SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended December 31, 2003
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-18674
MAPICS, Inc.
(Exact name of registrant as specified in its charter)
Georgia | 04-2711580 | |
(State or other jurisdiction of incorporation) |
(I.R.S. Employer Identification No.) |
1000 Windward Concourse Parkway, Suite 100
Alpharetta, Georgia 30005
(Address of principal executive offices)
(678) 319-8000
(Registrants telephone number)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No ¨
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes x No ¨
The number of shares of the registrants common stock outstanding at February 2, 2004 was 23,530,311.
MAPICS, Inc.
Quarterly Report on Form 10-Q
For the Quarterly Period Ended December 31, 2003
Item Number |
Page Number | |||
PART IFINANCIAL INFORMATION | ||||
1. |
Financial Statements: |
|||
Condensed Consolidated Balance Sheets as of December 31, 2003 (unaudited) and September 30, 2003 |
3 | |||
4 | ||||
5 | ||||
Notes to Condensed Consolidated Financial Statements (unaudited) |
6 | |||
2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
16 | ||
3. |
27 | |||
4. |
28 | |||
PART IIOTHER INFORMATION | ||||
5. |
29 | |||
6. |
34 | |||
35 |
2
PART I: FINANCIAL INFORMATION
ITEM 1: | Financial Statements |
MAPICS, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands, except per share data)
(Unaudited)
December 31, 2003 |
September 30, 2003 |
|||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 20,603 | $ | 21,360 | ||||
Accounts receivable, net of allowances of $4,434 at December 31, 2003 and $4,656 at September 30, 2003 |
35,496 | 40,745 | ||||||
Deferred royalties expense |
6,431 | 7,596 | ||||||
Deferred commissions expense |
6,137 | 7,077 | ||||||
Prepaid expenses and other current assets |
4,421 | 5,291 | ||||||
Deferred income taxes, net |
5,350 | 8,061 | ||||||
Total current assets |
78,438 | 90,130 | ||||||
Non-current assets: |
||||||||
Property and equipment, net |
5,679 | 5,951 | ||||||
Computer software costs, net |
28,854 | 29,231 | ||||||
Intangible assets, net |
7,286 | 7,742 | ||||||
Goodwill |
42,312 | 41,966 | ||||||
Non-current deferred income taxes, net |
16,915 | 15,517 | ||||||
Other non-current assets, net |
2,092 | 2,384 | ||||||
Total assets |
$ | 181,576 | $ | 192,921 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ | 11,250 | $ | 9,500 | ||||
Accounts payable |
9,523 | 10,073 | ||||||
Accrued expenses and other current liabilities |
26,103 | 31,626 | ||||||
Restructuring and exit costs, current |
1,978 | 4,272 | ||||||
Deferred license revenue |
14,350 | 16,578 | ||||||
Deferred services revenue |
53,314 | 58,751 | ||||||
Total current liabilities |
116,518 | 130,800 | ||||||
Non-current liabilities: |
||||||||
Long-term debt |
8,000 | 9,500 | ||||||
Restructuring and exit costs, non-current |
2,144 | 2,017 | ||||||
Other non-current liabilities |
875 | 954 | ||||||
Total liabilities |
127,537 | 143,271 | ||||||
Shareholders equity: |
||||||||
Preferred stock, $1.00 par value; 1,000 shares authorized |
||||||||
Series D convertible preferred stock, 100 shares issued and outstanding (liquidation preference of $7,536 at December 31, 2003 and $9,420 at September 30, 2003) |
100 | 125 | ||||||
Series E convertible preferred stock, 50 shares issued and outstanding (liquidation preference of $3,768 at December 31, 2003 and September 30, 2003) |
50 | 50 | ||||||
Common stock, $0.01 par value; 90,000 shares authorized, 24,652 shares issued and 23,470 shares outstanding at December 31, 2003; 24,652 shares issued and 22,956 shares outstanding at September 30, 2003 |
272 | 247 | ||||||
Additional paid-in capital |
94,863 | 94,384 | ||||||
Accumulated deficit |
(26,898 | ) | (29,182 | ) | ||||
Restricted stock compensation |
(1,888 | ) | (2,075 | ) | ||||
Accumulated other comprehensive loss |
(579 | ) | (345 | ) | ||||
Treasury stock-at cost, 1,183 shares at December 31, 2003 and 1,696 shares at September 30, 2003 |
(11,881 | ) | (13,554 | ) | ||||
Total shareholders equity |
54,039 | 49,650 | ||||||
Total liabilities and shareholders equity |
$ | 181,576 | $ | 192,921 | ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
MAPICS, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
Three Months Ended December 31, |
||||||||
2003 |
2002 |
|||||||
Revenue: |
||||||||
License |
$ | 11,693 | $ | 8,470 | ||||
Support services |
27,198 | 20,894 | ||||||
Implementation and consulting services |
4,144 | 1,688 | ||||||
Total revenue |
43,035 | 31,052 | ||||||
Operating expenses: |
||||||||
Cost of license revenue |
4,997 | 3,647 | ||||||
Cost of support services revenue |
8,115 | 5,618 | ||||||
Cost of implementation and consulting services revenue |
4,772 | 2,439 | ||||||
Selling and marketing |
11,804 | 10,450 | ||||||
Product development |
3,630 | 3,576 | ||||||
General and administrative |
5,939 | 3,104 | ||||||
Total operating expenses |
39,257 | 28,834 | ||||||
Income from operations |
3,778 | 2,218 | ||||||
Other: |
||||||||
Interest income |
40 | 76 | ||||||
Interest expense |
(193 | ) | (46 | ) | ||||
Income before income tax expense |
3,625 | 2,248 | ||||||
Income tax expense |
1,341 | 832 | ||||||
Net income |
$ | 2,284 | $ | 1,416 | ||||
Net income per common share (basic) |
$ | 0.10 | $ | 0.08 | ||||
Weighted average number of common shares outstanding (basic) |
23,000 | 18,389 | ||||||
Net income per common share (diluted) |
$ | 0.09 | $ | 0.07 | ||||
Weighted average number of common shares and common equivalent shares outstanding (diluted) |
25,928 | 20,469 | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
MAPICS, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Three Months Ended December 31, |
||||||||
2003 |
2002 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 2,284 | $ | 1,416 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation |
696 | 543 | ||||||
Amortization of computer software costs |
2,940 | 1,529 | ||||||
Amortization of intangible assets |
456 | 190 | ||||||
Amortization of debt issue costs |
64 | 33 | ||||||
Provision for bad debts |
704 | 166 | ||||||
Deferred income taxes |
1,354 | 143 | ||||||
Other non-cash items, net |
11 | 100 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
4,766 | 3,292 | ||||||
Deferred royalties |
1,186 | 493 | ||||||
Deferred commissions |
970 | 195 | ||||||
Prepaid expenses and other current assets |
952 | 359 | ||||||
Other non-current assets |
265 | (179 | ) | |||||
Accounts payable |
(724 | ) | (450 | ) | ||||
Accrued expenses and other current liabilities |
(6,758 | ) | (1,095 | ) | ||||
Restructuring reserve, current and non-current |
(1,260 | ) | (172 | ) | ||||
Deferred license revenue |
(2,294 | ) | 54 | |||||
Deferred service revenue |
(5,792 | ) | (4,003 | ) | ||||
Other non-current liabilities |
(79 | ) | (82 | ) | ||||
Net cash provided (used) by operating activities |
(259 | ) | 2,532 | |||||
Cash flows from investing activities: |
||||||||
Purchases of property and equipment |
(420 | ) | (329 | ) | ||||
Additions to computer software costs |
(2,563 | ) | (805 | ) | ||||
Acquisition related costs |
| (653 | ) | |||||
Net cash used for investing activities |
(2,983 | ) | (1,787 | ) | ||||
Cash flows from financing activities: |
||||||||
Principal repayments of long-term debt |
(1,250 | ) | | |||||
Proceeds from revolving credit facility |
1,500 | | ||||||
Proceeds from stock options exercised |
1,838 | 17 | ||||||
Proceeds from employee stock purchases |
264 | 195 | ||||||
Acquisition of treasury stock |
| (9 | ) | |||||
Payment of debt issue costs |
(9 | ) | | |||||
Net cash provided by financing activities |
2,343 | 203 | ||||||
Effect of exchange rate changes on cash |
142 | 19 | ||||||
Net increase (decrease) in cash and cash equivalents |
(757 | ) | 967 | |||||
Cash and cash equivalents at beginning of period |
21,360 | 23,661 | ||||||
Cash and cash equivalents at end of period |
$ | 20,603 | $ | 24,628 | ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
MAPICS, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Unaudited)
(1) | Basis of Presentation |
Except for the balance sheet as of September 30, 2003, the accompanying condensed consolidated financial statements are unaudited; however, in our opinion, these condensed consolidated financial statements contain all adjustments, consisting of only normal, recurring adjustments, necessary to present fairly our consolidated financial position, results of operations and cash flows as of the dates and for the periods indicated.
We have prepared the accompanying financial statements pursuant to the rules and regulations of the Securities and Exchange Commission, or SEC. As permitted by the rules of the SEC applicable to quarterly reports on Form 10-Q, these financial statements are condensed and consolidated, consisting of the condensed financial statements of MAPICS, Inc. and our subsidiaries. We eliminated all significant intercompany accounts and transactions in the consolidation. We also have condensed these notes, and they do not contain all disclosures required by generally accepted accounting principles. While we believe that the disclosures presented are adequate to make these condensed consolidated financial statements not misleading, you should read them in conjunction with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the fiscal year ended September 30, 2003.
We operate on a fiscal year ending September 30th. The term fiscal 2002 refers to our fiscal year ended September 30, 2002, the term fiscal 2003 refers to our fiscal year ended September 30, 2003, and the term fiscal 2004 refers to our fiscal year ending September 30, 2004. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for a full year.
Certain prior year amounts have been reclassified to conform to current year presentation.
(2) | Stock-Based Compensation |
As permitted by SFAS No. 148 and SFAS No. 123, we continue to apply the accounting provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees and related Interpretations in accounting for our stock option plans and our employee stock purchase plan and the disclosure-only provisions of SFAS No. 123 as amended by SFAS 148. We did not record stock-based compensation expense related to outstanding stock options in the three months ended December 31, 2003 and December 31, 2002, as all options granted under our plans had an exercise price equal to fair market value.
SFAS No. 148 requires us to provide pro forma disclosure of the impact on our results of operations had we adopted the expense measurement provisions of SFAS No. 123. SFAS No. 123 permits the use of either a fair value based method or the intrinsic value method to measure the expense associated with our stock option plans and our employee stock purchase plan. The pro forma impact on our results of operations had we adopted the fair value based method of SFAS No. 123 using the Black-Scholes option-pricing model are shown below (in thousands, except per share data):
Three Months Ended December 31, | ||||||
2003 |
2002 | |||||
Net income, as reported |
$ | 2,284 | $ | 1,416 | ||
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects |
794 | 1,055 | ||||
Pro forma net income |
$ | 1,490 | $ | 361 | ||
Earnings per share: |
||||||
Basic as reported |
$ | 0.10 | $ | 0.08 | ||
Basic pro forma |
$ | 0.07 | $ | 0.02 | ||
Diluted as reported |
$ | 0.09 | $ | 0.07 | ||
Diluted pro forma |
$ | 0.06 | $ | 0.02 |
6
(3) | Revenue Recognition |
We generate revenues primarily by licensing software, providing software support and maintenance and providing professional services to our customers. We record all revenues in accordance with the guidance provided by Statement of Position (SOP) 97-2, Software Revenue Recognition, SOP 98-9, Modification of SOP 97-2, Software Revenue Recognition, with Respect to Certain Transactions, SAB 101, Revenue Recognition in Financial Statements, and AICPA Technical Practice Aid (TPA) 5100.53, Fair Value of PCS in a Short-Term Time-Based License and Software Revenue Recognition.
