HOUSTON--(BUSINESS WIRE)--PROS Holdings, Inc. (NYSE: PRO), a revenue and profit realization company, today announced financial results for the third quarter ended September 30, 2016.
CEO Andres Reiner stated, “With another solid performance in the third quarter, we are pleased to see that our innovation and cloud strategies continue to help us drive growth and deliver great value to our customers. This has been a breakthrough year for PROS as we have passed several key milestones in our cloud transformation, reflected in our momentum in subscription revenue and annual recurring revenue. We are excited to see our strategic vision unfold as PROS solutions empower our customers to outperform in this era of modern commerce.”
Third Quarter 2016 Financial Highlights
Key financial results for the fiscal third quarter are shown below. Throughout this press release, all dollar figures are in millions, except net loss per share. Unless otherwise noted, all results are on a reported basis and are compared to the prior-year period.
| GAAP | Non-GAAP | |||||||||||||||||||||||||||||
| Q3 2016 | Q3 2015 | % Change | Q3 2016 | Q3 2015 | % Change | |||||||||||||||||||||||||
| Revenue and Bookings: | ||||||||||||||||||||||||||||||
| Revenue | $ | 38.4 | $ | 40.9 | (6 | )% | $ | 38.4 | $ | 41.7 | (8 | )% | ||||||||||||||||||
| Subscription Revenue | 9.9 | 6.9 | 43 | % | 9.9 | 6.9 | 43 | % | ||||||||||||||||||||||
| Annual Recurring Revenue ("ARR") | n/a | n/a | n/a | 114.8 | 93.8 | 22 | % | |||||||||||||||||||||||
| Annual Contract Value ("ACV") bookings | n/a | n/a | n/a | 5.6 | 4.5 | 25 | % | |||||||||||||||||||||||
| Profitability: | ||||||||||||||||||||||||||||||
| Operating Loss | (13.1 | ) | (15.9 | ) | nm | (8.1 | ) | (6.4 | ) | nm | ||||||||||||||||||||
| Net Loss | (15.7 | ) | (18.2 | ) | nm | (5.7 | ) | (4.7 | ) | nm | ||||||||||||||||||||
| Net Loss Per Share | (0.52 | ) | (0.61 | ) | nm | (0.19 | ) | (0.16 | ) | nm | ||||||||||||||||||||
| Adjusted EBITDA | n/a | n/a | n/a | (6.9 | ) | (5.0 | ) | nm | ||||||||||||||||||||||
| Cash: | ||||||||||||||||||||||||||||||
| Net cash provided by operating activities | 2.2 | 4.8 | (54 | )% | 2.2 | 4.8 | (54 | )% | ||||||||||||||||||||||
| Free Cash Flow | n/a | n/a | n/a | $ | 0.5 | $ | 1.8 | (72 | )% | |||||||||||||||||||||
The attached tables provide a summary of PROS results for the period, including a reconciliation of GAAP to non-GAAP revenue, gross profit, income (loss) from operations, and net income (loss), as well as earnings (loss) per share.
Recent Business Highlights
- Released new innovations that enable modern commerce such as data-science driven cross-sell recommendations in PROS Smart CPQ, opportunity detection and guidance for B2B sales reps, and cloud analytics for airline group bookings.
- Showcased as data science innovator at Microsoft Ignite during keynote presentation, and strengthened position within Microsoft Dynamics CRM ecosystem with the addition of PROS Smart CPQ in the Microsoft AppSource, the marketplace for Azure-based applications.
- Recognized by Computerworld for powering BRF (formerly Brasil Foods) use of data insights and guidance to drive profitability, helping BRF win a Computerworld Data+ Editor’s Choice award.
- Won four silver Stevie Awards for PROS Smart CPQ for Microsoft Dynamics and Salesforce.com in the category of best B2B software and cloud applications in the Americas and International markets.
- Launched the Future of Revenue Management thought leadership website to help airlines around the world with management best practices and modern commerce case studies.
