Upgrade to SI Premium - Free Trial

Verint Announces Q3 FY2021 Results

December 9, 2020 4:05 PM

Strong Sequential Growth in Q3; Expect Strong Q4 and Resuming Guidance

Customer Engagement Cloud Momentum Expected to Continue in Q4 and Next Year

Separation Plan on Track; Announcing New Name for Cyber Intelligence Business – Cognyte Software Ltd

Virtual Investor Days to be Held in January Ahead of Separation to Review Strategies and Long-Term Targets

MELVILLE, N.Y.--(BUSINESS WIRE)-- Verint® Systems Inc. (NASDAQ: VRNT), a global Actionable Intelligence® leader, today announced results for the three and nine months ended October 31, 2020 (FY2021). Revenue for the three months ended October 31, 2020 was $328 million on a GAAP basis and $331 million on a non-GAAP basis. For the three months ended October 31, 2020, diluted EPS was $0.11 on a GAAP basis, and $1.02 on a non-GAAP basis. Revenue for the nine months ended October 31, 2020 was $925 million on a GAAP basis and $936 million on a non-GAAP basis. For the nine months ended October 31, 2020, diluted EPS was $0.11 on a GAAP basis, and $2.61 on a non-GAAP basis.

“We had a solid Q3 with strong sequential revenue growth and year-over-year adjusted EBITDA growth, driving a 16% increase in cash from operations year-to-date. We made significant progress with all our key initiatives, including the business separation, Customer Engagement cloud transition and Cyber Intelligence software model margin expansion. Our shift to the cloud is accelerating and our on-premises business continued to recover from the initial impact of COVID-19. We expect to finish the year strong and are resuming guidance,” said Dan Bodner, CEO.

Separation Progress Highlights

Bodner continued: “Both of our businesses are market leaders that have significant growth opportunities. We look forward to discussing each company's strategies and financial models for the post-separation period at our investor days in January.”

Customer Engagement Q3 Highlights

“In Q3, we experienced another strong quarter of cloud revenue growth and continued to win new cloud customers and displace competitors due to our product differentiation and partner agnostic strategy. COVID-19 is accelerating our cloud transition and for the full year we expect - for the first time - about half of our new software bookings (on a perpetual license equivalent basis) to come from SaaS, a significant increase from about one third in the prior year. We also expect recurring revenue to represent 80% of our software revenue, a 400bps increase from the prior year. Looking forward, next year we expect our cloud revenue growth to accelerate and to substantially complete our cloud transition.” said Bodner.

Cyber Intelligence Q3 Highlights

Bodner continued, “In Q3, we continued to win many large deals due to our differentiated analytical security software. We are executing well on our software strategy and expect our gross margins to exceed 70% this year on a non-GAAP estimated fully allocated basis. Cognyte is well positioned to be an independent public company with a large and growing TAM, differentiated security analytics software portfolio, and strong track record.”

Announcing Cognyte and Verint Investor Days - January 11th and January 21st

Verint and Cognyte will each host their own respective virtual investor days in January. Members of each company’s leadership team will discuss a variety of topics including their business’ growth strategies and long-term outlooks. A question and answer session will follow the prepared remarks and members of the investment community are invited to submit questions ahead of or during the applicable investor day.

Additionally, both the Verint and Cognyte management teams will be conducting virtual roadshows following their respective investor days.

Resuming FY2021 Guidance and Providing Initial FY2022 Outlook and Long-Term Targets on Today's Conference Call

“We are pleased with the building momentum in our businesses, our visibility has improved and we are providing guidance for the current year. In addition, we will provide an initial view on our outlook for FY2022 and long-term targets during today’s conference call. We will also provide more details at our virtual investor days in January,” said Doug Robinson, CFO of Verint.

Our non-GAAP outlook for the year ending January 31, 2021 excludes the following GAAP measures which we are able to quantify with reasonable certainty:

Our non-GAAP outlook for the year ending January 31, 2021 excludes the following GAAP measures for which we are able to provide a range of probable significance:

Our non-GAAP outlook does not include the potential impact of any in-process business acquisitions that may close after the date hereof, and, unless otherwise specified, reflects foreign currency exchange rates approximately consistent with current rates.

We are unable, without unreasonable efforts, to provide a reconciliation for other GAAP measures which are excluded from our non-GAAP outlook, including the impact of future business acquisitions or acquisition expenses, future restructuring expenses, and non-GAAP income tax adjustments due to the level of unpredictability and uncertainty associated with these items. For these same reasons, we are unable to assess the probable significance of these excluded items. While historical results may not be indicative of future results, actual amounts for the three and nine months ended October 31, 2020 and 2019 for the GAAP measures excluded from our non-GAAP outlook appear in Tables 2 and 3 to this press release.

