© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 0
Lenders’ Presentation
June 12, 2017
$425mm Term Loan B
$300mm Revolving Credit Facility
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
1
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Disclaimers
Forward Looking Statements
This presentation contains "forward-looking statements," including statements regarding expectations,
predictions, views, opportunities, plans, strategies, beliefs, and statements of similar effect relating to Verint
Systems Inc. These forward-looking statements are not guarantees of future performance and they are
based on management's expectations that involve a number of known and unknown risks, uncertainties,
assumptions, and other important factors, any of which could cause our actual results to differ materially
from those expressed in or implied by the forward-looking statements. The forward-looking statements
contained in this presentation are made as of the date of this presentation and, except as required by law,
Verint assumes no obligation to update or revise them, or to provide reasons why actual results may differ.
For a more detailed discussion of how these and other risks, uncertainties, and assumptions could cause
Verint’s actual results to differ materially from those indicated in its forward-looking statements, see Verint’s
prior filings with the Securities and Exchange Commission.
Non-GAAP Financial Measures
This presentation includes financial measures which are not prepared in accordance with generally accepted
accounting principles (“GAAP”), including certain constant currency measures. For a description of these
non-GAAP financial measures, including the reasons management uses each measure, and reconciliations
of these non-GAAP financial measures to the most directly comparable financial measures prepared in
accordance with GAAP, please see the appendices to this presentation, Verint’s earnings press releases, as
well as the GAAP to non-GAAP reconciliation found under the Investor Relations tab on Verint’s website.
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 5
Verint Overview
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
6
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Verint Overview
• Leader in Actionable Intelligence
solutions focused on two markets
• Customer Engagement
• Cyber Intelligence
• Large, diversified customer base
• 10,000+ organizations in more than
180 countries
• 80%+ of the Fortune 100
• HQ: Melville, NY
• 5,100 professionals
1 For the year ended 1/31/2017. Financial information is non-GAAP and excludes certain non-cash and non-recurring items. See appendices for GAAP reconciliation
Total Revenue: $1.1 billion1
Cyber
Intelligence
33%
Customer
Engagement
67%
APAC
16%
Americas
54%
EMEA
30%
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
7
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Key Credit Highlights
Blue-chip
Customer Base
Broad and diversified customer mix with 10,000+ customers consisting of
enterprises, financial organizations, governments and public sector
Technology
Leadership
Market leader in the Actionable Intelligence solutions market with
advanced technology platform, significant IP and culture of innovation
Experienced
Management
Strong leadership team with track record of execution and prudent balance
sheet management
Attractive
Financial Profile
Growth opportunity with strong Adjusted EBITDA margins and robust free
cash flow generation
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 8
Crucial insights that enable decision-makers to
anticipate, respond and take action
Actionable
Intelligence
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 9
Delivering Actionable Intelligence Solutions for
Customer Engagement and Cyber Intelligence
Expansion of Addressable Market
Note: Total Addressable Market based on Verint estimate
$3
BILLION
2012
2016
$8
BILLION
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 10
Actionable Intelligence Platform – Strong Innovation
• Over $1 billion
R&D investment
in last 10 years
• ~1,400 R&D
professionals
• 800+ patents &
applications
Advanced Actionable Intelligence Platform
ANALYSIS
ENGINES
ENGAGE
AND ACT
DATA
PROCESSING
DATA
CAPTURE
Operational
Transactional
Telecommunications
Social Media
Payload and Files
Endpoint
Network
Web
Data Cleansing
Data Fusion
Data Enrichment
Unstructured to
Structured
Data Preparation
Classification
Correlation
Anomaly Detector
Identity Analyzer
Predictive
Forensics
Pluggable
Analyzers
Dashboard
Analysis Workbench
Trending
Case Management
Workflow
Management
Collaboration
Next Best Action
Real-time Alert &
Notification
Pluggable
Visualizations
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 11
Segment Overview
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 12
