These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
CANADA
|
|
98-0154400
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
Page No
|
|
Part I Financial Information
|
|
|
|
Item 1. Financial Statements
|
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2018 (unaudited) and June 30, 2018
|
|
|
|
Condensed Consolidated Statements of Income - Three Months Ended September 30, 2018 and 2017 (unaudited)
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income - Three Months Ended September 30, 2018 and 2017 (unaudited)
|
|
|
|
Condensed Consolidated Statements of Cash Flows - Three Months Ended September 30, 2018 and 2017 (unaudited)
|
|
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
||
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
||
|
Item 4. Controls and Procedures
|
||
|
Part II Other Information:
|
|
|
|
Item 1A. Risk Factors
|
||
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
||
|
Item 6. Exhibits
|
||
|
Signatures
|
||
|
|
September 30, 2018
|
|
June 30, 2018
|
||||
|
ASSETS
|
(unaudited)
|
|
|
||||
|
Cash and cash equivalents
|
$
|
|
|
|
$
|
|
|
|
Accounts receivable trade, net of allowance for doubtful accounts of $12,970 as of September 30, 2018 and $9,741 as of June 30, 2018 (note 4)
|
|
|
|
|
|
||
|
Contract assets (note 3)
|
|
|
|
|
|
||
|
Income taxes recoverable (note 14)
|
|
|
|
|
|
||
|
Prepaid expenses and other current assets
|
|
|
|
|
|
||
|
Total current assets
|
|
|
|
|
|
||
|
Property and equipment (note 5)
|
|
|
|
|
|
||
|
Long-term contract assets (note 3)
|
|
|
|
|
|
||
|
Goodwill (note 6)
|
|
|
|
|
|
||
|
Acquired intangible assets (note 7)
|
|
|
|
|
|
||
|
Deferred tax assets (note 14)
|
|
|
|
|
|
||
|
Other assets (note 8)
|
|
|
|
|
|
||
|
Deferred charges
|
|
|
|
|
|
||
|
Long-term income taxes recoverable (note 14)
|
|
|
|
|
|
||
|
Total assets
|
$
|
|
|
|
$
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable and accrued liabilities (note 9)
|
$
|
|
|
|
$
|
|
|
|
Current portion of long-term debt (note 10)
|
|
|
|
|
|
||
|
Deferred revenues
|
|
|
|
|
|
||
|
Income taxes payable (note 14)
|
|
|
|
|
|
||
|
Total current liabilities
|
|
|
|
|
|
||
|
Long-term liabilities:
|
|
|
|
||||
|
Accrued liabilities (note 9)
|
|
|
|
|
|
||
|
Deferred credits
|
|
|
|
|
|
||
|
Pension liability (note 11)
|
|
|
|
|
|
||
|
Long-term debt (note 10)
|
|
|
|
|
|
||
|
Deferred revenues
|
|
|
|
|
|
||
|
Long-term income taxes payable (note 14)
|
|
|
|
|
|
||
|
Deferred tax liabilities (note 14)
|
|
|
|
|
|
||
|
Total long-term liabilities
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
||||
|
Share capital and additional paid-in capital (note 12)
|
|
|
|
||||
|
268,331,579 and 267,651,084 Common Shares issued and outstanding at September 30, 2018 and June 30, 2018, respectively; authorized Common Shares: unlimited
|
|
|
|
|
|
||
|
Accumulated other comprehensive income
|
|
|
|
|
|
||
|
Retained earnings
|
|
|
|
|
|
||
|
Treasury stock, at cost (991,368 shares at September 30, 2018 and 690,336 shares at June 30, 2018, respectively)
|
(
|
)
|
|
(
|
)
|
||
|
Total OpenText shareholders' equity
|
|
|
|
|
|
||
|
Non-controlling interests
|
|
|
|
|
|
||
|
Total shareholders’ equity
|
|
|
|
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues:
|
|
|
|
||||
|
License
|
$
|
|
|
|
$
|
|
|
|
Cloud services and subscriptions
|
|
|
|
|
|
||
|
Customer support
|
|
|
|
|
|
||
|
Professional service and other
|
|
|
|
|
|
||
|
Total revenues
|
|
|
|
|
|
||
|
Cost of revenues:
|
|
|
|
||||
|
License
|
|
|
|
|
|
||
|
Cloud services and subscriptions
|
|
|
|
|
|
||
|
Customer support
|
|
|
|
|
|
||
|
Professional service and other
|
|
|
|
|
|
||
|
Amortization of acquired technology-based intangible assets (note 7)
|
|
|
|
|
|
||
|
Total cost of revenues
|
|
|
|
|
|
||
|
Gross profit
|
|
|
|
|
|
||
|
Operating expenses:
|
|
|
|
||||
|
Research and development
|
|
|
|
|
|
||
|
Sales and marketing
|
|
|
|
|
|
||
|
General and administrative
|
|
|
|
|
|
||
|
Depreciation
|
|
|
|
|
|
||
|
Amortization of acquired customer-based intangible assets (note 7)
|
|
|
|
|
|
||
|
Special charges (recoveries) (note 17)
|
|
|
|
|
|
||
|
Total operating expenses
|
|
|
|
|
|
||
|
Income from operations
|
|
|
|
|
|
||
|
Other income (expense), net
|
|
|
|
|
|
||
|
Interest and other related expense, net
|
(
|
)
|
|
(
|
)
|
||
|
Income before income taxes
|
|
|
|
|
|
||
|
Provision for (recovery of) income taxes (note 14)
|
|
|
|
|
|
||
|
Net income for the period
|
$
|
|
|
|
$
|
|
|
|
Net (income) loss attributable to non-controlling interests
|
(
|
)
|
|
(
|
)
|
||
|
Net income attributable to OpenText
|
$
|
|
|
|
$
|
|
|
|
Earnings per share—basic attributable to OpenText (note 20)
|
$
|
|
|
|
$
|
|
|
|
Earnings per share—diluted attributable to OpenText (note 20)
|
$
|
|
|
|
$
|
|
|
|
Weighted average number of Common Shares outstanding—basic (in '000's)
|
|
|
|
|
|
||
|
Weighted average number of Common Shares outstanding—diluted (in '000's)
|
|
|
|
|
|
||
|
Dividends declared per Common Share
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income for the period
|
$
|
|
|
|
$
|
|
|
|
Other comprehensive income (loss)—net of tax:
|
|
|
|
||||
|
Net foreign currency translation adjustments
|
(
|
)
|
|
|
|
||
|
Unrealized gain (loss) on cash flow hedges:
|
|
|
|
||||
|
Unrealized gain (loss) - net of tax expense (recovery) effect of $181 and $463
fo
r the three months ended September 30, 2018 and 2017, respectively
|
|
|
|
|
|
||
|
(Gain) loss reclassified into net income - net of tax (expense) recovery effect of $132 and ($287) for the three months ended September 30, 2018 and 2017, respectively
|
|
|
|
(
|
)
|
||
|
Actuarial gain (loss) relating to defined benefit pension plans:
|
|
|
|
||||
|
Actuarial gain (loss) - net of tax expense (recovery) effect of $306 and ($83) for the three months ended September 30, 2018 and 2017, respectively
|
|
|
|
(
|
)
|
||
|
Amortization of actuarial (gain) loss into net income - net of tax (expense) recovery effect of $73 and $42 for the three months ended September 30, 2018 and 2017, respectively
|
|
|
|
|
|
||
|
Release of unrealized gain on marketable securities - net of tax effect of nil
|
|
|
|
(
|
)
|
||
|
Total other comprehensive income (loss) net, for the period
|
(
|
)
|
|
|
|
||
|
Total comprehensive income
|
|
|
|
|
|
||
|
Comprehensive (income) loss attributable to non-controlling interests
|
(
|
)
|
|
(
|
)
|
||
|
Total comprehensive income attributable to OpenText
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income for the period
|
$
|
|
|
|
$
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization of intangible assets
|
|
|
|
|
|
||
|
Share-based compensation expense
|
|
|
|
|
|
||
|
Pension expense
|
|
|
|
|
|
||
|
Amortization of debt issuance costs
|
|
|
|
|
|
||
|
Amortization of deferred charges and credits
|
|
|
|
|
|
||
|
Loss on sale and write down of property and equipment
|
|
|
|
|
|
||
|
Release of unrealized gain on marketable securities to income
|
|
|
|
(
|
)
|
||
|
Deferred taxes
|
|
|
|
|
|
||
|
Share in net (income) loss of equity investees
|
(
|
)
|
|
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
|
|
|
|
|
||
|
Contract assets
|
(
|
)
|
|
|
|
||
|
Prepaid expenses and other current assets
|
|
|
|
(
|
)
|
||
|
Income taxes and deferred charges and credits
|
|
|
|
|
|
||
|
Accounts payable and accrued liabilities
|
(
|
)
|
|
(
|
)
|
||
|
Deferred revenue
|
(
|
)
|
|
(
|
)
|
||
|
Other assets
|
|
|
|
(
|
)
|
||
|
Net cash provided by operating activities
|
|
|
|
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions of property and equipment
|
(
|
)
|
|
(
|
)
|
||
|
Purchase of Guidance Software, Inc., net of cash acquired
|
(
|
)
|
|
(
|
)
|
||
|
Purchase of Covisint Corporation, net of cash acquired
|
|
|
|
(
|
)
|
||
|
Other investing activities
|
(
|
)
|
|
(
|
)
|
||
|
Net cash used in investing activities
|
(
|
)
|
|
(
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from long-term debt and Revolver
|
|
|
|
|
|
||
|
Proceeds from issuance of Common Shares from exercise of stock options and ESPP
|
|
|
|
|
|
||
|
Repayment of long-term debt and Revolver
|
(
|
)
|
|
(
|
)
|
||
|
Debt issuance costs
|
(
|
)
|
|
|
|
||
|
Purchase of Treasury Stock
|
(
|
)
|
|
|
|
||
|
Repurchase of non-controlling interests
|
(
|
)
|
|
|
|
||
|
Payments of dividends to shareholders
|
(
|
)
|
|
(
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(
|
)
|
|
