Attached files

file filename
EX-99.2 - EX-99.2 - ACI WORLDWIDE, INC.d493537dex992.htm
8-K - FORM 8-K - ACI WORLDWIDE, INC.d493537d8k.htm

Exhibit 99.1

 

LOGO    News Release

ACI Worldwide, Inc. Reports Financial

Results for the Quarter and Year Ended December 31, 2012

OPERATING HIGHLIGHTS

 

Strong revenue, up 66% over prior year quarter and 45% sequentially over Q3

 

Strong sales bookings across all geographies, up 81% over prior year quarter and 61% sequentially over Q3

 

Non-GAAP Operating Income and Adjusted EBITDA growth rate of 108% and 95%, respectively, over prior year quarter

 

Full year non-GAAP diluted EPS of $2.10, an increase of 43% over prior year

(NAPLES, FL — February 28, 2013) — ACI Worldwide, Inc. (NASDAQ:ACIW), a leading international provider of payment systems, today announced financial results for the period ended December 31, 2012. Management will host a conference call at 8:30 am EST to discuss these results as well as 2013 guidance. Interested persons may access a real-time audio broadcast of the teleconference at www.aciworldwide.com/investors or use the following numbers for dial in participation: US/Canada: (866) 914-7436, International/Local: +1 (817) 385-9117. Please provide your name, the conference name ACI Worldwide, Inc. and conference code 98146721. There will be a replay available for two weeks on (855) 859-2056 for US/Canada Dial-In and +1 (404) 537- 3406 for International/Local Dial-In participants.

“We closed out a transitional 2012 with record revenues, sales bookings and earnings,” said Chief Executive Officer Philip Heasley. “With the S1 integration substantially complete, we are excited to enter 2013 well positioned to accelerate our growth objectives. Further, the proposed acquisition of Online Resources will add a highly strategic electronic bill payment platform to the ACI suite of products, enabling us to be the Universal Payments Platform company”, continued Mr. Heasley.


FINANCIAL SUMMARY

Sales

Sales bookings in the quarter totaled $309 million, an increase of $138 million, or 81%, over prior year quarter. Sales net of term extensions in the quarter totaled $198 million, an increase of $81 million, or 69%, over the prior-year quarter. S1 contributed $81 million to sales in the quarter. Historical ACI sales increased $57 million, or 33%, over prior year quarter sales bookings of $171 million.

For the year 2012, sales totaled $766 million, an increase of $210 million, or 38%, as compared with $556 million last year. S1 contributed $189 million to sales for the year.

Backlog

60-month backlog increased $49 million in the quarter to $2.416 billion as compared to $2.367 billion as of September 30, 2012. 12-month backlog increased $12 million to $596 million as compared to $584 million at September 30, 2012.

Revenue

GAAP revenue increased to $224.1 million, an increase of $89.1 million, or 66%, over prior-year quarter. Historical ACI revenue increased $40.7 million, or 30%, and S1 contributed $48.4 million of revenue in the fourth quarter. Non-GAAP revenue was $227.7 million, an increase of $92.7 million, or 69%, over prior year quarter. Non-GAAP revenue excludes the impact of $3.6 million of deferred revenue that would have been recognized in the normal course of business by S1 but was not recognized due to GAAP purchase accounting requirements.

Revenue for the full year 2012 was $666.6 million, an increase of $201.5 million, or 43%. Historical ACI revenue increased $39.6 million, or 8.5%, and S1 contributed $161.9 million of revenue to the full year. Non-GAAP revenue was $689.0 million, an increase of $223.9 million, or 48%, over prior year.


Operating Expenses

Excluding $4.4 million and $3.2 million of S1 acquisition related one-time expenses incurred in the quarters ended December 31, 2012 and 2011, respectively, operating expenses increased $49.3 million compared to the prior year quarter primarily due to the addition of $42.7 million of S1 operating expenses, inclusive of $4.0 million of intangibles amortization. Total GAAP operating expenses for the quarter were $148.6 million.

Excluding $31.5 million and $6.7 million of S1 acquisition related one-time expenses incurred in the years ended December 31, 2012 and 2011, respectively, operating expenses increased of $168.6 million, or 43%, primarily from the addition of $159 million of S1 operating expenses, inclusive of $13.9 million of intangible amortization. Total GAAP operating expenses were $592.2 for the full year 2012. Historical ACI operating expense growth was led primarily by higher deferred cost recognition upon project go-lives.