Software License and Support Services Revenue
We generate a significant portion of total revenue from licensing software. Our sales channel consists of our direct sales force and our global network of independent affiliates. We license our software products under license agreements, which the ultimate customer typically executes directly with us rather than with our independent affiliates. Our license agreements are either annual renewable term license agreements or perpetual license agreements.
Under our perpetual license agreements, we record both an initial license fee and an annual support fee. We record initial license fees as license revenue and typically recognize revenue when the following criteria are met:
(1) | the signing of a license agreement between us and the ultimate customer; |
(2) | delivery of the software to the customer or to a location designated by the customer; |
(3) | fees are fixed or determinable; and |
(4) | determination that collection of the related receivable is probable. |
The annual support fee, which is typically paid in advance, entitles the customer to receive twelve months of support services, as available. We record these annual support fees as services revenue and recognize this revenue ratably over the term of the agreement.
For our annual renewable term license agreements, when we first license a product, we receive both an initial license fee and an annual license fee. Our customers may renew the license for an additional one-year period upon payment of the annual license fee. Provided all other elements of revenue recognition are met, we recognize the initial license fees under these annual renewable term licenses ratably as license revenue over the initial license period, which is generally twelve months. In addition, payment of the annual license fee entitles the customer to available software support for another year. If the annual license fee is not paid, the customer is no longer entitled to use the software and we may terminate the agreement. We record this annual license fee as services revenue ratably over the term of the agreement.
The license agreements for our software products include a limited express warranty. The warranty provides that the product, in its unaltered form, will perform substantially in accordance with our related documentation for a period of up to 90 days from delivery in most cases. A small percentage of our contracts have limited express warranties that cover a period of up to three years. These contracts relate to the SyteLine® product acquired in the acquisition of Frontstep, Inc. No new contracts containing this specific type of warranty are planned to be used in the future. If the product does not perform substantially in accordance with the documentation, we may repair or replace the product or terminate the license and refund the license fees paid for the product. All other warranties are expressly disclaimed. In addition to this warranty and in return for the payment of annual license or support fees, we provide customers with available annual maintenance services that include electronic usage support and defect repairs. In most instances, a product workaround and repair can be made and such repairs are delivered as part of maintenance services. Historically, we have not received any material warranty claims related to our products, and we have no reason to believe that we will receive any material claims in the future.
Implementation and Consulting Services Revenue
Under the terms of our license agreements, our customers are responsible for implementation and training. Our professional services organization or, in many instances, our independent affiliates provide our customers with the consulting and implementation services relating to our products. We provide our consulting and implementation services
7
under services agreements, and we charge for them separately under time and materials arrangements or, in some circumstances, under fixed price arrangements. The professional services that we provide are generally not essential to the functionality of our delivered products. We recognize revenues from time and materials arrangements as the services are performed, provided that the customer has a contractual obligation to pay, the fee is non-refundable, and collection is probable. Under a fixed price arrangement, we recognize revenue on the basis of the estimated percentage of completion of service provided. We recognize changes in estimates in the period in which they are determined. We recognize provisions for losses, if any, in the period in which they first become probable and reasonably estimable.
We also offer educational courses and training materials to our customers and affiliates. These consulting and implementation services and education courses are included in services revenue and revenue is recognized when services are provided.
(4) | Computation and Presentation of Net Income Per Common Share |
We apply Statement of Financial Accounting Standard (SFAS) No. 128, Earnings Per Share, which requires us to present basic and diluted net income per common share for all periods presented in the statements of operations. We compute basic net income per common share, which excludes dilution, by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted net income per common share reflects the potential dilution that could occur if holders of our preferred stock, common stock options, common stock warrants and contingently issuable stock converted or exercised their holdings into common stock that then shared in our earnings.
The following table presents the calculations of basic and diluted net income per common share or common share equivalent (in thousands, except per share data):
Three Months Ended December 31, | ||||||
2003 |
2002 | |||||
Basic net income per common share: |
||||||
Net income |
$ | 2,284 | $ | 1,416 | ||
Weighted average common shares outstanding |
23,000 | 18,389 | ||||
Basic net income per common share |
$ | 0.10 | $ | 0.08 | ||
Diluted net income per common share: |
||||||
Net income |
$ | 2,284 | $ | 1,416 | ||
Weighted average common shares outstanding |
23,000 | 18,389 | ||||
Common share equivalents: |
||||||
Convertible preferred stock |
1,514 | 1,750 | ||||
Common stock options |
1,414 | 250 | ||||
Contingently issuable stock and warrants |
| 80 | ||||
Weighted average common shares and common equivalent shares outstanding |
25,928 | 20,469 | ||||
Diluted net income per common share |
$ | 0.09 | $ | 0.07 | ||
8
(5) | Comprehensive Income |
The components of comprehensive income were as follows (in thousands):
Three Months Ended December 31, | |||||||
2003 |
2002 | ||||||
Net income |
$ | 2,284 | $ | 1,416 | |||
Other comprehensive income (loss), net of income taxes: |
|||||||
Foreign currency translation |
(234 | ) | 46 | ||||
Comprehensive income |
$ | 2,050 | $ | 1,462 | |||
(6) | Acquisition of Frontstep, Inc. |
On February 18, 2003, we acquired Frontstep, Inc, a business software and services provider for mid-sized manufacturing companies headquartered in Columbus, Ohio. The combined company markets offerings from both companies under the MAPICS® brand. The combined company is leveraging MAPICS success on the IBM platform and Frontsteps investment in delivering SyteLine 7 on Microsoft.NET while sustaining active product development for each. In addition, we believe the combined company is benefiting from a more balanced sales strategy with both larger direct and affiliate channels serving the global manufacturing market.
Pursuant to the terms of the merger agreement, shareholders of Frontstep received, in the aggregate, 4.2 million shares of MAPICS common stock in exchange for all of the outstanding Frontstep shares. We assumed Frontsteps outstanding debt of $20.1 million as well as certain outstanding stock options and warrants. We accounted for the acquisition as a purchase under the guidance of SFAS No. 141, Business Combinations. Accordingly, the results of operations of Frontstep for the period from February 18, 2003 are included in the accompanying condensed consolidated financial statements.
We allocated the total purchase price to the net tangible assets and intangible assets acquired based on our estimates of fair value at the date of acquisition. The allocation of the total purchase price to the acquired technology and other intangible assets, including trade name and maintenance contracts, was based on managements best estimate which included a consultation and review with a third party appraiser. We allocated the balance of the total purchase price to goodwill.
The calculation of the total purchase price was as follows (in thousands):
Equity value of shares issued |
$ | 29,677 | |
Fair value of vested options |
951 | ||
Fair value of warrant |
490 | ||
Direct transaction costs |
2,347 | ||
Total purchase price |
$ | 33,465 | |
The equity value of the shares issued was calculated based on an average price of $7.07 per share, which was derived by using the average of the price of MAPICS common stock for the 5 business days surrounding the date of measurement, November 24, 2002, in accordance with Emerging Issues Task Force (EITF) Issue No. 99-12, Determination of the Measurement Date for the Market Price of Acquirer Securities Issued in a Purchase Business Combination. The date of measurement reflects the date the merger was announced. Direct transaction costs include our fees paid or accrued for professional services performed in connection with the acquisition of Frontstep.
The purchase price includes the fair value of the vested options under the Frontstep options plans. The option plans and all outstanding options were converted into MAPICS options using the same conversion ratio that was used for the exchange of Frontstep stock. We registered 542,258 shares of our common stock for these plans as follows: 238,974 shares to be issued under the Frontstep Amended and Restated Non-Qualified Stock Option Plan for Key Employees, 182,945 shares to be issued under the Frontstep Second Amended and Restated 1999 Non-Qualified Stock Option Plan for Key Employees, and 120,339 shares to be issued under the Symix Non-Qualified Stock Options Plan for Key Executives. Substantially all of the shares under these plans are fully vested, and the options expire on the original
9
expiration date or 90 days after the employee is no longer employed by us. Upon surrender of the options, they are no longer available for reissuance.
Additionally, the purchase price includes the estimated fair value of a stock warrant, which was approved for issuance on February 18, 2003. The warrant can be converted into 134,270 shares of common stock at a price of $7.81 and expires on July 17, 2006.
The following allocation of the total purchase price reflects our estimate of fair value for the assets acquired and liabilities assumed as of December 31, 2003.
Amount |
||||
(In thousands) | ||||
Cash and cash equivalents |
$ | 59 | ||
Accounts receivable, net |
17,247 | |||
Deferred royalties |
2,358 | |||
Prepaid expenses and other current assets |
960 | |||
Property and equipment |
3,336 | |||
Computer software costs |
12,550 | |||
Goodwill (a) |
38,625 | |||
Other intangible assets (b) |
5,756 | |||
Other non-current assets |
679 | |||
Deferred income taxes, net |
14,384 | |||
Current portion of long-term debt |
(8,545 | ) | ||
Accounts payable |
(7,719 | ) | ||
Accrued expenses and other current liabilities |
(10,500 | ) | ||
Restructuring reserve and exit costs, current (c) |
(5,136 | ) | ||
Deferred revenue |
(18,949 | ) | ||
Long-term debt |
(11,512 | ) | ||
Restructuring reserve and exit costs, non-current (c) |
(128 | ) | ||
$ | 33,465 | |||
(a) | None of the goodwill is deductible for income tax purposes. |
(b) | Includes $0.9 million and $4.8 million for tradenames and maintenance contracts. Both intangible assets are subject to amortization over a weighted average useful life of five years. |
(c) | Includes $5.3 million of restructuring liabilities related to real estate costs and severance incurred in connection with the acquisition, which is accounted for pursuant to EITF 95-3, Recognition of Liabilities in Connection with a Purchase Business Combination. |
Pro Forma Information (Unaudited)
The following unaudited pro forma information presents our results of operations as if the acquisition had taken place on October 1, 2002 for the three months ended December 31, 2002 (in thousands, except per share data):
Three Months Ended December 31, 2002 |
||||
(Unaudited) | ||||
Total revenue |
$ | 50,564 | ||
Net loss |
$ | (3,191 | ) | |
Net loss per common share (basic) |
$ | (0.14 | ) | |
Net loss per common share (diluted) |
$ | (0.13 | ) | |
Weighted average number of common shares outstanding (basic) |
22,589 | |||
Weighted average number of common shares outstanding (diluted) |
24,669 |
These pro forma results of operations include adjustments to the historical financial statements of the combined companies and have been prepared for comparative purposes only. These pro forma results do not purport to be indicative of the results of operations which actually would have resulted had the acquisitions occurred on the date indicated or which may result in the future.
10
(7) | Income Taxes |
The reported income tax expense for the three months ended December 31, 2003 and 2002 was calculated based on our projected effective tax rate of 37.0%. The reported income tax expense differs from the expected income tax expense calculated by applying the federal statutory rate of 35.0% to our income before income tax expense due to the impact of state and foreign income taxes.