Financial Outlook
PROS anticipates the following for the fourth quarter and full year 2016, based on an estimated 30.6 and 30.4 million basic weighted average shares outstanding, respectively, and a 36% non-GAAP estimated tax rate:
| Q4 2016 Guidance |
v. Q4 2015 at Mid- Point |
Full Year 2016 Guidance |
v. Prior Year at Mid- Point |
||||||||||||||
| Total Revenue | $37 to $38.5 | (12)% | $150.3 to $151.8 | (12)% | |||||||||||||
| Subscription Revenue | $10.3 to $10.5 | 30% | $37.5 to $37.7 | 29% | |||||||||||||
| ARR | n/a | n/a | $119 to $121 | 22% | |||||||||||||
| ACV Bookings | $6.1 to $8.1 | 11% | $26.5 to $28.5 | 28% | |||||||||||||
| Non-GAAP Loss Per Share | $(0.27) to $(0.24) | n/a | n/a | n/a | |||||||||||||
| Adjusted EBITDA | $(11) to $(9.5) | n/a | $(37.8) to $(36.3) | n/a | |||||||||||||
| Free Cash Flow | n/a | n/a | $(32.5) to $(30.5) | n/a | |||||||||||||
Conference Call
In conjunction with this announcement, PROS Holdings, Inc. will host a conference call on Tuesday, November 1, 2016, at 4:45 p.m. EDT to discuss the Company’s financial results and business outlook. To access this call, dial 1-877-407-9039 (toll-free) or 1-201-689-8470. The live webcast of the conference call can be accessed under the “Investor Relations” section of the Company’s website at www.pros.com.
Following the call, an archived webcast will be available in the “Investor Relations” section of the Company’s website at www.pros.com. A telephone replay will be available until Tuesday, November 8, 2016, at 1-877-870-5176 (toll-free) or 1-858-384-5517 using the pass code 13645374. An archived webcast of this conference call will also be available in the “Investor Relations” section of the Company’s website at www.pros.com.
Analyst Day
PROS Holdings, Inc. will host an analyst day on Thursday, November 10, 2016, at the Sofitel New York. Registration will begin at 10:00 a.m. EST, and the presentation will begin at 10:30 a.m. EST. The Company’s executive management team will discuss strategy, performance, and the cloud transformation. Guests can register for the live webcast or to attend in-person in the “Investor Relations” section of the Company’s website at www.pros.com.
About PROS
PROS Holdings, Inc. (NYSE: PRO) is a revenue and profit realization company that helps customers realize their potential through the blend of simplicity and data science. PROS offers solutions to help accelerate sales, formulate winning pricing strategies and align product, demand and availability. PROS revenue and profit realization solutions are designed to allow customers to experience meaningful revenue growth, sustained profitability and modernized business processes. To learn more, visit www.pros.com.
Forward-looking Statements
This press release contains forward-looking statements, including statements about our future financial performance; positioning; management's confidence and optimism; customer successes; demand for enterprise revenue and profit realization software solutions; business expansion; business predictability; ARR; ACV bookings; revenue; adjusted EBITDA; free cash flow; shares outstanding and effective tax rate. The forward-looking statements contained in this press release are based upon our historical performance and our current plans, estimates and expectations and are not a representation that such plans, estimates or expectations will be achieved. Factors that could cause actual results to differ materially from those described herein include risks related to: (a) our ability to execute on our cloud-first strategy, (b) reduced revenue and cash flow resulting from our transition to a cloud-first strategy, (c) threats to the security of our or our customer’s data, (d) potential business or service disruptions from our third party data centers, cloud platform providers or other unrelated service providers, (e) market acceptance of our new products and product enhancements, (f) the risk that the markets for our software does not grow as anticipated, (g) the length of our sales cycles, (h) the risk that we will not be able to maintain historical maintenance, support and subscription renewal rates, (i) competition from vendors of sales, pricing, revenue management and configure-price-quote solutions as well as from companies internally developing their own solutions, (j) potential unauthorized or improper actions of our personnel, (k) the risk that acquisitions we have and may enter into in the future may be difficult to integrate, fail to achieve our objectives, disrupt our business, dilute stockholder value or divert management attention, (l) any downturn in sales to our target markets, (m) potential delays or other challenges related to the implementation of our solutions, (n) the difficulties of making accurate estimates necessary to complete a project and recognize revenue, (o) personnel risks associated with growing a business generally, (p) the impact that a slowdown in the world or any particular economy has on our business sales cycles, prospects’ and customers’ spending decisions, timing of implementation decisions, payment and renewal decision, (q) our debt repayment obligations, (r) the impact of currency fluctuations on our results of operations, and (s) civil and political unrest in geographic regions in which we operate. Additional information relating to the uncertainty affecting PROS’ business is contained in our filings with the Securities and Exchange Commission. These forward-looking statements represent PROS’ expectations as of the date of this press release. Subsequent events may cause these expectations to change, and PROS disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