Operating Income

Consolidated GAAP operating income was $75.5 million for the quarter. Non-GAAP operating income totaled $83.6 million, an increase of $43.4 million, or 108%, above the prior-year quarter. Non-GAAP operating income excludes the $3.6 million deferred revenue adjustment due to purchase accounting as well as the impact of $4.4 million of acquisition-related one-time expenses.

Operating income for the full year 2012 was $74.4 million, versus $66.2 million for the full year 2011. Excluding the $22.5 million deferred revenue adjustment due to purchase accounting as well as the impact of $31.5 million of acquisition-related one-time expenses, operating income increased $55.4 million, or 76%, to $128.3 million.

Adjusted EBITDA

Adjusted EBITDA increased to $101.1 million, an improvement of $49.2 million, or 95%, compared to the prior year quarter. Adjusted EBITDA excludes the impact of $3.6 million of deferred revenue that would have been recognized in the normal course of business by S1 but was not recognized due to GAAP purchase accounting requirements and $4.4 million of acquisition related one-time expenses.

Full year 2012 Adjusted EBITDA was $191.4 million, an increase of $78.9 million, or 70%, as compared to $112.6 million for full year 2011.


Liquidity

We ended the year with $76.3 million in cash on hand as of December 31, 2012. During the quarter, we repaid $20.7 million in refundable liability to IBM upon termination of our Alliance and $10.4 million in debt. We ended the quarter with a debt balance of $374.3 million. As of December 31, 2012, we had up to $62 million of unused borrowings under our Revolving Credit Facility.

Operating Free Cash Flow

Operating free cash flow (“OFCF”) for the quarter and full year 2012 was $23.6 million, and $23.5 million, respectively, both impacted by back-end timing of sales bookings and revenue during the year. OFCF for the quarter and full year 2011 was $30.0 million, and $67.2 million, respectively

Other Expense

Other expense for the quarter was $1.5 million, an increase of $0.5 million as compared to other expense of $1.0 million in the prior-year quarter.

Other expense for the full year 2012 was $9.1 million as compared to other expense of $1.9 million for the full year 2011. The increase was primarily the result of $8.0 million of increased interest expense due to increased borrowings partially offset by a gain of $1.6 million on the shares of S1 stock previously held as available-for-sale.

Taxes

Income tax expense in the quarter was $24.3 million, or a 33% effective tax rate, compared to income tax expense of $12.1 million, or a 34% effective tax rate in the prior year quarter. Income tax expense for the year ended December 2012 was $16.4 million, or a 25% effective tax rate, as compared to $18.5 million, or a 29% effective tax rate, for the prior year ended December 2011. The year-over-year decrease in the effective tax rate was largely due to the mix of lower domestic earnings at the U.S. tax rate offset by higher foreign income at lower tax rates.

Net Income and Diluted Earnings Per Share

Net income for the quarter ended December 31, 2012 was $49.7 million, compared to net income of $23.9 million during the same period last year.


GAAP earnings per share for the quarter was $1.24 per diluted share compared to $0.70 per diluted share during the same period last year. Excluding the tax-adjusted impact of $4.4 million of S1 acquisition related one-time expenses and the impact of $3.6 of million deferred revenue that would have been recognized in the normal course of business by S1 but was not recognized due to GAAP purchase accounting requirements, earnings per share was $1.37 per diluted share, versus $0.76 per share last year, up 81%.

GAAP earnings per share for the year ended December 2012 was $1.22 compared to $1.34 per diluted share for the year ended December 2011. Excluding the tax-adjusted impact of $31.5 million of S1 acquisition related one-time expenses and the impact of $22.5 of million deferred revenue that would have been recognized in the normal course of business by S1 but was not recognized due to GAAP purchase accounting requirements, earnings per share was $2.10 per diluted share, versus $1.47 per share last year, up 43%.

Weighted Average Shares Outstanding

Total diluted weighted average shares outstanding were 39.9 million for the year ended December 31, 2012 as compared to 34.2 million shares outstanding for the year ended December 31, 2011. The number of weighted average shares outstanding was increased by 5.9 million due to the issuance of shares related to the acquisition of S1 Corporation.

