ATLANTA, July 23, 2019 (GLOBE NEWSWIRE) -- Leading Supply Chain and Omnichannel Commerce Solutions provider Manhattan Associates Inc. (NASDAQ: MANH) today reported record total revenue of $154.3 million for the second quarter ended June 30, 2019, applying the new revenue recognition standard retrospectively. GAAP diluted earnings per share for Q2 2019 was $0.32 compared to $0.42 in Q2 2018. Non-GAAP adjusted diluted earnings per share for Q2 2019 was $0.42 compared to $0.47 in Q2 2018.
“Q2 was another solid growth quarter for Manhattan Associates posting record total revenue and exceeding our earnings expectations on strong demand,” said Manhattan Associates president and CEO Eddie Capel. “In a turbulent global macro, our suite of Manhattan Active™ omnichannel, inventory and supply chain solutions continued to drive solid revenue momentum positioning us well for the balance of 2019. We remain focused on enabling our clients to accelerate growth and Push Possible®, while investing significantly in innovation to achieve long-term sustainable growth in 2019 and beyond,” added Mr. Capel.
SECOND QUARTER 2019 FINANCIAL SUMMARY:
- Consolidated total revenue was $154.3 million in Q2 2019, compared to $141.9 million in Q2 2018. License revenue was $11.7 million in Q2 2019, compared to $13.0 million in Q2 2018. Cloud subscription revenue was $9.0 million in Q2 2019, compared to $5.4 million in Q2 2018. Service revenue was $94.0 million in in Q2 2019, compared to $82.3 million in Q2 2018.
- GAAP diluted earnings per share was $0.32 in Q2 2019 compared to $0.42 in Q2 2018.
- Adjusted diluted earnings per share, a non-GAAP measure, was $0.42 in Q2 2019, compared to $0.47 in Q2 2018.
- GAAP operating income was $27.6 million in Q2 2019, compared to $35.7 million in Q2 2018.
- Adjusted operating income, a non-GAAP measure, was $36.2 million in Q2 2019, compared to $40.7 million in Q2 2018.
- Cash flow from operations was $37.2 million in Q2 2019, compared to $16.8 million in Q2 2018. Days Sales Outstanding was 59 days at June 30, 2019, compared to 65 days at March 31, 2019.
- Cash and investments totaled $119.4 million at June 30, 2019, compared to $104.9 million at March 31, 2019.
- During the three months ended June 30, 2019, the Company repurchased 301,984 shares of Manhattan Associates common stock under the share repurchase program authorized by our Board of Directors for a total investment of $20.0 million. In July 2019, our Board authorized the Company to repurchase up to an aggregate of $50 million of the Company’s common stock.
SIX MONTH 2019 FINANCIAL SUMMARY:
- Consolidated revenue for the six months ended June 30, 2019, was $302.7 million, compared to $272.4 million for the six months ended June 30, 2018. License revenue was $24.1 million for the six months ended June 30, 2019, compared to $20.5 million for the six months ended June 30, 2018. Cloud subscription revenue was $16.9 million for the six months ended June 30, 2019, compared to $9.8 million for the six months ended June 30, 2018. Service revenue was $182.6 million for the six months ended June 30, 2019, compared to $161.0 million, for the six months ended June 30, 2018.
- GAAP diluted earnings per share for the six months ended June 30, 2019 was $0.64, compared to $0.75 for the six months ended June 30, 2018.
- Adjusted diluted earnings per share, a non-GAAP measure, was $0.83 for the six months ended June 30, 2019, compared to $0.84 for the six months ended June 30, 2018.
- GAAP operating income was $55.9 million for the six months ended June 30, 2019, compared to $63.5 million for the six months ended June 30, 2018.
- Adjusted operating income, a non-GAAP measure, was $71.7 million for the six months ended June 30, 2019, compared to $73.0 million for the six months ended June 30, 2018.
- Cash flow from operations was $72.4 million in the six months ended June 30, 2019, compared to $68.1 million in the six months ended June 30, 2018.