PROS has provided in this release certain financial information that has not been prepared in accordance with GAAP. This information includes non-GAAP (loss) income from operations, annual recurring revenue, annual contract value bookings, total contract value bookings, adjusted EBITDA margin, amortization of convertible debt discount and debt issue costs, tax rate, net income and diluted earnings per share. PROS uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating PROS’ ongoing operational performance and cloud-first transition.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measure as detailed above. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release, and can be found, along with other financial information, in the investor relations portion of our website. PROS' use of non-GAAP financial measures may not be consistent with the presentations by similar companies in PROS' industry. PROS has also provided in this release certain forward-looking non-GAAP financial measures, including non-GAAP revenue, non-GAAP (loss) income from operations, annual recurring revenue, total contract value bookings, annual contract value bookings, and non-GAAP tax rates (collectively the "non-GAAP financial measures") as follows:
Non-GAAP revenue: Business combination accounting principles under GAAP require us to recognize the fair value of software subscription, maintenance and professional services contracts assumed in our acquisitions of SignalDemand, Inc. and Cameleon Software SA. A portion of these software subscription and professional services are deferred and typically recognized over the term of the software subscription contract, so our GAAP revenues during the term of the contract after the acquisition do not reflect the full amount of revenues that would have been reported if the acquired deferred software subscription and professional services revenues were not written down to fair value. The revenue for maintenance is deferred and typically recognized over a one-year period, so our GAAP revenues for the one-year period after the acquisition do not reflect the full amount of revenues that would have been reported if the acquired deferred maintenance revenue was not written down to fair value. The non-GAAP revenue adjustments eliminate the effect of the deferred revenue write-down and include the costs associated with the revenue adjustment. We believe these adjustments to the revenue from these contracts and to the associated costs are useful to investors as an additional means to reflect revenue trends of our business.
Non-GAAP income from operations: Non-GAAP (loss) income from operations includes the non-GAAP revenue discussed above and also excludes the impact of stock-based compensation, amortization of acquisition-related intangibles, amortization of debt discount and issuance costs, recovery of bankruptcy claims, severance, as well as the tax consequences associated with stock-based compensation costs arising from our acquisitions. Non-GAAP (loss) income from operations excludes the following items from non-GAAP estimates:
- Share-Based Compensation: Although share-based compensation is an important aspect of compensation for our employees and executives, our share-based compensation expense can vary because of changes in our stock price and market conditions at the time of grant, varying valuation methodologies, and the variety of award types. Since share-based compensation expense can vary for reasons that are generally unrelated to our performance during any particular period, we believe this could make it difficult for investors to compare our current financial results to previous and future periods. Therefore, we believe it is useful to exclude share-based compensation in order to better understand our business performance and allow investors to compare our operating results with peer companies.
- Amortization of Acquisition-Related Intangibles: We view amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company's research and development efforts, trade names, customer lists and customer relationships, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period.
- Amortization of Debt Discount and Issuance Costs: Amortization of debt discount and issuance costs are related to our Senior Notes due 2019. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
- Taxes: We exclude the tax consequences associated with non-GAAP items to provide investors with a useful comparison of our operating results to prior periods and to our peer companies because such amounts can vary significantly. In the fourth quarter of 2014, we concluded that it is more likely than not that we will be unable to fully realize our deferred tax assets and accordingly, established a valuation allowance against those assets. The ongoing impact of the valuation allowance on our non-GAAP effective tax rate has been eliminated to allow investors to better understand our business performance and compare our operating results with peer companies.
Annual Recurring Revenue: Annual Recurring Revenue ("ARR") is used to assess the trajectory of our cloud business. ARR means, as of a specified date, the contracted recurring revenue which includes both subscription and maintenance contracts, and excludes perpetual license, term license and service agreements, which are current and contracted with a future start date. ARR should be viewed independently of revenue and any other GAAP measure.
Annual Contract Value Bookings: Annual Contract Value ("ACV") bookings are comprised of the estimated annual value of our Total Contract Value ("TCV") bookings. ACV bookings are comprised of annual maintenance and subscriptions, one seventh of the license TCV, and excludes services and subscription renewals. ACV should be viewed independently of revenue and any other GAAP measure. TCV bookings are comprised of the total value of new customer contracts closed during a specified period, excluding maintenance in excess of one year, and including license, maintenance, services, term license and subscription renewals, that we believe to be firm commitments to provide our software solutions and related services. Bookings by their nature are significantly based on estimates and judgments that we make regarding total contract values, and our bookings growth projections are not meant as a substitute measure for revenue in accordance with GAAP. We believe our bookings growth projection is useful to investors as an additional means to evaluate our business performance.