2013 Guidance

ACI is guiding on three metrics for calendar year 2013. On an organic basis, we currently expect to achieve revenue in a range of $765-$785 million, operating income of $150-$160 million and Adjusted EBITDA of $230-$240 million.

End-


About ACI Worldwide

ACI Worldwide powers electronic payments and banking for more than 1,750 financial institutions, retailers and processors around the world. ACI software enables $13 trillion in payments each day, processing transactions for more than 250 of the leading global retailers, and 18 of the world’s 20 largest banks. Through our integrated suite of software products and hosted services, we deliver a broad range of solutions for payments processing, card and merchant management, online banking, mobile, branch and voice banking, fraud detection, and trade finance. To learn more about ACI and the reasons why our solutions are trusted globally, please visit www.aciworldwide.com. You can also find us on www.paymentsinsights.com or on Twitter @ACI_Worldwide.

For more information contact:

John Kraft, Vice President, Investor Relations & Strategic Analysis

ACI Worldwide

239-403-4627

john.kraft@aciworldwide.com

Non-GAAP Financial Measures


ACI Worldwide, Inc.

Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)

(unaudited and in thousands, except per share data)

 

     FOR THE THREE MONTHS ENDED DECEMBER 31,  
     2012           2012     2011           2011              
     GAAP     Adjustments     Non-GAAP     GAAP     Adjustments     Non-GAAP     $ Diff     % Diff  

Revenues: (2)

                

Total revenues

   $ 224,095      $ 3,635      $ 227,730      $ 135,037      $ —         $ 135,037      $ 92,693        69
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                

Cost of software license fees

     6,968        —           6,968        4,077        —           4,077        2,891        71

Cost of maintenance, services and hosting fees

     53,502        —           53,502        27,445        —           27,445        26,057        95

Research and development

     33,586        —           33,586        20,781        —           20,781        12,805        62

Selling and marketing

     22,730        —           22,730        20,023        —           20,023        2,707        14

General and administrative (3)

     21,616        (4,430     17,186        20,191        (3,200     16,991        195        1

Depreciation and amortization

     10,158        —           10,158        5,477        —           5,477        4,681        85
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     148,560        (4,430     144,130        97,994        (3,200     94,794        49,336        52
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     75,535        8,065        83,600        37,043        3,200        40,243        43,357        108

Other income (expense):

                

Interest income

     209        —           209        676        —           676        (467     -69

Interest expense

     (3,031     —           (3,031     (1,008     —           (1,008     (2,023     201

Other, net

     1,298        —           1,298        (714     —           (714     2,012        -282
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (1,524     —           (1,524     (1,046     —           (1,046     (478     46
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     74,011        8,065        82,076        35,997        3,200        39,197        42,879        109

Income tax expense (4)

     24,347        2,823        27,170        12,106        1,120        13,226        13,944        105
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 49,664      $ 5,242      $ 54,906      $ 23,891      $ 2,080      $ 25,971      $ 28,935        111
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

     13,948        —           13,948        7,035        —           7,035        6,913        98

Stock-based compensation

     3,525        —           3,525        4,563        —           4,563        (1,038     -23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 93,008      $ 8,065      $ 101,073      $ 48,641      $ 3,200      $ 51,841      $ 49,232        95
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share information

                

Weighted average shares outstanding

                

Basic

     39,393        39,393        39,393        33,564        33,564        33,564       

Diluted

     40,055        40,055        40,055        34,232        34,232        34,232       

Earnings per share

                

Basic

   $ 1.26      $ 0.13      $ 1.39      $ 0.71      $ 0.06      $ 0.77      $ 0.62        80

Diluted

   $ 1.24      $ 0.13      $ 1.37      $ 0.70      $ 0.06      $ 0.76      $ 0.61        81

 

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP.
(2) Adjustment for $3.6 million of deferred revenue that would have been recognized in the normal course of business by S1 but was not recognized due to GAAP purchase accounting requirements.
(3) One-time expense related to the acquisition of S1, including, $1.3 million for facility closures, $0.2 million for employee related actions, and $3.0 million for other professional fees in 2012 and $3.2 million of professional fees in 2011.
(4) Adjustments tax effected at 35%.


ACI Worldwide, Inc.

Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)

(unaudited and in thousands, except per share data)

 

     FOR THE YEARS ENDED DECEMBER 31,  
     2012           2012     2011           2011              
     GAAP     Adjustments     Non-GAAP     GAAP     Adjustments     Non-GAAP     $ Diff     % Diff  

Revenues: (2)

                

Total revenues

   $ 666,579      $ 22,461      $ 689,040      $ 465,095      $ —         $ 465,095      $ 223,945        48
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

                

Cost of software license fees

     23,592        —           23,592        15,418        —           15,418        8,174        53

Cost of maintenance, services and hosting fees

     202,052        —           202,052        118,866        —           118,866        83,186        70

Research and development

     133,759        —           133,759        90,176        —           90,176        43,583        48

Selling and marketing

     87,054        —           87,054        80,922        —           80,922        6,132        8

General and administrative (3)

     108,747        (31,464     77,283        71,425        (6,700     64,725        12,558        19

Depreciation and amortization

     37,003        —           37,003        22,057        —           22,057        14,946        68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     592,207        (31,464     560,743        398,864        (6,700     392,164        168,579        43
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     74,372        53,925        128,297        66,231        6,700        72,931        55,366        76

Other income (expense):

                

Interest income

     914        —           914        1,315        —           1,315        (401     -30

Interest expense

     (10,417     —           (10,417     (2,431     —           (2,431     (7,986     329

Other, net

     399        —           399        (802     —           (802     1,201        -150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (9,104     —           (9,104     (1,918     —           (1,918     (7,186     375
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     65,268        53,925        119,193        64,313        6,700        71,013        48,180        68

Income tax expense (4)

     16,422        18,874        35,296        18,461        2,310        20,771        14,525        70
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 48,846      $ 35,051      $ 83,897      $ 45,852      $ 4,390      $ 50,242      $ 33,655        67
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

     50,781        —           50,781        28,378        —           28,378        22,403        79

Stock-based compensation (5)

     15,186        (2,822     12,364        11,255        —           11,255        1,109        10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 140,339      $ 51,103      $ 191,442      $ 105,864      $ 6,700      $ 112,564      $ 78,878        70
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share information

                

Weighted average shares outstanding

                

Basic

     38,696        38,696        38,696        33,457        33,457        33,457       

Diluted

     39,905        39,905        39,905        34,195        34,195        34,195       

Earnings per share

                

Basic

   $ 1.26      $ 0.91      $ 2.17      $ 1.37      $ 0.13      $ 1.50      $ 0.67        44

Diluted

   $ 1.22      $ 0.88      $ 2.10      $ 1.34      $ 0.13      $ 1.47      $ 0.63        43

 

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP.
(2) Adjustment for $22.5 million of deferred revenue that would have been recognized in the normal course of business by S1 but was not recognized due to GAAP purchase accounting requirements.
(3) One-time expense related to the acquisition of S1, including, $14 million for employee related actions, $4.9 million for facility closures, $3.2 million for IT exit costs and $9.3 million for other professional fees.
(4) Adjustments tax effected at 35%.
(5) Accelerated stock compensation expense for terminated employees related to the S1 acquisition.


To supplement our financial results presented on a GAAP basis, we use the non-GAAP measure indicated in the tables, which exclude certain business combination accounting entries and expenses related to the acquisition of S1, as well as other significant non-cash expenses such as depreciation, amortization and share-based compensation, that we believe are helpful in understanding our past financial performance and our future results. The presentation of these non-GAAP financial measures should be considered in addition to our GAAP results and are not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Management generally compensates for limitations in the use of non-GAAP financial measures by relying on comparable GAAP financial measures and providing investors with a reconciliation of non-GAAP financial measures only in addition to and in conjunction with results presented in accordance with GAAP. We believe that these non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. Certain non-GAAP measures include:

 

   

Non-GAAP revenue: revenue plus deferred revenue that would have been recognized in the normal course of business by S1 if not for GAAP purchase accounting requirements. Non-GAAP revenue should be considered in addition to, rather than as a substitute for, revenue.

 

   

Non-GAAP operating income: operating income (loss) plus deferred revenue that would have been recognized in the normal course of business by S1 if not for GAAP purchase accounting requirements and one-time expense related to the acquisition of S1. Non-GAAP operating income should be considered in addition to, rather than as a substitute for, operating income.

 

   

Adjusted EBITDA: net income (loss) plus income tax expense, net interest income (expense), net other income (expense), depreciation, amortization and non-cash compensation, as well as deferred revenue that would have been recognized in the normal course of business by S1 if not for GAAP purchase accounting requirements and one-time expense related to the acquisition of S1. Adjusted EBITDA should be considered in addition to, rather than as a substitute for, operating income.