At December 31, 2003, we estimate that we had federal net operating loss carryforwards of $39.9 million and research and experimentation and other credit carryforwards of $9.2 million. The NOLs and tax credits at December 31, 2003 expire between fiscal 2004 and fiscal 2020. The utilization of a significant portion of the NOLs and tax credits is limited on an annual basis due to various changes in ownership of MAPICS, Frontstep and a previously acquired company, Pivotpoint, Inc. We do not believe that these limitations will significantly impact our ability to utilize MAPICS, Frontsteps and Pivotpoints NOLs and MAPICS and Pivotpoints tax credits before they expire. However, we estimate that these limitations will impact our ability to utilize Frontsteps tax credits. As a result, a significant portion of these credits have been provided for in our valuation allowance in connection with the purchase price allocation of Frontstep. There have been no changes in the valuation allowance for the three months ended December 31, 2003 from the amount reported at September 30, 2003. We believe these NOLs and tax credits will continue to result in cash savings in future periods as we use them to offset income taxes payable. In addition, we still retain additional uncertain favorable income tax attributes in connection with the 1997 separation of Marcam Corporation into two companies, and additional income tax benefits related to these tax attributes may be realized in future periods if and when they become certain. We have recorded the net deferred tax assets at the amount we believe is more likely than not to be realized.
(8) | Computer Software Costs |
We charge all computer software development costs prior to establishing technological feasibility of computer software products to product development expense as they are incurred. From the time of establishing technological feasibility through general release of the product, we capitalize computer software development and translation costs and report them on the balance sheet as a component of computer software costs at the lower of unamortized cost or net realizable value. Amortization of computer software costs represents recognition of the costs of some of the software products we sell, including purchased software costs, capitalized software development costs and costs incurred to translate software into various foreign languages. We begin amortizing computer software costs upon general release of the product to customers and compute amortization on a product-by-product basis based on the greater of the amount determined using the straight-line method over the estimated economic life of the product, which is generally three to five years for purchased software costs and software development costs and two years for software translation costs.
We performed a net realizable value test for all of our products lines at the end of fiscal year 2003 and found our future support services revenue to be sufficient to cover our estimable amortization over a five-year life. The MAPICS ERP for iSeries and MAPICS Syteline ERP products are being amortized over a five-year life. However, software is subject to rapid technological obsolescence and, as a result, future amortization periods for computer software costs could be shortened as a result of changes in technology in the future. Based on the current technology and market trends of our products, we prospectively changed the estimated remaining economic lives to a three-year life from a five-year life for certain product offerings that no longer generate significant license revenue.
We include amortization of computer software costs in cost of license revenue in the statement of operations. Amortization of computer software costs was $2.9 million and $1.5 million for the three months ended December 31, 2003 and 2002. Amortization of computer software costs for the three months ended December 31, 2003 included $0.6 million for the prospective adjustment of the amortization lives from five to three years.
(9) | Goodwill and Other Intangible Assets |
Changes in Goodwill for the Three Months Ended December 31, 2003 (in thousands):
Balance as of September 30, 2003 |
$ | 41,966 | |
Adjustment of purchase price of Frontstep, Inc. |
346 | ||
Balance as of December 31, 2003 |
$ | 42,312 | |
11
On February 18, 2003 we completed the acquisition of Frontstep. We allocated the total purchase price to the net tangible assets acquired based on our estimate of fair value at the date of the acquisition. The allocation of the total purchase price to tradenames, maintenance contracts and acquired technology was based on managements best estimate, including consultation and review with a third party appraiser. We allocated the $38.6 million balance of the total purchase price to goodwill. See note (6) for further details on the acquisition.
Intangible assets that have finite useful lives are amortized over their estimated useful lives. Our intangible assets consist principally of tradenames, trademarks, maintenance contracts, and installed customer base and affiliate network, and we consider all to have finite lives. The gross carrying amount, accumulated amortization and net carrying amount of our amortized intangible assets are detailed below:
Amortized Intangible Assets (in thousands):
As of December 31, 2003 | ||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount | ||||||||
Installed customer base and affiliate network |
$ | 8,334 | $ | (5,844 | ) | $ | 2,490 | |||
Maintenance contracts |
4,847 | (808 | ) | 4,039 | ||||||
Tradenames and trademarks |
909 | (152 | ) | 757 | ||||||
Total |
$ | 14,090 | $ | (6,804 | ) | $ | 7,286 | |||
We acquired $5.8 million of intangible assets as part of the Frontstep acquisition. These assets consisted of a $0.9 million tradename and $4.8 million in maintenance contracts and are being amortized over the remaining estimated life. See note (6) for further details on the acquisition. The weighted average amortization lives of the acquired tradename and maintenance contracts is 5 years.
The $8.3 million of installed customer base and affiliate network relates to the $6.0 million MAPICS installed customer base intangible asset and the acquired $2.3 million Pivotpoint customer base intangible asset. The weighted average amortization lives of the installed customer base and affiliate network is 13 years. All of our intangible assets will be fully amortized by February 2008.
Aggregate Amortization Expense (in thousands):
Three Months Ended December 31, 2003 | |||
Aggregate amortization expense |
$ | 456 | |
Estimated Amortization Expense for the Fiscal Years Ended (in thousands):
September 30, 2004 |
$ | 1,825 | |
September 30, 2005 |
$ | 1,825 | |
September 30, 2006 |
$ | 1,825 | |
September 30, 2007 |
$ | 1,621 | |
September 30, 2008 |
$ | 647 |
(10) | Restructuring Costs |
In fiscal 2002, we announced a five-year agreement with an offshore information technology services company to perform a variety of our ongoing product development activities. The agreement was a contributing factor in a planned reduction of our worldwide workforce by approximately 12% by June 30, 2002. The restructuring charge of $4.7 million during fiscal 2002 included $3.7 million related to the abandonment of excess office space and $1.0 million related to employee severance and related costs for approximately 65 employees, primarily product development and support personnel.
12
During fiscal year 2003, we recorded exit costs of $8.0 million relating to the Frontstep acquisition, of which $6.2 million were included in the cost of the acquisition and recorded in the purchase price allocation. The remaining $1.8 million in exit costs were recorded as restructuring costs in our statement of operations.
The total exit cost of $6.2 million during the fiscal 2003 that was included in the Frontstep purchase price allocation, included $3.3 million in abandonment of office space and related costs and $2.4 million in employee severance and related costs for approximately 85 employees from all areas of Frontstep. Additionally, exit costs included obligations remaining pursuant to a $0.5 million consulting agreement that was subsequently terminated on February 21, 2003. During the three months ended December 31, 2003, we recorded a net adjustment of $0.9 million to decrease the restructuring reserve for abandonment of office space as a result of securing a buy out agreement for a vacated property for which we had previously reserved in the purchase price of Frontstep.
We accounted for the remaining $1.8 million of exit costs during fiscal 2003 in restructuring costs in our statement of operations under the provisions of SFAS No. 146 Accounting for Costs Associated with Exit or Disposal Activities. These costs included $2.1 million in employee severance and related costs for approximately 90 employees from all areas of the Company and a recovery of $0.3 million of a previous accrual for vacated space. During the three months ended December 31, 2003, we recorded a net increase of $0.1 million to the restructuring reserve primarily for employees that were part of the fiscal 2003 work force reduction that were notified of termination after September 30, 2003.
The major components of the restructuring and exit cost reserve at December 31, 2003 were as follows (in thousands):
Cost of Abandonment Excess Space |
Severance |
Other |
Total |
|||||||||||||
Fiscal 2002 Restructuring Activities |
||||||||||||||||
Balance at September 30, 2003 |
$ | 2,789 | $ | | $ | | $ | 2,789 | ||||||||
Less: cash payments |
(115 | ) | | | (115 | ) | ||||||||||
Balance at December 31, 2003fiscal 2002 activities |
$ | 2,674 | $ | | $ | | $ | 2,674 | ||||||||
Fiscal 2003 Restructuring Activities |
||||||||||||||||
Balance at September 30, 2003 included in purchase price of Frontstep |
$ | 2,004 | $ | 427 | $ | 188 | $ | 2,619 | ||||||||
Exit costs |
(921 | ) | | | (921 | ) | ||||||||||
Less: cash payments |
(344 | ) | (136 | ) | (113 | ) | (593 | ) | ||||||||
Less: fixed asset writedown |
(37 | ) | | | (37 | ) | ||||||||||
Balance at December 31, 2003 |
$ | 702 | $ | 291 | $ | 75 | $ | 1,068 | ||||||||
Balance at September 30, 2003 included in restructuring cCost |
$ | | $ | 881 | $ | | $ | 881 | ||||||||
Exit costs |
| 112 | | 112 | ||||||||||||
Less: cash payments |
| (613 | ) | | (613 | ) | ||||||||||
Balance at December 31, 2003 |
$ | | $ | 380 | $ | | $ | 380 | ||||||||
Balance at December 31, 2003fiscal 2003 activities |
$ | 702 | $ | 671 | $ | 75 | $ | 1,448 | ||||||||
Total restructuring reserve at December 31, 2003 |
$ | 3,376 | $ | 671 | $ | 75 | $ | 4,122 | ||||||||
We expect future cash expenditures related to these restructuring activities to be approximately $4.1 million. We expect to pay approximately $2.0 million during the next twelve months, and we therefore have included this amount in current liabilities. We expect to pay the remaining $2.1 million by fiscal 2007.
As shown in the table above, our restructuring and exit cost reserve at December 31, 2003 is principally comprised of the estimated excess lease and related costs associated with vacated office space. We could incur additional restructuring charges or reverse prior charges in the event that the underlying assumptions used to develop our estimates of excess lease costs change, such as the timing and the amount of any sublease income. Depending on the impact of our
13
integration of Frontstep, market conditions for office space and our ability to secure a suitable subtenant and sublease for the space, which to date we have not secured for all space, we may revise our estimates of the excess lease costs and the timing and amount of sublease income and, as a result, incur additional charges or credits to our restructuring and exit costs reserve as appropriate.
(11) | Commitments and Contingencies |
Payments Due by Period | |||||||||||||||
Total |
Less than 1 Year |
1-3 Years |
4-5 Years |
More than 5 Years | |||||||||||
Contractual Obligations (in thousands) |
|||||||||||||||
Debt |
$ | 19,250 | $ | 4,250 | $ | 15,000 | $ | | $ | | |||||
Operating leases |
12,798 | 4,818 | 7,525 | 428 | 27 | ||||||||||
Minimum royalty payments |
995 | 695 | 240 | 60 | | ||||||||||
Total |
$ | 33,043 | $ | 9,763 | $ | 22,765 | $ | 488 | $ | 27 | |||||
Debt: The debt noted above is included in our Condensed Consolidated Balance Sheets. This debt includes $13.8 million for the term loan portion of our bank credit facility and $5.5 million for the revolving credit portion of our bank credit facility. Because the revolving credit facility matures in December 2005, it is included in the 1-3 Years column as this will be the scheduled payment date if management decides not to repay the outstanding balance prior to the maturity date. It is recorded as a current portion of long-term debt in our Condensed Consolidated Balance Sheets.
Leases: We are contractually obligated to make minimum lease payments on several operating leases. We lease office space, computer and office equipment and vehicles under operating leases, some of which contain renewal options and generally requires us to pay insurance, taxes and maintenance. The lease on our headquarters building includes scheduled base rent increases over the term of the lease. We charge to expense the total amount of the base rent payments using the straight-line method over the term of the lease. In addition, we pay a monthly allocation of the buildings operating expenses. We have recorded a deferred credit to reflect the excess of rent expense over cash payments since inception of the lease in March 1999. Total rental expense under all operating lease agreements was $0.6 million and $0.5 million for the three months ended December 31, 2003 and December 31, 2002. We recorded sub-lease income receipts of $185,000, and $165,000 for the three months ended December 31, 2003 and December 31, 2002.
Minimum royalty payments: We have certain relationships with third party solution providers whereby we sell their products in conjunction with our offerings. Under most agreements, we pay a royalty to the respective third party providers based upon the dollar volume of their products we sell. Under certain of these agreements, we owe minimum royalty payments on an annual basis.