Non-GAAP Tax Rate: The estimated non-GAAP effective tax rate adjusts the tax effect to quantify the impact of the excluded non-GAAP items.
Adjusted EBITDA: Adjusted EBITDA is defined as GAAP net (loss) income before interest expense, provision for income taxes, depreciation and amortization, as adjusted to eliminate the effect of the deferred revenue write-down from our acquisitions of SignalDemand, Inc. and Cameleon Software SA, tax consequences associated with the stock-based compensation costs arising from our acquisitions, amortization of acquisition-related intangibles, depreciation and amortization, impairment of internal-use software and capitalized internal-use software development costs. Adjusted EBITDA should not be considered as an alternative to net (loss) income as an indicator of our operating performance.
Free Cash Flow: Free cash flow is a non-GAAP financial measure which is defined as net cash provided by operating activities, less additions to property, plant and equipment and capitalized internal-use software development costs.
These non-GAAP estimates are not measurements of financial performance prepared in accordance with GAAP, and we are unable to reconcile these forward-looking non-GAAP financial measures to their directly comparable GAAP financial measures because the information described above which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.
|
PROS Holdings, Inc. Condensed Consolidated Balance Sheets (In thousands, except share and per share amounts) (Unaudited) |
||||||||||||||
| September 30, 2016 | December 31, 2015 | |||||||||||||
| Assets: | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 95,208 | $ | 161,770 | ||||||||||
| Short-term investments | 50,952 | 2,500 | ||||||||||||
| Accounts and unbilled receivables, net of allowance of $360 and $586, respectively | 26,443 | 39,115 | ||||||||||||
| Prepaid and other current assets | 6,710 | 7,540 | ||||||||||||
| Total current assets | 179,313 | 210,925 | ||||||||||||
| Property and equipment, net | 15,456 | 15,777 | ||||||||||||
| Intangibles, net | 12,114 | 14,191 | ||||||||||||
| Goodwill | 20,718 | 20,445 | ||||||||||||
| Other long-term assets | 3,359 | 1,873 | ||||||||||||
| Total assets | $ | 230,960 | $ | 263,211 | ||||||||||
| Liabilities and Stockholders’ Equity: | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable and other liabilities | $ | 3,406 | $ | 8,273 | ||||||||||
| Accrued liabilities | 5,235 | 4,333 | ||||||||||||
| Accrued payroll and other employee benefits | 13,791 | 13,084 | ||||||||||||
| Deferred revenue | 67,275 | 60,664 | ||||||||||||
| Total current liabilities | 89,707 | 86,354 | ||||||||||||
| Long-term deferred revenue | 9,939 | 4,665 | ||||||||||||
| Convertible debt, net | 120,647 | 115,860 | ||||||||||||
| Other long-term liabilities | 687 | 918 | ||||||||||||
| Total liabilities | 220,980 | 207,797 | ||||||||||||
| Stockholders' equity: | ||||||||||||||
| Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued | — | — | ||||||||||||
|
Common stock, $0.001 par value, 75,000,000 shares authorized; 34,938,021 and 34,156,561 shares issued, respectively; 30,520,436 and 29,738,976 shares outstanding, respectively |
35 | 34 | ||||||||||||
| Additional paid-in capital | 169,395 | 158,674 | ||||||||||||
| Treasury stock, 4,417,585 common shares, at cost | (13,938 | ) | (13,938 | ) | ||||||||||
| Accumulated deficit | (141,746 | ) | (85,034 | ) | ||||||||||
| Accumulated other comprehensive loss | (3,766 | ) | (4,322 | ) | ||||||||||
| Total stockholders’ equity | 9,980 | 55,414 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 230,960 | $ | 263,211 | ||||||||||
|