Conference Call Information

We will conduct a conference call today at 4:30 p.m. ET to discuss our results for the three and nine months ended October 31, 2020, outlook, and long-term targets. An online, real-time webcast of the conference call and webcast slides will be available on our website at www.verint.com. The webcast slides will be available on our website until at least January 31, 2021. The conference call can also be accessed live via telephone at 1-844-309-0615 (United States and Canada) and 1-661-378-9462 (international) and the passcode is 5366968. Please dial in 5-10 minutes prior to the scheduled start time.

About Non-GAAP Financial Measures

This press release and the accompanying tables include non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of non-GAAP financial measures presented for completed periods to the most directly comparable financial measures prepared in accordance with GAAP, please see the tables below as well as "Supplemental Information About Non-GAAP Financial Measures and Operating Metrics" at the end of this press release.

About Verint Systems Inc.

Verint® (Nasdaq: VRNT) is a global leader in Actionable Intelligence® solutions with a focus on customer engagement optimization and cyber intelligence. Today, over 10,000 organizations in more than 180 countries—including over 85 percent of the Fortune 100—count on intelligence from Verint solutions to make more informed, effective and timely decisions. Learn more about how we’re creating A Smarter World with Actionable Intelligence® at www.verint.com.

Cautions About Forward-Looking Statements

This press release 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 or conditions to differ materially from those expressed in or implied by the forward-looking statements. Some of the factors that could cause our actual results or conditions to differ materially from current expectations include, among others: uncertainties regarding the impact of changes in macroeconomic and/or global conditions, including as a result of slowdowns, recessions, economic instability, political unrest, armed conflicts, natural disasters, or outbreaks of disease, such as the COVID-19 pandemic, as well as the resulting impact on information technology spending and government budgets in both developed countries and developing countries, on our business; risks that our customers delay, cancel, or refrain from placing orders, refrain from renewing subscriptions or service contracts, or are unable to honor contractual commitments or payment obligations due to liquidity issues or other challenges in their budgets and business, due to the COVID-19 pandemic or otherwise; risks that restrictions resulting from the COVID-19 pandemic or actions taken in response to the pandemic adversely impact our operations or our ability to fulfill orders, complete implementations, or recognize revenue; risks associated with our ability to keep pace with technological advances and challenges and evolving industry standards; to adapt to changing market potential from area to area within our markets; and to successfully develop, launch, and drive demand for new, innovative, high-quality products that meet or exceed customer needs, while simultaneously preserving our legacy businesses and migrating away from areas of commoditization; risks due to aggressive competition in all of our markets, including with respect to maintaining revenue, margins, and sufficient levels of investment in our business and operations; risks created by the continued consolidation of our competitors or the introduction of large competitors in our markets with greater resources than we have; risks associated with our ability to successfully compete for, consummate, and implement mergers and acquisitions, including risks associated with valuations, reputational considerations, capital constraints, costs and expenses, maintaining profitability levels, expansion into new areas, management distraction, post-acquisition integration activities, and potential asset impairments; risks relating to our ability to properly manage investments in our business and operations, execute on growth initiatives, and enhance our existing operations and infrastructure, including the proper prioritization and allocation of limited financial and other resources; risks associated with our ability to retain, recruit, and train qualified personnel in regions in which we operate, including in new markets and growth areas we may enter; risks that we may be unable to establish and maintain relationships with key resellers, partners, and systems integrators and risks associated with our reliance on third-party suppliers, partners, or original equipment manufacturers (“OEMs”) for certain components, products, or services, including companies that may compete with us or work with our competitors; risks associated with the mishandling or perceived mishandling of sensitive or confidential information, including information that may belong to our customers or other third parties, and with security vulnerabilities or lapses, including cyber-attacks, information technology system breaches, failures, or disruptions; risks that our products or services, or those of third-party suppliers, partners, or OEMs which we use in or with our offerings or otherwise rely on, including third-party hosting platforms, may contain defects, develop operational problems, or be vulnerable to cyber-attacks; risks associated with our significant international operations, including, among others, in Israel, Europe, and Asia, exposure to regions subject to political or economic instability, fluctuations in foreign exchange rates, and challenges associated with a significant portion of our cash being held overseas; risks associated with political and reputational factors related to our business or operations, including reputational risks associated with our security solutions and our ability to maintain security clearances where required, as well as risks associated with a significant amount of our business coming from domestic and foreign government customers; risks associated with complex and changing local and foreign regulatory environments in the jurisdictions in which we operate, including, among others, with respect to trade compliance, anti-corruption, information security, data privacy and protection, tax, labor, government contracts, relating to our own operations, the products and services we offer, and/or the use of our solutions by our customers; challenges associated with selling sophisticated solutions, including with respect to assisting customers in understanding and realizing the benefits of our solutions, and developing, offering, implementing, and maintaining a broad and sophisticated solution portfolio; challenges associated with pursuing larger sales opportunities, including with respect to longer sales cycles, transaction reductions, deferrals, or cancellations during the sales cycle; risk of customer concentration; challenges associated with our ability to accurately forecast when a sales opportunity will convert to an order, or to accurately forecast revenue and expenses; challenges associated with our Customer Engagement segment cloud transition and our Cyber Intelligence segment software model transition, and risk of increased volatility of our operating results from period to period; risks that our intellectual property rights may not be adequate to protect our business or assets or that others may make claims on our intellectual property, claim infringement on their intellectual property rights, or claim a violation of their license rights, including relative to free or open source components we may use; risks that we may experience liquidity or working capital issues and related risks that financing sources may be unavailable to us on reasonable terms or at all; risks associated with significant leverage resulting from our current debt position or our ability to incur additional debt, including with respect to liquidity considerations, covenant limitations and compliance, fluctuations in interest rates, dilution considerations (with respect to our convertible notes), and our ability to maintain our credit ratings; risks arising as a result of contingent or other obligations or liabilities assumed in our acquisition of our former parent company, Comverse Technology, Inc. (“CTI”), or associated with formerly being consolidated with, and part of a consolidated tax group with, CTI, or as a result of the successor to CTI's business operations, Mavenir, Inc., being unwilling or unable to provide us with certain indemnities to which we are entitled; risks relating to the adequacy of our existing infrastructure, systems, processes, policies, procedures, internal controls, and personnel, and our ability to successfully implement and maintain enhancements to the foregoing, for our current and future operations and reporting needs, including related risks of financial statement omissions, misstatements, restatements, or filing delays; risks associated with changing accounting principles or standards, tax laws and regulations, tax rates, and the continuing availability of expected tax benefits; risks associated with market volatility in the prices of our common stock and convertible notes based on our performance, third-party publications or speculation, or other factors and risks associated with actions of activist stockholders; risks associated with the issuance of preferred stock to an affiliate of Apax Partners, including with respect to completion of the second tranche of the investment and Apax's significant ownership position and potential that its interests will not be aligned with those of our common stockholders; and risks associated with the planned spin-off of our Cyber Intelligence Solutions business, including the possibility that the spin-off transaction may not be completed in the expected timeframe or at all, that it will not achieve the benefits anticipated, or that it may negatively impact our operations or stock price, including as a result of management distraction from our business. We assume no obligation to revise or update any forward-looking statement, except as otherwise required by law. For a detailed discussion of these risk factors, see our Annual Report on Form 10-K for the fiscal year ended January 31, 2020, our Quarterly Report on Form 10-Q for the quarter ended April 30, 2020, our Quarterly Report on Form 10-Q for the quarter ended July 31, 2020, our Quarterly Report on Form 10-Q for the quarter ended October 31, 2020, when filed, and other filings we make with the SEC.