• Leading provider of analytical
software that can be deployed
on-premises or in the cloud
• Helps organizations optimize
customer engagement,
increase loyalty and maximize
revenue, while generating
operational efficiencies and
mitigating risk
• Deployed by contact centers,
branch and back-office
operations, customer
experience and digital
marketing teams
Growth
Trends
Security
and
compliance
Growing
consumer
expectations
Technology
disruption:
cloud and
automation
Millennial
employees
Customer Engagement
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 13
Verint makes it easy for customer-centric organizations
to modernize their customer engagement operations
Customer Engagement Strategy
Ability to Start
Anywhere
Extensive
Partner Network
Hybrid Cloud
Deployment Models
Broad, Innovative
Portfolio
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 14
Demand for our solutions is being driven by organizations’ need for
a holistic, automated, intelligent approach to customer engagement
Customer Engagement Solutions
Workforce
Optimization
Security and
Compliance
Engagement
Channels
Employee
Engagement
Voice of the
Customer
• Interaction Analytics
(Speech/text/social)
• Enterprise Feedback
• Digital Feedback
• Intelligent Recording
• Analytics-Driven
Quality
• Coaching/Learning
• Workforce Management
• Work Allocation
• Desktop and Process
Analytics
• Robotic Process
Automation
• Performance
Management
• Workforce Optimization
• Knowledge
Management
• Employee Desktop
• Case Management
• Internal Communities
• Gamification
• Mobile Workforce Apps
• Voice of the Employee
• Web/Mobile Self-
Service
• Voice Self-Service
• Customer Communities
• Email/Secure
Messaging
• Web Chat
• Co-Browse
• Mobile Messaging
• Social Engagement
• Compliance Recording
• Fraud and Identity
Analytics
• Trading Compliance
• Branch Surveillance
and Investigation
• Public Safety
Compliance
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 15
• Leading provider of security
and intelligence data mining
software
• Used for predictive
intelligence, complex
investigations, security threat
analysis, and to prevent crime
and terrorism
• Deployed by governments,
critical infrastructure
providers and enterprise
customers
Security threats
becoming more
complex
Demand for
data mining
solutions built
with domain
expertise
Shortage
of qualified
intelligence
analysts
Cyber Intelligence
Growth
Trends
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 16
Combine data mining software and domain expertise
to create deep customer relationships
Cyber Intelligence Strategy
Deep Domain
Expertise
Government,
Critical
Infrastructure,
Enterprise
Flexible
Deployment Models
Broad Portfolio of
Data Mining
Solutions
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 17
Broad portfolio of data mining solutions addresses a
wide range of security and intelligence challenges
Cyber Intelligence Solutions
Cyber Security
Network Intelligence
Suite
Situational Awareness
Platform
Intelligence Fusion
Center (IFC)
Web and Social
Intelligence
Threat Protection System
(TPS)
• Generates insights &
intelligence by rapidly
uncovering critical
information from network
traffic
• Integrates multiple
advanced detection
engines and provides
unified workflows,
orchestration and
automation for malware
detection and remediation
• Integrates data from
multiple systems and
sensors and provides a
unified visualization layer
and workflow to identify
and mitigate risks, improve
response times, increase
operational effectiveness
• Centralized data mining
platform for creating
insights, identifying
potential threats, and
generating predictive
intelligence
• Transforms large volumes
of unstructured data into
actionable insights to
identify suspicious
behavior and generate
predictive intelligence
National Security Law Enforcement
Critical Infrastructure Enterprise Security Border Control
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 18
Competitive Landscape
Customer
Engagement
Cyber
Intelligence
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 19
Financial Overview
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
20
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Financial Highlights
• Global, large scale business with ~$1.1billion1 of revenue
• Diversified customer mix with 10,000+ customers in 180+ countries
• Strong visibility from increasing mix of recurring software, cloud and support revenues
• Attractive and expanding margin profile
• Strong free cash flow generation and conservative leverage
1 Financial data is non-GAAP. See appendices for GAAP reconciliation
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
21
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Consolidated Non-GAAP Metrics
Note: LTM as of 4/30/2017. Financial data is non-GAAP. See appendices for GAAP reconciliation.