(12) | Operating Segments and Geographic Information |
We have three operating segments for which we evaluate our business and for which we have discrete financial information available. These operating segments include 1) software sales to customers in the manufacturing environment, 2) providing support services to the customers that purchase our software, and 3) providing implementation and other consulting services to customers that purchase our software. In evaluating financial performance, we focus on income (loss) from operations as a measure of a segments profit or loss. Operating profit for this purpose is income before interest, taxes and allocation of certain corporate expenses. Operating profit is significant as it includes the revenue and related costs that apply to the individual segments. Interest, taxes and allocation of certain corporate expenses are not related specifically to the operating segments. We are including other operating costs, including marketing, product development, and general and administrative expenses in the presentation of reportable segment information because these expenses are not allocated separately to our operating segments. We do not utilize assets as a measure of a segments performance. Assets are reviewed at the enterprise level and thus are not included in our segment disclosure.
14
The following table includes interim financial information for the three months ended December 31, 2003 and 2002 related to our segments. The information presented below may not be indicative of results if the segment were an independent organization (in thousands).
Software |
Support |
Implementation and Consulting |
Other Operating Costs |
Total |
|||||||||||||||
Three Months Ended December 31, 2003: |
|||||||||||||||||||
Revenues from unaffiliated customers |
$ | 11,693 | $ | 27,198 | $ | 4,144 | $ | | $ | 43,035 | |||||||||
Income (loss) from operations |
$ | (3,046 | ) | $ | 19,083 | $ | (628 | ) | $ | (11,631 | ) | $ | 3,778 | ||||||
Interest income |
40 | ||||||||||||||||||
Interest expense |
(193 | ) | |||||||||||||||||
Income before income tax expense |
$ | 3,625 | |||||||||||||||||
Three Months Ended December 31, 2002: |
|||||||||||||||||||
Revenues from unaffiliated customers |
$ | 8,470 | $ | 20,894 | $ | 1,688 | $ | | $ | 31,052 | |||||||||
Income (loss) from operations |
$ | (3,132 | ) | $ | 15,276 | $ | (751 | ) | $ | (9,175 | ) | $ | 2,218 | ||||||
Interest income |
76 | ||||||||||||||||||
Interest expense |
(46 | ) | |||||||||||||||||
Income before income tax expense |
$ | 2,248 | |||||||||||||||||
Our principal administrative, marketing, product development and support operations are located in the United States. Areas of operation outside of North America include Europe, Middle East and Africa (EMEA), Asia Pacific and Latin America. In addition to the operating segments disclosed above, we regularly prepare and evaluate separate financial information for each of our principal geographic areas: 1) North America, 2) EMEA, 3) Asia Pacific and 4) Latin America . In evaluating financial performance, we focus on operating profit as a measure of a geographic areas profit or loss. Operating profit for this purpose is income before interest, taxes and allocation of certain corporate expenses. We include our corporate division in the presentation of geographical areas information because some of the income and expenses of this division are not allocated separately to the geographical areas. We have not allocated a portion of the product development costs of $3.5 million for three months ended December 31, 2003 and $3.5 million for the three months ended December 31, 2002, or administrative costs of $4.6 million for the three months ended December 31, 2003 and $3.5 million for the three months ended December 31, 2002 incurred in the United States to the other geographic areas for the three months ended December 31, 2003 and 2002.
15
The following table includes interim financial information for the three months ended December 31, 2003 and 2002 related to our geographic areas. The information presented below may not be indicative of results if the geographic areas were independent organizations (in thousands).
North America |
EMEA |
Asia Pacific |
Latin America |
Corporate |
Total |
||||||||||||||||
Three Months Ended December 31, 2003: |
|||||||||||||||||||||
Revenues from unaffiliated customers |
$ | 31,717 | $ | 7,700 | $ | 2,828 | $ | 790 | $ | | $ | 43,035 | |||||||||
Income (loss) from operations |
$ | 3,121 | $ | 73 | $ | 545 | $ | 151 | $ | (112 | ) | $ | 3,778 | ||||||||
Interest income |
40 | ||||||||||||||||||||
Interest expense |
(193 | ) | |||||||||||||||||||
Income before income tax expense |
$ | 3,625 | |||||||||||||||||||
Three Months Ended December 31, 2002: |
|||||||||||||||||||||
Revenues from unaffiliated customers |
$ | 23,882 | $ | 4,962 | $ | 1,010 | $ | 1,198 | $ | | $ | 31,052 | |||||||||
Income (loss) from operations |
$ | 2,334 | $ | 621 | $ | (216 | ) | $ | 450 | $ | (971 | ) | $ | 2,218 | |||||||
Interest income |
76 | ||||||||||||||||||||
Interest expense |
(46 | ) | |||||||||||||||||||
Income before income tax expense |
$ | 2,248 | |||||||||||||||||||
(13) | Recently Issued or Adopted Accounting Pronouncements |
There were no accounting pronouncements issued during the three months ended December 31, 2003 that were applicable to our operations.
ITEM 2: | Managements Discussion and Analysis of Financial Condition and Results of Operations |
You should read the following discussion and analysis in conjunction with the condensed consolidated financial statements and notes contained in Item 1. Financial Statements in Part I of this report and our consolidated financial statements for the fiscal year ended September 30, 2003 filed with the SEC as part of our Annual Report on Form 10-K report for that fiscal year. The following discussion and analysis contains forward-looking statements relating to our future financial performance, business strategy, financing plans and other future events that involve uncertainties and risks. Our actual results could differ materially from the results anticipated by these forward-looking statements as a result of many known and unknown factors that are beyond our ability to control or predict, including but not limited to those discussed in Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsFactors Affecting Future Performance contained in the above-referenced Form 10-K. The cautionary statements made in that Form 10-K are applicable to all related forward-looking statements wherever they appear in this report. See also Special Cautionary Notice Regarding Forward-Looking Statements in Item 1. Business of that Form 10-K.
Summary
We principally generate revenue from the licensing of software and the delivery of support and implementation services to mid-market discrete and batch-process manufacturing enterprises. Mid-market enterprises are generally those manufacturing operations which generate between $20 million and $1 billion in annual revenues. Our ability to maintain or grow our license or services revenue is dependent on a variety of factors including the capital spending of the mid-market manufacturers that we serve. Over the past three years there have been a number of events that have affected our target market. Beginning in 2000, there was a general economic slowdown, particularly in the manufacturing market which has resulted in reduced employment and capital spending in the U.S. manufacturing market and in other geographies. In addition, we continue to experience a general shift in manufacturing operations to lower cost geographies like Asia. While there have been some indications of economic improvement in the U.S. and other economies and some improvement in the overall manufacturing sector, there are still many customers in our market who remain hesitant to make significant capital investment.
Our revenue and operating profits improved in the three months ended December 31, 2003 compared to the same period last year. This increase was principally due to the addition of revenue was from the Frontstep business acquired in February 2003. Our revenues improved in all segments and main geographies. Our operating profits improved in the
16
three months ended December 31, 2003 as compared to the same period last year due to our restructuring efforts over the past year, controlled spending, productivity improvements, and mix of revenues. Our restructuring efforts, principally personnel and leased office space reductions, lowered our direct and indirect cost of operations and improved company wide productivity. Our revenue mix in the three months ended December 31, 2003 favored our direct sales channel which has a lower associated direct costs.
For the three months ended December 31, 2003, we funded our operations principally from operating cash flows. Cash flow from operations came primarily from collections of receivables. Our operating cash flows were slightly negative in the three months ended December 31, 2003 due to the payment of accrued expenses and other current liabilities and the recognition of deferred license and service revenues. We believe that this does not constitute a trend in our operating cash flows. We also borrowed $1.5 million against our revolving credit line for working capital purposes.
Overview
We are a global developer of extended enterprise applications that principally focuses on manufacturing establishments in discrete and batch-process industries. Our solutions enable manufacturers around the world to compete better by streamlining their business processes, maximizing their organizational resources, and extending their enterprises beyond the four walls of their factory for secure collaboration with their value chain partners.
On February 18, 2003, we acquired Frontstep, a manufacturing application solution provider with world-wide operations. Pursuant to the purchase agreement, we purchased of all of Frontsteps shares in exchange for 4.2 million shares of MAPICS common stock, and we assumed $20.1 million of Frontsteps debt as well as certain outstanding stock options and warrants. Frontstep shareholders received 0.300846 MAPICS shares for each share of Frontstep common stock held. Furthermore, we entered into a $30 million bank credit facility from which we borrowed $21.7 million on February 18, 2003, the proceeds of which we used to repay the Frontstep debt assumed in the business combination and certain related expenses. The Frontstep acquisition is more fully described in note (6) to the financial statements above.
As a result of the transaction, both MAPICS and Frontstep customers are served by a much larger manufacturing-focused global company that can leverage a larger combined customer base with complementary offerings and new sales channels. The combined company, which markets offerings from both companies under the MAPICS® brand, is leveraging MAPICS success on the IBM platform and Frontsteps investment in delivering SyteLine 7 on Microsoft.NET while sustaining active product development for each. In addition, we believe the combined company is benefiting from a more balanced sales strategy with both larger direct and affiliate channels serving the global manufacturing market.
We have three operating segments for which we evaluate our business and for which we have discrete financial information available. These operating segments are Software which includes license revenue, Support which includes services to the customers that purchase our software and Implementation and Consulting which includes services to customers that purchase our software.
Results of Operations
Three Months Ended December 31, 2003 Compared to Three Months Ended December 31, 2002
Summary
Our results of operations for the three months December 31, 2003 include the results of Frontstep. Our results for the comparative period prior to the February 18, 2003 acquisition date, including those for the three months December 31, 2002, do not include the results of Frontstep. The integration of the Frontstep operations into our operating structure was completed during the three months ended December 31, 2003.
For the three months ended December 31, 2003, we reported net income of $2.3 million, or $0.09 per share (diluted), compared to net income of $1.4 million, or $0.07 per share (diluted), for the three months ended December 31, 2002. For the three months ended December 31, 2003, total revenue increased $12.0 million or 38.6% from the year earlier quarter. Operating expenses increased $10.4 million or 36.1% for the three months ended December 31, 2003 compared to December 31, 2002.
17
Effective October 1, 2003, we amended our vacation policy for employees in North America to require these employees to utilize their vacation benefits in the period earned or such benefits will be forfeited. We expect this will result in certain expense reductions throughout fiscal 2004 as accrued vacation is consumed or forfeited. The amount of accrued vacation relating to our employees in North America at October 1, 2003 was $1.9 million.
The following table presents our statements of operations data as a percentage of total revenue for the three months ended December 31, 2003 and December 31, 2002:
Three Months Ended December 31, |
||||||
2003 |
2002 |
|||||
Revenue: |
||||||
License |
27.2 | % | 27.3 | % | ||
Support services |
63.2 | 67.3 | ||||
Implementation and consulting services |
9.6 | 5.4 | ||||
Total revenue |
100.0 | 100.0 | ||||
Operating expenses: |
||||||
Cost of license revenue |
11.6 | 11.7 | ||||
Cost of support services revenue |
18.9 | 18.1 | ||||
Cost of implementation and consulting services revenue |
11.1 | 7.9 | ||||
Selling and marketing |
27.4 | 33.7 | ||||
Product development |
8.4 | 11.5 | ||||
General and administrative |
13.8 | 10.0 | ||||
Total operating expenses |
91.2 | 92.9 | ||||
Income from operations |
8.8 | 7.1 | ||||
Interest income |
0.1 | 0.2 | ||||
Interest expense |
(0.4 | ) | (0.1 | ) | ||
Income before income tax expense |
8.5 | 7.2 | ||||
Income tax expense |
3.1 | 2.7 | ||||
Net income |
5.4 | % | 4.5 | % | ||
Total Revenue
The following table shows license, support services and implementation and consulting services revenue for the three months ended December 31, 2003 and 2002 and the percentage change from the three months ended December 31, 2002.