PROS Holdings, Inc. Condensed Consolidated Statements of Comprehensive Income (Loss) (In thousands, except per share data) (Unaudited) |
|||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||
| License | $ | 2,419 | $ | 5,980 | $ | 8,178 | $ | 26,564 | |||||||||||||||
| Services | 8,447 | 12,273 | 26,873 | 32,100 | |||||||||||||||||||
| Subscription | 9,852 | 6,886 | 27,196 | 20,966 | |||||||||||||||||||
| Total license, services and subscription | 20,718 | 25,139 | 62,247 | 79,630 | |||||||||||||||||||
| Maintenance and support | 17,666 | 15,727 | 51,103 | 46,604 | |||||||||||||||||||
| Total revenue | 38,384 | 40,866 | 113,350 | 126,234 | |||||||||||||||||||
| Cost of revenue: | |||||||||||||||||||||||
| License | 38 | 51 | 199 | 242 | |||||||||||||||||||
| Services | 7,380 | 9,138 | 24,594 | 27,064 | |||||||||||||||||||
| Subscription | 4,808 | 3,105 | 12,342 | 9,330 | |||||||||||||||||||
| Total license, services and subscription | 12,226 | 12,294 | 37,135 | 36,636 | |||||||||||||||||||
| Maintenance and support | 3,416 | 2,972 | 10,266 | 9,361 | |||||||||||||||||||
| Total cost of revenue | 15,642 | 15,266 | 47,401 | 45,997 | |||||||||||||||||||
| Gross profit | 22,742 | 25,600 | 65,949 | 80,237 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Selling and marketing | 13,641 | 19,639 | 47,725 | 55,810 | |||||||||||||||||||
| General and administrative | 9,253 | 9,626 | 27,910 | 29,786 | |||||||||||||||||||
| Research and development | 12,964 | 12,201 | 39,454 | 35,098 | |||||||||||||||||||
| Loss from operations | (13,116 | ) | (15,866 | ) | (49,140 | ) | (40,457 | ) | |||||||||||||||
| Convertible debt interest and amortization | (2,339 | ) | (2,234 | ) | (6,943 | ) | (6,642 | ) | |||||||||||||||
| Other expense, net | (26 | ) | (152 | ) | (139 | ) | (571 | ) | |||||||||||||||
| Loss before income tax provision (benefit) | (15,481 | ) | (18,252 | ) | (56,222 | ) | (47,670 | ) | |||||||||||||||
| Income tax provision (benefit) | 227 | (70 | ) | 490 | 410 | ||||||||||||||||||
| Net loss | $ | (15,708 | ) | $ | (18,182 | ) | $ | (56,712 | ) | $ | (48,080 | ) | |||||||||||
| Net loss per share: | |||||||||||||||||||||||
| Basic and diluted | $ | (0.52 | ) | $ | (0.61 | ) | $ | (1.87 | ) | $ | (1.63 | ) | |||||||||||
| Weighted average number of shares: | |||||||||||||||||||||||
| Basic and diluted | 30,469 | 29,649 | 30,341 | 29,530 | |||||||||||||||||||
|
PROS Holdings, Inc. Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||
| Operating activities: | |||||||||||||||||||||||
| Net loss | $ | (15,708 | ) | $ | (18,182 | ) | $ | (56,712 | ) | $ | (48,080 | ) | |||||||||||
|
Adjustments to reconcile net loss to net cash provided by
operating activities: |
|||||||||||||||||||||||
| Depreciation and amortization | 2,423 | 3,152 | 7,396 | 7,923 | |||||||||||||||||||
| Amortization of debt discount and issuance costs | 1,620 | 1,514 | 4,786 | 4,485 | |||||||||||||||||||
| Share-based compensation | 3,192 | 6,631 | 14,445 | 21,381 | |||||||||||||||||||
| Deferred income tax, net | 22 | 22 | 64 | 138 | |||||||||||||||||||
| Provision for doubtful accounts | (87 | ) | 66 | (226 | ) | 132 | |||||||||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||||||||
| Accounts and unbilled receivables | 10,419 | 9,657 | 12,899 | 20,474 | |||||||||||||||||||
| Prepaid expenses and other assets | 58 | (1,891 | ) | (746 | ) | (383 | ) | ||||||||||||||||
| Accounts payable and other liabilities | (1,092 | ) | (1,615 | ) | (2,546 | ) | (3,330 | ) | |||||||||||||||
| Accrued liabilities | 247 | 235 | 887 | 364 | |||||||||||||||||||
| Accrued payroll and other employee benefits | 2,955 | 1,415 | 709 | (4,909 | ) | ||||||||||||||||||