1 For the year ended 1/31/2017. Financial information is non-GAAP and excludes certain non-cash and non-recurring items
Products
35%
Cloud and
Services
65%
APAC
16%
Americas
54%
EMEA
30%
FYE 17 1Q18 LTM
Revenue $1,073 $266 $1,089
Gross Margin 65% 63% 65%
Operating Margin 19% 16% 20%
Adjusted EBITDA $233 $50 $242
EPS $2.51 $0.49 $2.54
($ in millions, except per share data)
Total Revenue: $1.1 billion1
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
22
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Segment Financials & Business Profile (FY17)
Note: Financial data is non-GAAP unless otherwise noted. See appendices for GAAP reconciliation
1 As calculated under GAAP segment reporting guidelines. Segment contribution includes segment revenue and expenses incurred directly by the segment, including material costs, service
costs, research and development and selling, marketing, and administrative expenses. We do not allocate certain expenses, which include the majority of general and administrative expenses,
facilities and communication expenses, purchasing expenses, manufacturing support and logistic expenses, depreciation and amortization, amortization of capitalized software development
costs, stock-based compensation, and special charges such as restructuring costs when calculating segment contribution. These expenses are included within unallocated expenses in our
presentation of segment operating results. Revenue from transactions between our operating segments is not material. See appendices for reconciliation
($ in millions) Customer Engagement Cyber Intelligence
Revenue $716 $357
Recurring
• Approaching 60% (>$100 million of
cloud revenue)
• High level of repeat business
Business Model
• Mainly software deployed on-
premises, cloud and hybrid
• Gross margins above Verint average
• Mainly software deployed as turnkey
solutions, including third party
software and hardware components
• Gross margins below Verint average
Key End Markets
• Financial Services, Insurance,
Telecom, Healthcare, Retail, the
public sector as well as SMB Contact
Centers
• Government Agencies,
Telecommunications, Law
Enforcement, Critical Infrastructure,
Mass Transit
Segment Contribution1 38% 24%
Est. Fully Allocated Non-
GAAP Operating Margin
24% 10%
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
23
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Efficient Capital Structure
Note: Financial data is non-GAAP. See appendices for GAAP reconciliation
1 Cash includes cash and cash equivalents, short-term investments, and short-term restricted cash
2 Net Debt is calculated as debt minus cash, short-term investments, and short-term restricted cash
3 Average interest rate excludes the impact of amortization of discounts and deferred financing fees
($ in millions) As of 4/30/17 Pro forma
Cash1 $357 $368
Net Debt (Term B and
Convertible, net of Cash)2
$451 $457
Ratings
Moody’s: Ba3
S&P: BB
Average Interest Rate3 2.8% 2.7%
Net Debt/Adjusted EBITDA 1.9x 1.9x
Stock Buyback Program $150 total authorized (~$100 available)
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
24
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Historical Financial and Credit Summary
$192 $205
$227
$283 $268
$233 $242
24% 24% 25% 24% 24%
22% 22%
2012A 2013A 2014A 2015A 2016A 2017A LTM
Adj. EBITDA Margin
Adjusted EBITDA
Net Debt3 Net Debt3/ Adjusted EBITDA
Free Cash Flow2
$90
$103
$156
$165
$127
$143 $143
2012A 2013A 2014A 2015A 2016A 2017A LTM
($ in millions) ($ in millions)
2.3x
1.7x
1.0x
1.6x
1.5x
2.1x
1.9x
2012A 2013A 2014A 2015A 2016A 2017A LTM
$437
$344
$228
$453
$391
$490
$451
2012A 2013A 2014A 2015A 2016A 2017A LTM
Note: LTM as of 4/30/2017. 1 Closed acquisition of KANA software on 2/3/2014