- During the six months ended June 30, 2019, the Company repurchased 765,664 shares of Manhattan Associates common stock under the share repurchase program authorized by our Board of Directors, for a total investment of $44.9 million.
2019 GUIDANCE
Manhattan Associates provides the following updated revenue, operating margin and diluted earnings per share guidance for the full year 2019:
| Guidance Range - 2019 Full Year | |||||||||||||||||
| ($'s in millions, except operating margin and EPS) | $ Range | % Growth Range | |||||||||||||||
| Total revenue - current guidance | $ | 598 | $ | 604 | 7 | % | 8 | % | |||||||||
| Total revenue - previous guidance | $ | 582 | $ | 592 | 4 | % | 6 | % | |||||||||
| Operating Margin: | |||||||||||||||||
| GAAP operating margin - current guidance | 15.6 | % | 15.9 | % | |||||||||||||
| Equity-based compensation | 5.4 | % | 5.4 | % | |||||||||||||
| Adjusted operating margin(1) - current guidance | 21.0 | % | 21.2 | % | |||||||||||||
| GAAP operating margin - previous guidance | 15.6 | % | 15.8 | % | |||||||||||||
| Equity-based compensation | 5.4 | % | 5.4 | % | |||||||||||||
| Adjusted operating margin(1) - previous guidance | 21.0 | % | 21.2 | % | |||||||||||||
| Diluted earnings per share (EPS): | |||||||||||||||||
| GAAP EPS - current guidance | $ | 1.08 | $ | 1.12 | -32 | % | -29 | % | |||||||||
| Equity-based compensation, net of tax | 0.38 | 0.38 | |||||||||||||||
| Adjusted EPS(1) - current guidance | $ | 1.46 | $ | 1.50 | -18 | % | -16 | % | |||||||||
| GAAP EPS - previous guidance | $ | 1.05 | $ | 1.09 | -34 | % | -31 | % | |||||||||
| Equity-based compensation, net of tax | 0.37 | 0.37 | |||||||||||||||
| Adjusted EPS(1) - previous guidance | $ | 1.42 | $ | 1.46 | -21 | % | -18 | % | |||||||||
| (1) Adjusted operating margin and adjusted EPS are non-GAAP measures that exclude the impact of equity-based | |||||||||||||||||
| compensation and acquisition-related costs, and the related income tax effects of these items if applicable. | |||||||||||||||||
Manhattan Associates currently intends to publish in each quarterly earnings release certain expectations with respect to future financial performance. Those statements, including the guidance provided above, are forward looking. Actual results may differ materially. Those statements, including the guidance provided above, do not reflect the potential impact of mergers, acquisitions or other business combinations that may be completed after the date of the release.
Manhattan Associates will make its earnings release and published expectations available on its website (www.manh.com). Following publication of this earnings release, any expectations with respect to future financial performance contained in this release, including the guidance above, should be considered historical only, and Manhattan Associates disclaims any obligation to update them.
CONFERENCE CALL
The Company’s conference call regarding its second quarter financial results will be held today, July 23, 2019, at 4:30 p.m. Eastern Time. We invite investors to a live webcast of the conference call through the Investor Relations section of Manhattan Associates' website at www.manh.com. To listen to the live webcast, please go to the website at least 15 minutes before the call to download and install any necessary audio software.
Those who cannot listen to the live broadcast may access a replay shortly after the call by dialing +1.855.859.2056 in the U.S. and Canada, or +1.404.537.3406 outside the U.S., and entering the conference identification number 2188038 or via the web at www.manh.com. The phone replay will be available for two weeks after the call, and the Internet webcast will be available until Manhattan Associates’ third quarter 2019 earnings release.
