1. | We note your response to prior comment 2. Considering the significance of the other adjustments line item it appears that further quantification is warranted. Please revise your disclosure in future earnings releases to present each material adjustment separately in your reconciliation. Alternatively, you may quantify the adjustments in the footnotes. Please provide us with your proposed changes in your response letter. |
Page 1 |
• | We are responsible for the adequacy and accuracy of the disclosure in our filings; |
• | Staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filing; and |
• | We may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States. |
cc: | Christine Dietz, Division of Corporation Finance, SEC |
Page 2 |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||||||
(in thousands) | 2016 | 2015 (1) | 2016 | 2015 (1) | ||||||||||||
Table of Reconciliation from GAAP Gross Profit to Non-GAAP Gross Profit | ||||||||||||||||
GAAP gross profit | $ | 159,460 | $ | 177,344 | $ | 304,190 | $ | 343,707 | ||||||||
GAAP gross margin | 60.9 | % | 59.9 | % | 60.0 | % | 60.8 | % | ||||||||
Revenue adjustments related to acquisitions | 2,229 | 1,217 | 5,783 | 2,038 | ||||||||||||
Amortization of acquired technology and backlog | 9,134 | 9,856 | 18,314 | 17,836 | ||||||||||||
Stock-based compensation expenses | 2,262 | 2,286 | 3,766 | 2,882 | ||||||||||||
Acquisition expenses, net | 193 | 2,297 | 2 | 2,405 | ||||||||||||
Restructuring expenses | 122 | 919 | 1,042 | 1,224 | ||||||||||||
Other adjustments | — | — | — | — | ||||||||||||
Non-GAAP gross profit | $ | 173,400 | $ | 193,919 | $ | 333,097 | $ | 370,092 | ||||||||
Non-GAAP gross margin | 65.6 | % | 65.3 | % | 64.9 | % | 65.2 | % | ||||||||
Table of Reconciliation from GAAP Operating Income (Loss) to Non-GAAP Operating Income | ||||||||||||||||
GAAP operating income (loss) | $ | 3,749 | $ | 8,710 | $ | (7,542 | ) | $ | 18,320 | |||||||
As a percentage of GAAP revenue | 1.4 | % | 2.9 | % | (1.5 | )% | 3.2 | % | ||||||||
Revenue adjustments related to acquisitions | 2,229 | 1,217 | 5,783 | 2,038 | ||||||||||||
Amortization of acquired technology and backlog | 9,134 | 9,856 | 18,314 | 17,836 | ||||||||||||
Amortization of other acquired intangible assets | 11,466 | 10,733 | 22,732 | 21,470 | ||||||||||||
Stock-based compensation expenses | 16,388 | 18,983 | 31,728 | 33,833 | ||||||||||||
Acquisition expenses, net | 2,906 | 5,027 | 4,583 | 8,897 | ||||||||||||
Restructuring expenses | 2,351 | 4,280 | 7,265 | 7,239 | ||||||||||||
Other adjustments | 188 | 193 | 343 | 686 | ||||||||||||
Non-GAAP operating income | $ | 48,411 | $ | 58,999 | $ | 83,206 | $ | 110,319 | ||||||||
As a percentage of non-GAAP revenue | 18.3 | % | 19.9 | % | 16.2 | % | 19.4 | % | ||||||||
Table of Reconciliation from GAAP Other Expense, Net to Non-GAAP Other Expense, Net | ||||||||||||||||
GAAP other expense, net | $ | (13,769 | ) | $ | (11,849 | ) | $ | (18,341 | ) | $ | (19,781 | ) | ||||
Unrealized losses (gains) on derivatives, net | 134 | (296 | ) | 392 | 125 | |||||||||||
Amortization of convertible note discount | 2,650 | 2,515 | 5,264 | 4,995 | ||||||||||||
Acquisition expenses, net | (15 | ) | 153 | 86 | 159 | |||||||||||
Restructuring expenses | 118 | 89 | 363 | 142 | ||||||||||||