2 Free cash flow represents operating cash flows, less cash paid for property, equipment, and capitalized software development costs. We believe that free cash flow provides useful
information to management and investors about the amount of cash generated by our business after investing in property, equipment, and capitalized software which may be used to, among
other things, invest in future growth through new business development activities or acquisitions, service debt, and repurchase stock. Free cash flow should not be construed as a substitute for
measuring operating results or liquidity, and it does not represent residual cash flows available for discretionary spending; See appendices for reconciliation
3 Net Debt is calculated as debt minus cash, short-term investments, and short-term restricted cash. See appendices for GAAP reconciliation
($ in millions)
1
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
25
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
FY16 to FY17 Adjusted EBITDA Trend Analysis
$7
($47)
$5
$268
$233
$242
2016A 2017A LTM
Customer
Engagement
Increase
$7
• Increase in EBITDA driven by revenue
growth
Cyber
Intelligence
Decline
($47)
• Decline in EBITDA driven by revenue
decline partially offset by lower costs
• The Company believes revenue decline in
FY’17 was temporary and expects high
single digit growth in FY’18
• Cyber Intelligence revenue grew 19% year-
over-year in Q1 driving an improvement in
LTM EBITDA
Adj. EBITDA Bridge Major items contributing to ∆ in Adj. EBITDA:
Note: Financial data is non-GAAP. See appendices for GAAP reconciliation
1 LTM as of 4/30/2017
2016A
Customer
Engagement
Cyber
Intelligence
Unallocated
Costs
2017A
Unallocated
Costs
$5
• Reduction in shared service costs
LTM1
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
26
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Financial Policy
• In conjunction with our strong operational performance we have maintained a conservative
credit profile
• Strong liquidity profile with $600 million+ pro-forma for transaction
• Moderate leverage and strong “S&P BB” rating profile
• Support our growth strategy with disciplined approach to M&A
• Overall repurchase program of $150mm approved and $50mm purchased to date
• No current plans to initiate a cash dividend
• Committed to maintaining a positive and proactive working relationship with the financial
community and lenders
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
27
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Long-Term Growth Opportunity
• Leader in Actionable Intelligence Solutions
• Customer Engagement Solutions
• Organizations seeking to optimize customer engagement through Actionable Intelligence
• Verint offers the industry’s broadest Customer Engagement Optimization portfolio
• Cyber Intelligence Solutions
• Security challenges growing, driving the need for innovative security intelligence
• Verint has a global presence and leading edge security portfolio
• Long history of growth driven by innovation and domain expertise
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 32
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Thank you
© 2017 Verint Systems Inc. All Rights Reserved Worldwide. 33
Appendix
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
34
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Revenue by Segment
($ in millions) 2017A 1Q18 LTM
GAAP Revenue By Segment:
Customer Engagement $706 $170 $707
Cyber Intelligence 356 91 371
GAAP Total Revenue 1,062 261 1,078
Revenue Adjustments Related to Acquisitions:
Customer Engagement 10 5 11
Cyber Intelligence 0 0 0
Total Revenue Adjustments Related to Acquisitions 11 5 12
Non-GAAP Revenue By Segment:
Customer Engagement 716 175 718
Cyber Intelligence 357 91 371