GAAP VERSUS NON-GAAP PRESENTATION
The Company provides adjusted operating income and margin, adjusted income tax provision, adjusted net income and adjusted diluted earnings per share in this press release as additional information regarding the Company’s historical and projected operating results. These measures are not in accordance with – or alternatives to – GAAP, and may be different from similarly titled non-GAAP measures used by other companies. The Company believes the presentation of these non-GAAP financial measures facilitates investors’ ability to understand and compare the Company’s results and guidance, because the measures provide supplemental information in evaluating the operating results of its business, as distinct from results that include items not indicative of ongoing operating results, and because the Company believes its peers typically publish similar non-GAAP measures. This release should be read in conjunction with the Company’s Form 8-K earnings release filing for the three and six months ended June 30, 2019.
Non-GAAP adjusted operating income and margin, adjusted income tax provision, adjusted net income and adjusted diluted earnings per share exclude the impact of equity-based compensation, acquisition-related costs and the amortization of these costs, and (from time to time) restructuring charges – all net of income tax effects, and the impact of the enactment of the Tax Cuts and Jobs Act. We include reconciliations of the Company’s GAAP financial measures to non-GAAP adjustments in the supplemental information attached to this release.
ABOUT MANHATTAN ASSOCIATES
Manhattan Associates is a technology leader in supply chain and omnichannel commerce. We unite information across the enterprise, converging front-end sales with back-end supply chain execution. Our software, platform technology and unmatched experience help drive both top-line growth and bottom-line profitability for our customers.
Manhattan Associates designs, builds and delivers leading edge cloud and on-premise solutions so that across the store, through your network or from your fulfillment center, you are ready to reap the rewards of the omnichannel marketplace. For more information, please visit www.manh.com.
This press release contains “forward-looking statements” relating to Manhattan Associates, Inc. Forward-looking statements in this press release include, without limitation, the information set forth under “2019 Guidance,” statements we make about market adoption of our cloud-based solution and other statements identified by words such as “may,” “expect,” “forecast,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “project,” “estimate,” and similar expressions. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. Among the important factors that could cause actual results to differ materially from those indicated by such forward-looking statements are: uncertainty about the global economy, risks related from transitioning our business from a traditional perpetual license software company (generally hosted by our customers on their own premises and equipment) to a subscription-based software-as-a service/cloud-based model, disruption in the retail sector, the possible effect of new U.S. tariffs on imports from other countries (and possible responsive tariffs on U.S. exports by other countries) on international commerce, delays in product development, competitive pressures, software errors, information security breaches and the risk factors set forth in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and in Item 1A of Part II in subsequent Quarterly Reports on Form 10-Q. Manhattan Associates undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in future operating results.
MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
| Revenue: | ||||||||||||||||
| Cloud subscriptions | $ | 9,009 | $ | 5,377 | $ | 16,868 | $ | 9,846 | ||||||||
| Software license | 11,721 | 12,973 | 24,135 | 20,528 | ||||||||||||
| Maintenance | 37,323 | 36,993 | 73,422 | 73,390 | ||||||||||||
| Services | 93,951 | 82,267 | 182,582 | 161,024 | ||||||||||||
| Hardware | 2,337 | 4,261 | 5,738 | 7,652 | ||||||||||||
| Total revenue | 154,341 | 141,871 | 302,745 | 272,440 | ||||||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of software license | 623 | 2,096 | 1,215 | 3,404 | ||||||||||||
| Cost of cloud subscriptions, maintenance and services | 70,955 | 56,985 | 137,533 | 113,471 | ||||||||||||
| Research and development | 21,997 | 18,176 | 43,210 | 35,235 | ||||||||||||
