today with the SEC for
additional information.
Once Verint files its Comprehensive Form 10-K, Verint intends to hold a
conference call to discuss its results. Verint’s Annual Report on Form
10-K for the year ended January 31, 2009 and Verint’s Quarterly Reports
on Form 10-Q for the first three quarters of the year ended January 31,
2010 are in process and will also be filed as soon as possible following
filing of the Company’s Comprehensive Form 10-K. Verint also intends to
apply to re-list its shares of common stock on the NASDAQ Global Market.
Below are selected GAAP and non-GAAP unaudited financial information as
well as a discussion of Verint’s financial performance over the last
five years.
| (In thousands) | |
Selected GAAP Financial Information
| |
Preliminary GAAP Financial Highlights
| | |
For the Years Ended January 31,
| |
For the Years Ended January 31,
| | |
2006
| |
2007
| |
2008
| |
2009
| |
2010
| |
Revenue
| |
$
|
278,754
| |
$
|
368,778
| |
$
|
534,543
| |
$664,000
| |
$ 680,000 - $ 710,000
| | | | | | | | | | | | | | | | |
Gross Profit
| | |
144,143
| | |
177,507
| | |
304,501
| |
407,000
| |
440,000 - 469,000
| | Gross Margin | | | 51.7% | | | 48.1% | | | 57.0% | | 61.3% | | 64.7% - 66.1% | | | | | | | | | | | | | | | | |
Operating Income (Loss)
| | |
4,112
| | |
(47,139)
| | |
(114,607)
| |
(42,000) - (10,000)
| |
49,000 - 85,000
| | Operating Margin | | | 1.5% | | | (12.8)% | | | (21.4)% | | (6.3)% - (1.5)% | | 7.2% - 12.0% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selected Non-GAAP Financial Information
| |
Preliminary Non-GAAP Financial Highlights
| | |
For the Years Ended January 31,
| |
For the Years Ended January 31,
| | |
2006
| |
2007
| | |
2008
| |
2009
| |
2010
| |
Revenue
| |
$
|
278,754
| |
$
|
368,778
| |
$
|
571,797
| |
$670,000
| |
$ 680,000 - $ 710,000
| | | | | | | | | | | | | | | | |
Gross Profit
| | |
149,171
| | |
206,002
| | |
356,748
| |
427,000
| |
455,000 - 481,500
| | Gross Margin | | | 53.5% | | | 55.9% | | | 62.4% | | 63.7% | | 66.9% - 67.8% | | | | | | | | | | | | | | | | |
Operating Income
| | |
17,085
| | |
25,632
| | |
75,428
| |
116,000
| |
175,000 - 202,000
| | Operating Margin | | | 6.1% | | | 7.0% | | | 13.2% | | 17.3% | | 25.7% - 28.5% |
-
Non-GAAP revenue increased from approximately $279 million in the year
ended January 31, 2006 to a range of approximately $680 million to
approximately $710 million in the year ended January 31, 2010.
-
Non-GAAP gross margins increased from approximately 53.5% in the year
ended January 31, 2006 to a range of approximately 66.9% to
approximately 67.8% in the year ended January 31, 2010.
-
Non-GAAP operating margins increased from approximately 6.1% in the
year ended January 31, 2006 to a range of approximately 25.7% to
approximately 28.5% in the year ended January 31, 2010.
“We have significantly increased the scale of our business and are
pleased to share our results which we believe demonstrates our
leadership position in the actionable intelligence market,” said Dan
Bodner, CEO and President of Verint Systems Inc.
Years Ended January 31, 2006, 2007 and
2008 -
As previously disclosed, the Company is now substantially complete
with its Comprehensive Form 10-K covering these years and had expected
to file it last week. However, the Company is currently not in a
position to file its Comprehensive Form 10-K because of an unexpected
recent change in the allocation of the net operating loss
carryforwards (“NOLs”) it received from Comverse for the year ended
January 31, 2003 and earlier years (i.e. prior to Verint’s initial
public offering). To the extent that the Comverse NOLs would require
further modification, the portion allocated to Verint may also be
modified. Certain other changes at Comverse could also affect Verint.
Therefore, while Verint is substantially complete with its
Comprehensive 10-K, it will only be in a position to file after
receiving the necessary information from Comverse.
-
We are providing selected unaudited consolidated financial information
for the years ended January 31, 2006, 2007 and 2008. This financial
information is derived from our unaudited financial statements, and
subject to adjustments that could be significant.
Years Ended January 31, 2009 and 2010
Preliminary Financial Highlights -
We are providing preliminary financial highlights for the year ended
January 31, 2009. This financial information is derived from our
unaudited internal financial records and systems that are the basis
for our internal unaudited consolidated financial statements and
subject to adjustments that could be significant. We intend to file
our Annual Report on Form 10-K covering this period as soon as
possible following the filing of the Comprehensive Form 10-K.