|
|
||
|
Foreign exchange gain (loss) on cash held in foreign currencies
|
|
|
|
|
|
||
|
Increase (decrease) in cash, cash equivalents and restricted cash during the period
|
|
|
|
(
|
)
|
||
|
Cash, cash equivalents and restricted cash at beginning of the period
|
|
|
|
|
|
||
|
Cash, cash equivalents and restricted cash at end of the period
|
$
|
|
|
|
$
|
|
|
|
Reconciliation of cash, cash equivalents and restricted cash:
|
September 30, 2018
|
|
September 30, 2017
|
||||
|
Cash and cash equivalents
|
$
|
|
|
|
$
|
|
|
|
Restricted cash included in Other assets
|
|
|
|
|
|
||
|
Total Cash, cash equivalents and restricted cash
|
$
|
|
|
|
$
|
|
|
|
•
|
A decrease to deferred revenues of approximately
$
|
|
•
|
A decrease to other assets of approximately
$
|
|
•
|
An increase to other assets of approximately
$
|
|
•
|
An increase in contract assets of approximately
$
|
|
•
|
An increase in net deferred tax liabilities of approximately
$
|
|
•
|
A decrease to deferred charges of approximately
$
|
|
•
|
An increase to deferred tax assets of approximately
$
|
|
•
|
A decrease to deferred credits of approximately
$
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
As Previously Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||
|
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
|
|
|
|
|
|
|
|||
|
Increase (decrease) in cash, cash equivalents and restricted cash during the period
|
(
|
)
|
|
|
|
|
(
|
)
|
|||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
As Previously Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||
|
Cost of revenues - Cloud services
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Cost of revenues - Customer Support
|
|
|
|
(
|
)
|
|
|
|
|||
|
Cost of revenues - Professional service and other
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total cost of revenues
|
|
|
|
(
|
)
|
|
|
|
|||
|
Gross profit
|
|
|
|
|
|
|
|
|
|||
|
Research and Development
|
|
|
|
(
|
)
|
|
|
|
|||
|
Sales and Marketing
|
|
|
|
(
|
)
|
|
|
|
|||
|
General and administrative
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total operating expense
|
|
|
|
(
|
)
|
|
|
|
|||
|
Income from operations
|
|
|
|
|
|
|
|
|
|||
|
Interest and other related expense, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
•
|
the customer can benefit from the product or service either on its own or together with other resources that are readily available to the customer; and
|
|
•
|
our promise to transfer the product or service to the customer is separately identifiable from other promises in the contract.
|
|
Performance Obligation
|
When Performance Obligation is Typically Satisfied
|
|
License revenue:
|
|
|
Software licenses (Perpetual,Term, Subscription)
|
When software activation keys have been made available for download (point in time)
|
|
Cloud services and subscriptions revenue:
|
|
|
Outsourced Professional Services
|
As the services are provided (over time)
|
|
Managed Services / Ongoing Hosting
|
Over the contract term, beginning on the date that service is made available (i.e. "Go live") to the customer (over time)
|
|
Customer support revenue:
|
|
|
When and if available updates and upgrades and technical support
|
Ratable over the course of the service term (over time)
|
|
Professional service and other revenue:
|
|
|
Professional services
|
As the services are provided (over time)
|
|
|
Three Months Ended September 30, 2018
|
||
|
Total Revenues by Geography:
|
|
||
|
Americas
(1)
|
$
|
|
|
|
EMEA
(2)
|
|
|
|
|
Asia Pacific
(3)
|
|
|
|
|
Total Revenues
|
$
|
|
|
|
|
|
||
|
Total Revenues by Type of Performance Obligation:
|
|
||
|
Recurring revenue
|
|
||
|
Cloud services and subscriptions revenue
|
$
|
|
|
|
Customer support revenue
|
|
|
|
|
Total recurring revenues
|
$
|
|
|
|
License revenue (perpetual, term and subscriptions)
|
|
|
|
|
Professional service and other revenue
|
|
|
|
|
Total revenues
|
$
|
|
|
|
|
|
||
|
Total Revenues by Timing of Revenue Recognition
|
|
||
|
Point in time
|
|
|
|
|
Over time (including professional service and other revenue)
|
|
|
|
|
Total revenues
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of July 1, 2018
|
||||
|
Short-term contract assets
|
$
|
|
|
|
$
|
|
|
|
Long-term contract assets
|
$
|
|
|
|
$
|
|
|
|
Short-term deferred revenue
|
$
|
|
|
|
$
|
|
|
|
Long-term deferred revenue
|
$
|
|
|
|
$
|
|
|
|
Capitalized costs to obtain a contract as of July 1, 2018
|
$
|
|
|
|
New capitalized costs incurred
|
|
|
|
|
Amortization of capitalized costs
|
(
|
)
|
|
|
Capitalized costs to obtain a contract as of September 30, 2018
|
$
|
|
|
|
|
As of September 30, 2018
|
||||||||||
|
|
As reported under
Topic 606 |
|
Adjustments
|
|
Proforma as if Topic 605 was in effect
|
||||||
|
ASSETS
|
|
|
|
|
|
||||||
|
Contract assets
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
|
|
|||
|
Total current assets
|
|
|
|
(
|
)
|
|
|
|
|||
|
Long-term contract assets
|
|
|
|
(
|
)
|
|
|
|
|||
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
|||
|
Other assets
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total assets
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|||||
|
Accounts payable and accrued liabilities
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Deferred revenues
|
|
|
|
|
|
|
|
|
|||
|
Total current liabilities
|
|
|
|
|
|
|
|
|
|||
|
Long-term liabilities:
|
|
|
|
|
|
|
|||||
|
Deferred revenues
|
|
|
|
|
|
|
|
|
|||
|
Deferred tax liabilities
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total long-term liabilities
|
|
|
|
|
|
|
|
|
|||
|
Shareholders’ equity:
|
|
|
|
|
|
|
|||||
|
Accumulated other comprehensive income
|
|
|
|
|
|
|
|
|
|||
|
Retained earnings
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total OpenText shareholders' equity
|
|
|
|
(
|
)
|
|
|
|
|||
|
Non-controlling interests
|
|
|
|
|
|
|
|
|
|||
|
Total shareholders’ equity
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total liabilities and shareholders’ equity
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
|
Three Months Ended September 30, 2018
|
||||||||||
|
|
As reported under
Topic 606 |
|
Adjustments
|
|
Proforma as if Topic 605 was in effect
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
License
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Cloud services and subscriptions
|
|
|
|
(
|
)
|
|
|
|
|||
|
Customer support
|
|
|
|
(
|
)
|
|
|
|
|||
|
Professional service and other
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total revenues
|
|
|
|
(
|
)
|
|
|
|
|||
|
Cost of revenues:
|
|
|
|
|
|
||||||
|
Cloud services and subscriptions
|
|
|
|
|
|
|
|
|
|||
|
Total cost of revenues
|
|
|
|
|
|
|
|
|
|||
|
Gross profit
|
|
|
|
(
|
)
|
|
|
|
|||
|
Operating expenses:
|
|
|
|
|
|
||||||
|
Sales and marketing
|
|
|
|
|
|
|
|
|
|||
|
Total operating expenses
|
|
|
|
|
|
|
|
|
|||
|
Income from operations
|
|
|
|
(
|
)
|
|
|
|
|||
|
Interest and other related expense, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Income before income taxes
|
|
|
|
(
|
)
|
|
|
|
|||
|
Provision for (recovery of) income taxes
|
|
|
|
(
|
)
|
|
|
|
|||
|
Net income for the period
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
|
Three Months Ended September 30, 2018
|
||||||||||
|
|
As reported under
Topic 606
|
|
Adjustments
|
|
Proforma as if Topic 605 was in effect
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income for the period
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Deferred taxes
|
|
|
|
(
|
)
|
|
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable
|
|
|
|
(
|
)
|
|
|
|
|||
|
Contract assets
|
(
|
)
|
|
|
|
|
|
|
|||
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
|
|
|||
|
Income taxes and deferred charges and credits
|
|
|
|
|
|
|
|
|
|||
|
Accounts payable and accrued liabilities
|
(
|
)
|
|
|
|
|
(
|
)
|
|||
|
Deferred revenue
|
(
|
)
|
|
|
|
|
(
|
)
|
|||
|
Other assets
|
|
|
|
|
|
|
|
|
|||
|
Net cash provided by operating activities
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Balance as of June 30, 2018
|
$
|
|
|
|
Bad debt expense
|
|
|
|
|
Write-off /adjustments
|
|
|
|
|
Balance as of September 30, 2018
|
$
|
|
|
|
|
As of September 30, 2018
|
||||||||||
|
|
Cost
|
|
Accumulated
Depreciation
|
|
Net
|
||||||
|
Furniture and fixtures
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Office equipment
|
|
|
|
(
|
)
|
|
|
|
|||
|
Computer hardware
|
|
|
|
(
|
)
|
|
|
|
|||
|
Computer software