Non-GAAP Total Revenue $1,073 $266 $1,089
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
35
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
GAAP to Non-GAAP Reconciliations
($ in millions) 2017A 1Q18 LTM
Revenue Reconciliation
GAAP Revenue $1,062 $261 $1,078
Revenue adjustments related to acquisitions 11 5 12
Non-GAAP Revenue $1,073 $266 $1,089
Gross Profit Reconciliation
GAAP gross profit $639 $150 $645
GAAP gross margin 60% 58% 60%
Revenue adjustments related to acquisitions 11 5 12
Amortization of acquired technology 37 10 38
Stock-based compensation expenses 9 2 9
Acquisition expenses, net 0 0 0
Restructuring expenses 2 1 2
Non-GAAP gross profit $698 $167 $705
Non-GAAP gross margin 65% 63% 65%
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
36
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
GAAP to Non-GAAP Reconciliations
($ in millions) 2017A 1Q18 LTM
Operating Income (Loss) Reconciliation
GAAP operating income (Loss) $17 ($9) $19
% GAAP revenue 2% (4%) 2%
Revenue adjustments related to acquisitions 11 5 12
Amortization of acquired technology 37 10 38
Amortization of other acquired intangible assets 44 12 44
Stock-based compensation expenses 66 18 68
Acquisition expenses, net 13 5 16
Restructuring expenses 16 3 14
Other adjustments 1 0 1
Non-GAAP operating income $205 $43 $213
% non-GAAP revenue 19% 16% 20%
Other Expense Reconciliation
GAAP other expense, net ($41) ($11) ($47)
Unrealized losses on derivatives, net 1 (0) 0
Amortization of convertible note discount 11 3 11
Acquisition expenses, net (0) 1 0
Restructuring expenses 0 0 0
Impairment charges 2 0 2
Non-GAAP other expense, net ($27) ($7)1 ($33)
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
1 For the three months ended 4/30/2017, non-GAAP other expense was comprised of $6.2 million of interest and other expense, and $0.9 million of foreign exchange charges primarily related
to balance sheet translations
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
37
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
GAAP to Non-GAAP Reconciliations
($ in millions, except share and per share data; shares in thousands) 2017A 1Q18 LTM
Tax Provision Reconciliation
GAAP provision (benefit) for income taxes $3 ($1) $2
GAAP effective income tax rate (12%) 4% (6%)
Non-GAAP tax adjustments 13 5 15
Non-GAAP provision for income taxes $16 $4 $17
Non-GAAP effective income tax rate 9% 11% 9%
Net Loss Attributable to Verint Systems Inc. Reconciliation
GAAP net loss attributable to Verint Systems Inc. ($29) ($20) ($32)
Total GAAP net loss adjustments 188 51 192
Non-GAAP net income attributable to Verint Systems Inc. $159 $31 $160
Net (Loss) Income Attributable to Verint Systems Inc. Common Shares
GAAP net loss per common share attributable to Verint Systems Inc. ($0.47) ($0.32) ($0.51)
Non-GAAP diluted net income per common share attributable to
Verint Systems Inc.
$2.51 $0.49 $2.54
GAAP weighted-average shares used in computing net loss per
common share attributable to Verint Systems Inc.
62,593 62,485 62,8141
Additional weighted-average shares applicable to non-GAAP net income
per common share attributable to Verint Systems Inc.
538 995 403
Non-GAAP diluted weighted-average shares used in computing net
income per common share attributable to Verint Systems Inc.
63,131 63,480 63,2161
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
1 Calculated as simple average of the weighted –average shares for the trailing four quarters
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
38
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
GAAP to Non-GAAP Reconciliations
($ in millions) 2012A 2013A 2014A 2015A 2016A 2017A 1Q18 LTM
Adjusted EBITDA Reconciliation
GAAP net income (loss) attributable to Verint
Systems Inc.
