Attached files

file filename
8-K - FORM 8-K - OPEN TEXT CORPd294874d8k.htm

Exhibit 99.1

LOGO

PRESS RELEASE

OpenText Reports Second Quarter Fiscal Year 2012 Financial Results

Waterloo, ON, February 1, 2012 - Open Text(TM) Corporation (NASDAQ:OTEX) (TSX: OTC), today announced unaudited financial results for its second fiscal quarter ended December 31, 2011. (1)

Financial Highlights for Q2 FY12

 

   

Total revenue for the period was $321.5 million, up 20.2% Y/Y

 

   

License revenue was $89.7 million, up 13.3% Y/Y

 

   

GAAP-based EPS was $0.81 compared to $0.64 Y/Y; Non-GAAP-based EPS was $1.39 compared to $1.22 Y/Y (2)

 

   

GAAP-based income from operations was $55.2 million and 17.2% of revenues; Non-GAAP-based operating income was $98.5 million and 30.7% of revenues(2)

“I am delighted to join OpenText and to be based out of Waterloo, Ontario,” said Mark J. Barrenechea, OpenText President and Chief Executive Officer. “With proven success as a market leader in ECM, OpenText has unparalleled talent, innovative products and an impressive group of world-class customers and partners. I see tremendous market opportunity and an exciting future for the Company. I look forward to working with the Company’s employees, customers and investors to lead OpenText to the next level of success.”

Business Highlights

 

   

Mark J. Barrenechea appointed President and CEO of OpenText effective January 2, 2012; John Shackleton retires

 

   

Americas contributed 53% of total revenue, while EMEA contributed 40% and Asia Pacific 7%

 

   

License was approximately 27.9% of revenue, customer support contributed 51.4% and services and other was approximately 20.7% of revenue

 

   

Partners contributed 44% of license revenue

 

   

Services, technology and financial services verticals saw the most demand

 

   

Customer successes in the second quarter include Peabody Energy, Salzgitter AG, Taco Bell and Volkswagen Finance

 

   

Completion of financing; 5-year term loan of $600 million replaces previous loan; repaid previous credit facility of approximately $332.9 million

 

   

Now shipping: OpenText Tempo, fast, easy, secure document sharing solution that allows enterprise users to share and manage content in secure folders on smartphones, tablets, PCs or laptops.

 

5


Summary of Results

 

     Q2
FY12
    Q1
FY12
    Q2
FY11
    % Change (Q/Q)     % Change (Y/Y)  

Revenue (million)

   $ 321.5      $ 288.0      $ 267.5        11.6     20.2

GAAP-based gross margin

     67.1     64.8     68.4     230 bps        (130) bps   

GAAP-based operating income margin

     17.2     9.4     19.7     780 bps        (250) bps   

GAAP-based EPS

   $ 0.81      $ 0.60      $ 0.64        35.0     26.6

Non-GAAP-based gross margin (2)

     73.8     72.1     74.6     170 bps        (80) bps   

Non-GAAP-based operating margin (2)

     30.7     25.3     31.6     540 bps        (90) bps   

Non-GAAP-based EPS (2)

   $ 1.39      $ 1.03      $ 1.22        35.0     13.9

Conference Call Information

The public is invited to listen to the earnings conference call at 5:00 p.m. ET (2:00 p.m. PT) by dialing 800-814-4859 (toll-free) or 416-644-3414 (international). Please dial-in 15 minutes ahead of time to ensure proper connection. Alternatively, a live webcast of the earnings conference call will be available on the Investor Relations section of the Company’s website at http://www.opentext.com/2/global/ex_event.html?evtype=events&id=701D0000000V7EWIA0.

An audio replay of the conference call will also be made available approximately two hours after the conclusion of the call. The audio replay will remain available until 11:59 p.m. on February 15, 2012 and can be accessed by dialing 877-289-8525 (toll-free) or 416-640-1917 (international) and entering the confirmation code: 4502362, followed by the number sign.

Please see below note (2) for a reconciliation of non-US GAAP based financial measures used in this press release, to US GAAP based financial measures.

About OpenText

OpenText (TM) is the world’s largest independent provider of Enterprise Content Management software. The company’s solutions manage information for all types of business, compliance and industry requirements in large companies, government agencies and professional service firms. OpenText supports approximately 46,000 customers in 114 countries and 12 languages. For more information about OpenText, visit www.opentext.com.