-
We are providing preliminary financial highlights in the form of a
range for the year ended January 31, 2010 because our results for the
year are preliminary and unaudited and subject to adjustments that
could be significant. We intend to file our Quarterly Reports on Form
10-Q for the first three quarters of the year ended January 31, 2010
as soon as possible after filing the Annual Report on Form 10-K for
the year ended January 31, 2009 and intend to file a Form 10-K for the
year ending January 31, 2010 thereafter. Following is a discussion of
financial highlights for this period:
-
While the economic climate has been challenging this year and
order activity declined, our revenue forecast for the year ended
January 31, 2010 is up compared to the prior year as our results
were positively impacted from changes in our business practices
and the application of certain revenue recognition methodologies
as we worked towards the completion of our Comprehensive Form 10-K.
-
We expect non-GAAP operating margins of approximately 25.7% to
approximately 28.5% for the year ended January 31, 2010. However,
our operating margin benefited from the positive revenue impact
discussed above, as well as other factors, including certain
expense control initiatives, and therefore, we do not believe this
level is sustainable.
-
As of January 31, 2010, Verint had approximately $189 million of
cash and cash equivalents, restricted cash and bank time deposits
and approximately $621 million of bank debt.
Year Ending January 31, 2011 Preliminary
Outlook -
We are providing a preliminary outlook for the year ending January 31,
2011.
-
We are currently seeing early signs of economic improvement and
therefore expect improved order activity resulting in revenue of
approximately $700 million next year.
-
As discussed above, we do not believe the approximately 26% to
approximately 29% non-GAAP operating margin that we are
forecasting for the year ended January 31, 2010 is sustainable and
therefore we are targeting an approximate 20% non-GAAP operating
margin for the year ending January 31, 2011, which we believe is a
more appropriate level for a company of our scale.
Bodner continued, “Our success is built on a broad portfolio of
enterprise workforce optimization and security intelligence solutions.
Our unified suite of enterprise workforce optimization solutions enable
organizations to improve the performance of their customer service
operations, improve the customer experience, and enhance compliance by
leveraging unstructured information from customer interactions and other
customer-related data. Our security intelligence solutions enable
organizations to detect, investigate, and neutralize security threats by
distilling intelligence from a wide range of unstructured and structured
information sources.”
Doug Robinson, Verint CFO, added, “We continue to devote a significant
amount of effort and resources to complete our filings. We look forward
to holding a conference call to discuss our results once our
Comprehensive Form 10-K is filed.”
About Non-GAAP Financial Measures
This press release and the accompanying tables include 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 (“GAAP”), please see Tables 3
and 4 as well as "Supplemental Information About Non-GAAP Measures" at
the end of this press release. Because we do not predict special items
that might occur in the future, and our outlook is developed at a level
of detail different than that used to prepare GAAP financial measures,
we are not providing reconciliation to GAAP of our forward-looking
financial measures for the year ending January 31, 2011.
About Unaudited Preliminary Financial Information
This press release includes selected, unaudited financial information
for the years ended January 31, 2006, 2007, and 2008, certain
preliminary, unaudited financial highlights for the year ended January
31, 2009, and certain preliminary, unaudited ranges for the year ended
January 31, 2010. These preliminary results, highlights, and ranges are
subject to adjustments, which could be material, and do not present all
information necessary for an understanding of our financial performance.
We derived the selected financial information as of and for the years
ended January 31, 2006, 2007, and 2008 from our unaudited consolidated
financial statements. We derived the preliminary, unaudited financial
highlights for the year ended January 31, 2009 from our unaudited
internal financial records and systems that are the basis for our
internal unaudited consolidated financial statements for that period. We
derived the preliminary, unaudited ranges for the year ended January 31,
2010 from our internal unaudited financial records and systems.
We are substantially complete with preparing our consolidated financial
statements for the years ended January 31, 2006, 2007, and 2008, we are
preparing to complete our consolidated financial statements for the year
ended January 31, 2009, and we have now begun the closing process
necessary to prepare our consolidated financial statements for the year
ended January 31, 2010. Because we are still in the process of
completing our consolidated financial statements for the year ended
January 31, 2009 and are still in the process of closing our books for
the year ended January 31, 2010, information for these periods is by
their nature more preliminary and limited than the information available
to us for the years ended January 31, 2006, 2007, and 2008. Our
finalization of these consolidated financial statements, and the
completion of the related audits of these consolidated financial
statements, could result in changes to the consolidated financial
statements for these periods and such changes could be material. Careful
consideration should be paid to these qualifications and the risks set
forth in “Cautions About Forward-Looking Statements” below in evaluating
our financial performance for the years ended January 31, 2006, 2007,
2008, 2009, and 2010.
About Verint Systems Inc.
Verint® Systems Inc. is a global leader in Actionable Intelligence®
solutions and value-added services. Our solutions enable organizations
of all sizes to make timely and effective decisions to improve
enterprise performance and make the world a safer place. More than
10,000 organizations in over 150 countries ? including over 80% of the
Fortune 100 ? use Verint solutions to capture, distill, and analyze
complex and underused information sources, such as voice, video, and
unstructured text. Headquartered in Melville, New York, we support our
customers around the globe directly and with an extensive network of
selling and support partners. Visit us at our website www.verint.com.