Three Months Ended | ||||||||
December 31, 2003 |
Change % |
December 31, 2002 | ||||||
Software sales revenue: |
||||||||
Contract activity |
$ | 9,212 | 18.3 | $ | 7,787 | |||
Recognized deferred license revenue, net |
2,481 | 263.3 | 683 | |||||
Total license revenue |
11,693 | 38.1 | 8,470 | |||||
Service revenue: |
||||||||
Support services |
27,198 | 30.2 | 20,894 | |||||
Implementation and consulting services |
4,144 | 145.5 | 1,688 | |||||
Total revenue |
$ | 43,035 | 38.6 | $ | 31,052 | |||
Total revenue for the three months ended December 31, 2003 increased by $12 million principally as a result of the Frontstep acquisition. Excluding revenue associated with the products acquired from the Frontstep acquisition, our total revenue decreased by $2.5 million compared to the three months ended December 31, 2002 due principally to a reduction in license and services revenue associated with the ERP for iSeries offerings. Most new customer transactions are
18
licensing our acquired SyteLine 7 solution which is built on the latest Microsoft .Net technology platform and in many of those transactions, we deliver the implementation and consulting services. We have devoted a greater percentage of our sales and marketing efforts on these new offerings and, as a result, we have experienced some decline in our ERP for iSeries revenue stream. While we believe that the ERP for iSeries offering is well-suited for our target market and we will continue to sell strategic extensions to those customers, we anticipate that there will be growing acceptance of our SyteLine 7 offerings in the market. This will result in a greater shift in our revenue to our newly acquired products.
Software Sales Revenue
License Revenue: Total license revenue increased $3.2 million from the three months ended December 31, 2003 as compared to the three months ended December 31, 2002 as a result of the license revenue from acquired products from Frontstep. Revenue recognized from previously recorded time-based contracts was higher than the revenue recognized during the three months ended December 31, 2002. This $1.8 million net increase is attributable to higher licensing volume in our time-based contracts in the preceding twelve-month period. Revenue on products licensed on a perpetual basis increased $5.0 million in the three months ended December 31, 2003 compared to the three months ended December 31, 2002 due to the addition of the acquired Frontstep products. License volume on the MAPICS ERP for iSeries products declined $3.6 million in the three months ended December 31, 2003 compared to the same period last year. As mentioned above, we have devoted a greater percentage of our sales and marketing efforts on these new offerings and, as a result, we have experienced some decline in our ERP for iSeries revenue stream.
License volume for the three months ended December 31, 2003 included 262 transactions with an average contract price of $35,000 compared to 109 transactions in the three months ended December 31, 2002 with an average contract price of $71,000. The increase in the number of transactions is due to the inclusion of transactions from the acquired Frontstep product lines. The average contract price declined as a result of smaller transaction sizes from the Frontstep product lines concentrated in geographies with lower average selling prices plus a greater volume of sales of add-on products to existing customers.
Services Revenue
Support Services: Our support services revenue consists of annual license fees and annual support fees, which are typically paid in advance. The annual fees entitle the customer to receive twelve months of support services, as available. We record these annual fees as services revenue and recognize this revenue ratably over the term of the agreement. The increase in revenue from our support services for the three months ended December 31, 2003 as compared to the three months ended December 31, 2002 was primarily due to the inclusion of $9.4 million in support services revenue from our acquired Frontstep products. Excluding the acquired Frontstep products, support services revenue for the three months ended December 31, 2003 declined $3.1 million compared to the three months ended December 31, 2002. The decline is due to a lower MAPICS ERP for iSeries support base caused by a decline in licensing volume for the iSeries solution and to a lesser extent reductions in supported users and applications for our iSeries products.
Implementation and Consulting Services: Our implementation and consulting services revenue is generated by our professional services organization, which may provide our customers with consulting and implementation services relating to our products and the products of our solution partners. The inclusion of Frontstep revenue for the three months ended December 31, 2003 compared to the three months ended December 31, 2002 favorably impacted our implementation and consulting services revenue. Our implementation and consulting revenues were more diversified across our operating geographies in the three months ended December 31, 2003 compared to the three months ended December 31, 2002 as a result of the inclusion of Frontstep implementation and consulting revenues. We generated $2.7 million, $0.9 million and $0.6 million in North America, EMEA and Asia Pacific, respectively, in the three months ended December 31, 2003. The majority of our implementation and consulting revenues were generated in North America in the same period last year.
19
Geographic Revenue Information
Our operations are conducted principally in (1) North America, (2) the Europe, Middle East and Africa region, or EMEA, (3) Asia Pacific and (4) Latin America. The following table shows the percentage of software license revenue, support services revenue, implementation and consulting services revenue and total revenue contributed by each of our primary geographic areas for the three months ended December 31, 2003 and 2002:
License Revenue Three Months Ended December 31, |
Support Revenue Three Months Ended December 31, |
Implementation and Consulting Revenue Three Months Ended December 31, |
Total Revenue Three Months Ended December 31, |
|||||||||||||||||||||
2003 |
2002 |
2003 |
2002 |
2003 |
2002 |
2003 |
2002 |
|||||||||||||||||
North America |
71.8 | % | 69.2 | % | 75.9 | % | 78.4 | % | 64.5 | % | 97.3 | % | 73.7 | % | 76.9 | % | ||||||||
EMEA |
18.3 | 18.9 | 17.2 | 16.0 | 21.3 | 0.7 | 17.9 | 16.0 | ||||||||||||||||
Asia Pacific |
6.9 | 4.8 | 5.3 | 2.7 | 14.2 | 2.0 | 6.6 | 3.3 | ||||||||||||||||
Latin America |
3.0 | 7.1 | 1.6 | 2.9 | | | 1.8 | 3.8 | ||||||||||||||||
Total |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
For the three months ended December 31, 2003, total revenue in North America decreased as a percentage of total revenue compared to the three months ended December 31, 2002. The decrease is due to increasing revenues in both EMEA and Asia Pacific at a greater rate than in North America. The increase in international revenues is mostly due to growth in existing international operations and the inclusion of Frontstep, which added breadth to our international operations particularly in implementation and consulting revenue in EMEA and Asia Pacific and software license revenue in Asia Pacific. We believe that another contributing factor to the increase in Asia Pacific revenues is the economic growth in the region which is contributing to and being fueled by the continuing trend of increased multinational manufacturing presence and outsourcing to this region. Still another factor contributing to the increase in international revenues is the considerable weakening of the US dollar against the major European and Asian currencies. The Euro, British Pound Sterling and Japanese Yen were approximately 20%, 11% and 10% higher against the dollar, respectively, at December 31, 2003 as compared to December 31, 2002.
Additional information about our operations in these geographic areas is presented in note (12) of the notes to our condensed consolidated financial statements in this report.
Operating Expenses
Cost of Revenue
The following table shows cost of license revenue from software sales, cost of support service revenue and cost of implementation and consulting service revenue for the three months ended December 31, 2003 as compared to the three months ended December 31, 2002 (in thousands).
Three Months Ended | ||||||||
December 31, 2003 |
Change % |
December 31, 2002 | ||||||
Software sales revenue: |
||||||||
Cost of license revenue from software sales |
$ | 4,997 | 37.0 | $ | 3,647 | |||
Services revenue: |
||||||||
Cost of support services revenue |
8,115 | 44.4 | 5,618 | |||||
Cost of implementation and consulting services revenue |
4,772 | 95.7 | 2,439 | |||||
Total cost of revenue |
$ | 17,884 | 52.8 | $ | 11,704 | |||
Cost of License Revenue
Cost of license revenue increased for the three months ended December 31, 2003 compared to the three months ended December 31, 2002. The increase was due primarily to an increase of $1.4 million in capitalized software amortization from the previous period. The increase is partly due to the inclusion of $0.7 million of capitalized software amortization from the acquired Frontstep products. The remaining portion of the increase is due to a prospective change in the estimated remaining economic lives to a three-year life from a five-year life of certain of our insignificant product offerings. We performed a net realizable value test for all of our products lines at the end of fiscal year 2003 and found our future support services revenue to be sufficient to cover our estimable amortization over a five-year life. The MAPICS ERP for iSeries and MAPICS Syteline ERP products are being amortized over a five-year life. However, software is subject to rapid technological obsolescence and, as a result, future amortization periods for computer software costs could be shortened as a result of changes in technology in the future. Based on the current technology and market
20
trends of our products, we prospectively changed the estimated remaining economic lives to a three-year life from a five-year life for certain product offerings that no longer generate significant license revenue.
Royalty expense was unchanged in the three months ended December 31, 2003 compared to the three months ended December 31, 2002 due to increased royalties on the Syteline product line offset by decreased royalty expenses on the MAPICS ERP for iSeries product line. The decline in iSeries royalties is due to lower license volume as described above. Royalties on the Syteline product are generally lower per dollar unit of license volume as compared to the MAPICS ERP for iSeries product line. We expect cost of license revenue to vary from period to period based on the mix of products licensed between internally developed products and royalty bearing products and the timing of computer software amortization costs.
Cost of Support Services Revenue
The increase in cost of support services revenue was due primarily to the inclusion of Frontstep cost of support services revenue in the three months ended December 31, 2003 compared to the three months ended December 31, 2002. The costs were higher in the three months ended December 31, 2003 compared to the three months ended December 31, 2002 due to an increase of $0.7 million in royalty costs, $1.3 million in compensation for additional support personnel to support additional customers and related support revenue as a result of the Frontstep acquisition, $0.2 million in amortization related to the maintenance contract intangible asset and $0.2 million in other direct support costs.
Cost of Implementation and Consulting Services Revenue
The increase in cost of implementation and consulting services revenue was due to the inclusion of Frontstep cost of implementation and consulting services revenue in the three months ended December 31, 2003. The increase in cost for the three months ended December 31, 2003 compared to the three months ended December 31, 2002 was due to a $1.6 million increase in compensation for additional service consultants due to the increase in implementation and consulting services revenues, $0.4 million increase in fees for professional service contractors used on certain engagements and $0.3 million increase in other direct implementation and consulting services costs.
Other Operating Expenses
The following table shows other operating expenses for the three months ended December 31, 2003 as compared to three months ended December 31, 2002 (in thousands).
Three Months Ended | ||||||||
December 31, 2003 |
Change % |
December 31, 2002 | ||||||
Other Operating Expenses |
||||||||
Selling and marketing |
$ | 11,804 | 13.0 | $ | 10,450 | |||
Product development |
3,630 | 1.5 | 3,576 | |||||
General and administrative |
5,939 | 91.3 | 3,104 | |||||
Total other operating expenses |
$ | 21,373 | 24.8 | $ | 17,130 | |||
Selling and Marketing Expenses
Selling and marketing expenses increased by $1.4 million in the three months ended December 31, 2003 as compared to the three months ended December 31, 2002, but decreased 6.3% as a percentage of total revenue over the same period. The dollar increase in selling and marketing expense was due to the inclusion of selling and marketing expenses of Frontstep in the three months ended December 31, 2003 compared to the three months ended December 31, 2002. Included in the overall increase is an increase of $2.2 million in compensation expense for the addition of selling and marketing personnel as a result of the Frontstep acquisition, primarily in North America and Asia Pacific, and an increase of $0.4 million in other selling and marketing costs. Slightly offsetting these increases was a decrease of $0.5 million in commissions paid to our affiliate network due to the higher mix of revenues coming from our direct sales channel as opposed to our affiliate channel and a decrease of $0.7 million in marketing program spending due to the synergies gained from the combination of the Frontstep and MAPICS marketing departments. We believe that affiliate commissions will fluctuate from period to period based on our product mix and the levels of sales by our affiliates and by our direct sales organization.