| Deferred revenue | (1,836 | ) | 3,823 | 11,885 | 8,609 | ||||||||||||||||||
| Net cash provided by (used in) operating activities | 2,213 | 4,827 | (7,159 | ) | 6,804 | ||||||||||||||||||
| Investing activities: | |||||||||||||||||||||||
| Purchases of property and equipment | (1,185 | ) | (3,006 | ) | (6,524 | ) | (4,856 | ) | |||||||||||||||
| Capitalized internal-use software development costs | (497 | ) | — | (569 | ) | (233 | ) | ||||||||||||||||
| Purchases of short-term investments | (56,006 | ) | (23,976 | ) | (144,934 | ) | (55,176 | ) | |||||||||||||||
| Proceeds from maturities of short-term investments | 47,000 | 12,700 | 96,500 | 32,700 | |||||||||||||||||||
| Net cash used in investing activities | (10,688 | ) | (14,282 | ) | (55,527 | ) | (27,565 | ) | |||||||||||||||
| Financing activities: | |||||||||||||||||||||||
| Exercise of stock options | 406 | (334 | ) | 420 | 433 | ||||||||||||||||||
| Proceeds from employee stock plans | 620 | 457 | 1,090 | 839 | |||||||||||||||||||
| Tax withholding related to net share settlement of stock awards | (405 | ) | (238 | ) | (5,244 | ) | (4,966 | ) | |||||||||||||||
| Payment of contingent consideration for PROS France | — | (1,304 | ) | — | (1,304 | ) | |||||||||||||||||
| Payments of notes payable | (105 | ) | (53 | ) | (196 | ) | (212 | ) | |||||||||||||||
| Debt issuance costs related to convertible debt | — | — | — | (408 | ) | ||||||||||||||||||
| Net cash provided by (used in) financing activities | 516 | (1,472 | ) | (3,930 | ) | (5,618 | ) | ||||||||||||||||
| Effect of foreign currency rates on cash | 16 | 44 | 54 | 308 | |||||||||||||||||||
| Net change in cash and cash equivalents | (7,943 | ) | (10,883 | ) | (66,562 | ) | (26,071 | ) | |||||||||||||||
| Cash and cash equivalents: | |||||||||||||||||||||||
| Beginning of period | 103,151 | 145,831 | 161,770 | 161,019 | |||||||||||||||||||
| End of period | $ | 95,208 | $ | 134,948 | $ | 95,208 | $ | 134,948 | |||||||||||||||
|
PROS Holdings, Inc. |
|
Reconciliation of GAAP to Non-GAAP Financial Measures |
| (In thousands, except per share data) |
| (Unaudited) |
We use these non-GAAP financial measures to assist in the management of the Company because we believe that this information provides a more consistent and complete understanding of the underlying results and trends of the ongoing business due to the uniqueness of these charges.
See breakdown of the reconciling line items on page 10.
| Three Months Ended |
Quarter over |
Nine Months Ended | Year over | |||||||||||||||||||||||||||
| September 30, | Quarter | September 30, | Year | |||||||||||||||||||||||||||
| 2016 | 2015 | % change | 2016 | 2015 | % change | |||||||||||||||||||||||||
| GAAP revenue | $ | 38,384 | $ | 40,866 | (6 | )% | $ | 113,350 | $ | 126,234 | (10 | )% | ||||||||||||||||||
| Non-GAAP adjustment: | ||||||||||||||||||||||||||||||
| Acquisition-related deferred revenue write-down | — | 868 | — | 3,065 | ||||||||||||||||||||||||||
| Non-GAAP revenue | $ | 38,384 | $ | 41,734 | (8 | )% | $ | 113,350 | $ | 129,299 | (12 | )% | ||||||||||||||||||
| GAAP gross profit | $ | 22,742 | $ | 25,600 | (11 | )% | $ | 65,949 | $ | 80,237 | (18 | )% | ||||||||||||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
| Acquisition-related deferred revenue write-down, net of cost of revenue | — | 328 | — | 1,167 | ||||||||||||||||||||||||||
| Amortization of intangible assets | 490 | 553 | 1,476 | 1,659 | ||||||||||||||||||||||||||
| Share-based compensation | 544 | 852 | 1,720 | 2,896 | ||||||||||||||||||||||||||
| Non-GAAP gross profit | $ | 23,776 | $ | 27,333 | (13 | )% | $ | 69,145 | $ | 85,959 | (20 | )% | ||||||||||||||||||