Cautionary Statement Regarding Forward Looking Statements

Certain statements in this press release, including statements about the financial conditions, and results of operations and earnings for Open Text Corporation (“OpenText” or “the Company”), may contain words such as “could”, “expects”, “may”, “should”, “will”, “anticipates”, “believes”, “intends”, “estimates”, “targets”, “plans”, “envisions”, “seeks” and other similar language and are considered forward-looking statements or information under applicable securities laws. These statements are based on the Company’s current expectations, estimates, forecasts and projections about the operating environment, economies and markets in which the Company operates. These statements are subject to important assumptions, risks and uncertainties that are difficult to predict, and the actual outcome may be materially different. The Company’s assumptions, although considered reasonable by the Company at the date of this press release, may provide to be inaccurate and consequently the Company’s actual results could differ materially from the expectations set out herein.

Actual results or events could differ materially from those contemplated in forward-looking statements as a result of the following: (i) the future performance, financial and otherwise, of OpenText; (ii) the ability of OpenText to bring new products to market and to increase sales; (iii) the strength of the Company’s product development pipeline; (iv) the Company’s growth and profitability prospects; (v) the estimated size and growth prospects of the ECM market; (vi) the Company’s competitive position in the ECM market and its ability to take advantage of future opportunities in this market; (vii) the benefits of the Company’s products to be realized by customers; and (viii) the demand for the Company’s product and the extent of deployment of the company’s products in the ECM marketplace. Forward-looking statements may also include, without limitation, any statement relating to future events, conditions or circumstances. The risks and uncertainties that may affect forward-looking statements include, but are not limited to: (i) integration of acquisitions and related restructuring efforts, including the quantum of restructuring charges and the timing thereof;

 

6


(ii) the possibility that the Company may be unable to meet its future reporting requirements under the Securities Exchange Act of 1934, as amended, and the rules promulgated there under; (iii) the risks associated with bringing new products to market; (iv) fluctuations in currency exchange rates; (v) delays in the purchasing decisions of the Company’s customers; (vi) the competition the Company faces in its industry and/or marketplace; (vii) the possibility of technical, logistical or planning issues in connection with the deployment of the Company’s products or services; (viii) the continuous commitment of the Company’s customers; and (ix) demand for the Company’s products.

For additional information with respect to risks and other factors which could occur, see the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other securities filings with the SEC and other securities regulators. Unless otherwise required by applicable securities laws, the Company disclaims any intention or obligations to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Use of Non-GAAP Financial Measures

In addition to reporting financial results in accordance with US GAAP, the Company provides certain non-US GAAP financial measures that are not in accordance with US GAAP. These non-US GAAP financial measures have certain limitations in that they do not have a standardized meaning and thus the Company’s definition may be different from similar non-US GAAP financial measures used by other companies and/or analysts and may differ from period to period. Thus it may be more difficult to compare the Company’s financial performance to that of other companies. However, the Company’s management compensates for these limitations by providing the relevant disclosure of the items excluded in the calculation of non-US GAAP net income and non-US GAAP EPS both in its reconciliation to the US GAAP financial measures of net income and EPS and its consolidated financial statements, all of which should be considered when evaluating the Company’s results. The Company uses the financial measures non-US GAAP EPS and non-US GAAP net income to supplement the information provided in its consolidated financial statements, which are presented in accordance with US GAAP. The presentation of non-US GAAP net income and non-US GAAP EPS is not meant to be a substitute for net income or net income per share presented in accordance with US GAAP, but rather should be evaluated in conjunction with and as a supplement to such US GAAP measures. OpenText strongly encourages investors to review its financial information in its entirety and not to rely on a single financial measure. The Company therefore believes that despite these limitations, it is appropriate to supplement the disclosure of the US GAAP measures with certain non-US GAAP measures for the reasons set forth below. Non-US GAAP net income and non-US GAAP EPS are calculated as net income or net income per share on a diluted basis, excluding, where applicable, the amortization of acquired intangible assets, other income (expense), share-based compensation, and restructuring, all net of tax. The Company’s management believes that the presentation of non-US GAAP net income and non-US GAAP EPS provides useful information to investors because it excludes non-operational charges. The use of the term “non-operational charge” is defined by the Company as those that do not impact operating decisions taken by the Company’s management and is based upon the way the Company’s management evaluates the performance of the Company’s business for use in the Company’s internal reports. In the course of such evaluation and for the purpose of making operating decisions, the Company’s management excludes certain items from its analysis, such as amortization of acquired intangible assets, restructuring costs, share-based compensation, other income (expense) and the taxation impact of these items. These items are excluded based upon the manner in which management evaluates the business of the Company and are not excluded in the sense that they may be used under US GAAP. The Company believes the provision of supplemental non-US GAAP measures allows investors to evaluate the operational and financial performance of the Company’s core business using the same evaluation measures that management uses, and is therefore a useful indication of Open Text’s performance or expected performance of recurring operations and facilitates period-to-period comparison of operating performance. As a result, the Company considers it appropriate and reasonable to provide, in addition to US GAAP measures, supplementary non-US GAAP financial measures that exclude certain items from the presentation of its financial results in this press release.