Impairment charge | 2,400 | — | 2,400 | — | ||||||||||||
Other adjustments | — | — | — | — | ||||||||||||
Non-GAAP other expense, net (2) | $ | (8,482 | ) | $ | (9,388 | ) | $ | (9,836 | ) | $ | (14,360 | ) | ||||
Table of Reconciliation from GAAP Net Loss Attributable to Verint Systems Inc. to Non-GAAP Net Income Attributable to Verint Systems Inc. | ||||||||||||||||
GAAP net loss attributable to Verint Systems Inc. | $ | (11,705 | ) | $ | (7,085 | ) | $ | (29,161 | ) | $ | (7,501 | ) | ||||
Revenue adjustments related to acquisitions | 2,229 | 1,217 | 5,783 | 2,038 | ||||||||||||
Amortization of acquired technology and backlog | 9,134 | 9,856 | 18,314 | 17,836 | ||||||||||||
Amortization of other acquired intangible assets | 11,466 | 10,733 | 22,732 | 21,470 | ||||||||||||
Stock-based compensation expenses | 16,388 | 18,983 | 31,728 | 33,833 |
Page 3 |
Unrealized losses (gains) on derivatives, net | 134 | (296 | ) | 392 | 125 | |||||||||||
Amortization of convertible note discount | 2,650 | 2,515 | 5,264 | 4,995 | ||||||||||||
Acquisition expenses, net | 2,891 | 5,180 | 4,669 | 9,056 | ||||||||||||
Restructuring expenses | 2,469 | 4,369 | 7,628 | 7,381 | ||||||||||||
Impairment charge | 2,400 | — | 2,400 | — | ||||||||||||
Other adjustments | 188 | 193 | 343 | 686 | ||||||||||||
Non-GAAP tax adjustments | (2,586 | ) | (1,646 | ) | (5,230 | ) | (4,630 | ) | ||||||||
Total GAAP net loss adjustments | 47,363 | 51,104 | 94,023 | 92,790 | ||||||||||||
Non-GAAP net income attributable to Verint Systems Inc. | $ | 35,658 | $ | 44,019 | $ | 64,862 | $ | 85,289 | ||||||||
Table of Reconciliation from GAAP Net Loss Attributable to Verint Systems Inc. to Adjusted EBITDA | ||||||||||||||||
GAAP net loss attributable to Verint Systems Inc. | $ | (11,705 | ) | $ | (7,085 | ) | $ | (29,161 | ) | $ | (7,501 | ) | ||||
Net income attributable to noncontrolling interest | 627 | 1,325 | 1,890 | 2,472 | ||||||||||||
Provision for income taxes | 1,058 | 2,621 | 1,388 | 3,568 | ||||||||||||
Other expense, net | 13,769 | 11,849 | 18,341 | 19,781 | ||||||||||||
Depreciation and amortization (3) | 27,894 | 26,558 | 55,441 | 50,848 | ||||||||||||
Revenue adjustments related to acquisitions | 2,229 | 1,217 | 5,783 | 2,038 | ||||||||||||
Stock-based compensation expenses | 16,388 | 18,983 | 31,728 | 33,833 | ||||||||||||
Acquisition expenses, net | 2,906 | 5,027 | 4,583 | 8,897 | ||||||||||||
Restructuring expenses | 2,348 | 4,265 | 7,261 | 7,206 | ||||||||||||
Other adjustments | 188 | 193 | 343 | 686 | ||||||||||||
Adjusted EBITDA | $ | 55,702 | $ | 64,953 | $ | 97,597 | $ | 121,828 | ||||||||
(1) Amounts for acquisition expenses, restructuring expenses, and impairment charges for the three and six months ended July 31, 2015, which were previously presented collectively within “Other Adjustments”, have been disaggregated to conform to the current periods’ presentation. | ||||||||||||||||
(2) For the three months ended July 31, 2016, non-GAAP other expense, net of $8.5 million was comprised of $6.3 million of interest and other expense, and $2.2 million of foreign exchange charges primarily related to balance sheet translations. | ||||||||||||||||
(3) Adjusted for financing fee amortization. |
Page 4 |