Cautions About Forward-Looking Statements
This press release contains "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995,
including statements regarding expectations, predictions, views,
opportunities, plans, strategies, beliefs, and statements of similar
effect relating to Verint Systems Inc. These forward-looking statements
are not guarantees of future performance and they are based on
management's expectations that involve a number of risks and
uncertainties, any of which could cause actual results to differ
materially from those expressed in or implied by the forward-looking
statements. Some of the factors that could cause actual future results
or conditions to differ materially from current expectations include:
risks related to potential adjustments we may be required to make to our
preliminary, unaudited financial information, highlights and ranges
presented herein in connection with the completion of the consolidated
financial statements from which the financial information was derived,
and the related audit of these consolidated financial statements, which
could result in adjustments, some of which could be material; risks
associated with our formerly being a part of Comverse’s consolidated tax
group and our dependency on Comverse to provide us with certain
financial information and, including with respect to stock-based
compensation expense and NOLs, that we must receive in order to finalize
our consolidated financial statements; risks relating to the filing of
our SEC reports, including the occurrence of known contingencies or
unforeseen events that could delay our plan for completion of our
consolidated financial statements, management distraction, and
significant expense; risks that the delay in the filing of our
Comprehensive Form 10-K, Annual Report on Form 10-K for the year ended
January 31, 2009 and the Quarterly Reports on Form 10-Q for each
quarters ended April 30, July 31 and October 31, 2009 may cause us to be
delayed in the completion of, and timely filing of our Annual Report
for, the year ended January 31, 2010, which may cause us to not be in
compliance with the financial statement delivery requirements of our
credit facility and result in an event of default thereunder; risks
related to S&P’s announcement on January 29, 2010 that our credit rating
had been placed on CreditWatch Developing, or that S&P or Moody’s could
further downgrade our credit ratings; risk that the SEC could initiate
an administrative proceeding to revoke the registration of our common
stock under the Securities Exchange Act of 1934, as amended, because we
did not complete our Comprehensive Form 10-K, Annual Report on Form 10-K
for the year ended January 31, 2009 and the Quarterly Reports on Form
10-Q for each of the quarters ended April 30, July 31 and October 31,
2009 by January 29, 2010; risks associated with being a consolidated,
controlled subsidiary of Comverse, including risk of any future impact
on us resulting from Comverse’s special committee investigation and
restatement or related effects; uncertainty regarding the impact of
general economic conditions, particularly in information technology
spending, on our business; risk that our financial results will cause us
not to be compliant with the leverage ratio covenant under our credit
facility; risk that customers or partners delay or cancel orders or are
unable to honor contractual commitments due to liquidity issues,
challenges in their business, or otherwise; risk that we will experience
liquidity or working capital issues and related risk that financing
sources will be unavailable to us on reasonable terms or at all;
uncertainty regarding the future impact on our business of our internal
investigation, restatement, and extended filing delay, including
customer, partner, employee, and investor concern and potential customer
and partner transaction deferrals or losses; risks relating to the
remediation or inability to adequately remediate internal control
weaknesses and to the proper application of complex accounting rules and
pronouncements in order to produce accurate SEC reports on a timely
basis; risks relating to our implementation and maintenance of adequate
systems and internal controls for our current and future operations and
reporting needs; risk of possible future restatements if the special
processes being used to prepare the consolidated financial statements
related to the years for which financial information is contained herein
or the regular recurring processes that will be used to produce future
SEC reports are inadequate; risk associated with current or future
regulatory actions or private litigations relating to our internal
investigation, restatement, or delay in timely making required SEC
filings, including the risk that we may not have sufficient insurance to
cover potential liability in any future claims; risk that we will be
unable to re-list our common stock on a national securities exchange and
maintain such listing, thus impacting our ability to register securities
and raise capital; risks associated with Comverse controlling our board
of directors and a majority of our common stock (and therefore the
results of any significant stockholder vote); risks associated with
significant leverage resulting from our current debt position, including
risks that we may be limited in our ability to obtain additional debt
financing, that we may be required to dedicate a substantial portion of
our cash flow from operations to debt service, and that we may be more
vulnerable to economic downturns; risks due to aggressive competition in
all of our markets, including with respect to maintaining margins and
sufficient levels of investment in the business and with respect to
introducing quality products which achieve market acceptance; risks
created by continued consolidation of competitors or introduction of
large competitors in our markets with greater resources than us; risks
associated with significant foreign and international operations,
including exposure to fluctuations in exchange rates; risks associated
with complex and changing local and foreign regulatory environments,
including the risk that we may not be able to receive or retain certain
licenses or authorizations necessary to our business; risks associated
with our ability to recruit and retain qualified personnel in all
geographies in which we operate, including the risk that we may have
difficulty retaining or motivating employees with our common stock so
long as we remain delayed in the filing of our SEC reports; challenges
in accurately forecasting revenue and expenses because of shifts in
product mixes or timing of orders; risks associated with acquisitions
and related system integrations; risks relating to our ability to
improve our infrastructure to support growth; risks that our
intellectual property rights may not be adequate to protect our business
or that others may make claims on our intellectual property or claim
infringement on their intellectual property rights; risks associated
with a significant amount of our business coming from domestic and
foreign government customers; risk that we improperly handle sensitive
or confidential information or perception of such mishandling; risks
associated with dependence on a limited number of suppliers for certain
components of our products; risk that we are unable to maintain and
enhance relationships with key resellers, partners and systems
integrators; and risk that use of our NOLs or other tax benefits may be
restricted or eliminated in the future. We assume no obligation to
revise or update any forward-looking statement, except as otherwise
required by law.