| Sales and marketing | 14,520 | 13,809 | 29,301 | 26,693 | ||||||||||||
| General and administrative | 16,805 | 12,885 | 31,855 | 25,685 | ||||||||||||
| Depreciation and amortization | 1,859 | 2,235 | 3,773 | 4,437 | ||||||||||||
| Total costs and expenses | 126,759 | 106,186 | 246,887 | 208,925 | ||||||||||||
| Operating income | 27,582 | 35,685 | 55,858 | 63,515 | ||||||||||||
| Other (loss) income, net | (71 | ) | 986 | (442 | ) | 1,707 | ||||||||||
| Income before income taxes | 27,511 | 36,671 | 55,416 | 65,222 | ||||||||||||
| Income tax provision | 6,586 | 9,003 | 13,519 | 14,902 | ||||||||||||
| Net income | $ | 20,925 | $ | 27,668 | $ | 41,897 | $ | 50,320 | ||||||||
| Basic earnings per share | $ | 0.32 | $ | 0.42 | $ | 0.65 | $ | 0.75 | ||||||||
| Diluted earnings per share | $ | 0.32 | $ | 0.42 | $ | 0.64 | $ | 0.75 | ||||||||
| Weighted average number of shares: | ||||||||||||||||
| Basic | 64,623 | 66,429 | 64,765 | 66,987 | ||||||||||||
| Diluted | 65,093 | 66,535 | 65,148 | 67,132 | ||||||||||||
MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES
Reconciliation of Selected GAAP to Non-GAAP Measures
(in thousands, except per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Operating income | $ | 27,582 | $ | 35,685 | $ | 55,858 | $ | 63,515 | ||||||||
| Equity-based compensation (a) | 8,462 | 4,927 | 15,644 | 9,270 | ||||||||||||
| Purchase amortization (c) | 107 | 108 | 215 | 215 | ||||||||||||
| Adjusted operating income (Non-GAAP) | $ | 36,151 | $ | 40,720 | $ | 71,717 | $ | 73,000 | ||||||||
| Income tax provision | $ | 6,586 | $ | 9,003 | $ | 13,519 | $ | 14,902 | ||||||||
| Equity-based compensation (a) | 2,073 | 1,207 | 3,833 | 2,271 | ||||||||||||
| Tax benefit (deficiency) of stock awards vested (b) | 154 | (19 | ) | 58 | 730 | |||||||||||
| Purchase amortization (c) | 26 | 26 | 53 | 53 | ||||||||||||
| U.S. Tax Cuts and Jobs Act impact (d) | - | - | - | 348 | ||||||||||||
| Adjusted income tax provision (Non-GAAP) | $ | 8,839 | $ | 10,217 | $ | 17,463 | $ | 18,304 | ||||||||
| Net income | $ | 20,925 | $ | 27,668 | $ | 41,897 | $ | 50,320 | ||||||||
| Equity-based compensation (a) | 6,389 | 3,720 | 11,811 | 6,999 | ||||||||||||
| Tax (deficiency) benefit of stock awards vested (b) | (154 | ) | 19 | (58 | ) | (730 | ) | |||||||||
| Purchase amortization (c) | 81 | 82 | 162 | 162 | ||||||||||||
| U.S. Tax Cuts and Jobs Act impact (d) | - | - | - | (348 | ) | |||||||||||
| Adjusted net income (Non-GAAP) | $ | 27,241 | $ | 31,489 | $ | 53,812 | $ | 56,403 | ||||||||
| Diluted EPS | $ | 0.32 | $ | 0.42 | $ | 0.64 | $ | 0.75 | ||||||||
| Equity-based compensation (a) | 0.10 | 0.06 | 0.18 | 0.10 | ||||||||||||
| Tax (deficiency) benefit of stock awards vested (b) | - | - | - | (0.01 | ) | |||||||||||
| Purchase amortization (c) | - | - | - | - | ||||||||||||
| U.S. Tax Cuts and Jobs Act impact (d) | - | - | - | - | ||||||||||||
| Adjusted diluted EPS (Non-GAAP) | $ | 0.42 | $ | 0.47 | $ | 0.83 | $ | 0.84 | ||||||||
| Fully diluted shares | 65,093 | 66,535 | 65,148 | 67,132 | ||||||||||||
(a) Adjusted results exclude all equity-based compensation, to facilitate comparison with our peers and for the other reasons explained in our Current Report on Form 8-K filed today with the SEC. Equity-based compensation is included in the following GAAP operating expense lines for the three and six months ended June 30, 2019, and 2018:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Cost of services | $ | 2,448 | $ | 1,556 | $ | 4,545 | $ | 2,673 | ||||||||
| Research and development | 1,603 | 1,140 | 2,979 | 2,061 | ||||||||||||
| Sales and marketing | 976 | 347 | 1,795 | 905 | ||||||||||||
| General and administrative | 3,435 | 1,884 | 6,325 | 3,631 | ||||||||||||
| Total equity-based compensation | $ | 8,462 | $ | 4,927 | $ | 15,644 | $ | 9,270 | ||||||||
(b) Adjustments represent the excess tax benefits and tax deficiencies of the stock awards vested during the period. Excess tax benefits (deficiencies) occur when the amount deductible for an award of equity instruments on our tax return is more (less) than the cumulative compensation cost recognized for financial reporting purposes. As discussed above, we excluded equity-based compensation from adjusted non-GAAP results to be consistent with other companies in the software industry and for the other reasons explained in our Current Report on Form 8-K filed with the SEC. Therefore, we also excluded the related tax benefit (expense) generated upon their vesting.