|
|
|
|
(
|
)
|
|
|
|
|||
|
Capitalized software development costs
|
|
|
|
(
|
)
|
|
|
|
|||
|
Leasehold improvements
|
|
|
|
(
|
)
|
|
|
|
|||
|
Land and buildings
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
|
As of June 30, 2018
|
||||||||||
|
|
Cost
|
|
Accumulated
Depreciation
|
|
Net
|
||||||
|
Furniture and fixtures
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Office equipment
|
|
|
|
(
|
)
|
|
|
|
|||
|
Computer hardware
|
|
|
|
(
|
)
|
|
|
|
|||
|
Computer software
|
|
|
|
(
|
)
|
|
|
|
|||
|
Capitalized software development costs
|
|
|
|
(
|
)
|
|
|
|
|||
|
Leasehold improvements
|
|
|
|
(
|
)
|
|
|
|
|||
|
Land and buildings
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Balance as of June 30, 2018
|
$
|
|
|
|
Adjustments on account of foreign exchange
|
(
|
)
|
|
|
Balance as of September 30, 2018
|
$
|
|
|
|
|
As of September 30, 2018
|
||||||||||
|
|
Cost
|
|
Accumulated Amortization
|
|
Net
|
||||||
|
Technology assets
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Customer assets
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
||||||
|
|
As of June 30, 2018
|
||||||||||
|
|
Cost
|
|
Accumulated Amortization
|
|
Net
|
||||||
|
Technology assets
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Customer assets
|
|
|
|
(
|
)
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Fiscal years ending June 30,
|
|
||
|
2019 (nine months ended June 30)
|
$
|
|
|
|
2020
|
|
|
|
|
2021
|
|
|
|
|
2022
|
|
|
|
|
2023
|
|
|
|
|
2024 and beyond
|
|
|
|
|
Total
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||
|
Deposits and restricted cash
|
$
|
|
|
|
$
|
|
|
|
Deferred implementation costs
|
|
|
|
|
|
||
|
Capitalized costs to obtain a contract
|
|
|
|
|
|
||
|
Investments
|
|
|
|
|
|
||
|
Long-term prepaid expenses and other long-term assets
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||
|
Accounts payable—trade
|
$
|
|
|
|
$
|
|
|
|
Accrued salaries and commissions
|
|
|
|
|
|
||
|
Accrued liabilities
|
|
|
|
|
|
||
|
Accrued interest on Senior Notes
|
|
|
|
|
|
||
|
Amounts payable in respect of restructuring and other Special charges
|
|
|
|
|
|
||
|
Asset retirement obligations
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||
|
Amounts payable in respect of restructuring and other Special charges
|
$
|
|
|
|
$
|
|
|
|
Other accrued liabilities*
|
|
|
|
|
|
||
|
Asset retirement obligations
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||
|
Total debt
|
|
|
|
||||
|
Senior Notes 2026
|
$
|
|
|
|
$
|
|
|
|
Senior Notes 2023
|
|
|
|
|
|
||
|
Term Loan B
|
|
|
|
|
|
||
|
Total principal payments due
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Premium on Senior Notes 2026
|
|
|
|
|
|
||
|
Debt issuance costs
|
(
|
)
|
|
(
|
)
|
||
|
Total amount outstanding
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Less:
|
|
|
|
||||
|
Current portion of long-term debt
|
|
|
|
||||
|
Term Loan B
|
|
|
|
|
|
||
|
Total current portion of long-term debt
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Non-current portion of long-term debt
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
||||||||||
|
|
Total benefit
obligation
|
|
Current portion of
benefit obligation*
|
|
Non-current portion of
benefit obligation
|
||||||
|
CDT defined benefit plan
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
GXS GER defined benefit plan
|
|
|
|
|
|
|
|
|
|||
|
GXS PHP defined benefit plan
|
|
|
|
|
|
|
|
|
|||
|
Other plans
|
|
|
|
|
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
As of June 30, 2018
|
||||||||||
|
|
Total benefit
obligation
|
|
Current portion of
benefit obligation*
|
|
Non-current portion of
benefit obligation
|
||||||
|
CDT defined benefit plan
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
GXS GER defined benefit plan
|
|
|
|
|
|
|
|
|
|||
|
GXS PHP defined benefit plan
|
|
|
|
|
|
|
|
|
|||
|
Other plans
|
|
|
|
|
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||||||||||||||||||||||||||
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
|
Total
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
|
Total
|
||||||||||||||||
|
Benefit obligation—beginning of period
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Service cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Benefits paid
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||||||
|
Actuarial (gain) loss
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||||
|
Foreign exchange (gain) loss
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||||
|
Benefit obligation—end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less: Current portion
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||||||
|
Non-current portion of benefit obligation
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||
|
Pension expense:
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
|
Total
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
|
Total
|
||||||||||||||||
|
Service cost
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Interest cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of actuarial (gains) and losses
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||||
|
Net pension expense
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||||||
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
|
Assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salary increases
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension increases
|
|
|
|
|
N/A
|
|
|
|
|
|
N/A
|
|
Discount rate
|
|
|
|
|
|
|
|
|
|
|
|
|
Normal retirement age
|
|
|
65-67
|
|
|
|
|
|
65-67
|
|
|
|
Employee fluctuation rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 20
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 25
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 30
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 35
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 40
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 45
|
|
|
|
|
|
|
|
|
|
|
|
|
to age 50
|
|
|
|
|
|
|
|
|
|
|
|
|
from age 51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal years ending June 30,
|
||||||||||
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
||||||
|
2019 (nine months ended June 30)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
2020
|
|
|
|
|
|
|
|
|
|||
|
2021
|
|
|
|
|
|
|
|
|
|||
|
2022
|
|
|
|
|
|
|
|
|
|||
|
2023
|
|
|
|
|
|
|
|
|
|||
|
2024 to 2028
|
|
|
|
|
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Stock options
|
$
|
|
|
|
$
|
|
|
|
Performance Share Units (issued under LTIP)
|
|
|
|
|
|
||
|
Restricted Share Units (issued under LTIP)
|
|
|
|
|
|
||
|
Restricted Share Units (other)
|
|
|
|
|
|
||
|
Deferred Share Units (directors)
|
|
|
|
|
|
||
|
Employee Share Purchase Plan
|
|
|
|
|
|
||
|
Total share-based compensation expense
|
$
|
|
|
|
$
|
|
|
|
|
Options
|
|
Weighted-
Average Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(years)
|
|
Aggregate Intrinsic Value
($’000s)
|
|||||
|
Outstanding at June 30, 2018
|
|
|
|
$
|
|
|
|
|
|
|
||
|
Granted
|
|
|
|
|
|
|
|
|
|
|||
|
Exercised
|
(
|
)
|
|
|
|
|
|
|
|
|||
|
Forfeited or expired
|
(
|
)
|
|
|
|
|
|
|
|
|||
|
Outstanding at September 30, 2018
|
|
|
|
$
|
|
|
|
|
|
$
|
|
|
|
Exercisable at September 30, 2018
|
|
|
|
$
|
|
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Weighted–average fair value of options granted
|
$
|
|
|
|
$
|
|
|
|
Weighted-average assumptions used:
|
|
|
|
||||
|
Expected volatility
|
|
%
|
|
|
%
|
||
|
Risk–free interest rate
|
|
%
|
|
|
%
|
||
|
Expected dividend yield
|
|
%
|
|
|
%
|
||
|
Expected life (in years)
|
|
|
|
|
|
||
|
Forfeiture rate (based on historical rates)
|
|
%
|
|
|
%
|
||
|
Average exercise share price
|
$
|
|
|
|
$
|
|
|
|
|
Payments due between
|
||||||||||||||||||
|
|
Total
|
|
October 1, 2018—
June 30, 2019 |
|
July 1, 2019—
June 30, 2021 |
|
July 1, 2021—
June 30, 2023 |
|
July 1, 2023
and beyond |
||||||||||
|
Long-term debt obligations
(1)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Operating lease obligations
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Purchase obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Interest expense
|
$
|
|
|
|
$
|
|
|
|
Penalties expense (recoveries)
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||
|
Interest expense accrued *
|
$
|
|
|
|
$
|
|
|
|
Penalties accrued *
|
$
|
|
|
|
$
|
|
|
|
•
|
Level 1—inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.