$37 $54 $54 $31 $18 ($29) ($20) ($32)
% GAAP revenue 5% 6% 6% 3% 2% (3%) (8%) (3%)
Net income attributable to non-controlling interest 4 5 5 5 5 3 1 3
Provision (benefit) for income taxes 6 9 5 (15) 1 3 (1) 2
Other expense, net 40 32 59 58 45 41 11 47
GAAP Depreciation and amortization1 51 55 54 96 103 111 29 112
Revenue adjustments related to acquisitions 14 9 3 30 4 11 5 12
Stock-based compensation expenses 28 25 35 54 65 66 18 68
Other adjustments2 13 17 13 23 28 29 9 31
Adjusted EBITDA $192 $205 $227 $283 $268 $233 $50 $242
% non-GAAP revenue 24% 24% 25% 24% 24% 22% 19% 22%
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
1 Adjusted for patent and financing fee amortization
2 Other adjustments include acquisition expenses, net, restructuring expenses and others
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
39
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Estimated Non-GAAP Fully Allocated Operating Margins
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
1 See footnote 16 to our Form 10-K for the year ended 1/31/2017; See footnote 14 to our Form 10-Q for the three months ended 4/30/2017
2 Represents our unallocated expenses (as disclosed in footnote 16 to our Form 10-K for the year ended 1/31/2017 and footnote 14 to our Form 10-Q for the three months ended 4/30/2017),
less non-GAAP adjustments shown in the Reconciliation of GAAP to Non-GAAP Results in the previous slides, allocated proportionally to our revenue, which we believe provides a reasonable
approximation for purposes of understanding the relative non-GAAP operating margins of our two businesses
($ in millions) 2017A 1Q18 LTM
Customer
Engagement
Cyber
Intelligence
Con-
solidated
Customer
Engagement
Cyber
Intelligence
Con-
solidated
Customer
Engagement
Cyber
Intelligence
Con-
solidated
Non-GAAP segment
revenue
$716 $357 $1,073 $175 $91 $266 $718 $371 $1,089
Segment contribution1 269 86 355 59 20 80 270 91 361
Estimated allocation
of unallocated
expenses2
100 50 150 24 13 37 98 51 149
Estimated non-
GAAP operating
income
$169 $36 $205 $35 $8 $43 $172 $41 $213
Estimated non-GAAP
fully allocated
operating margin
24% 10% 19% 20% 8% 16% 24% 11% 20%
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
40
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
Operating Cash Flow to Free Cash Flow Reconciliation
($ in millions) 2012A 2013A 2014A 2015A 2016A 2017A 1Q18 LTM
Cash Flow from Operations $106 $123 $178 $194 $157 $172 $60 $170
Less:
Capex 13 16 16 23 25 28 7 25
Investments in Capitalized Software 3 4 7 6 5 2 0 2
Free cash flow1 $90 $103 $156 $165 $127 $143 $52 $143
Note: Numbers may not foot due to rounding. LTM as of 4/30/2017
1 Free cash flow represents operating cash flows, less cash paid for property, equipment, and capitalized software development costs. We believe that free cash flow provides useful
information to management and investors about the amount of cash generated by our business after investing in property, equipment, and capitalized software which may be used to,
among other things, invest in future growth through new business development activities or acquisitions, service debt, and repurchase stock. Free cash flow should not be construed as a
substitute for measuring operating results or liquidity, and it does not represent residual cash flows available for discretionary spending
© 2017 Verint Systems Inc. All Rights Reserved Worldwide.
Note from PPS:
PLEASE, DO NOT REFRESH!
https://dealworks.ny.jpmorgan.com/dw/drl/objectId/0b0096158a88188f
Q:\DMD_2017_PROJECTS\06 Jun 2017\0617_2363286\VERINT SYSTEMS INC. - Borgh
41
Color palette
Object titles
0, 121, 223
0, 176, 240
0, 112, 192
0, 166, 188
105, 190, 40
253, 213, 48
217, 217, 217
220, 226, 230
54, 96, 146
Soft colors
Object titles
211, 220, 244
211, 231, 250
211, 219, 235
211, 229, 234
218, 235, 212
254, 241, 212
243, 243, 243
244, 245, 247
213, 217, 225
($ in millions) 2012A 2013A 2014A 2015A 2016A 2017A 1Q18
Current Maturities of Long-Term Debt $6 $6 $7 $0 $2 $5 $5
Long-Term Debt 582 563 636 726 736 744 746
Unamortized Debt Discounts and Issuance
Costs
12 10 3 85 73 61 57
Gross Debt 600 579 645 811 811 809 808
Less:
Cash and Cash Equivalents 151 210 379 285 352 307 340
Short-Term Restricted cash 13 11 6 37 12 9 13
Short-Term Investments - 14 32 36 56 3 5
Net Debt $437 $344 $228 $453 $391 $490 $451
Table of Reconciliation from Gross Debt to Net Debt
Note: Numbers may not foot due to rounding
Net Debt is calculated as debt minus cash, short-term investments, and short-term restricted cash