(c) Adjustments represent purchased intangibles amortization from a prior acquisition. We exclude that amortization from adjusted results to facilitate comparison with our peers, to facilitate comparisons of the results of our core operations from period to period and for the other reasons explained in our Current Report on Form 8-K filed with the SEC.
(d) In the fourth quarter of 2017, we recorded a provisional net one-time tax of $2.8 million due to the enactment of the Tax Cuts and Jobs Act in December 2017. We calculated that amount based on a reasonable estimate of the income tax effects, primarily from a tax on accumulated foreign earnings and the remeasurement of deferred tax assets. We adjusted our estimate by $0.3 million during the six months ended June 30, 2018.
MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
| June 30, 2019 | December 31, 2018 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 119,401 | $ | 99,126 | ||||
| Short-term investments | - | 1,440 | ||||||
| Accounts receivable, net of allowance of $1,678 and $2,589, respectively | 100,291 | 100,108 | ||||||
| Prepaid expenses and other current assets | 19,865 | 14,708 | ||||||
| Total current assets | 239,557 | 215,382 | ||||||
| Property and equipment, net | 14,512 | 14,318 | ||||||
| Operating lease right-of-use assets | 39,701 | - | ||||||
| Goodwill, net | 62,239 | 62,240 | ||||||
| Deferred income taxes | 5,174 | 5,442 | ||||||
| Other assets | 11,000 | 9,768 | ||||||
| Total assets | $ | 372,183 | $ | 307,150 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 17,272 | $ | 18,181 | ||||
| Accrued compensation and benefits | 34,130 | 29,485 | ||||||
| Accrued and other liabilities | 18,448 | 12,161 | ||||||
| Deferred revenue | 98,195 | 81,894 | ||||||
| Income taxes payable | 1,087 | 3,543 | ||||||
| Total current liabilities | 169,132 | 145,264 | ||||||
| Operating lease liabilities, long-term | 35,800 | - | ||||||
| Other non-current liabilities | 12,564 | 14,739 | ||||||
| Shareholders' equity: | ||||||||
| Preferred stock, no par value; 20,000,000 shares authorized, no shares issued or outstanding in 2019 and 2018 | - | - | ||||||
| Common stock, $0.01 par value; 200,000,000 shares authorized; 64,322,067 and 64,860,419 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively | 643 | 649 | ||||||
| Retained earnings | 170,668 | 163,359 | ||||||
| Accumulated other comprehensive loss | (16,624 | ) | (16,861 | ) | ||||
| Total shareholders' equity | 154,687 | 147,147 | ||||||
| Total liabilities and shareholders' equity | $ | 372,183 | $ | 307,150 | ||||
MANHATTAN ASSOCIATES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(in thousands)
| Six Months Ended June 30, | ||||||||
| 2019 | 2018 | |||||||
| (unaudited) | (unaudited) | |||||||
| Operating activities: | ||||||||
| Net income | $ | 41,897 | $ | 50,320 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 3,773 | 4,437 | ||||||
| Equity-based compensation | 15,644 | 9,270 | ||||||
| Gain on disposal of equipment | (121 | ) | (37 | ) | ||||
| Deferred income taxes | 272 | 803 | ||||||