|
|
•
|
Level 2—inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
•
|
Level 3—inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models, and similar techniques.
|
|
|
September 30, 2018
|
|
June 30, 2018
|
||||||||||||||||||||
|
|
|
|
Fair Market Measurements using:
|
|
|
|
Fair Market Measurements using:
|
||||||||||||||||
|
|
September 30, 2018
|
|
Quoted prices
in active
markets for
identical
assets/
(liabilities)
|
|
Significant
other
observable
inputs
|
|
Significant
unobservable
inputs
|
|
June 30, 2018
|
|
Quoted prices
in active
markets for
identical
assets/
(liabilities)
|
|
Significant
other
observable
inputs
|
|
Significant
unobservable
inputs
|
||||||||
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|||||||||||||
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instrument liability (note 16)
|
$
|
(
|
)
|
|
N/A
|
|
$
|
(
|
)
|
|
N/A
|
|
$
|
(
|
)
|
|
N/A
|
|
$
|
(
|
)
|
|
N/A
|
|
|
$
|
(
|
)
|
|
N/A
|
|
$
|
(
|
)
|
|
N/A
|
|
$
|
(
|
)
|
|
N/A
|
|
$
|
(
|
)
|
|
N/A
|
|
|
|
As of September 30, 2018
|
|
As of June 30, 2018
|
||||
|
Derivatives
|
Balance Sheet Location
|
Fair Value
Asset (Liability) |
|
Fair Value
Asset (Liability) |
||||
|
Foreign currency forward contracts designated as cash flow hedges
|
Prepaid expenses and other current assets (Accounts payable and accrued liabilities)
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
Three Months Ended September 30, 2018
|
|||||||||||||||
|
Derivatives in Cash Flow Hedging Relationship
|
Amount of Gain or (Loss)
Recognized in OCI on
Derivatives
(Effective
Portion)
|
|
Location of
Gain or (Loss)
Reclassified
from
Accumulated
OCI into
Income
(Effective
Portion)
|
|
Amount of Gain or
(Loss) Reclassified from
Accumulated OCI into
Income (Effective
Portion)
|
|
Location of
Gain or (Loss)
Recognized
in Income on
Derivatives
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)
|
|
Amount of Gain or (Loss) Recognized in
Income on Derivatives
(Ineffective Portion
and Amount Excluded
from Effectiveness
Testing)
|
||||||
|
Foreign currency forward contracts
|
$
|
|
|
|
Operating
expenses |
|
$
|
(
|
)
|
|
N/A
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended September 30, 2017
|
|||||||||||||||
|
Derivatives in Cash Flow Hedging Relationship
|
Amount of Gain or (Loss)
Recognized in OCI on Derivatives (Effective Portion) |
|
Location of
Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
|
Amount of Gain or
(Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
|
Location of
Gain or (Loss) Recognized in Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
|
Amount of Gain or (Loss) Recognized in
Income on Derivatives (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
||||||
|
Foreign currency forward contracts
|
$
|
|
|
|
Operating
expenses |
|
$
|
|
|
|
N/A
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Fiscal 2019 Restructuring Plan
|
$
|
|
|
|
$
|
|
|
|
Fiscal 2018 Restructuring Plan
|
|
|
|
|
|
||
|
Fiscal 2017 Restructuring Plan
|
|
|
|
|
|
||
|
Restructuring Plans prior to Fiscal 2017 Restructuring Plan
|
(
|
)
|
|
(
|
)
|
||
|
Acquisition-related costs
|
|
|
|
|
|
||
|
Other charges (recoveries)
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
Fiscal 2019 Restructuring Plan
|
Workforce
reduction
|
|
Facility costs
|
|
Total
|
||||||
|
Balance payable as at June 30, 2018
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Accruals and adjustments
|
|
|
|
|
|
|
|
|
|||
|
Cash payments
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Foreign exchange and other non-cash adjustments
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Balance payable as at September 30, 2018
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Fiscal 2018 Restructuring Plan
|
Workforce
reduction
|
|
Facility costs
|
|
Total
|
||||||
|
Balance payable as at June 30, 2018
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Accruals and adjustments
|
|
|
|
|
|
|
|
|
|||
|
Cash payments
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Foreign exchange and other non-cash adjustments
|
|
|
|
(
|
)
|
|
(
|
)
|
|||
|
Balance payable as at September 30, 2018
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Fiscal 2017 Restructuring Plan
|
Workforce
reduction
|
|
Facility costs
|
|
Total
|
||||||
|
Balance payable as at June 30, 2018
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Accruals and adjustments
|
|
|
|
|
|
|
|
|
|||
|
Cash payments
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Foreign exchange and other non-cash adjustments
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Balance payable as at September 30, 2018
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Current assets
|
$
|
|
|
|
Non-current tangible assets
|
|
|
|
|
Intangible customer assets
|
|
|
|
|
Intangible technology assets
|
|
|
|
|
Liabilities assumed
|
(
|
)
|
|
|
Total identifiable net assets
|
|
|
|
|
Goodwill
|
|
|
|
|
Net assets acquired
|
$
|
|
|
|
Cash consideration*
|
$
|
|
|
|
Guidance shares already owned by OpenText through open market purchases (at fair value)
|
|
|
|
|
Purchase consideration
|
$
|
|
|
|
Current assets (inclusive of cash acquired of $5.7 million)
|
$
|
|
|
|
Non-current tangible assets
|
|
|
|
|
Intangible customer assets
|
|
|
|
|
Intangible technology assets
|
|
|
|
|
Liabilities assumed
|
(
|
)
|
|
|
Total identifiable net assets
|
|
|
|
|
Goodwill
|
|
|
|
|
Net assets acquired
|
$
|
|
|
|
Current assets (inclusive of cash acquired of $31.5 million)
|
$
|
|
|
|
Non-current tangible assets
|
|
|
|
|
Intangible customer assets
|
|
|
|
|
Intangible technology assets
|
|
|
|
|
Liabilities assumed
|
(
|
)
|
|
|
Total identifiable net assets
|
|
|
|
|
Goodwill
|
|
|
|
|
Net assets acquired
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash paid during the period for interest
|
$
|
|
|
|
$
|
|
|
|
Cash received during the period for interest
|
$
|
|
|
|
$
|
|
|
|
Cash paid during the period for income taxes
|
$
|
|
|
|
$
|
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Basic earnings per share
|
|
|
|
||||
|
Net income attributable to OpenText
|
$
|
|
|
|
$
|
|
|
|
Basic earnings per share attributable to OpenText
|
$
|
|
|
|
$
|
|
|
|
Diluted earnings per share
|
|
|
|
||||
|
Net income attributable to OpenText
|
$
|
|
|
|
$
|
|
|
|
Diluted earnings per share attributable to OpenText
|
$
|
|
|
|
$
|
|
|
|
Weighted-average number of shares outstanding
|
|
|
|
||||
|
Basic
|
|
|
|
|
|
||
|
Effect of dilutive securities
|
|
|
|
|
|
||
|
Diluted
|
|
|
|
|
|
||
|
Excluded as anti-dilutive
(1)
|
|
|
|
|
|
||
|
•
|
Total revenue was
$667.2 million
, up
4.1%
compared to the same period in the prior fiscal year; up
4.4%
after factoring the impact of
$1.6 million
of foreign exchange rate changes.