For more information, please contact:

Greg Secord

Vice President, Investor Relations

Open Text Corporation

519-888-7111 ext.2408

gsecord@opentext.com

Copyright © 2012 by Open Text Corporation. “OPENTEXT”, “OPENTEXT EVERYWHERE” and the “OPENTEXT ECM SUITE” are trademarks or registered trademarks of Open Text Corporation in the United States of America, Canada, the European Union and/or other countries. This list of trademarks is not exhaustive. Other trademarks, registered trademarks, product names, company names, brands and service names mentioned herein are property of Open Text Corporation or other respective owners.

 

7


OPEN TEXT CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share data)

 

     December 31,
2011
    June 30,
2011
 
     (Unaudited)        
ASSETS     

Cash and cash equivalents

   $ 413,911      $ 284,140   

Accounts receivable trade, net of allowance for doubtful accounts of $5,630 as of December 31, 2011 and $5,424 as of June 30, 2011

     166,675        154,568   

Income taxes recoverable

     13,665        18,911   

Prepaid expenses and other current assets

     32,983        29,678   

Deferred tax assets

     30,729        27,861   
  

 

 

   

 

 

 

Total current assets

     657,963        515,158   

Capital assets

     83,537        77,825   

Goodwill

     1,040,143        832,481   

Acquired intangible assets

     381,922        344,995   

Deferred tax assets

     74,141        42,737   

Other assets

     28,460        19,359   

Deferred charges

     63,583        54,989   

Long-term income taxes recoverable

     51,831        44,819   
  

 

 

   

 

 

 

Total assets

   $ 2,381,580      $ 1,932,363   
  

 

 

   

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY     

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 138,437      $ 126,249   

Current portion of long-term debt

     41,665        15,545   

Deferred revenues

     225,743        254,531   

Income taxes payable

     20,501        18,424   

Deferred tax liabilities

     2,068        624   
  

 

 

   

 

 

 

Total current liabilities

     428,414        415,373   

Long-term liabilities:

    

Accrued liabilities

     13,433        13,727   

Deferred credits

     6,197        6,878   

Pension liability

     17,180        18,478   

Long-term debt

     570,000        282,033   

Deferred revenues

     11,644        11,466   

Long-term income taxes payable

     153,424        101,434   

Deferred tax liabilities

     53,877        43,529   
  

 

 

   

 

 

 

Total long-term liabilities

     825,755        477,545   

Shareholders’ equity:

    

Share capital

    

57,879,063 and 57,301,812 Common Shares issued and outstanding at December 31, 2011 and June 30, 2011, respectively; Authorized Common Shares: unlimited

     625,357        614,279   

Additional paid-in capital

     83,008        74,301   

Accumulated other comprehensive income

     46,222        60,470   

Retained earnings

     399,323        316,894   

Treasury stock, at cost (572,413 shares at December 31, 2011 and 572,413 shares at June 30, 2011, respectively)

     (26,499     (26,499
  

 

 

   

 

 

 

Total shareholders’ equity

     1,127,411        1,039,445   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 2,381,580      $ 1,932,363   
  

 

 

   

 

 

 

 

8


OPEN TEXT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands of U.S. dollars, except share and per share data)

(Unaudited)

 

     Three months ended
December 31,
    Six months ended
December 31,
 
     2011     2010     2011     2010  

Revenues:

        