21
Product Development Expenses
The following table shows information about our product development expenses during the three months ended December 31, 2003 and December 31, 2002 (in thousands):
Three Months Ended |
|||||||||||
Three Months Ended December 31, 2003 |
Change % |
December 31, 2003 |
|||||||||
Product development costs |
$ | 5,936 | 39.8 | $ | 4,245 | ||||||
Software translation costs |
257 | 89.0 | 136 | ||||||||
Total product development spending |
6,193 | 41.4 | 4,381 | ||||||||
Less: |
|||||||||||
Capitalized product development costs |
(2,557 | ) | 240.9 | (750 | ) | ||||||
Capitalized software translation costs |
(6 | ) | (89.1 | ) | (55 | ) | |||||
Total capitalized costs |
(2,563 | ) | 218.4 | (805 | ) | ||||||
Product development expenses |
$ | 3,630 | 1.5 | $ | 3,576 | ||||||
Total product development expense increased slightly in the three months ended December 31, 2003 as compared to the three months ended December 31, 2002, but decreased 3.1% as a percentage of total revenues during the same comparable period. The slight increase in product development expense was the result of the increase in product development spending being reduced by an increase in capitalization of product development costs associated with products that have reached technological feasibility.
The increase in product development spending in the three months ended December 31, 2003 as compared to the three months ended December 31, 2002 is due to an increase of $1.0 million in compensation costs primarily for the addition of developers related to the Frontstep acquisition, and an increase of $0.7 million in other product development costs. These increases were partially offset by the increase of $1.7 million in capitalization of development costs on development projects that have reached technological feasibility. These projects are related to the Frontstep acquired products and the addition of several other projects for new releases. Software capitalization rates generally are affected by the nature and timing of development activities and vary from period to period.
General and Administrative Expenses
Total general and administrative expenses increased $2.8 million for the three months ended December 31, 2003 as compared to the three months ended December 31, 2002 and increased 3.8% as a percentage of total revenue during the same period. The increase principally consists of $0.9 million in compensation expense and $0.5 million in rent for the addition of general and administrative personnel and leased office space related to the Frontstep acquisition. The increase is also due to a $0.6 million increase in tax, audit and legal fees associated with the completion of the Form 8-K/A that was filed with the Securities and Exchange Committee during the quarter ended December 31, 2003. This increase was specific to the preparation and filing of the Form 8-K/A and is not indicative of usual levels of tax, audit and legal expenses. Additional increases included $0.5 million in provisions for bad debts and $0.3 million in other general and administrative expenses. The increase in the provision for bad debts is principally due to the increase in revenue during the three months ended December 31, 2003 as compared with the three months ended December 31, 2002. See Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations Application of Critical Accounting Polices, contained in our September 30, 2003 annual report on Form 10-K for discussion regarding our accounting policy for accounts receivable and allowance for doubtful accounts.
22
Other Income and Expense
Interest Income and Interest Expense
Interest income was $40,000 for the three months ended December 31, 2003, a decrease of $36,000 from the three months ended December 31, 2002. The decrease in interest income is related primarily to the decrease in investable cash in the three months ended December 31, 2003 as compared with the three months ended December 31, 2002.
Interest expense was $0.2 million, an increase of $0.1 million for the three months ended December 31, 2003 as compared with the three months ended December 31, 2002. Interest expense principally consists of 1) interest on our new credit facility based on our lenders base rate or LIBOR plus a predetermined margin and 2) amortization of debt issuance costs.
Income Taxes
The reported income tax expense for the three months ended December 31, 2003 and 2002 was calculated based on our projected effective tax rate of 37.0%. The reported income tax expense differs from the expected income tax expense calculated by applying the federal statutory rate of 35.0% to our income before income tax expense due to the impact of state and foreign income taxes.
At December 31, 2003, we estimate that we had federal net operating loss carryforwards of $39.9 million and research and experimentation and other credit carryforwards of $9.2 million. The NOLs and tax credits at December 31, 2003 expire between fiscal 2004 and fiscal 2020. The utilization of a significant portion of the NOLs and tax credits is limited on an annual basis due to various changes in ownership of MAPICS, Frontstep and a previously acquired company, Pivotpoint, Inc. We do not believe that these limitations will significantly impact our ability to utilize MAPICS, Frontsteps and Pivotpoints NOLs and MAPICS and Pivotpoints tax credits before they expire. However, we estimate that these limitations will impact our ability to utilize Frontsteps tax credits. As a result, a significant portion of these credits have been provided for in our valuation allowance in connection with the purchase price allocation of Frontstep. There have been no changes in the valuation allowance for the three months ended December 31, 2003 from the amount reported at September 30, 2003. We believe these NOLs and tax credits will continue to result in cash savings in future periods as we use them to offset income taxes payable. In addition, we still retain additional uncertain favorable income tax attributes in connection with the 1997 separation of Marcam Corporation into two companies, and additional income tax benefits related to these tax attributes may be realized in future periods if and when they become certain. We have recorded the net deferred tax assets at the amount we believe is more likely than not to be realized.
Liquidity and Capital Resources
Historically, we have funded our operations and capital expenditures primarily with cash generated from operating activities. Changes in net cash provided by operating activities generally reflect the changes in earnings plus the effect of changes in working capital. Changes in working capital, especially trade accounts receivable, trade accounts payable and accrued expenses, are generally the result of timing differences between collection of fees billed and payment of operating expenses.
23
The following tables show information about our cash flows during the three months ended December 31, 2003 and December 31, 2002 and selected balance sheet data as of December 31, 2003 and September 30, 2003.
Summary of Cash Flows |
||||||||
Three Months Ended December 31, |
||||||||
2003 |
2002 |
|||||||
Net cash provided by (used for) operating activities |
$ | (259 | ) | $ | 2,532 | |||
Net cash used for investing activities |
(2,983 | ) | (1,787 | ) | ||||
Net cash provided by financing activities |
2,343 | 203 | ||||||
Effect of exchange rate changes on cash |
142 | 19 | ||||||
Net increase (decrease) in cash and cash equivalents |
$ | (757 | ) | $ | 967 | |||
Balance Sheet Data |
||||||||
December 31, 2003 |
September 30, 2003 |
|||||||
(In thousands) | ||||||||
Cash and cash equivalents |
$ | 20,603 | $ | 21,360 | ||||
Working capital (deficit) |
(38,080 | ) | (40,670 | ) |
Operating Activities
We had net cash used by operations of $0.3 million for the three months ended December 31, 2003 as compared with net cash provided by operations of $2.5 million in the three months ended December 31, 2002. The slightly negative use of cash from operations was due to the $8.8 million negative impact on operating cash flows associated with changes in operating assets and liabilities offset by an $8.5 million positive impact on operating cash flows from non-cash items. Significant non-cash items include $4.2 million in depreciation and amortization expenses, a $1.4 million decrease in deferred tax assets due to changes in temporary differences, a $2.3 million increase from net income and a $0.7 million addition to the bad debt provision primarily related to increase in general sales volume.
Changes in operating assets offset the positive impact of non-cash items. Significant changes in operating assets and liabilities affecting cash flows after inclusion of asset and liability additions from the Frontstep acquisition included a $7.5 million decrease in accounts payable and accrued liabilities, a $8.1 million decrease due to the recognition of deferred service and license revenue, and a $1.2 million decrease in the restructuring reserve due to payment of office space and severance related accruals. These decreases in operating cash were partially offset by operating cash inflows due to a $4.8 million decrease in accounts receivable due to collections of outstanding balances and $3.1 million due to the recognition of prepaid expense, deferred royalties and deferred commissions. The $0.3 million cash used for operating activities in the current period is primarily related to an approximate $2.3 million increase in payments of annual and quarterly employee bonuses related to fiscal 2003 as compared to payments related to fiscal 2002. We believe the cash used by operating activities in the quarter ended December 31, 2003 does not constitute a trend.
Investing and Financing Activities
Net cash used for investing activities for the three months ended December 31, 2003 relates to the capitalization of $2.6 million in computer software costs associated with products that have reached technological feasibility and $0.4 million in purchases of fixed assets. The $1.8 million increase in capitalized software in the three months ended December 31, 2003 as compared to the three months ended December 31, 2002 relates principally to the addition of the Syteline product line.
Net cash provided by financing activities for the three months ended December 31, 2003 relates to the cash inflows of $1.8 million from employee exercises of stock options, $0.3 million in employee stock purchases, $1.5 million in borrowings against our revolving line of credit which were offset by a $1.3 million scheduled repayment of our long-term debt. We experienced significant cash inflow from employee exercises of stock options in December 31, 2003 after we filed our Form 8-K/A containing certain pro-forma financial information related to the Frontstep acquisition. Prior to that filing, optionees were not allowed to sell shares in the open market because the registration statement underlying those shares was deemed ineffective since the pro-forma financial information had not been filed.
24
We borrowed $1.5 million against our $12.5 million revolving credit facility in the three months ended December 31, 2003 for use in normal operating activities. After the borrowing, we had a balance outstanding of $5.5 million and an unused available balance of $7.0 million at December 31, 2003. At December 31, 2003, the interest rate on our term loan, including the lenders margin, was 3.65%. At December 31, 2003, the interest rate on the revolving credit portion of the bank credit facility, including the lenders margin, was 3.62%. At December 31, 2003, we were in compliance with our debt covenants.
On July 31, 2002, we announced that our board of directors approved a plan to repurchase up to 10.0 million shares of our outstanding common stock in light of our stock price and liquidity position. Purchases are expected to be made from time to time, depending on market conditions, in private transactions as well as in the open market at prevailing market prices. We did not repurchase any shares of our outstanding commons stock during the three months ended December 31, 2003.
We do not have any current plans or commitments for any significant capital expenditures.
We believe that cash and cash equivalents on hand as of December 31, 2003, together with cash flows from operations and available borrowings under our bank credit facility will be sufficient to fund our operations for at least the next 12 months. This forward-looking statement, however, is subject to all of the risks and uncertainties detailed in ITEM 7. Managements Discussion and Analysis of Financial Condition and Results of Operations Factors Affecting Future Performance in our Annual Report on Form 10-K for the fiscal year ended September 30, 2003. If cash generated from operations during this period is less than we expect or if we need additional financing after December 31, 2004, we may need to increase our bank credit facility or to undertake equity or debt offerings. We may be unable to obtain such financing on favorable terms, if at all.
Off-Balance Sheet Financing Arrangements
We do not have any off-balance sheet arrangements or financing arrangements with related parties, persons who were previously related parties, or any other parties who might be in a position to negotiate arrangements with us other than on an arms-length basis.
Restructuring and Exit Cost Reserves
During fiscal 2002 and 2003, we incurred restructuring and exit costs for which we still hold a restructuring and exit cost reserve. In fiscal 2002, we announced a five-year agreement with an offshore information technology services company to perform a variety of our ongoing product development activities. The agreement was a contributing factor in a planned reduction of our worldwide workforce by approximately 12% as well the abandonment of excess office space.
During fiscal year 2003, we recorded exit costs of $8.0 million relating to the Frontstep acquisition, of which $6.2 million were included in the cost of the acquisition and recorded in the purchase price allocation. The remaining $1.8 million in exit costs were recorded as restructuring costs in our statement of operations. During the three months ended December 31, 2003, we recorded a net adjustment of $0.9 million to decrease the restructuring reserve for abandonment of office space as a result of securing a buy out agreement for a vacated property for which we had previously reserved in the purchase price of Frontstep. Additionally, during the three months ended December 31, 2003, we recorded a net increase of $0.1 million to the restructuring reserve primarily for employees that were part of the fiscal 2003 work force reduction that were notified of termination after September 30, 2003.