|
|
•
|
Total annual recurring revenue, which we define as the sum of cloud services and subscriptions revenue and customer support revenue, was
$519.6 million
, up
6.2%
compared to the same period in the prior fiscal year; up
6.2%
after factoring the impact of
$0.1 million
of foreign exchange rate changes.
|
|
•
|
Cloud services and subscriptions revenue was
$208.1 million
, up
7.3%
compared to the same period in the prior fiscal year; up
7.4%
after factoring the impact of
$0.1 million
of foreign exchange rate changes.
|
|
•
|
License revenue was
$76.9 million
, down
1.7%
compared to the same period in the prior fiscal year; down
0.8%
after factoring the impact of
$0.7 million
of foreign exchange rate changes.
|
|
•
|
GAAP-based EPS, diluted, was
$0.13
compared to
$0.14
in the same period in the prior fiscal year.
|
|
•
|
Non-GAAP-based EPS, diluted, was
$0.60
compared to
$0.54
in the same period in the prior fiscal year.
|
|
•
|
GAAP-based gross margin was
66.1%
compared to
65.2%
in the same period in the prior fiscal year.
|
|
•
|
Non-GAAP-based gross margin was
73.4%
compared to
72.2%
in the same period in the prior fiscal year.
|
|
•
|
GAAP-based net income attributable to OpenText was
$36.3 million
compared to
$36.6 million
in the same period in the prior fiscal year.
|
|
•
|
Non-GAAP-based net income attributable to OpenText was
$161.6 million
compared to
$142.6 million
in the same period in the prior fiscal year.
|
|
•
|
Adjusted EBITDA was
$246.3 million
compared to
$220.4 million
in the same period in the prior fiscal year.
|
|
•
|
Operating cash flow was
$171.4 million
, up
154.9%
from the same period in the prior fiscal year.
|
|
•
|
Cash and cash equivalents was
$787.9 million
as of
September 30, 2018
, compared to
$682.9 million
as of
June 30, 2018
.
|
|
(i)
|
Revenue recognition,
|
|
(ii)
|
Goodwill,
|
|
(iii)
|
Acquired intangibles, and
|
|
(iv)
|
Income taxes.
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Total Revenues by Product Type:
|
|
|
|
|
|
|
||||||
|
License
|
|
$
|
76,887
|
|
|
$
|
(1,344
|
)
|
|
$
|
78,231
|
|
|
Cloud services and subscriptions
|
|
208,083
|
|
|
14,230
|
|
|
193,853
|
|
|||
|
Customer support
|
|
311,551
|
|
|
16,147
|
|
|
295,404
|
|
|||
|
Professional service and other
|
|
70,636
|
|
|
(2,563
|
)
|
|
73,199
|
|
|||
|
Total revenues
|
|
667,157
|
|
|
26,470
|
|
|
640,687
|
|
|||
|
Total Cost of Revenues
|
|
226,313
|
|
|
3,061
|
|
|
223,252
|
|
|||
|
Total GAAP-based Gross Profit
|
|
440,844
|
|
|
23,409
|
|
|
417,435
|
|
|||
|
Total GAAP-based Gross Margin %
|
|
66.1
|
%
|
|
|
|
65.2
|
%
|
||||
|
Total GAAP-based Operating Expenses
|
|
341,617
|
|
|
11,828
|
|
|
329,789
|
|
|||
|
Total GAAP-based Income from Operations
|
|
$
|
99,227
|
|
|
$
|
11,581
|
|
|
$
|
87,646
|
|
|
|
|
|
|
|
|
|
||||||
|
% Revenues by Product Type:
|
|
|
|
|
|
|
||||||
|
License
|
|
11.5
|
%
|
|
|
|
12.2
|
%
|
||||
|
Cloud services and subscriptions
|
|
31.2
|
%
|
|
|
|
30.3
|
%
|
||||
|
Customer support
|
|
46.7
|
%
|
|
|
|
46.1
|
%
|
||||
|
Professional service and other
|
|
10.6
|
%
|
|
|
|
11.4
|
%
|
||||
|
|
|
|
|
|
|
|
||||||
|
Total Cost of Revenues by Product Type:
|
|
|
|
|
|
|
||||||
|
License
|
|
$
|
3,872
|
|
|
$
|
912
|
|
|
$
|
2,960
|
|
|
Cloud services and subscriptions
|
|
87,703
|
|
|
3,569
|
|
|
84,134
|
|
|||
|
Customer support
|
|
30,465
|
|
|
(2,305
|
)
|
|
32,770
|
|
|||
|
Professional service and other
|
|
56,796
|
|
|
(2,632
|
)
|
|
59,428
|
|
|||
|
Amortization of acquired technology-based intangible assets
|
|
47,477
|
|
|
3,517
|
|
|
43,960
|
|
|||
|
Total cost of revenues
|
|
$
|
226,313
|
|
|
$
|
3,061
|
|
|
$
|
223,252
|
|
|
|
|
|
|
|
|
|
||||||
|
% GAAP-based Gross Margin by Product Type:
|
|
|
|
|
|
|
||||||
|
License
|
|
95.0
|
%
|
|
|
|
96.2
|
%
|
||||
|
Cloud services and subscriptions
|
|
57.9
|
%
|
|
|
|
56.6
|
%
|
||||
|
Customer support
|
|
90.2
|
%
|
|
|
|
88.9
|
%
|
||||
|
Professional service and other
|
|
19.6
|
%
|
|
|
|
18.8
|
%
|
||||
|
|
|
|
|
|
|
|
||||||
|
Total Revenues by Geography:
(1)
|
|
|
|
|
|
|
||||||
|
Americas
(2)
|
|
$
|
389,340
|
|
|
$
|
11,937
|
|
|
$
|
377,403
|
|
|
EMEA
(3)
|
|
214,475
|
|
|
17,662
|
|
|
196,813
|
|
|||
|
Asia Pacific
(4)
|
|
63,342
|
|
|
(3,129
|
)
|
|
66,471
|
|
|||
|
Total revenues
|
|
$
|
667,157
|
|
|
$
|
26,470
|
|
|
$
|
640,687
|
|
|
|
|
|
|
|
|
|
||||||
|
% Revenues by Geography:
|
|
|
|
|
|
|
||||||
|
Americas
(2)
|
|
58.4
|
%
|
|
|
|
58.9
|
%
|
||||
|
EMEA
(3)
|
|
32.1
|
%
|
|
|
|
30.7
|
%
|
||||
|
Asia Pacific
(4)
|
|
9.5
|
%
|
|
|
|
10.4
|
%
|
||||
|
|
|
Three Months Ended September 30,
|
|||||||||
|
|
|
2018
|
|
|
|
2017
|
|
||||
|
GAAP-based gross margin
|
|
66.1
|
%
|
|
|
|
65.2
|
%
|
|
||
|
GAAP-based EPS, diluted
|
|
$
|
0.13
|
|
|
|
|
$
|
0.14
|
|
|
|
Net income, attributable to OpenText
|
|
$
|
36,324
|
|
|
|
|
$
|
36,596
|
|
|
|
Non-GAAP-based gross margin
(5)
|
|
73.4
|
%
|
|
|
|
72.2
|
%
|
|
||
|
Non-GAAP-based EPS, diluted
(5)
|
|
$
|
0.60
|
|
|
|
|
$
|
0.54
|
|
|
|
Adjusted EBITDA
(5)
|
|
$
|
246,256
|
|
|
|
|
$
|
220,445
|
|
|
|
(1)
|
Total revenues by geography are determined based on the location of our end customer.
|
|
(2)
|
Americas consists of countries in North, Central and South America.
|
|
(3)
|
EMEA primarily consists of countries in Europe, the Middle East and Africa.
|
|
(4)
|
Asia Pacific primarily consists of the countries Japan, Australia, China, Korea, Philippines, Singapore and New Zealand.
|
|
(5)
|
See "Use of Non-GAAP Financial Measures" (discussed later in this MD&A) for definitions and reconciliations of GAAP-based measures to Non-GAAP-based measures.