License

   $ 89,703      $ 79,204      $ 154,731      $ 121,850   

Customer support

     165,386        136,702        327,383        266,459   

Service and other

     66,367        51,582        127,388        96,584   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     321,456        267,488        609,502        484,893   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues:

        

License

     5,370        5,463        9,368        8,965   

Customer support

     28,468        21,542        54,737        40,898   

Service and other

     50,604        41,158        100,955        76,271   

Amortization of acquired technology-based intangible assets

     21,253        16,420        42,043        31,847   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     105,695        84,583        207,103        157,981   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     215,761        182,905        402,399        326,912   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     42,652        34,268        86,110        65,231   

Sales and marketing

     68,451        58,603        133,331        102,783   

General and administrative

     25,126        19,478        50,887        39,288   

Depreciation

     5,634        5,258        10,892        10,133   

Amortization of acquired customer-based intangible assets

     13,445        9,256        26,486        18,057   

Special charges

     5,221        3,461        12,326        6,656   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     160,529        130,324        320,032        242,148   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     55,232        52,581        82,367        84,764   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense), net

     2,637        (6,321     11,949        (3,738

Interest expense, net

     (3,607     (2,136     (6,393     (4,375
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     54,262        44,124        87,923        76,651   

Provision for income taxes

     6,819        7,014        5,494        17,870   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income for the period

   $ 47,443      $ 37,110      $ 82,429      $ 58,781   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share—basic

   $ 0.82      $ 0.65      $ 1.43      $ 1.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share—diluted

   $ 0.81      $ 0.64      $ 1.41      $ 1.01   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of Common Shares outstanding—basic

     57,846        57,019        57,642        56,950   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of Common Shares outstanding—diluted

     58,672        58,088        58,647        58,007   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


OPEN TEXT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

     Three months ended
December 31, 2011
    Six months ended
December 31, 2011
 
     2011     2010     2011     2010  

Cash flows from operating activities:

        

Net income for the period

   $ 47,443      $ 37,110      $ 82,429      $ 58,781   

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation and amortization of intangible assets

     40,332        30,934        79,421        60,037   

Share-based compensation expense

     3,397        2,737        8,241        5,337   

Excess tax benefits on share-based compensation expense

     (163     (130     (495     (562

Pension expense

     169        108        306        231   

Amortization of debt issuance costs

     248        334        578        667   

Loss on sale and write down of capital assets

     34        —          203        —     

Deferred taxes

     7,891        (3,650     (6,958     (3,831

Impairment and other non cash charges

     2,700        —          1,345        —     

Changes in operating assets and liabilities:

        

Accounts receivable

     (21,681     (18,208     (27     9,670   

Prepaid expenses and other current assets

     2,199        1,839        8,041        (689

Income taxes

     (6,760     3,997        10,936        36,859   

Deferred charges and credits

     (8,281     (1,542     (17,327     (29,267

Accounts payable and accrued liabilities

     4,608        4,679        (16,799     (21,312

Deferred revenue

     (24,808     (17,538     (57,806     (24,772

Other assets

     (2,630     (667     (2,042     (2,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     44,698        40,003        90,046        88,937   

Cash flows from investing activities:

        

Additions of capital assets-net

     (8,785     (7,639     (16,687     (14,582

Purchase of Patents

     (193     —          (193     —     

Purchase of System Solutions Australia Pty Limited (Message Manager), net of cash acquired

     (1,524     —          (1,524     —     

Purchase of Operitel Corporation, net of cash acquired

     —          —          (6,260     —     

Purchase of Global 360 Holding Corp., net of cash acquired

     2,058        —          (245,653     —     

Purchase of Stream Serve Inc., net of cash acquired

     —          (57,221     —          (57,221

Purchase consideration for prior period acquisitions

     (335     (1,408     (609     (2,814

Investments in marketable securities

     —          —          —          (668
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (8,779     (66,268     (270,926     (75,285

Cash flow from financing activities:

        

Excess tax benefits on share-based compensation expense

     163        130        495        562   

Proceeds from issuance of Common Shares

     3,424        1,307        11,261        4,553   

Purchase of Treasury Stock

     —          (12,499     —          (12,499

Proceeds from long-term debt and revolver

     600,000        —          648,500        —     

Repayment of long term debt and revolver

     (332,940     (882     (333,856     (1,760

Debt issuance costs

     (9,309     (29     (9,309     (29
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     261,338        (11,973     317,091        (9,173