VERINT, the VERINT logo, ACTIONABLE INTELLIGENCE, POWERING ACTIONABLE
INTELLIGENCE, WITNESS ACTIONABLE SOLUTIONS, STAR-GATE, RELIANT, VANTAGE,
X-TRACT, NEXTIVA, EDGEVR, ULTRA, AUDIOLOG, WITNESS, the WITNESS logo,
IMPACT 360, the IMPACT 360 logo, IMPROVE EVERYTHING, EQUALITY,
CONTACTSTORE, EYRETEL, BLUE PUMPKIN SOFTWARE, BLUE PUMPKIN, the BLUE
PUMPKIN logo, EXAMETRIC and the EXAMETRIC logo, CLICK2STAFF, STAFFSMART,
AMAE SOFTWARE and the AMAE logo are trademarks and registered trademarks
of Verint Systems Inc. Other trademarks mentioned are the property of
their respective owners.
|
Table 1
| |
Verint Systems Inc. and Subsidiaries
| |
Selected Unaudited GAAP Statement of Operations Information
| | (In thousands, except share and per share data) | | | | | | | | | | | | | | | | | | NOTE: The information presented below is unaudited and subject to
adjustments. These adjustments could be significant. | | | | | | | | | | | | | | | | | | | |
For the Years Ended January 31,
| |
For the Years Ended January 31,
| | | |
2006
| |
2007
| |
2008
| |
2009
| |
2010 (1)
| | | | | | | | | |
Preliminary
| |
Preliminary Range
| | | | | | | | | | | | | | | | | |
Revenue
| |
$
|
278,754
| |
$
|
368,778
| |
$
|
534,543
| |
$664,000
| |
$ 680,000 - $ 710,000
| | | | | | | | | | | | | | | | | |
Cost of revenue
| | |
134,611
| | |
191,271
| | |
230,042
| |
257,000
| |
240,000 - 241,000
| | | | | | | | | | | | | | | | | | Gross profit | | |
144,143
| | |
177,507
| | |
304,501
| |
407,000
| |
440,000 - 469,000
| | | | | | | | | | | | | | | | | |
Operating expenses
| | |
140,031
| | |
224,646
| | |
419,108
| |
449,000 - 417,000
| |
391,000 - 384,000
| | | | | | | | | | | | | | | | | |
Operating income (loss)
| | |
4,112
| | |
(47,139)
| | |
(114,607)
| |
(42,000) - (10,000)
| |
49,000 - 85,000
| | | | | | | | | | | | | | | | | |
Other income (expense), net
| | |
7,995
| | |
7,796
| | |
(55,347)
| | | | | | | | | | | | | | | | | | | | | | | | | | Income (loss) before income taxes and noncontrolling interest | | |
12,107
| | |
(39,343)
| | |
(169,954)
| | | | | | | | | |
Provision for income taxes (2)
| | |
9,625
| | |
141
| | |
27,333
| | | | | | | | | | |
Noncontrolling interest in net income of joint venture
| | |
818
| | |
921
| | |
1,064
| | | | | | | | | | Net income (loss) | | |
1,664
| | |
(40,405)
| | |
(198,351)
| | | | | | | | | | Dividends on preferred stock | | |
-
| | |
-
| | |
(8,681)
| | | | | | | | | | | Net income (loss) applicable to common shares | |
$
|
1,664
| |
$
|
(40,405)
| |
$
|
(207,032)
| | | | | | | | | | | | | | | | | | | | | | | | | | Net income (loss) per share | | | | | | | | | | | | | | | |
Basic
| |
$
|
0.05
| |
$
|
(1.26)
| |
$
|
(6.43)
| | | | | | | | | |
Diluted
| |
$
|
0.05
| |
$
|
(1.26)
| |
$
|
(6.43)
| | | | | | | | | | | | | | | | | | | | | | | | | | Weighted average common shares outstanding | | | | | | | | | | | | | | | |
Basic
| | |
31,781
| | |
32,156
| | |
32,221
| | | | | | | | | |
Diluted
| | |
32,620
| | |
32,156
| | |
32,221
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) January 31, 2010 range excludes potential special charges such
as impairments of goodwill and other acquired intangible assets
because we have not yet performed the impairment testing for that
period.
| |
(2) At the date of our initial public offering, May 15, 2002, we
were allocated certain net operating loss carryforwards ("NOLs")
from our majority stockholder Comverse. We have included in our
consolidated balance sheets and results of operations for the
years ended January 31, 2006, 2007 and 2008 the amount of these
NOLs based on certain information received from Comverse. If we
were to discover new information that impacts our reported NOLs
from Comverse, we would revise these amounts. If in the event the
Company were to learn that $0 NOLs received from Comverse are
available to us, our cumulative income tax expense through the
year ended January 31, 2009 would increase by approximately
$200,000.