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
License Revenues:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
$
|
39,273
|
|
|
$
|
(2,038
|
)
|
|
$
|
41,311
|
|
|
EMEA
|
|
28,344
|
|
|
2,972
|
|
|
25,372
|
|
|||
|
Asia Pacific
|
|
9,270
|
|
|
(2,278
|
)
|
|
11,548
|
|
|||
|
Total License Revenues
|
|
76,887
|
|
|
(1,344
|
)
|
|
78,231
|
|
|||
|
Cost of License Revenues
|
|
3,872
|
|
|
912
|
|
|
2,960
|
|
|||
|
GAAP-based License Gross Profit
|
|
$
|
73,015
|
|
|
$
|
(2,256
|
)
|
|
$
|
75,271
|
|
|
GAAP-based License Gross Margin %
|
|
95.0
|
%
|
|
|
|
96.2
|
%
|
||||
|
|
|
|
|
|
|
|
||||||
|
% License Revenues by Geography:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
51.1
|
%
|
|
|
|
52.8
|
%
|
||||
|
EMEA
|
|
36.9
|
%
|
|
|
|
32.4
|
%
|
||||
|
Asia Pacific
|
|
12.0
|
%
|
|
|
|
14.8
|
%
|
||||
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Cloud Services and Subscriptions:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
$
|
138,616
|
|
|
$
|
9,803
|
|
|
$
|
128,813
|
|
|
EMEA
|
|
48,719
|
|
|
5,287
|
|
|
43,432
|
|
|||
|
Asia Pacific
|
|
20,748
|
|
|
(860
|
)
|
|
21,608
|
|
|||
|
Total Cloud Services and Subscriptions Revenues
|
|
208,083
|
|
|
14,230
|
|
|
193,853
|
|
|||
|
Cost of Cloud Services and Subscriptions Revenues
|
|
87,703
|
|
|
3,569
|
|
|
84,134
|
|
|||
|
GAAP-based Cloud Services and Subscriptions Gross Profit
|
|
$
|
120,380
|
|
|
$
|
10,661
|
|
|
$
|
109,719
|
|
|
GAAP-based Cloud Services and Subscriptions Gross Margin %
|
|
57.9
|
%
|
|
|
|
56.6
|
%
|
||||
|
|
|
|
|
|
|
|
||||||
|
% Cloud Services and Subscriptions Revenues by Geography:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
66.6
|
%
|
|
|
|
66.4
|
%
|
||||
|
EMEA
|
|
23.4
|
%
|
|
|
|
22.4
|
%
|
||||
|
Asia Pacific
|
|
10.0
|
%
|
|
|
|
11.2
|
%
|
||||
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Customer Support Revenues:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
$
|
178,387
|
|
|
$
|
7,933
|
|
|
$
|
170,454
|
|
|
EMEA
|
|
107,808
|
|
|
8,049
|
|
|
99,759
|
|
|||
|
Asia Pacific
|
|
25,356
|
|
|
165
|
|
|
25,191
|
|
|||
|
Total Customer Support Revenues
|
|
311,551
|
|
|
16,147
|
|
|
295,404
|
|
|||
|
Cost of Customer Support Revenues
|
|
30,465
|
|
|
(2,305
|
)
|
|
32,770
|
|
|||
|
GAAP-based Customer Support Gross Profit
|
|
$
|
281,086
|
|
|
$
|
18,452
|
|
|
$
|
262,634
|
|
|
GAAP-based Customer Support Gross Margin %
|
|
90.2
|
%
|
|
|
|
88.9
|
%
|
||||
|
|
|
|
|
|
|
|
||||||
|
% Customer Support Revenues by Geography:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
57.3
|
%
|
|
|
|
57.7
|
%
|
||||
|
EMEA
|
|
34.6
|
%
|
|
|
|
33.8
|
%
|
||||
|
Asia Pacific
|
|
8.1
|
%
|
|
|
|
8.5
|
%
|
||||
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Professional Service and Other Revenues:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
$
|
33,064
|
|
|
$
|
(3,761
|
)
|
|
$
|
36,825
|
|
|
EMEA
|
|
29,604
|
|
|
1,354
|
|
|
28,250
|
|
|||
|
Asia Pacific
|
|
7,968
|
|
|
(156
|
)
|
|
8,124
|
|
|||
|
Total Professional Service and Other Revenues
|
|
70,636
|
|
|
(2,563
|
)
|
|
73,199
|
|
|||
|
Cost of Professional Service and Other Revenues
|
|
56,796
|
|
|
(2,632
|
)
|
|
59,428
|
|
|||
|
GAAP-based Professional Service and Other Gross Profit
|
|
$
|
13,840
|
|
|
$
|
69
|
|
|
$
|
13,771
|
|
|
GAAP-based Professional Service and Other Gross Margin %
|
|
19.6
|
%
|
|
|
|
18.8
|
%
|
||||
|
|
|
|
|
|
|
|
||||||
|
% Professional Service and Other Revenues by Geography:
|
|
|
|
|
|
|
||||||
|
Americas
|
|
46.8
|
%
|
|
|
|
50.3
|
%
|
||||
|
EMEA
|
|
41.9
|
%
|
|
|
|
38.6
|
%
|
||||
|
Asia Pacific
|
|
11.3
|
%
|
|
|
|
11.1
|
%
|
||||
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Amortization of acquired technology-based intangible assets
|
|
$
|
47,477
|
|
|
$
|
3,517
|
|
|
$
|
43,960
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Research and development
|
|
$
|
77,470
|
|
|
$
|
(104
|
)
|
|
$
|
77,574
|
|
|
Sales and marketing
|
|
120,182
|
|
|
(2,433
|
)
|
|
122,615
|
|
|||
|
General and administrative
|
|
50,924
|
|
|
2,022
|
|
|
48,902
|
|
|||
|
Depreciation
|
|
23,854
|
|
|
4,976
|
|
|
18,878
|
|
|||
|
Amortization of acquired customer-based intangible assets
|
|
45,876
|
|
|
2,087
|
|
|
43,789
|
|
|||
|
Special charges (recoveries)
|
|
23,311
|
|
|
5,280
|
|
|
18,031
|
|
|||
|
Total operating expenses
|
|
$
|
341,617
|
|
|
$
|
11,828
|
|
|
$
|
329,789
|
|
|
|
|
|
|
|
|
|
||||||
|
% of Total Revenues:
|
|
|
|
|
|
|
||||||
|
Research and development
|
|
11.6
|
%
|
|
|
|
12.1
|
%
|
||||
|
Sales and marketing
|
|
18.0
|
%
|
|
|
|
19.1
|
%
|
||||
|
General and administrative
|
|
7.6
|
%
|
|
|
|
7.6
|
%
|
||||
|
Depreciation
|
|
3.6
|
%
|
|
|
|
2.9
|
%
|
||||
|
Amortization of acquired customer-based intangible assets
|
|
6.9
|
%
|
|
|
|
6.8
|
%
|
||||
|
Special charges (recoveries)
|
|
3.5
|
%
|
|
|
|
2.8
|
%
|
||||
|
|
|
Quarter-over-Quarter Change between Fiscal
|
||
|
|
|
2019 and 2018
|
||
|
(In thousands)
|
|
Increase (decrease)
|
||
|
Payroll and payroll-related benefits
|
|
$
|
5,406
|
|
|
Contract labour and consulting
|
|
(5,178
|
)
|
|
|
Share-based compensation
|
|
(267
|
)
|
|
|
Travel and communication
|
|
(162
|
)
|
|
|
Facilities
|
|
(46
|
)
|
|
|
Other miscellaneous
|
|
143
|
|
|
|
Total change in research and development expenses
|
|
$
|
(104
|
)
|
|
|
|
Quarter-over-Quarter Change between Fiscal
|
||
|
|
|
2019 and 2018
|
||
|
(In thousands)
|
|
Increase (decrease)
|
||
|
Payroll and payroll-related benefits
|
|
$
|
2,147
|
|
|
Commissions
|
|
(2,655
|
)
|
|
|
Contract labour and consulting
|
|
(1,005
|
)
|
|
|
Share-based compensation
|
|
(1,287
|
)
|
|
|
Travel and communication
|
|
(1,074
|
)
|
|
|
Marketing expenses
|
|
(1,418
|
)
|
|
|
Facilities
|
|
537
|
|
|
|
Bad Debt expense
|
|
1,640
|
|
|
|
Other miscellaneous
|
|
682
|
|
|
|
Total change in sales and marketing expenses
|
|
$
|
(2,433
|
)
|
|
|
|
Quarter-over-Quarter Change between Fiscal
|
||
|
|
|
2019 and 2018
|
||
|
(In thousands)
|
|
Increase (decrease)
|
||
|
Payroll and payroll-related benefits
|
|
$
|
2,497
|
|
|
Contract labour and consulting
|
|
(1,097
|
)
|
|
|
Share-based compensation
|
|
181
|
|
|
|
Travel and communication
|
|
578
|
|
|
|
Facilities
|
|
(516
|
)
|
|
|
Other miscellaneous
|
|
379
|
|
|
|
Total change in general and administrative expenses
|
|
$
|
2,022
|
|
|
|
|
Three Months Ended September 30,
|
|||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
|||
|
Depreciation
|
|
23,854
|
|
|
4,976
|
|
|
18,878
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Amortization of acquired customer-based intangible assets
|
|
$
|
45,876
|
|
|
$
|
2,087
|
|
|
$
|
43,789
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Special charges (recoveries)
|
|
$
|
23,311
|
|
|
$
|
5,280
|
|
|
$
|
18,031
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Foreign exchange gains (losses)
|
|
$
|
(941
|
)
|
|
$
|
(9,735
|
)
|
|
$
|
8,794
|
|
|
OpenText share in net income (loss) of equity investees
|
|
2,372
|
|
|
2,884
|
|
|
(512
|
)
|
|||
|
Gain on shares held in Guidance
(1)
|
|
—
|
|
|
(841
|
)
|
|
841
|
|
|||
|
Other miscellaneous income (expense)
|
|
91
|
|
|
(1,010
|
)
|
|
1,101
|
|
|||
|
Total other income (expense), net
|
|
$
|
1,522
|
|
|
$
|
(8,702
|
)
|
|
$
|
10,224