| Unrealized foreign currency loss (gain) | 156 | (1,359 | ) | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | (312 | ) | (7,913 | ) | ||||
| Other assets | (6,144 | ) | (5,217 | ) | ||||
| Accounts payable, accrued and other liabilities | 4,238 | 15,846 | ||||||
| Income taxes | (3,145 | ) | (14,300 | ) | ||||
| Deferred revenue | 16,149 | 16,244 | ||||||
| Net cash provided by operating activities | 72,407 | 68,094 | ||||||
| Investing activities: | ||||||||
| Purchase of property and equipment | (3,305 | ) | (4,055 | ) | ||||
| Net maturities (purchases) of investments | 1,439 | (5,196 | ) | |||||
| Net cash used in investing activities | (1,866 | ) | (9,251 | ) | ||||
| Financing activities: | ||||||||
| Purchase of common stock | (50,238 | ) | (103,714 | ) | ||||
| Net cash used in financing activities | (50,238 | ) | (103,714 | ) | ||||
| Foreign currency impact on cash | (28 | ) | (1,617 | ) | ||||
| Net change in cash and cash equivalents | 20,275 | (46,488 | ) | |||||
| Cash and cash equivalents at beginning of period | 99,126 | 125,522 | ||||||
| Cash and cash equivalents at end of period | $ | 119,401 | $ | 79,034 | ||||
MANHATTAN ASSOCIATES, INC.
SUPPLEMENTAL INFORMATION
1. GAAP and Adjusted earnings per share by quarter are as follows:
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| GAAP Diluted EPS | $ | 0.33 | $ | 0.42 | $ | 0.43 | $ | 0.40 | $ | 1.58 | $ | 0.32 | $ | 0.32 | $ | 0.64 | |||||||||||||||
| Adjustments to GAAP: | |||||||||||||||||||||||||||||||
| Equity-based compensation | 0.05 | 0.06 | 0.06 | 0.06 | 0.23 | 0.08 | 0.10 | 0.18 | |||||||||||||||||||||||
| Tax benefit of stock awards vested | (0.01 | ) | - | - | - | (0.01 | ) | - | - | - | |||||||||||||||||||||
| Purchase amortization | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| U.S. Tax Cuts and Jobs Act impact | (0.01 | ) | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Adjusted Diluted EPS | $ | 0.37 | $ | 0.47 | $ | 0.49 | $ | 0.46 | $ | 1.79 | $ | 0.41 | $ | 0.42 | $ | 0.83 | |||||||||||||||
| Fully Diluted Shares | 67,736 | 66,535 | 65,901 | 65,526 | 66,434 | 65,204 | 65,093 | 65,148 | |||||||||||||||||||||||
2. Revenues and operating income by reportable segment are as follows (in thousands):
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||||||||||
| Americas | $ | 104,615 | $ | 112,945 | $ | 113,886 | $ | 114,040 | $ | 445,486 | $ | 114,873 | $ | 121,778 | $ | 236,651 | |||||||||||||||
| EMEA | 19,164 | 21,356 | 21,181 | 23,043 | 84,744 | 26,288 | 25,043 | 51,331 | |||||||||||||||||||||||
| APAC | 6,790 | 7,570 | 7,284 | 7,283 | 28,927 | 7,243 | 7,520 | 14,763 | |||||||||||||||||||||||
| $ | 130,569 | $ | 141,871 | $ | 142,351 | $ | 144,366 | $ | 559,157 | $ | 148,404 | $ | 154,341 | $ | 302,745 | ||||||||||||||||
| GAAP Operating Income: | |||||||||||||||||||||||||||||||
| Americas | $ | 20,318 | $ | 26,589 | $ | 26,200 | $ | 24,422 | $ | 97,529 | $ | 18,051 | $ | 16,826 | $ | 34,877 | |||||||||||||||
| EMEA | 5,475 | 6,252 | 7,413 | 7,297 | 26,437 | 7,734 | 8,057 | 15,791 | |||||||||||||||||||||||