|
|
Table 2
| |
Verint Systems Inc. and Subsidiaries
| |
Selected Unaudited GAAP Consolidated Balance Sheet Information
| | (In thousands, except share and per share data) | | | | | | | | | NOTE: The information presented below is unaudited and subject to
adjustments. These adjustments could be significant. | | | | | | | | | |
As of January 31,
| | |
2006
| |
2007
| |
2008
| | | | | | | | |
Cash and cash equivalents
| |
$
|
55,730
| |
$
|
49,325
| |
$
|
83,233
| | | | | | | | |
Restricted cash and bank time deposits
| |
$
|
4,047
| |
$
|
3,652
| |
$
|
3,612
| | | | | | | | |
Short-term investments
| |
$
|
167,922
| |
$
|
127,453
| |
$
|
-
| | | | | | | | |
Total assets
| |
$
|
609,558
| |
$
|
592,160
| |
$
|
1,484,956
| | | | | | | | | | | | | | | |
Long-term debt
| |
$
|
1,325
| |
$
|
1,058
| |
$
|
610,000
| | | | | | | | |
Total liabilities (1)
| |
$
|
389,926
| |
$
|
394,754
| |
$
|
1,163,629
| | | | | | | | |
Preferred Stock - $0.001 par value; authorized 2,500,000 shares.
Series A convertible preferred stock; 293,000 shares issued and
outstanding; aggregate liquidation preference and redemption value
of $301,681 at January 31, 2008.
| |
$
|
-
| |
$
|
-
| |
$
|
293,663
| | | | | | | | |
Total stockholders' equity (1)
| |
$
|
219,632
| |
$
|
197,406
| |
$
|
27,664
| | | | | | | |
(1) At the date of our initial public offering, May 15, 2002, we
were allocated certain net operating loss carryforwards ("NOLs")
from our majority stockholder Comverse. We have included in our
consolidated balance sheets and results of operations for the
years ended January 31, 2006, 2007 and 2008 the amount of these
NOLs based on certain information received from Comverse. If we
were to discover new information that impacts our reported NOLs
from Comverse, we would revise these amounts. If in the event the
Company were to learn that $0 NOLs received from Comverse are
available to us, in our January 31, 2009 balance sheet, our total
liabilities would increase by approximately $1.0 million and our
stockholders' equity would decrease by the same amount.
|
|
Table 3
| |
Verint Systems Inc. and Subsidiaries
| |
Reconciliation of Unaudited GAAP to Non-GAAP Results
| | (In thousands, except per share data) | | | | | | | | | | | | | | | | | | NOTE: The information presented below is unaudited and subject to
adjustments. These adjustments could be significant. | | | | | | | | | | | | | | | | | | | |
For the Years Ended January 31,
| |
For the Years Ended January 31,
| | | |
2006
| |
2007
| |
2008
| |
2009
| |
2010 (1)
| | | | | | | | | |
Preliminary
| |
Preliminary Range
| | Table of Reconciliation from GAAP
Revenue to Non-GAAP Revenue | | | | | | | | | | | | | | | | | |
GAAP revenue
| |
$
|
278,754
| | |
$
|
368,778
| | |
$
|
534,543
| | |
$664,000
| |
$ 680,000 - $ 710,000
| |
Revenue adjustments related to acquisitions
| | |
-
| | | |
-
| | | |
37,254
| | |
6,000
| | |
-
| | | |
-
| | |
Non-GAAP revenue
| |
$
|
278,754
| | |
$
|
368,778
| | |
$
|
571,797
| | |
$670,000
| |
$ 680,000 - $ 710,000
| | | | | | | | | | | | | | | | | | Table of Reconciliation from GAAP
Gross Profit to Non-GAAP Gross Profit | | | | | | | | | | | | | | | | | |
GAAP gross profit
| |
$
|
144,143
| | |
$
|
177,507
| | |
$
|
304,501
| | |
$407,000
| |
$ 440,000 - $ 469,000
| |
Revenue adjustments related to acquisitions
| | |
-
| | | |
-
| | | |
37,254
| | |
6,000
| | |
-
| | | |
-
| | |
Amortization and impairment of acquired technology and backlog
| | |
5,017
| | | |
7,664
| | | |
8,018
| | |
9,000
| |
9,000 - 7,000
| |
Settlement with OCS
| | |
-
| | | |
19,158
| | | |
-
| | |
-
| | |
-
| | | |
-
| | |
Stock-based compensation
| | |
11
| | | |
1,673
| | | |
4,548
| | |
5,000
| |
6,000 - 5,500
| |
Expenses related to our restatement and extended filing delay
| | |
-
| | | |
-
| | | |
2,427
| | |
-
| | |
-
| | | |
-
| | |
Non-GAAP gross profit
| |
$
|
149,171
| | |
$
|
206,002
| | |
$
|
356,748
| | |
$427,000
| |
$ 455,000 - $ 481,500
| | | | | | | | | | | | | | | | | | Table of Reconciliation from GAAP