25
The major components of the restructuring and exit cost reserve at December 31, 2003 were as follows (in thousands):
Cost of Abandonment of Excess Space |
Severance |
Other |
Total |
|||||||||||||
Fiscal 2002 Restructuring Activities |
||||||||||||||||
Balance at September 30, 2003 |
$ | 2,789 | $ | | $ | | $ | 2,789 | ||||||||
Less: cash payments |
(115 | ) | | | (115 | ) | ||||||||||
Balance at December 31, 2003fiscal 2002 activities |
$ | 2,674 | $ | | $ | | $ | 2,674 | ||||||||
Fiscal 2003 Restructuring Activities |
||||||||||||||||
Balance at September 30, 2003 included in purchase price of Frontstep |
$ | 2,004 | $ | 427 | $ | 188 | $ | 2,619 | ||||||||
Exit costs |
(921 | ) | | | (921 | ) | ||||||||||
Less: cash payments |
(344 | ) | (136 | ) | (113 | ) | (593 | ) | ||||||||
Less: fixed asset writedown |
(37 | ) | | | (37 | ) | ||||||||||
Balance at December 31, 2003 |
$ | 702 | $ | 291 | $ | 75 | $ | 1,068 | ||||||||
Balance at September 30, 2003 included in restructuring cost |
$ | | $ | 881 | $ | | $ | 881 | ||||||||
Exit costs |
| 112 | | 112 | ||||||||||||
Less: cash payments |
| (613 | ) | | (613 | ) | ||||||||||
Balance at December 31, 2003 |
$ | | $ | 380 | $ | | $ | 380 | ||||||||
Balance at December 31, 2003fiscal 2003 activities |
$ | 702 | $ | 671 | $ | 75 | $ | 1,448 | ||||||||
Total restructuring reserve at December 31, 2003 |
$ | 3,376 | $ | 671 | $ | 75 | $ | 4,122 | ||||||||
We expect future cash expenditures related to these restructuring activities to be approximately $4.1 million. We expect to pay approximately $2.0 million during the next twelve months, and we therefore have included this amount in current liabilities. We expect to pay the remaining $2.1 million by fiscal 2007.
As shown in the table above, our restructuring and exit cost reserve at December 31, 2003 is principally comprised of the estimated excess lease and related costs associated with vacated office space. We could incur additional restructuring charges or reverse prior charges in the event that the underlying assumptions used to develop our estimates of excess lease costs change, such as the timing and the amount of any sublease income. Depending on market conditions for office space and our ability to secure a suitable subtenant and sublease for the space, which to date we have not secured for all space, we may revise our estimates of the excess lease costs and the timing and amount of sublease income and, as a result, incur additional charges or credits to our restructuring and exit costs reserve as appropriate.
Contractual Obligations and Contingent Liabilities and Commitments
Payments Due by Period | |||||||||||||||
Total |
Less than 1 Year |
1-3 Years |
4-5 Years |
More than 5 Years | |||||||||||
Contractual Obligations (in thousands) |
|||||||||||||||
Debt |
$ | 19,250 | $ | 4,250 | $ | 15,000 | $ | | $ | | |||||
Operating leases |
12,798 | 4,818 | 7,525 | 428 | 27 | ||||||||||
Minimum royalty payments |
995 | 695 | 240 | 60 | | ||||||||||
Total |
$ | 33,043 | $ | 9,763 | $ | 22,765 | $ | 488 | $ | 27 | |||||
26
Debt: The debt noted above is included in our Condensed Consolidated Balance Sheets. This debt includes $13.8 million for the term loan portion of our bank credit facility and $5.5 million for the revolving credit portion of our bank credit facility. Because the revolving credit facility matures in December 2005 it is included in the 1-3 Years column as this will be the scheduled payment date if management decides not to repay the outstanding balance prior to the maturity date. It is recorded as a current portion of long-term debt in our Condensed Consolidated Balance Sheets.
Leases: We are contractually obligated to make minimum lease payments on several operating leases. We lease office space, computer and office equipment and vehicles under operating leases, some of which contain renewal options and generally require us to pay insurance, taxes and maintenance. The lease on our headquarters building includes scheduled base rent increases over the term of the lease. We charge to expense the total amount of the base rent payments using the straight-line method over the term of the lease. In addition, we pay a monthly allocation of the buildings operating expenses. We have recorded a deferred credit to reflect the excess of rent expense over cash payments since inception of the lease in March 1999. Total rental expense under all operating lease agreements was $0.6 million and $0.5 million for the three months ended December 31, 2003 and December 31, 2002. We recorded sub-lease income receipts of $185,000, and $165,000 for the three months ended December 31, 2003 and December 31, 2002.
Minimum royalty payments: We have certain relationships with third party solution providers whereby we sell their products in conjunction with our offerings. Under most agreements, we pay a royalty to the respective third party providers based upon the dollar volume of their products we sell. Under certain of these agreements, we owe minimum royalty payments on an annual basis.
Application of Critical Accounting Policies
See Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations Application of Critical Accounting Polices, contained in our September 30, 2003 annual report on Form 10-K for discussion regarding the application of critical accounting policies.
Recently Issued or Adopted Accounting Pronouncements
There were no accounting pronouncements issued during the three months ended December 31, 2003 that were applicable to our operations.
ITEM 3: | Quantitative and Qualitative Disclosures About Market Risk |
Except as discussed in the following paragraphs, we do not engage in trading market risk sensitive instruments nor do we purchase, whether for investment, hedging or purposes other than trading, instruments that are likely to expose us to market risk, whether foreign currency exchange rate, interest rate, commodity price or equity price risk. We have not issued any debt instruments, entered into any forward or futures contracts, purchased any options or entered into any swaps, except as discussed in the following paragraphs.
Interest Rate Sensitivity
At December 31, 2003, the interest rate on our term loan, including the lenders margin, was 3.65%. At December 31, 2003, the interest rate on the revolving credit portion of the bank credit facility, including the lenders margin, was 3.62%. We prepared a sensitivity analysis of our interest rate exposures from anticipated levels of financing for the three months ended December 31, 2003 to assess the impact of hypothetical changes in interest rates. Based upon our analysis, a 10% adverse change in the LIBOR rate from December 31, 2003 rates would not have a material adverse effect on the fair value of our debt instrument and would not materially affect our results of operations, financial condition or cash flows.
Foreign Currency Exchange Rate Sensitivity
Some of our operations generate cash denominated in foreign currency. Consequently, we are exposed to certain foreign currency exchange rate risks. As a result, our financial results could be affected by factors such as changes in foreign currency exchange rates or weak economic conditions in the foreign markets in which we distribute products. When the U.S. dollar strengthens against a foreign currency, the value of our sales in that currency converted to U.S.
27
dollars decreases. When the U.S. dollar weakens, the value of our sales in that currency converted to U.S. dollars increases.
From time to time, we may enter into forward exchange contracts or purchase options to minimize the effect of changes in exchange rates on our financial position, results of operations and cash flows. We incurred net foreign currency transaction gains of $0.1 million and $0.2 million for the three months ended December 31, 2003 and December 31, 2002, mostly due to transactions within EMEA. We did not have any open forward exchange contracts or options or other trading financial instruments with foreign exchange risk at December 31, 2003 or December 31, 2002. At December 31, 2003, we had the following non-trading other financial instruments denominated in currencies other than the U.S. dollar (in thousands of U.S. dollars):
Cash and cash equivalents |
$ | 2,594 | |
Trade accounts receivable (a) |
$ | 11,873 | |
Trade accounts payable |
$ | 3,409 |
(a) | Approximately $7.3 million of this amount is denominated in euros, pounds sterling or yen. |
As our foreign operations increase, our business, financial condition and results of operations could be adversely affected by future changes in foreign currency exchange rates. For further information see Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsFactors Affecting Future PerformanceOur international operations subject us to a number of risks that could substantially hinder our future growth and current results in our Annual Report on Form 10-K for the fiscal year ended September 30, 2003.
Inflation
Although we cannot accurately determine the amounts attributable thereto, we have been affected by inflation, through increased costs of employee compensation and other operation expenses. To the extent permitted by the marketplace for our products and services, we attempt to recover increases in costs by periodically increasing prices. Additionally, most of our customer agreements provide for annual increases in charges.
ITEM 4: | Controls and Procedures |
Under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer, we have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15 under the Securities and Exchange Act of 1934) as of December 31, 2003, the end of the period covered by this report (the Evaluation Date). Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of the Evaluation Date in timely alerting our management, including our Chief Executive Officer and our Chief Financial Officer, to material changes in information required to be included in our periodic Securities and Exchange Commission filings.
There were no changes in our internal control over financial reporting that occurred during the quarter ended December 31, 2003, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. We are not required at this time to provide the information specified in Item 308(a) and (b) of the SECs Regulation S-K regarding an annual report by management on our internal control over financial reporting or an attestation report by our independent accountants with regard thereto.
28
PART II: OTHER INFORMATION
ITEM 5: | Other Information |
Quarterly Stock Options Disclosures
At September 30, 2003, we had stock options or shares of common stock outstanding under eight stock option plans and an employee stock purchase plan, described below.
The 1998 Long-Term Incentive Plan. The MAPICS, Inc. 1998 Long-Term Incentive Plan, or 1998 LTIP, allows us to issue up to 6,000,000 shares of common stock through various stock-based awards to our directors, officers, employees and consultants. The stock-based awards can be in the form of (a) incentive stock options, or ISOs, or non-qualified stock options; (b) stock appreciation rights; (c) performance units; (d) restricted stock; (e) dividend equivalents; and (f) other stock based awards. In general, the exercise price specified in the agreement relating to each ISO granted under the 1998 LTIP is required to be not less than the fair market value of the common stock as of the date of grant.
Restricted stock are shares of common stock that we granted outright without cost to the employee. The shares, however, are restricted in that they may not be sold or otherwise transferred by the employee until they vest, generally after the end of three years. If the employee is terminated prior to the vesting date for any reason other than death or retirement, the restricted stock generally will be forfeited and the restricted stock will be returned to us. After the shares have vested, they become unrestricted and may be transferred and sold like any other shares of common stock.
The Directors Plan. The MAPICS, Inc. 1998 Non-Employee Director Stock Option Plan allows us to issue non-qualified stock options to purchase up to 460,000 shares of common stock to eligible members of our board of directors who are neither our employees nor our officers. In general, the exercise price specified in the agreement relating to each non-qualified stock option granted under the Directors Plan is required to be the fair market value of the common stock at the date of grant. Subject to specific provisions, stock options granted under the Directors Plan become exercisable in various increments over a period of one to four years, provided that the optionee has continuously served as a member of the board of directors through the vesting date. The stock options granted under the Directors Plan expire ten years from the date of grant.
The Directors Incentive Plan. The 1998 Non-Employee Directors Stock Incentive Plan provides for the issuance of common stock, deferred rights to receive common stock and non-qualified stock options to purchase up to 160,000 shares of common stock to eligible members of our board of directors who are neither our employees nor our officers.
The 1987 Plan. Prior to its expiration on December 31, 1996, the Marcam Corporation 1987 Stock Plan allowed us to grant ISOs to our employees and non-qualified stock options and stock awards to our officers, employees and consultants. In general, the exercise price specified in the agreement relating to each ISO granted under the 1987 Plan was required to be not less than the fair market value of the common stock as of the date of grant. Subject to specific provisions, stock options granted under the 1987 Plan were fully exercisable on the date of grant or became exercisable thereafter in installments specified by the board of directors. The stock options granted under the 1987 Plan expire on dates specified by the board of directors not to exceed a period of ten years from the date of grant.