Foreign exchange gain (loss) on cash held in foreign currencies

     (2,640     (5,671     (6,440     10,112   

Increase (decrease) in cash and cash equivalents during the period

     294,617        (43,909     129,771        14,591   

Cash and cash equivalents at beginning of the period

     119,294        384,692        284,140        326,192   
  

 

 

   

 

 

   

 

 

   

 

 

 

and cash equivalents at end of the period

   $ 413,911      $ 340,783      $ 413,911      $ 340,783   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

 

10


Notes

 

(1) Based on comparison of historical revenue figures publicly disseminated by companies in the Enterprise Content Management (“ECM”) sector. All dollar amounts in this press release are in US Dollars unless otherwise indicated.

 

(2) The following charts provide (unaudited) reconciliations of US GAAP based financial measures to non-US GAAP based financial measures for the three months ended December 31, 2011, and the three months ended December 31. 2010, respectively, as referred to in this press release:

Reconciliation of selected GAAP-based measures to Non-GAAP based measures for the three months ended December 31, 2011.

($ in thousands except for per share amounts)

 

     Three months ended
December 31, 2011
 
     GAAP-based
Measures
     Adjustments     Non-GAAP-based
Measures
 

Cost of Revenues :

       

Customer Support

     28,468         (34 ) (1)      28,434   

Service and Other

     50,604         (106 ) (1)      50,498   

Amortization of acquired technology-based intangible assets

     21,253         (21,253 ) (2)      —     

GAAP-based gross profit/ Non-GAAP-based gross profit

     215,761         21,393        237,154   

Operating Expenses

       

Research and development

     42,652         (768 ) (1)      41,884   

Sales and marketing

     68,451         (1,676 ) (1)      66,775   

General and administrative

     25,126         (813 ) (1)      24,313   

Amortization of acquired customer-based intangible assets

     13,445         (13,445 ) (2)      —     

Special charges

     5,221         (5,221 ) (3)      —     

GAAP-based income from operations/ Non-GAAP-based operating income

     55,232         43,316        98,548   

Other income, net

     2,637         (2,637 ) (4)      —     

Provision for income taxes

     6,819         6,472   (5)      13,291   

GAAP-based net income for the period/ Non-GAAP-based net income

     47,443         34,207   (6)      81,650   

GAAP-based earnings per share/ Non GAAP-based earnings per share—diluted

   $ 0.81       $ 0.58   (6)    $ 1.39   

 

(1) Adjustment relates to the exclusion of share based compensation expense from our non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results
(2) Adjustment relates to the exclusion of amortization expense from our non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
(3) Adjustment relates to the exclusion of Special charges from our non-GAAP-based operating expenses as Special charges are generally incurred in the aftermath of acquisitions and are not indicative or related to continuing operations and are hence excluded from our internal analysis of operating results.
(4) Adjustment relates to the exclusion of Other income (expense) from our non-GAAP-based operating expenses as Other income (expense) relates primarily to the transactional impact of foreign exchange and are generally not indicative or related to continuing operations and are hence excluded from our internal analysis of operating results.
(5) Adjustment relates to differences between the GAAP-based tax rate of approximately 13% and a non-GAAP-based tax rate of 14%; these rate differences are due to the income tax effects of expenses that are excluded for the purpose of calculating non-GAAP-based adjusted net income.

 

11


(6) Reconciliation of non-GAAP-based adjusted net income to GAAP-based net income:

 

     Three months  ended
December 31, 2011
 
           Per share  

Non-GAAP-based net income

     81,650        1.39   

Less:

    

Amortization

     34,698        0.59   

Share-based compensation

     3,397        0.06   

Special charges

     5,221        0.09   

Other (income) expense

     (2,637     (0.04

GAAP-based provision for income tax

     6,819        0.12   

Tax on non-GAAP-based provision

     (13,291     (0.24
  

 

 

   

 

 

 

GAAP-based net income

     47,443        0.81   
  

 

 

   

 

 

 

Reconciliation of selected GAAP-based measures to Non GAAP-based measures for the three months ended December 31, 2010.