 


ACI is also presenting operating free cash flow, which is defined as net cash provided by operating activities, plus net after-tax payments associated with employee-related actions and facility disclosures, net after-tax payments associated with IBM IT outsourcing transition, and less capital expenditures. Operating free cash flow is considered a non-GAAP financial measure as defined by SEC Regulation G. We utilize this non-GAAP financial measure, and believe it is useful to investors, as an indicator of cash flow available for debt repayment and other investing activities, such as capital investments and acquisitions. We utilize operating free cash flow as a further indicator of operating performance and for planning investing activities. Operating free cash flow should be considered in addition to, rather than as a substitute for, net cash provided by operating activities. A limitation of operating free cash flow is that it does not represent the total increase or decrease in the cash balance for the period. This measure also does not exclude mandatory debt service obligations and, therefore, does not represent the residual cash flow available for discretionary expenditures. We believe that operating free cash flow is useful to investors to provide disclosures of our operating results on the same basis as that used by our management.

 

Table 1: Reconciliation of Operating Free Cash Flow    Quarter Ended December 31,     Year Ended December 31,  
(millions)    2012     2011     2012     2011  

Net cash provided by operating activities

   $ 3.5      $ 31.2      ($ 9.3   $ 83.5   

Net after-tax payments associated with employee-related actions

     0.4        —          6.2        —     

Net after-tax payments associated with lease terminations

     1.9        —          2.7        —     

Net after-tax payments associated with S1 related transaction costs

     —          3.3        8.8        3.7   

Net after-tax payments associated with cash settlement of S1 options

     —          —          10.2     

Net after-tax payments associated with IBM IT Outsourcing Transition

     0.2        0.2        0.9        0.9   

Refund of IBM Alliance Liability

     20.7        —          20.7        —     

Less capital expenditures

     (3.1     (3.1     (16.7     (19.0

Less Alliance technical enablement expenditures

     —          (1.6     —          (1.9
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Free Cash Flow

   $ 23.6      $ 30.0      $ 23.5      $ 67.2   
  

 

 

   

 

 

   

 

 

   

 

 

 

ACI also includes backlog estimates, which include all software license fees, maintenance fees and services specified in executed contracts, as well as revenues from assumed contract renewals to the extent that we believe recognition of the related revenue will occur within the corresponding backlog period. We have historically included assumed renewals in backlog estimates based upon automatic renewal provisions in the executed contract and our historic experience with customer renewal rates.

Backlog is considered a non-GAAP financial measure as defined by SEC Regulation G. Our 60-month backlog estimate represents expected revenues from existing customers using the following key assumptions:

 

   

Maintenance fees are assumed to exist for the duration of the license term for those contracts in which the committed maintenance term is less than the committed license term.


   

License and facilities management arrangements are assumed to renew at the end of their committed term at a rate consistent with our historical experiences.

 

   

Non-recurring license arrangements are assumed to renew as recurring revenue streams.

 

   

Foreign currency exchange rates are assumed to remain constant over the 60-month backlog period for those contracts stated in currencies other than the U.S. dollar.

 

   

Our pricing policies and practices are assumed to remain constant over the 60-month backlog period.

Estimates of future financial results are inherently unreliable. Our backlog estimates require substantial judgment and are based on a number of assumptions as described above. These assumptions may turn out to be inaccurate or wrong, including for reasons outside of management’s control. For example, our customers may attempt to renegotiate or terminate their contracts for a number of reasons, including mergers, changes in their financial condition, or general changes in economic conditions in the customer’s industry or geographic location, or we may experience delays in the development or delivery of products or services specified in customer contracts which may cause the actual renewal rates and amounts to differ from historical experiences. Changes in foreign currency exchange rates may also impact the amount of revenue actually recognized in future periods. Accordingly, there can be no assurance that contracts included in backlog estimates will actually generate the specified revenues or that the actual revenues will be generated within the corresponding 60-month period.

Backlog should be considered in addition to, rather than as a substitute for, reported revenue and deferred revenue.