| Non-GAAP gross margin | 61.9 | % | 65.5 | % | 61.0 | % | 66.5 | % | ||||||||||||||||||||||
| GAAP loss from operations | $ | (13,116 | ) | $ | (15,866 | ) | (17 | )% | $ | (49,140 | ) | $ | (40,457 | ) | 21 | % | ||||||||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
| Acquisition-related deferred revenue write-down, net of cost of revenue | — | 328 | — | 1,167 | ||||||||||||||||||||||||||
| Amortization of intangible assets | 737 | 1,703 | 2,288 | 3,866 | ||||||||||||||||||||||||||
| Accretion expense for acquisition-related contingent consideration | — | — | — | 22 | ||||||||||||||||||||||||||
| Recovery of bankruptcy claim | — | — | — | (626 | ) | |||||||||||||||||||||||||
| Severance | 1,070 | 756 | 1,070 | 756 | ||||||||||||||||||||||||||
| Share-based compensation | 3,192 | 6,631 | 14,445 | 21,381 | ||||||||||||||||||||||||||
| Total Non-GAAP adjustments | $ | 4,999 | $ | 9,418 | $ | 17,803 | $ | 26,566 | ||||||||||||||||||||||
| Non-GAAP loss from operations | $ | (8,117 | ) | $ | (6,448 | ) | 26 | % | $ | (31,337 | ) | $ | (13,891 | ) | 126 | % | ||||||||||||||
| Non-GAAP loss from operations % of total revenue | (21.1 | )% | (15.5 | )% | (27.6 | )% | (10.7 | )% | ||||||||||||||||||||||
| GAAP net loss | $ | (15,708 | ) | $ | (18,182 | ) | (14 | )% | $ | (56,712 | ) | $ | (48,080 | ) | 18 | % | ||||||||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
| Total Non-GAAP adjustments affecting loss from operations | 4,999 | 9,418 | 17,803 | 26,566 | ||||||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 1,620 | 1,514 | 4,786 | 4,485 | ||||||||||||||||||||||||||
| Tax impact related to non-GAAP adjustments | 3,418 | 2,566 | 12,598 | 6,376 | ||||||||||||||||||||||||||
| Non-GAAP net loss | $ | (5,671 | ) | $ | (4,684 | ) | 21 | % | $ | (21,525 | ) | $ | (10,653 | ) | 102 | % | ||||||||||||||
| Non-GAAP diluted loss per share | $ | (0.19 | ) | $ | (0.16 | ) | $ | (0.71 | ) | $ | (0.36 | ) | ||||||||||||||||||
| Shares used in computing non-GAAP loss per share | 30,469 | 29,649 | 30,341 | 29,530 | ||||||||||||||||||||||||||
|
PROS Holdings, Inc. Supplemental Schedule of Non-GAAP Financial Measures Increase (Decrease) in GAAP Amounts Reported (In thousands) (Unaudited) |
||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||||||||
| Revenue Items | ||||||||||||||||||||||
| Acquisition-related deferred revenue write-down - service revenue | — | 823 | — | 2,766 | ||||||||||||||||||
| Acquisition-related deferred revenue write-down - subscription revenue | — | 20 | — | 224 | ||||||||||||||||||
| Acquisition-related deferred revenue write-down - maintenance revenue | — | 25 | — | 75 | ||||||||||||||||||
| Total revenue items | $ | — | $ | 868 | $ | — | $ | 3,065 | ||||||||||||||
| Cost of License Items | ||||||||||||||||||||||
| Amortization of intangible assets | 10 | 10 | 31 | 31 | ||||||||||||||||||
| Total cost of license items | $ | 10 | $ | 10 | $ | 31 | $ | 31 | ||||||||||||||
| Cost of Services Items | ||||||||||||||||||||||
| Acquisition-related deferred cost write-down | — | (540 | ) | — | (1,898 | ) | ||||||||||||||||
| Share-based compensation | 424 | 754 | 1,289 | 2,505 | ||||||||||||||||||
| Total cost of services items | $ | 424 | $ | 214 | $ | 1,289 | $ | 607 | ||||||||||||||
| Cost of Subscription Items | ||||||||||||||||||||||
| Amortization of intangible assets | 319 | 382 | 962 | 1,145 | ||||||||||||||||||
| Share-based compensation | 31 | 35 | 185 | 200 | ||||||||||||||||||
| Total cost of subscription items | $ | 350 | $ | 417 | $ | 1,147 | $ | 1,345 | ||||||||||||||
| Cost of Maintenance Items | ||||||||||||||||||||||
| Amortization of intangible assets | 161 | 161 | 483 | 483 | ||||||||||||||||||