Operating Income (Loss) to Non-GAAP Operating Income | | | | | | | | | | | | | | | | | |
GAAP operating income (loss)
| |
$
|
4,112
| | |
$
|
(47,139
|
)
| |
$
|
(114,607
|
)
| |
$ (42,000) - $ (10,000)
| |
$ 49,000 - $ 85,000
| |
Revenue adjustments related to acquisitions
| | |
-
| | | |
-
| | | |
37,254
| | |
6,000
| | |
-
| | | |
-
| | |
Amortization and impairment of acquired technology and backlog
| | |
5,017
| | | |
7,664
| | | |
8,018
| | |
9,000
| |
9,000 - 7,000
| |
Amortization of other acquired intangible assets
| | |
1,337
| | | |
3,164
| | | |
19,668
| | |
25,000
| |
23,000 - 21,000
| |
Settlement with OCS
| | |
-
| | | |
19,158
| | | |
-
| | |
-
| | |
-
| | | |
-
| | |
Impairments of goodwill and other acquired intangible assets
| | |
-
| | | |
21,103
| | | |
22,934
| | |
46,000 - 14,000
| | |
-
| | | |
-
| | |
In-process research and development
| | |
2,852
| | | |
-
| | | |
6,682
| | |
-
| | |
-
| | | |
-
| | |
Integration costs
| | |
-
| | | |
-
| | | |
10,980
| | |
1,000
| | |
-
| | | |
-
| | |
Restructuring costs
| | |
-
| | | |
-
| | | |
3,308
| | |
8,000
| | |
-
| | | |
-
| | |
Other legal costs (recoveries)
| | |
2,554
| | | |
-
| | | |
8,708
| | |
(4,000)
| | |
-
| | | |
-
| | |
Stock-based compensation
| | |
1,187
| | | |
18,791
| | | |
31,061
| | |
38,000
| |
45,000 - 43,000
| |
Expenses related to our restatement and extended filing delay
| | |
26
| | | |
3,656
| | | |
41,422
| | |
29,000
| |
49,000 - 46,000
| |
Gain on sale of land
| | |
-
| | | |
(765
|
)
| | |
-
| | |
-
| | |
-
| | | |
-
| | |
Non-GAAP operating income
| |
$
|
17,085
| | |
$
|
25,632
| | |
$
|
75,428
| | |
$116,000
| |
$ 175,000 - $ 202,000
| | | | | | | | | | | | | | | | | | Table of Reconciliation from GAAP
Other Income (Expense), net to Non-GAAP Other Income (Expense), net | | | | | | | | | | | | | | | | | |
GAAP other income (expense), net
| |
$
|
7,995
| | |
$
|
7,796
| | |
$
|
(55,347
|
)
| | | | | | | | | |
Unrealized gains and losses on investments and derivatives
| | |
-
| | | |
-
| | | |
26,703
| | | | | | | | | | |
Non-GAAP other income (expense), net
| |
$
|
7,995
| | |
$
|
7,796
| | |
$
|
(28,644
|
)
| | | | | | | | | | | | | | | | | | | | | | | | | | Table of Reconciliation from GAAP
Tax Provision to Non-GAAP Tax Provision | | | | | | | | | | | | | | | | | |
GAAP tax provision
| |
$
|
9,625
| | |
$
|
141
| | |
$
|
27,333
| | | | | | | | | | |
Non-cash tax adjustments
| | |
(5,436
|
)
| | |
3,182
| | | |
(23,220
|
)
| | | | | | | | | |
Non-GAAP tax provision
| |
$
|
4,189
| | |
$
|
3,323
| | |
$
|
4,113
| | | | | | | | | | | | | | | | | | | | | | | | | | | Table of Reconciliation from GAAP
Net Income (Loss) Available to Common Shares to Non-GAAP Net
Income Available to Common Shares | | | | | | | | | | | | | | | | | |
GAAP net income (loss) available to common shares
| |
$
|
1,664
| | |
$
|
(40,405
|
)
| |
$
|
(207,032
|
)
| | | | | | | | | |
Revenue adjustments related to acquisitions
| | |
-
| | | |
-
| | | |
37,254
| | | | | | | | | | | | | | | | | | |
Amortization and impairment of acquired technology and backlog
| | |
5,017
| | | |
7,664
| | | |
8,018
| | | | | | | | | | | | | | | | | | |
Amortization of other acquired intangible assets
| | |
1,337
| | | |
3,164
| | | |
19,668
| | | | | | | | | | |
Settlement with OCS
| | |
-
| | | |
19,158
| | | |
-
| | | | | | | | | | |
Impairments of goodwill and other acquired intangible assets
| | |
-
| | | |
21,103
| | | |
22,934
| | | | | | | | | | | | | | | | | | |
In-process research and development
| | |
2,852
| | | |
-
| | | |
6,682
| | | | | | | | | | | | | | | | | | |
Integration costs
| | |
-
| | | |
-
| | | |
10,980
| | | | | | | | | | | | | | | | | | |
Restructuring costs
| | |
-
| | | |
-
| | | |
3,308
| | | | | | | | | | | | | | | | | | |
Other legal costs
| | |
2,554
| | | |
-
| | | |
8,708
| | | | | | | | | | | | | | | | | | |
Stock-based compensation
| | |
1,187
| | | |
18,791
| | | |
31,061
| | | | | | | | | | | | | | | | | | |
Expenses related to our restatement and extended filing delay