The 1994 Plan. Prior to its discontinuation in February 1998, the Marcam Corporation 1994 Stock Plan allowed us to grant ISOs to our employees and non-qualified stock options and stock awards to our officers, employees and consultants. In general, the exercise price specified in the agreement relating to each ISO granted under the 1994 Plan was required to be not less than the fair market value of the common stock as of the date of grant. The 1994 Plan required non-qualified stock options to be granted with an exercise price that was not less than the minimum legal consideration required under applicable state law. Subject to specific provisions, stock options granted under the 1994 Plan were fully exercisable on the date of grant or became exercisable after the date of grant in installments specified by the board of directors. The stock options granted under the 1994 Plan expire on dates specified by the board of directors not to exceed a period of ten years from the date of grant.
The 1992 Plan. The Frontstep Amended and Restated Non-Qualified Stock Option Plan for Key Employees was approved on February 18, 2003 in connection with the acquisition of Frontstep. The 1992 Plan provides that we are authorized to issue 238,974 shares of common stock to holders of options under a prior Frontstep plan. The options of the original Frontstep plan were converted based on the same conversion ratio used for the exchange of Frontstep stock into
29
MAPICS common stock. No additional options will be granted under the 1992 Plan. Substantially all of the options under the 1992 Plan are fully vested and expire on the original scheduled expiration date or 90 days after the employee is no longer employed by us. Upon the surrender of the options, they are no longer available for reissuance.
The 1999 Plan. The Frontstep Second Amended and Restated 1999 Non-Qualified Stock Option Plan for Key Employees was approved on February 18, 2003 in connection with the acquisition of Frontstep. The 1999 Plan provides that we are authorized to issue 182,945 shares of common stock to holders of options under a prior Frontstep plan. The options of the original Frontstep plan were converted based on the same conversion ratio used for the exchange of Frontstep stock into MAPICS common stock. No additional options will be granted under the 1999 Plan. All options under the 1999 Plan are fully vested and expire on the original scheduled expiration date or 90 days after the employee is no longer employed by us. Upon the surrender of the options, they are no longer available for reissuance.
The 2000 ESPP. The MAPICS, Inc. 2000 Employee Stock Purchase Plan, or 2000 ESPP, was approved during fiscal 2000 and provides that we are authorized to issue up to 500,000 shares of common stock to our full-time employees, nearly all of whom are eligible to participate. The 2000 ESPP is a qualified plan under Section 423 of the Internal Revenue Code. Under the terms of the 2000 ESPP, employees, excluding those owning 5 percent or more of the common stock, can choose every six months to have up to 10 percent of their base and bonus earnings withheld to purchase common stock, subject to limitations. The purchase price of the common stock is 85 percent of the lower of its beginning-of-period or end-of-period market price.
Additional Stock Option Grants. During prior fiscal years, the board of directors authorized the issuance of stock options to purchase 25,260 shares of common stock, which we granted outside of the existing stock option plans. As of December 31, 2003, 13,695 of these options are still available for exercise.
Except for the look-back options issued under the 2000 ESPP, all stock options granted under our stock-based compensation plans, as well as those stock options granted outside our stock-based compensation plans, were granted at exercise prices not less than the fair market value of the common stock at the date of grant.
Option Grants As of December 31, 2003
The following table provides information regarding option grants to the named executive officers as a percentage of total options granted and total shares outstanding during fiscal 2002, fiscal 2003 and the three months ended December 31, 2003.
Fiscal 2002 |
Fiscal 2003 |
Fiscal 2004 |
|||||||
Net grants during the period as a % of outstanding shares |
5.1 | % | 4.1 | % | 0.0 | % | |||
Grants to named executive officers (1) during the period as a % of total options granted |
23.8 | 5.8 | 0.0 | ||||||
Grants to named executive officers during the period as a % of outstanding shares |
1.2 | 0.2 | 0.0 | ||||||
Cumulative options held by named executive officers as a % of total options outstanding |
24.6 | % | 24.5 | % | 25.9 | % |
(1) | As defined in the captions Proposal 1Election of DirectorsDirector Compensation, Executive Compensation, Report of the Compensation Committee of the Board of Directors and Stock Performance Graphs in the proxy statement. |
30
Summary of Option Activity
As of December 31, 2003
The following table reflects the activity and historical weighted average exercise prices of our stock options for the indicated periods from October 1, 2002 through December 31, 2003.
Number of Shares Under Options |
Weighted Average Exercise Price | |||||
Outstanding at September 30, 2002 |
5,270,116 | $ | 9.25 | |||
Granted (1) |
1,062,438 | 12.25 | ||||
Exercised |
(22,350 | ) | 4.11 | |||
Canceled/expired |
(832,358 | ) | 14.28 | |||
Outstanding at September 30, 2003 |
5,477,846 | 9.12 | ||||
Granted (2) |
1,708 | | ||||
Exercised |
(232,386 | ) | 7.91 | |||
Canceled/expired |
(139,516 | ) | 11.70 | |||
Outstanding at December 31, 2003 |
5,107,652 | $ | 9.12 | |||
(1) | Includes 542,258 options assumed as part of the Frontstep acquisition. |
(2) | Comprised of deferred stock awards to directors. |
In-the-Money and Out-of-the-Money Option Information
As of December 31, 2003 | |||||||||||||||
Exercisable |
Unexercisable |
Total | |||||||||||||
Shares |
Weighted Average Exercise |
Shares |
Weighted Average Exercise |
Shares |
Weighted Average Exercise | ||||||||||
In-the-Money |
2,691,414 | $ | 8.18 | 1,579,066 | $ | 6.37 | 4,270,480 | $ | 7.51 | ||||||
Out-of-the-Money(1) |
704,937 | 17.28 | 132,235 | 17.66 | 837,172 | 17.34 | |||||||||
Total options outstanding |
3,396,351 | 10.07 | 1,711,301 | 7.24 | 5,107,652 | 9.12 | |||||||||
(1) | Out-of-the-Money options are those options with an exercise price equal or above the closing price of $13.09 at December 31, 2003. |
Option Grants to Named Executive Officers
Year to Date, As of December 31, 2003
There were no stock option grants during the three months ended December 31, 2003 to the named executive officers pursuant to our 1998 LTIP.
31
Aggregated Option Exercises and Remaining Option Values
Year to Date, As of December 31, 2003
The following table sets forth information regarding:
| the number of shares of common stock received upon any exercise of options by the named executive officers during fiscal 2004; |
| the net value realized upon any exercise (the difference between the option exercise price and the sale price); |
| the number of unexercised options held at December 31, 2003; and |
| the aggregate dollar value of unexercised options held at December 31, 2003. |
Name |
Shares Acquired on Exercise (#) |
Value Realized ($) |
Number of Securities Underlying Unexercised Options at December 31, 2003(#) Exercisable/Unexercisable |
Value of Unexercised In-The-Money Options at December 31, 2003 Exercisable/Unexercisable | ||||
Richard C. Cook |
(a) | (a) | 468,350/138,750 | $2,391,037/$846,563 | ||||
Peter E. Reilly |
| | 191,250/93,750 | 1,366,188/624,188 | ||||
Michael J. Casey |
| | 120,000/145,000 | 787,675/935,925 | ||||
Martin D. Avallone |
| | 128,950/38,750 | $373,445/$236,158 |
(a) | On November 24, 2003, we cancelled and cashed out an expiring option for 20,000 shares from Mr. Cook for $92,910. At the time of the cancellation, Mr. Cook was not allowed to sell the shares in the open market because the registration statement underlying those shares was ineffective due to the fact that the company had not yet filed certain pro-forma financial information related to the Frontstep acquisition. Mr. Cook agreed to surrender this option to us in exchange for payment of the difference between the trailing 20 day average closing price of the stock as reported by NASDAQ and the exercise price of the stock option. The proceeds will be reported as other compensation to Mr. Cook. |
32
Equity Compensation Plan Information
The following table gives information about the common stock that may be issued upon the exercise of options and rights under all of our existing equity compensation plans as of December 31, 2003.
Plan Category |
(a) Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights |
(b) Weighted Average Exercise Outstanding Options, Warrants and Rights |
(c) Number of Securities Remaining Future Issuance Under Equity Compensation Plans Reflected in Column | |||||
Equity Compensation Plans Approved by Shareholders: |
||||||||
MAPICS, Inc. Amended and Restated 1998 Long-Term Incentive Plan |
3,478,101 | $ | 8.42 | 1,729,142 | ||||
MAPICS, Inc. Amended and Restated 1998 Non- Employee Directors Stock Option Plan |
274,250 | 9.71 | 185,000 | |||||
MAPICS, Inc. Amended and Restated 1998 Non-Employee Directors Stock Incentive Plan |
51,499 | (1) | 9.37 | 69,548 | ||||
Marcam Corporation 1987 Stock Plan |
52,997 | 7.79 | | |||||
Marcam Corporation 1994 Stock Plan |
1,063,779 | 9.76 | | |||||
Frontstep, Inc. Non-Qualified Stock Option Plan for Key Employees (1992) |
106,693 | 16.78 | | |||||
Frontstep, Inc. 1999 Non-Qualified Stock Option Plan for Key Employees |
66,638 | 14.12 | | |||||
MAPICS, Inc. 2000 Employee Stock Purchase Plan |
N/A | N/A | 216,491 | |||||
Equity Compensation Plans Not Approved by Shareholders |
13,695 | 7.88 | | |||||
Total |
5,107,652 | 2,200,181 | ||||||
(1) | The amount shown includes 27,967 rights to deferred shares. |
In connection with our 1992 acquisition of Bryce Business Systems, we issued options to acquire a total 24,060 shares of our common stock to the owners of Bryce. The issuance of the options and related option shares was approved by our board of directors but was not required to be submitted to our shareholders for approval. Options for 10,365 of those shares were granted on October 1, 1992 at an exercise price of $15.39 per share and expired on September 30, 2002 unexercised. Options for the remaining 13,695 shares were granted on August 29, 1995 at an exercise price of $7.88 per share. These options are fully vested and expire on August 28, 2005. The underlying shares remain available for issuance if the options are exercised.
33
ITEM 6: | Exhibits and Reports on Form 8-K |
(a) | Exhibits |
10.1 | Amended and Restated Change of Control Employment Agreement by and Between MAPICS, Inc. and Richard C. Cook dated as of December 31, 2003 | |
10.2 | Amended and Restated Change of Control Employment Agreement by and Between MAPICS, Inc. and Martin D. Avallone dated as of December 31, 2003 | |
10.3 | Amended and Restated Change of Control Employment Agreement by and Between MAPICS, Inc. and Peter E. Reilly dated as of December 31, 2003 | |
31.1 | Certification by the Chief Executive Officer Pursuant to Rule 13c-14(a)/15d-14(a) under the Securities Exchange Act of 1934 as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* | |
31.2 | Certification by the Chief Financial Officer Pursuant to Rule 13a-14(a)/15d- 14(a) under the Securities Exchange Act of 1934 as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* | |
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002* | |
* | This Exhibit is furnished to the Securities and Exchange Commission and is not deemed to be filed with the Securities and Exchange Commission as a part of this Report. |
(b) | Reports on Form 8-K |
On October 30, 2003, we filed a Current Report on Form 8-K reporting under Item 9 and 12 that on October 30, 2003 we issued a press release reporting on our financial results for the quarter and year ended September 30, 2003.
On December 12, 2003, we filed a Current Report on Form 8-K/A amending our Current Report on Form 8-K dated February 19, 2003 to include the financial information required by Item 7(a) and Item 7(b) of Form 8-K.
34
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: February 13, 2004
MAPICS, Inc. | ||
By: | /S/ Michael J. Casey | |
Michael J. Casey Vice President of Finance, Chief Financial Officer, and Treasurer (Duly Authorized Officer and Principal Financial and Accounting Officer) |
35