| Share-based compensation | 89 | 63 | 246 | 191 | ||||||||||||||||||
| Total cost of maintenance items | $ | 250 | $ | 224 | $ | 729 | $ | 674 | ||||||||||||||
| Sales and Marketing Items | ||||||||||||||||||||||
| Amortization of intangible assets | 247 | 1,067 | 806 | 1,956 | ||||||||||||||||||
| Severance | 1,070 | 342 | 1,070 | 342 | ||||||||||||||||||
| Share-based compensation | (918 | ) | 2,229 | 2,559 | 6,541 | |||||||||||||||||
| Total sales and marketing items | $ | 399 | $ | 3,638 | $ | 4,435 | $ | 8,839 | ||||||||||||||
| General and Administrative Items | ||||||||||||||||||||||
| Accretion expense for acquisition-related contingent consideration | — | — | — | 22 | ||||||||||||||||||
| Amortization of intangible assets | — | 83 | 6 | 251 | ||||||||||||||||||
| Recovery of bankruptcy claim | — | — | — | (626 | ) | |||||||||||||||||
| Share-based compensation | 2,235 | 2,280 | 6,267 | 8,000 | ||||||||||||||||||
| Total general and administrative items | $ | 2,235 | $ | 2,363 | $ | 6,273 | $ | 7,647 | ||||||||||||||
| Research and Development Items | ||||||||||||||||||||||
| Severance | — | 414 | — | 414 | ||||||||||||||||||
| Share-based compensation | 1,331 | 1,270 | 3,899 | 3,944 | ||||||||||||||||||
| Total research and development items | $ | 1,331 | $ | 1,684 | $ | 3,899 | $ | 4,358 | ||||||||||||||
|
PROS Holdings, Inc. Supplemental Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands) (Unaudited) |
||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||||||||
| GAAP Loss from Operations | $ | (13,116 | ) | $ | (15,866 | ) | $ | (49,140 | ) | $ | (40,457 | ) | ||||||||||
| Acquisition-related deferred revenue write-down, net of cost of revenue | — | 328 | — | 1,167 | ||||||||||||||||||
| Amortization of intangible assets | 737 | 1,703 | 2,288 | 3,866 | ||||||||||||||||||
| Accretion expense for acquisition-related contingent consideration | — | — | — | 22 | ||||||||||||||||||
| Recovery of bankruptcy claim | — | — | — | (626 | ) | |||||||||||||||||
| Severance | 1,070 | 756 | 1,070 | 756 | ||||||||||||||||||
| Share-based compensation | 3,192 | 6,631 | 14,445 | 21,381 | ||||||||||||||||||
| Depreciation | 1,686 | 1,449 | 5,108 | 4,057 | ||||||||||||||||||
| Capitalized internal-use software development costs | (497 | ) | — | (569 | ) | (233 | ) | |||||||||||||||
| Adjusted EBITDA | $ | (6,928 | ) | $ | (4,999 | ) | $ | (26,798 | ) | $ | (10,067 | ) | ||||||||||
| Free Cash Flow | ||||||||||||||||||||||
| Net cash provided by (used in) operating activities | $ | 2,213 | $ | 4,827 | $ | (7,159 | ) | $ | 6,804 | |||||||||||||
| Purchase of property and equipment | (1,185 | ) | (3,006 | ) | (6,524 | ) | (4,856 | ) | ||||||||||||||
| Capitalized internal-use software development costs | (497 | ) | — | (569 | ) | (233 | ) | |||||||||||||||
| Free Cash Flow | $ | 531 | $ | 1,821 | $ | (14,252 | ) | $ | 1,715 | |||||||||||||
| Guidance | Q4 2016 Guidance | Full Year 2016 Guidance | ||||||||||||||||||||
| Low | High | Low | High | |||||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||||||||
| GAAP Loss from Operations | $ | (18,850 | ) | $ | (17,350 | ) | $ | (67,915 | ) | $ | (66,415 | ) | ||||||||||
| Amortization of intangible assets | 700 | 700 | 2,950 | 2,950 | ||||||||||||||||||
| Severance | — | — | 1,070 | 1,070 | ||||||||||||||||||
| Share-based compensation | 6,250 | 6,250 | 20,695 | 20,695 | ||||||||||||||||||
| Depreciation | 1,400 | 1,400 | 6,500 | 6,500 | ||||||||||||||||||
| Capitalized internal-use software development costs | (500 | ) | (500 | ) | (1,100 | ) | (1,100 | ) | ||||||||||||||
| Adjusted EBITDA | $ | (11,000 | ) | $ | (9,500 | ) | $ | (37,800 | ) | $ | (36,300 | ) | ||||||||||