| | |
26
| | | |
3,656
| | | |
41,422
| | | | | | | | | | | | | | | | | | |
Gain on sale of land
| | |
-
| | | |
(765
|
)
| | |
-
| | | | | | | | | | | | | | | | | | |
Unrealized gains and losses on investments and derivatives
| | |
-
| | | |
-
| | | |
26,703
| | | | | | | | | | |
Non-cash tax adjustments
| | |
5,436
| | | |
(3,182
|
)
| | |
23,220
| | | | | | | | | | |
Non-GAAP net income available to common shares
| |
$
|
20,073
| | |
$
|
29,184
| | |
$
|
32,926
| | | | | | | | | | | | | | | | | | | | | | | | | | | Table Comparing GAAP Diluted Net
Income (Loss) Per Share to Non-GAAP Net Income Per Share | | | | | | | | | | | | | | | | | |
GAAP diluted net income (loss) per share
| |
$
|
0.05
| | |
$
|
(1.26
|
)
| |
$
|
(6.43
|
)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP diluted net income per share
| |
$
|
0.62
| | |
$
|
0.88
| | |
$
|
1.00
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares used in computing US GAAP diluted net income (loss) per share
(in thousands)
| | |
32,620
| | | |
32,156
| | | |
32,221
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares used in computing non-GAAP diluted net income per share (in
thousands)
| | |
32,620
| | | |
32,979
| | | |
33,035
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) January 31, 2010 range excludes potential special charges such
as impairments of goodwill and other acquired intangible assets
because we have not yet performed the impairment testing for that
period.
|
|
Table 4
| |
Verint Systems Inc. and Subsidiaries
| |
Unaudited GAAP and Non-GAAP Segment Revenue
| | (In thousands) | | | | | | | | | | | | | | | | NOTE: The information presented below is unaudited and subject to
adjustments. These adjustments could be significant. | | | | | | | | | | | | | | | | | |
For the Years Ended January 31,
| | | |
2006
| |
2007
| |
2008
| |
2009
| |
2010
| | | | | | | | | |
Preliminary
| |
Preliminary Range
| | | | | | | | | | | | | | | |
GAAP Revenue By Segment
| | | | | | | | | | | | | |
Enterprise Workforce Optimization Segment
| |
$
|
68,500
| |
$
|
125,982
| |
$
|
260,938
| |
$
|
347,000
| |
$
|
357,000
|
-
|
$
|
373,000
| | | | | | | | | | | | | | | |
Video Intelligence Segment
| | |
102,225
| | |
122,681
| | |
147,225
| | |
127,000
| | |
140,000
|
-
| |
146,000
| |
Communications Intelligence and Investigative Segment
| | |
108,029
| | |
120,115
| | |
126,380
| | |
190,000
| | |
183,000
|
-
| |
191,000
| |
Total Video and Communications Intelligence
| | |
210,254
| | |
242,796
| | |
273,605
| | |
317,000
| | |
323,000
|
-
| |
337,000
| | | | | | | | | | | | | | | |
GAAP Total Revenue
| |
$
|
278,754
| |
$
|
368,778
| |
$
|
534,543
| |
$
|
664,000
| |
$
|
680,000
|
-
|
$
|
710,000
| | | | | | | | | | | | | | | |
Revenue adjustments related to acquisitions
| |
$
|
-
| |
$
|
-
| |
$
|
37,254
| |
$
|
6,000
| |
$
|
-
| |
$
|
-
| | | | | | | | | | | | | | | |
Non-GAAP Revenue By Segment
| | | | | | | | | | | | | |
Enterprise Workforce Optimization Segment
| |
$
|
68,500
| |
$
|
125,982
| |
$
|
298,192
| |
$
|
353,000
| |
$
|
357,000
|
-
|
$
|
373,000
| | | | | | | | | | | | | | | |
Video Intelligence Segment
| | |
102,225
| | |
122,681
| | |
147,225
| | |
127,000
| | |
140,000
|
-
| |
146,000
| |
Communications Intelligence and Investigative Segment
| | |
108,029
| | |
120,115
| | |
126,380
| | |
190,000
| | |
183,000
|
-
| |
191,000
| |
Total Video and Communications Intelligence
| | |
210,254
| | |
242,796
| | |
273,605
| | |
317,000
| | |
323,000
|
-
| |
337,000
| | | | | | | | | | | | | | | |
Non-GAAP Total Revenue
| |
$
|
278,754
| |
$
|
368,778
| |
$
|
571,797
| |
$
|
670,000
| |
$
|
680,000
|
-
|
$
|
710,000
|
Verint Systems Inc. and Subsidiaries Supplemental Information About Non-GAAP Measures
This press release contains non-GAAP measures. Tables 3 and 4 include a
reconciliation of each non-GAAP financial measure presented in this
press release to the most directly comparable financial measure prepared
in accordance with Generally Accepted Accounting Principles (“GAAP”).