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Interest and other related expense, net
|
|
$
|
34,531
|
|
|
$
|
720
|
|
|
$
|
33,811
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change increase (decrease)
|
|
2017
|
||||||
|
Provision for (recovery of) income taxes
|
|
$
|
29,850
|
|
|
$
|
2,481
|
|
|
$
|
27,369
|
|
|
|
Three Months Ended September 30, 2018
|
|||||||||||
|
|
GAAP-based Measures
|
GAAP-based Measures
% of Total Revenue
|
Adjustments
|
Note
|
Non-GAAP-based Measures
|
Non-GAAP-based Measures % of Total Revenue
|
||||||
|
Cost of revenues
|
|
|
|
|
|
|
||||||
|
Cloud services and subscriptions
|
$
|
87,703
|
|
|
$
|
(317
|
)
|
(1)
|
$
|
87,386
|
|
|
|
Customer support
|
30,465
|
|
|
(300
|
)
|
(1)
|
30,165
|
|
|
|||
|
Professional service and other
|
56,796
|
|
|
(524
|
)
|
(1)
|
56,272
|
|
|
|||
|
Amortization of acquired technology-based intangible assets
|
47,477
|
|
|
(47,477
|
)
|
(2)
|
—
|
|
|
|||
|
GAAP-based gross profit and gross margin (%) /
Non-GAAP-based gross profit and gross margin (%) |
440,844
|
|
66.1%
|
48,618
|
|
(3)
|
489,462
|
|
73.4%
|
|||
|
Operating expenses
|
|
|
|
|
|
|
||||||
|
Research and development
|
77,470
|
|
|
(1,359
|
)
|
(1)
|
76,111
|
|
|
|||
|
Sales and marketing
|
120,182
|
|
|
(1,801
|
)
|
(1)
|
118,381
|
|
|
|||
|
General and administrative
|
50,924
|
|
|
(2,254
|
)
|
(1)
|
48,670
|
|
|
|||
|
Amortization of acquired customer-based intangible assets
|
45,876
|
|
|
(45,876
|
)
|
(2)
|
—
|
|
|
|||
|
Special charges (recoveries)
|
23,311
|
|
|
(23,311
|
)
|
(4)
|
—
|
|
|
|||
|
GAAP-based income from operations / Non-GAAP-based income from operations
|
99,227
|
|
|
123,219
|
|
(5)
|
222,446
|
|
|
|||
|
Other income (expense), net
|
1,522
|
|
|
(1,522
|
)
|
(6)
|
—
|
|
|
|||
|
Provision for (recovery of) income taxes
|
29,850
|
|
|
(3,542
|
)
|
(7)
|
26,308
|
|
|
|||
|
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
|
36,324
|
|
|
125,239
|
|
(8)
|
161,563
|
|
|
|||
|
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
|
$
|
0.13
|
|
|
$
|
0.47
|
|
(8)
|
$
|
0.60
|
|
|
|
(1)
|
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
|
|
(2)
|
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
|
|
(3)
|
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
|
|
(4)
|
Adjustment relates to the exclusion of Special charges (recoveries) from our Non-GAAP-based operating expenses as Special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations, and are therefore excluded from our internal analysis of operating results. See note 17 "Special Charges (Recoveries)" to our Condensed Consolidated Financial Statements for more details.
|
|
(5)
|
GAAP-based and Non-GAAP-based income from operations stated in dollars.
|
|
(6)
|
Adjustment relates to the exclusion of Other income (expense) from our Non-GAAP-based operating expenses as Other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in non-marketable securities investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results.
|
|
(7)
|
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 45% and a Non-GAAP-based tax rate of approximately 14%; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based adjusted net income. Such excluded items include amortization, share-based compensation, Special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves, and “book to return” adjustments for tax return filings and tax assessments. Included is the amount of net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 assumed to be allocable to the current period based on the forecasted utilization period. In arriving at our Non-GAAP-based tax rate of approximately 14%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
|
|
(8)
|
Reconciliation of GAAP-based net income to Non-GAAP-based net income:
|
|
|
Three Months Ended September 30, 2018
|
|||||
|
|
|
Per share diluted
|
||||
|
GAAP-based net income, attributable to OpenText
|
$
|
36,324
|
|
$
|
0.13
|
|
|
Add:
|
|
|
||||
|
Amortization
|
93,353
|
|
0.35
|
|
||
|
Share-based compensation
|
6,555
|
|
0.02
|
|
||
|
Special charges (recoveries)
|
23,311
|
|
0.09
|
|
||
|
Other (income) expense, net
|
(1,522
|
)
|
(0.01
|
)
|
||
|
GAAP-based provision for (recovery of) income taxes
|
29,850
|
|
0.11
|
|
||
|
Non-GAAP-based provision for income taxes
|
(26,308
|
)
|
(0.09
|
)
|
||
|
Non-GAAP-based net income, attributable to OpenText
|
$
|
161,563
|
|
$
|
0.60
|
|
|
|
Three Months Ended September 30, 2018
|
||
|
GAAP-based net income, attributable to OpenText
|
$
|
36,324
|
|
|
Add:
|
|
||
|
Provision for (recovery of) income taxes
|
29,850
|
|
|
|
Interest and other related expense, net
|
34,531
|
|
|
|
Amortization of acquired technology-based intangible assets
|
47,477
|
|
|
|
Amortization of acquired customer-based intangible assets
|
45,876
|
|
|
|
Depreciation
|
23,854
|
|
|
|
Share-based compensation
|
6,555
|
|
|
|
Special charges (recoveries)
|
23,311
|
|
|
|
Other (income) expense, net
|
(1,522
|
)
|
|
|
Adjusted EBITDA
|
$
|
246,256
|
|
|
|
Three Months Ended September 30, 2017
|
|||||||||||
|
|
GAAP-based Measures
|
GAAP-based Measures
% of Total Revenue |
Adjustments
|
Note
|
Non-GAAP-based Measures
|
Non-GAAP-based Measures % of Total Revenue
|
||||||
|
Cost of revenues
|
|
|
|
|
|
|
||||||
|
Cloud services and subscriptions
|
$
|
84,134
|
|
|
$
|
(522
|
)
|
(1)
|
$
|
83,612
|
|
|
|
Customer support
|
32,770
|
|
|
(329
|
)
|
(1)
|
32,441
|
|
|
|||
|
Professional service and other
|
59,428
|
|
|
(597
|
)
|
(1)
|
58,831
|
|
|
|||
|
Amortization of acquired technology-based intangible assets
|
43,960
|
|
|
(43,960
|
)
|
(2)
|
—
|
|
|
|||
|
GAAP-based gross profit and gross margin (%) /
Non-GAAP-based gross profit and gross margin (%) |
417,435
|
|
65.2%
|
45,408
|
|
(3)
|
462,843
|
|
72.2%
|
|||
|
Operating expenses
|
|
|
|
|
|
|
||||||
|
Research and development
|
77,574
|
|
|
(1,626
|
)
|
(1)
|
75,948
|
|
|
|||
|
Sales and marketing
|
122,615
|
|
|
(3,088
|
)
|
(1)
|
119,527
|
|
|
|||
|
General and administrative
|
48,902
|
|
|
(2,073
|
)
|
(1)
|
46,829
|
|
|
|||
|
Amortization of acquired customer-based intangible assets
|
43,789
|
|
|
(43,789
|
)
|
(2)
|
—
|
|
|
|||
|
Special charges (recoveries)
|
18,031
|
|
|
(18,031
|
)
|
(4)
|
—
|
|
|
|||
|
GAAP-based income from operations / Non-GAAP-based income from operations
|
87,646
|
|
|
114,015
|
|
(5)
|
201,661
|
|
|
|||
|
Other income (expense), net
|
10,224
|
|
|
(10,224
|
)
|
(6)
|
—
|
|
|
|||
|
Provision for (recovery of) income taxes
|
27,369
|
|
|
(2,191
|
)
|
(7)
|
25,178
|
|
|
|||
|
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
|
36,596
|
|
|
105,982
|
|
(8)
|
142,578
|
|
|
|||
|
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
|
$
|
0.14
|
|
|
$
|
0.40
|
|
(8)
|
$
|
0.54
|
|
|
|
(1)
|
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
|
|
(2)
|
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
|
|
(3)
|
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
|
|
(4)
|
Adjustment relates to the exclusion of Special charges (recoveries) from our Non-GAAP-based operating expenses as Special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations, and are therefore excluded from our internal analysis of operating results. See note 17 "Special Charges (Recoveries)" to our Condensed Consolidated Financial Statements for more details.