| APAC | 2,037 | 2,844 | 2,483 | 2,557 | 9,921 | 2,491 | 2,699 | 5,190 | |||||||||||||||||||||||
| $ | 27,830 | $ | 35,685 | $ | 36,096 | $ | 34,276 | $ | 133,887 | $ | 28,276 | $ | 27,582 | $ | 55,858 | ||||||||||||||||
| Adjustments (pre-tax): | |||||||||||||||||||||||||||||||
| Americas: | |||||||||||||||||||||||||||||||
| Equity-based compensation | $ | 4,343 | $ | 4,927 | $ | 5,303 | $ | 5,291 | $ | 19,864 | $ | 7,182 | $ | 8,462 | $ | 15,644 | |||||||||||||||
| Purchase amortization | 107 | 108 | 107 | 108 | 430 | 108 | 107 | 215 | |||||||||||||||||||||||
| $ | 4,450 | $ | 5,035 | $ | 5,410 | $ | 5,399 | $ | 20,294 | $ | 7,290 | $ | 8,569 | $ | 15,859 | ||||||||||||||||
| Adjusted non-GAAP Operating Income: | |||||||||||||||||||||||||||||||
| Americas | $ | 24,768 | $ | 31,624 | $ | 31,610 | $ | 29,821 | $ | 117,823 | $ | 25,341 | $ | 25,395 | $ | 50,736 | |||||||||||||||
| EMEA | 5,475 | 6,252 | 7,413 | 7,297 | 26,437 | 7,734 | 8,057 | 15,791 | |||||||||||||||||||||||
| APAC | 2,037 | 2,844 | 2,483 | 2,557 | 9,921 | 2,491 | 2,699 | 5,190 | |||||||||||||||||||||||
| $ | 32,280 | $ | 40,720 | $ | 41,506 | $ | 39,675 | $ | 154,181 | $ | 35,566 | $ | 36,151 | $ | 71,717 | ||||||||||||||||
3. Impact of Currency Fluctuation
The following table reflects the increases (decreases) in the results of operations for each period attributable to the change in foreign currency exchange rates from the prior period as well as foreign currency gains (losses) included in other income, net for each period (in thousands):
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| Revenue | $ | 2,781 | $ | 1,699 | $ | (581 | ) | $ | (1,068 | ) | $ | 2,831 | $ | (2,419 | ) | $ | (1,906 | ) | $ | (4,325 | ) | ||||||||||
| Costs and expenses | 2,328 | 831 | (1,177 | ) | (1,774 | ) | 208 | (2,686 | ) | (1,696 | ) | (4,382 | ) | ||||||||||||||||||
| Operating income | 453 | 868 | 596 | 706 | 2,623 | 267 | (210 | ) | 57 | ||||||||||||||||||||||
| Foreign currency gains (losses) in other income | 366 | 705 | 1,431 | (1,185 | ) | 1,317 | (590 | ) | (377 | ) | (967 | ) | |||||||||||||||||||
| $ | 819 | $ | 1,573 | $ | 2,027 | $ | (479 | ) | $ | 3,940 | $ | (323 | ) | $ | (587 | ) | $ | (910 | ) | ||||||||||||
Manhattan Associates has a large research and development center in Bangalore, India. The following table reflects the increases (decreases) in the financial results for each period attributable to changes in the Indian Rupee exchange rate (in thousands):
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| Operating income | $ | (360 | ) | $ | 359 | $ | 828 | $ | 1,066 | $ | 1,893 | $ | 981 | $ | 438 | $ | 1,419 | ||||||||||||||
| Foreign currency gains (losses) in other income | 210 | 1,120 | 1,572 | (1,074 | ) | 1,828 | (182 | ) | (127 | ) | (309 | ) | |||||||||||||||||||
| Total impact of changes in the Indian Rupee | $ | (150 | ) | $ | 1,479 | $ | 2,400 | $ | (8 | ) | $ | 3,721 | $ | 799 | $ | 311 | $ | 1,110 | |||||||||||||
4. Other income includes the following components (in thousands):
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| Interest income | $ | 347 | $ | 241 | $ | 201 | $ | 278 | $ | 1,067 | $ | 231 | $ | 178 | $ | 409 | |||||||||||||||