Forward-Looking Statements

This press release contains forward-looking statements based on current expectations that involve a number of risks and uncertainties. Generally, forward-looking statements do not relate strictly to historical or current facts and may include words or phrases such as “believes,” “will,” “expects,” “anticipates,” “intends,” and words and phrases of similar impact. The forward-looking statements are made pursuant to safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Forward-looking statements in this press release include, but are not limited to, statements regarding: (i) expectations that our growth objectives will accelerate in 2013 partly as a result of the substantial completion of the S1 integration; (ii) expectations that the addition of Online Resources’ electronic bill payment platform (through our pending acquisition of Online Resources Corporation) will enable us to be recognized as the “universal payments platform company”; and (iii) expectations regarding 2013 financial guidance related to revenue, operating income and adjusted EBITDA.

All of the foregoing forward-looking statements are expressly qualified by the risk factors discussed in our filings with the Securities and Exchange Commission. Such factors include but are not limited to, increased competition, the performance of our strategic product, BASE24-eps, demand for our products, restrictions and other financial covenants in our credit facility, consolidations and failures in the financial services industry, customer reluctance to switch to a new vendor, the accuracy of management’s backlog estimates, the maturity of certain products, our strategy to migrate customers to our next generation products, ratable or deferred recognition of certain revenue associated with customer migrations and the maturity of certain of our products, failure to obtain renewals of customer contracts or to obtain such renewals on favorable terms, delay or cancellation of customer projects or inaccurate project completion estimates, volatility and disruption of the capital and credit markets and adverse changes in the global economy, our existing levels of debt, impairment of our goodwill or intangible assets, litigation, future acquisitions, strategic partnerships and investments, risks related to the expected benefits to be achieved in the proposed transaction with Online Resources, the complexity of our products and services and the risk that they may contain hidden defects or be subjected to security breaches or viruses, compliance of our products with applicable legislation, governmental regulations and industry standards, our compliance with privacy regulations, the protection of our intellectual property in intellectual property litigation, the cyclical nature of our revenue and earnings and the accuracy of forecasts due to the concentration of revenue generating activity during the final weeks of each quarter, business interruptions or failure of our information technology and communication systems, our offshore software development activities, risks from operating internationally, including fluctuations in currency exchange rates, exposure to unknown tax liabilities, and volatility in our stock price. For a detailed discussion of these risk factors, parties that are relying on the forward-looking statements should review our filings with the Securities and Exchange Commission, including our most recently filed Annual Report on Form 10-K, Registration Statement on Form S-4, and subsequent reports on Forms 10-Q and 8-K.


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands, except share and per share amounts)

 

     December 31,     December 31,  
     2012     2011  

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 76,329      $ 197,098   

Billed receivables, net of allowances of $8,117 and $4,843, respectively

     176,313        93,355   

Accrued receivables

     41,008        6,693   

Deferred income taxes, net

     34,342        25,944   

Recoverable income taxes

     5,572        —      

Prepaid expenses

     16,746        9,454   

Other current assets

     5,816        9,320   
  

 

 

   

 

 

 

Total current assets

     356,126        341,864   
  

 

 

   

 

 

 

Property and equipment, net

     41,286        20,479   

Software, net

     129,314        22,598   

Goodwill

     501,141        214,144   

Other intangible assets, net

     127,900        18,343   

Deferred income taxes, net

     63,370        13,466   

Other noncurrent assets

     31,749        33,748   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,250,886      $ 664,642   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities

    

Accounts payable

   $ 33,926      $ 11,532   

Accrued employee compensation

     35,194        27,955   

Current portion of Term Credit Facility

     17,500        —      

Deferred revenue

     139,863        132,995   

Income taxes payable

     3,542        10,427   

Deferred income taxes

     174        —      

Alliance agreement liability

     —           20,667   

Accrued and other current liabilities

     36,400        23,481   
  

 

 

   

 

 

 

Total current liabilities

     266,599        227,057   
  

 

 

   

 

 

 

Noncurrent liabilities

    

Deferred revenue

     51,519        32,721   

Note payable under Term Credit Facility

     168,750        —      

Note payable under Revolving Credit Facility

     188,000        75,000   

Deferred income taxes

     14,940        —      

Other noncurrent liabilities

     26,721        12,534   
  

 

 

   

 

 

 

Total liabilities

     716,529        347,312   
  

 

 

   

 

 

 

Stockholders’ equity

    