|
|
(5)
|
GAAP-based and Non-GAAP-based income from operations stated in dollars.
|
|
(6)
|
Adjustment relates to the exclusion of Other income (expense) from our Non-GAAP-based operating expenses as Other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in non-marketable securities investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results.
|
|
(7)
|
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 43% and a Non-GAAP-based tax rate of approximately 15%; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based adjusted net income. Such excluded items include amortization, share-based compensation, Special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves and “book to return” adjustments for tax return filings and tax assessments. Included is the amount of net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 assumed to be allocable to the current period based on the forecasted utilization period. In arriving at our Non-GAAP-based tax rate of approximately 15%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
|
|
(8)
|
Reconciliation of GAAP-based net income to Non-GAAP-based net income:
|
|
|
Three Months Ended September 30, 2017
|
|||||
|
|
|
Per share diluted
|
||||
|
GAAP-based net income, attributable to OpenText
|
$
|
36,596
|
|
$
|
0.14
|
|
|
Add:
|
|
|
||||
|
Amortization
|
87,749
|
|
0.33
|
|
||
|
Share-based compensation
|
8,235
|
|
0.03
|
|
||
|
Special charges (recoveries)
|
18,031
|
|
0.07
|
|
||
|
Other (income) expense, net
|
(10,224
|
)
|
(0.04
|
)
|
||
|
GAAP-based provision for (recovery of) income taxes
|
27,369
|
|
0.10
|
|
||
|
Non-GAAP-based provision for income taxes
|
(25,178
|
)
|
(0.09
|
)
|
||
|
Non-GAAP-based net income, attributable to OpenText
|
$
|
142,578
|
|
$
|
0.54
|
|
|
|
Three Months Ended September 30, 2017
|
||
|
GAAP-based net income, attributable to OpenText
|
$
|
36,596
|
|
|
Add:
|
|
||
|
Provision for (recovery of) income taxes
|
27,369
|
|
|
|
Interest and other related expense, net
|
33,811
|
|
|
|
Amortization of acquired technology-based intangible assets
|
43,960
|
|
|
|
Amortization of acquired customer-based intangible assets
|
43,789
|
|
|
|
Depreciation
|
18,878
|
|
|
|
Share-based compensation
|
8,235
|
|
|
|
Special charges (recoveries)
|
18,031
|
|
|
|
Other (income) expense, net
|
(10,224
|
)
|
|
|
Adjusted EBITDA
|
$
|
220,445
|
|
|
(In thousands)
|
|
As of September 30, 2018
|
|
Change
increase (decrease)
|
|
As of June 30, 2018
|
||||||
|
Cash and cash equivalents
|
|
$
|
787,919
|
|
|
$
|
104,977
|
|
|
$
|
682,942
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
(In thousands)
|
|
2018
|
|
Change
|
|
2017
|
||||||
|
Cash provided by operating activities
|
|
$
|
171,401
|
|
|
$
|
104,155
|
|
|
$
|
67,246
|
|
|
Cash used in investing activities
|
|
$
|
(27,778
|
)
|
|
$
|
298,921
|
|
|
$
|
(326,699
|
)
|
|
Cash provided by (used in) financing activities
|
|
$
|
(37,463
|
)
|
|
$
|
(222,331
|
)
|
|
$
|
184,868
|
|
|
|
Fiscal years ending June 30,
|
||||||||||
|
|
CDT
|
|
GXS GER
|
|
GXS PHP
|
||||||
|
2019 (nine months ended June 30)
|
$
|
497
|
|
|
$
|
778
|
|
|
$
|
103
|
|
|
2020
|
707
|
|
|
1,043
|
|
|
115
|
|
|||
|
2021
|
808
|
|
|
1,072
|
|
|
147
|
|
|||
|
2022
|
899
|
|
|
1,080
|
|
|
292
|
|
|||
|
2023
|
1,010
|
|
|
1,082
|
|
|
243
|
|
|||
|
2024 to 2028
|
6,071
|
|
|
5,563
|
|
|
1,529
|
|
|||
|
Total
|
$
|
9,992
|
|
|
$
|
10,618
|
|
|
$
|
2,429
|
|
|
|
Payments due between
|
||||||||||||||||||
|
|
Total
|
|
October 1, 2018—
June 30, 2019 |
|
July 1, 2019—
June 30, 2021 |
|
July 1, 2021—
June 30, 2023 |
|
July 1, 2023
and beyond |
||||||||||
|
Long-term debt obligations
(1)
|
$
|
3,496,391
|
|
|
$
|
108,945
|
|
|
$
|
285,913
|
|
|
$
|
1,084,256
|
|
|
$
|
2,017,277
|
|
|
Operating lease obligations
(2)
|
348,669
|
|
|
53,222
|
|
|
118,353
|
|
|
73,118
|
|
|
103,976
|
|
|||||
|
Purchase obligations
|
19,013
|
|
|
9,914
|
|
|
8,860
|
|
|
239
|
|
|
—
|
|
|||||
|
|
$
|
3,864,073
|
|
|
$
|
172,081
|
|
|
$
|
413,126
|
|
|
$
|
1,157,613
|
|
|
$
|
2,121,253
|
|
|
(In thousands)
|
|
U.S. Dollar
Equivalent at September 30, 2018 |
|
U.S. Dollar
Equivalent at June 30, 2018 |
||||
|
Euro
|
|
$
|
84,872
|
|
|
$
|
120,346
|
|
|
British Pound
|
|
40,001
|
|
|
31,211
|
|
||
|
Canadian Dollar
|
|
27,913
|
|
|
24,590
|
|
||
|
Swiss Franc
|
|
61,350
|
|
|
52,652
|
|
||
|
Other foreign currencies
|
|
107,514
|
|
|
117,459
|
|
||
|
Total cash and cash equivalents denominated in foreign currencies
|
|
321,650
|
|
|
346,258
|
|
||
|
U.S. dollar
|
|
466,269
|
|
|
336,684
|
|
||
|
Total cash and cash equivalents
|
|
$
|
787,919
|
|
|
$
|
682,942
|
|
|
Period
|
|
(a) Total
Number of Shares (or Units) Purchased |
|
(b)
Average Price Paid per Share (or Unit) |
|
(c) Total
Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs |
|
(d) Maximum
Number of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs |
|||||
|
07/01/18 to 07/31/18
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
08/01/18 to 08/31/18
|
(1)
|
304,000
|
|
|
$
|
38.55
|
|
|
—
|
|
|
—
|
|
|
09/01/18 to 09/30/18
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
304,000
|
|
|
$
|
38.55
|
|
|
—
|
|
|
—
|
|
|
Exhibit
Number
|
Description of Exhibit
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
32.2
|
|
|
101.INS
|
XBRL instance document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
|
101.SCH
|
XBRL taxonomy extension schema.
|
|
101.CAL
|
XBRL taxonomy extension calculation linkbase.
|
|
101.DEF
|
XBRL taxonomy extension definition linkbase.
|
|
101.LAB
|
XBRL taxonomy extension label linkbase.
|
|
101.PRE
|
XBRL taxonomy extension presentation.
|
|
By:
|
/s/ MARK J. BARRENECHEA
|
|
|
Mark J. Barrenechea
Vice Chair, Chief Executive Officer and Chief Technology Officer
(Principal Executive Officer)
|
|
|
/s/ MADHU RANGANATHAN
|
|
|
Madhu Ranganathan
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
|
|
|
/s/ ADITYA MAHESHWARI
|
|
|
Aditya Maheshwari
Senior Vice President and Chief Accounting Officer (Principal Accounting Officer) |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|