($ in thousands except for per share amounts)

 

     Three months ended
December 31, 2010
 
     GAAP-based
measures
    Adjustments     Non-GAAP-based
measures
 

Cost of Revenues :

      

Customer Support

     21,542        (9 ) (1)      21,533   

Service and Other

     41,158        (172 ) (1)      40,986   

Amortization of acquired technology-based intangible assets

     16,420        (16,420 ) (2)      —     

GAAP-based gross profit/ Non-GAAP-based gross profit

     182,905        16,601        199,506   

Operating Expenses

      

Research and development

     34,268        (832 ) (1)      33,436   

Sales and marketing

     58,603        (2,299 ) (1)      56,304   

General and administrative

     19,478        575   (1)      20,053   

Amortization of acquired customer-based intangible assets

     9,256        (9,256 ) (2)      —     

Special charges

     3,461        (3,461 ) (3)      —     

GAAP-based income from operations/ Non-GAAP-based operating income

     52,581        31,874        84,455   

Other expense, net

     (6,321     6,321   (4)      —     

Provision for income taxes

     7,014        4,511   (5)      11,525   

GAAP-based net income for the period/ Non-GAAP-based net income

     37,110        33,684   (6)      70,794   

GAAP-based earnings per share/ Non GAAP-based earnings per share—diluted

   $ 0.64      $ 0.58   (6)    $ 1.22   

 

(1) Adjustment relates to the exclusion of share based compensation expense from our non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results
(2) Adjustment relates to the exclusion of amortization expense from our non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.

 

12


(3) Adjustment relates to the exclusion of Special charges from our non-GAAP-based operating expenses as Special charges are generally incurred in the aftermath of acquisitions and are not indicative or related to continuing operations and are hence excluded from our internal analysis of operating results.
(4) Adjustment relates to the exclusion of Other income (expense) from our non-GAAP-based operating expenses as Other income (expense) relates primarily to the transactional impact of foreign exchange and are generally not indicative or related to continuing operations and are hence excluded from our internal analysis of operating results.
(5) Adjustment relates to differences between the GAAP-based tax rate of approximately 16% and a non-GAAP-based tax rate of 14%; these rate differences are due to the income tax effects of expenses that are excluded for the purpose of calculating non-GAAP-based adjusted net income.
(6) Reconciliation of non-GAAP-based net income to GAAP-based net income:

 

     Three months  ended
December 31, 2010
 
           Per share  

Non-GAAP-based net income

     70,794        1.22   

Less:

    

Amortization

     25,676        0.44   

Share-based compensation

     2,737        0.05   

Special charges

     3,461        0.06   

Other (income) expense

     6,321        0.11   

GAAP-based provision for income tax

     7,014        0.12   

Tax on non-GAAP-based provision

     (11,525     (0.20
  

 

 

   

 

 

 

GAAP-based net income

     37,110        0.64   
  

 

 

   

 

 

 

 

(3) The following table provides a composition of our major currencies for revenue and expenses, expressed as a percentage, for the three and six months ended December 31, 2011:

 

     Three months ended
December 31, 2011
 

Currencies

   % of Revenue     % of Expenses*  

EURO

     29     19

GBP

     8     9

CHF

     2     2

CAD

     6     18

USD

     46     41

Other

     9     11
  

 

 

   

 

 

 

Total

     100     100
  

 

 

   

 

 

 

 

     Six months ended
December 31, 2011
 

Currencies

   % of Revenue     % of Expenses*  

EURO

     29     19

GBP

     8     9

CHF

     2     2

CAD

     6     19

USD

     46     40

Other

     9     11
  

 

 

   

 

 

 

Total

     100     100
  

 

 

   

 

 

 

 

* Expenses include all cost of revenues and operating expenses included within the Consolidated Statements of Income, except for amortization of intangible assets, share-based compensation and special charges.

 

13


(4) The following table provides details of our adjustment related to deferred maintenance revenue, on account of purchase price accounting, for the three months ended December 31, 2011 and for future quarters:

 

In ‘000s USD

   Total  

Q2 Fiscal Year 2012

     1,705   

Q3 Fiscal Year 2012

     618   

Q4 Fiscal Year 2012

     322   

Fiscal year 2013

     276   
  

 

 

 

Total Fiscal Year 2012

   $ 2,921   
  

 

 

 

Total Fiscal Year 2013 and beyond

   $ 276   
  

 

 

 

 

14