Non-GAAP measures should not be considered in isolation or as a
substitute for comparable measures of financial performance prepared in
accordance with GAAP. We believe that the non-GAAP measures we present
have limitations in that they do not reflect all of the amounts
associated with our results of operations as determined in accordance
with GAAP and that these measures should only be used to evaluate our
results of operations in conjunction with the corresponding GAAP
measures.
We believe that the non-GAAP measures presented in the press release
provide meaningful supplemental information regarding Verint’s operating
results primarily because they exclude non-cash charges or items that we
do not consider part of ongoing operating results when planning and
forecasting and when assessing the performance of our business, with our
individual operating segments or our senior management. We believe that
our non-GAAP measures also facilitate the comparison by management and
investors of results between periods and among our peer companies.
As set forth in Table 3, our non-GAAP measures reflect adjustments to
the corresponding GAAP measure based on the items set forth below. The
purpose of these adjustments is to give an indication of our performance
exclusive of certain non-cash charges and other items that are
considered by our senior management to be outside of our ongoing
operating results.
Acquisition Related Adjustments
Acquisition related adjustments include (i) revenue adjustments related
to acquisitions, (ii) amortization of acquisition-related intangibles,
(iii) integration costs, (iv) acquisition related write-downs, (v)
in-process research and development and (vi) impairment of goodwill and
intangible assets. These adjustments are discussed below.
Revenue adjustments related to acquisitions. We exclude from our
non-GAAP revenue the impact of fair value adjustments required under
GAAP relating to acquired customer support contracts which would have
otherwise been recognized on a standalone basis. We also exclude certain
sales concession adjustments associated with acquisitions, relating to
accounts receivable balances that existed prior to the acquisition date.
We exclude these adjustments from our non-GAAP measures because these
are not reflective of our ongoing operations.
Amortization of acquisition-related intangibles. When we acquire
an entity, we are required under GAAP to record the fair values of the
intangible assets of the acquired entity and amortize them over their
useful lives. We exclude the amortization of acquisition-related
intangibles from our non-GAAP measures. These expenses are excluded from
our non-GAAP measures because they are non-cash charges. In addition,
these amounts are inconsistent in amount and frequency and are
significantly impacted by the timing and size of acquisitions. Thus, we
also exclude these amounts to provide better comparability of pre- and
post-acquisition operating results.
Integration costs. We exclude from our non-GAAP measures expenses
directly related to the integration of acquired entities. These expenses
are excluded from our non-GAAP measures because they are not reflective
of our ongoing operations.
In-process research and development. We exclude from our non-GAAP
measures the fair value of in-process research and development upon the
date of an acquisition, which represents incomplete research and
development projects that had not yet reached technological feasibility
and have no known alternative future use as of the date of the
acquisition. These expenses are excluded from our non-GAAP measures
because they are non-cash charges.
Impairment of goodwill and intangible assets. Goodwill represents
the excess of the purchase price in a business combination over the fair
value of net tangible and identifiable intangible assets acquired. We
exclude from our non-GAAP measures charges relating to impairment of
goodwill and acquired identifiable intangible assets. These expenses are
excluded from our non-GAAP measures because they are non-cash charges.
Other legal costs and settlement income. We exclude from our
non-GAAP measures other legal fees and settlements associated with
certain intellectual property inherited from acquisitions and certain
other litigation unrelated to acquisitions. We excluded these items from
our non-GAAP results because they are not reflective of our ongoing
operations.
Other Adjustments Stock-based compensation expenses. We exclude stock-based
compensation expenses related to stock options, restricted stock awards
and units and phantom stock from our non-GAAP measures. These expenses
are excluded from our non-GAAP measures because they are predominately
non-cash charges.
Expenses related to our restatement and extended filing delay. We
exclude from our non-GAAP measures expenses associated with our
restatement of previously filed financial statements and our extended
filing delay. These expenses included professional fees and related
expenses as well as expenses associated with a special cash retention
program. These expenses are excluded from our non-GAAP measures because
they are not reflective of our ongoing operations.
Restructuring costs. We exclude from our non-GAAP measures
expense associated with the restructuring of our operations due to
internal or external market factors. These expenses are excluded from
our non-GAAP measures because they are not reflective of our ongoing
operations.
OCS settlement. In the year ended January 31, 2007, we recorded a
charge related to our July 31, 2006 settlement with the Office of Chief
Scientist in Israel (“OCS”), pursuant to which we exited a
royalty-bearing program and the OCS accepted a settlement of our royalty
obligations under this program. We exclude from our non-GAAP financial
results expenses associated with exiting this program because they are
not reflective of our ongoing operations.
Gain on sale of land. We exclude from our non-GAAP financial
measures the gain from the sale of a parcel of land. This gain is
excluded from our non-GAAP measures because it is not reflective of our
ongoing operations.
Unrealized gains and losses on investments and derivatives. We
exclude from our non-GAAP measures investment write-down in auction rate
securities and unrealized gain/(loss) on embedded derivatives, interest
rate swaps, and foreign currency derivatives. These gains/(expenses) are
excluded from our non-GAAP measures because they are non-cash
gains/(charges).
|
|
|