Preferred stock

     —           —      

Common stock

     232        204   

Common stock warrants

     —           24,003   

Treasury stock

     (186,784     (163,411

Additional paid-in capital

     534,953        322,654   

Retained earnings

     199,987        151,141   

Accumulated other comprehensive loss

     (14,031     (17,261
  

 

 

   

 

 

 

Total stockholders’ equity

     534,357        317,330   
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,250,886      $ 664,642   
  

 

 

   

 

 

 


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited and in thousands, except per share amounts)

 

     For the Three Months Ended December 31,  
     2012     2011  

Revenues:

    

Software license fees

   $ 94,731      $ 60,762   

Maintenance fees

     58,862        39,164   

Services

     38,985        21,956   

Software hosting fees

     31,517        13,155   
  

 

 

   

 

 

 

Total revenues

     224,095        135,037   
  

 

 

   

 

 

 

Expenses:

    

Cost of software license fees (1)

     6,968        4,077   

Cost of maintenance, services and hosting fees (1)

     53,502        27,445   

Research and development

     33,586        20,781   

Selling and marketing

     22,730        20,023   

General and administrative

     21,616        20,191   

Depreciation and amortization

     10,158        5,477   
  

 

 

   

 

 

 

Total expenses

     148,560        97,994   
  

 

 

   

 

 

 

Operating income

     75,535        37,043   

Other income (expense):

    

Interest income

     209        676   

Interest expense

     (3,031     (1,008

Other, net

     1,298        (714
  

 

 

   

 

 

 

Total other income (expense)

     (1,524     (1,046
  

 

 

   

 

 

 

Income before income taxes

     74,011        35,997   

Income tax expense

     24,347        12,106   
  

 

 

   

 

 

 

Net income

   $ 49,664      $ 23,891   
  

 

 

   

 

 

 

Earnings per share information

    

Weighted average shares outstanding

    

Basic

     39,393        33,564   

Diluted

     40,055        34,232   

Earnings per share

    

Basic

   $ 1.26      $ 0.71   

Diluted

   $ 1.24      $ 0.70   

 

(1) The cost of software license fees excludes charges for depreciation but includes amortization of purchased and developed software for resale. The cost of maintenance, services and hosting fees excludes charges for depreciation.


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited and in thousands)

 

     For the Three Months Ended December 31,  
     2012     2011  

Cash flows from operating activities:

    

Net income

   $ 49,664      $ 23,891   

Adjustments to reconcile net income to net cash flows from operating activities

    

Depreciation

     3,596        2,012   

Amortization

     10,352        5,023   

Deferred income taxes

     12,542        415   

Stock-based compensation expense

     3,525        4,563   

Excess tax benefit of stock options exercised

     (165     (553

Other

     852        419   

Changes in operating assets and liabilities, net of impact of acquisitions:

    

Billed and accrued receivables, net

     (48,003     (29,977

Other current and noncurrent assets

     2,092        (1,269

Accounts payable

     5,965        (305

Accrued employee compensation

     (2,737     1,600   

Accrued liabilities

     2,311        2,327   

Alliance liability

     (20,667     —      

Current income taxes

     5,886        12,725   

Deferred revenue

     (21,470     10,625   

Other current and noncurrent liabilities

     (266     (269
  

 

 

   

 

 

 

Net cash flows from operating activities

     3,477        31,227   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (3,018     (1,358

Purchases of software and distribution rights

     (54     (1,719

Alliance technical enablement expenditures

     —           (1,600
  

 

 

   

 

 

 

Net cash flows from investing activities

     (3,072     (4,677
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from issuance of common stock

     398        305   

Proceeds from exercises of stock options

     1,671        1,698   

Excess tax benefit of stock options exercised

     165        553   

Repurchase of restricted stock for tax withholdings

     (331     (64

Proceeds from revolving portion of credit agreement

     —           75,000   

Repayment of interim revolving credit facility

     —           (75,000

Repayment of revolver portion of credit agreement

     (6,000  

Repayment of term portion of credit agreement

     (4,375     —      

Payments for debt issuance costs

     —           (11,789

Payments on debt and capital leases

     (1,332     (550
  

 

 

   

 

 

 

Net cash flows from financing activities

     (9,804     (9,847
  

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash

     (1,954     695   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (11,353     17,398   

Cash and cash equivalents, beginning of period

     87,682        179,700   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 76,329      $ 197,098