| Foreign currency gains (losses) | 366 | 705 | 1,431 | (1,185 | ) | 1,317 | (590 | ) | (377 | ) | (967 | ) | |||||||||||||||||||
| Other non-operating income (expense) | 8 | 40 | (94 | ) | 6 | (40 | ) | (12 | ) | 128 | 116 | ||||||||||||||||||||
| Total other income (loss) | $ | 721 | $ | 986 | $ | 1,538 | $ | (901 | ) | $ | 2,344 | $ | (371 | ) | $ | (71 | ) | $ | (442 | ) | |||||||||||
5. Capital expenditures are as follows (in thousands):
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| Capital expenditures | $ | 2,174 | $ | 1,881 | $ | 1,481 | $ | 1,770 | $ | 7,306 | $ | 616 | $ | 2,689 | $ | 3,305 | |||||||||||||||
6. Stock Repurchase Activity (in thousands):
| 2018 | 2019 | ||||||||||||||||||||||||||||||
| 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | Full Year | 1st Qtr | 2nd Qtr | YTD | ||||||||||||||||||||||||
| Shares purchased under publicly-announced buy-back program | 1,158 | 1,082 | 389 | 519 | 3,148 | 464 | 302 | 766 | |||||||||||||||||||||||
| Shares withheld for taxes due upon vesting of restricted stock | 111 | 1 | 3 | - | 115 | 106 | 1 | 107 | |||||||||||||||||||||||
| Total shares purchased | 1,269 | 1,083 | 392 | 519 | 3,263 | 570 | 303 | 873 | |||||||||||||||||||||||
| Total cash paid for shares purchased under publicly-announced buy-back program | $ | 49,972 | $ | 47,876 | $ | 20,669 | $ | 24,757 | $ | 143,274 | $ | 24,927 | $ | 19,993 | $ | 44,920 | |||||||||||||||
| Total cash paid for shares withheld for taxes due upon vesting of restricted stock | 5,843 | 23 | 175 | 7 | 6,048 | 5,233 | 85 | 5,318 | |||||||||||||||||||||||
| Total cash paid for shares repurchased | $ | 55,815 | $ | 47,899 | $ | 20,844 | $ | 24,764 | $ | 149,322 | $ | 30,160 | $ | 20,078 | $ | 50,238 | |||||||||||||||
7. Remaining Performance Obligations
Under the new revenue recognition standard, we now disclose revenue we expect to recognize from our remaining performance obligations. Our reported performance obligations primarily represent cloud subscriptions with a non-cancelable term greater than one year (including cloud deferred revenue as well as amounts we will invoice and recognize as revenue from our performance of cloud services in future periods). Our deferred revenue on the balance sheet primarily relates to our maintenance contracts, which are typically one year in duration and are not included in the remaining performance obligations. Below are our remaining performance obligations as of the end of each period (in thousands):
| March 31, 2018 | June 30, 2018 | September 30, 2018 | December 31, 2018 | March 31, 2019 | June 30, 2019 | ||||||||||||||||||
| Remaining Performance Obligations | $ | 33,999 | $ | 58,434 | $ | 64,175 | $ | 76,990 | $ | 100,532 | $ | 120,403 | |||||||||||
| Contact: | Dennis Story | Rick Fernandez | ||
| Chief Financial Officer | Senior Manager, Corporate Communications | |||
| Manhattan Associates, Inc. | Manhattan Associates, Inc. | |||
| 770-955-7070 | 678-597-6988 | |||
| dstory@manh.com | rfernandez@manh.com |