VERINT, ACTIONABLE INTELLIGENCE, THE CUSTOMER ENGAGEMENT COMPANY, CUSTOMER ENGAGEMENT SOLUTIONS and CYBER INTELLIGENCE SOLUTIONS are trademarks of Verint Systems Inc. or its subsidiaries. Verint and other parties may also have trademark rights in other terms used herein.

Table 1

VERINT SYSTEMS INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(Unaudited)

Three Months Ended
October 31,

Nine Months Ended
October 31,

(in thousands, except per share data)

2020

2019

2020

2019

Revenue:

Product

$

105,865

$

116,331

$

279,225

$

330,538

Service and support

222,336

208,536

645,380

633,893

Total revenue

328,201

324,867

924,605

964,431

Cost of revenue:

Product

21,972

30,533

67,938

88,077

Service and support

76,961

76,771

222,383

237,562

Amortization of acquired technology

4,270

5,968

13,307

18,262

Total cost of revenue

103,203

113,272

303,628

343,901

Gross profit

224,998

211,595

620,977

620,530

Operating expenses:

Research and development, net

61,067

57,694

175,375

173,548

Selling, general and administrative

118,084

116,306

335,141

364,292

Amortization of other acquired intangible assets

8,106

7,778

24,229

23,130

Total operating expenses

187,257

181,778

534,745

560,970

Operating income

37,741

29,817

86,232

59,560

Other income (expense), net:

Interest income

536

1,404

2,392

4,517

Interest expense

(9,731

)

(10,102

)

(30,692

)

(30,143

)

Other (expense) income, net

(8,562

)

1,082

(23,003

)

1,201

Total other expense, net

(17,757

)

(7,616

)

(51,303

)

(24,425

)

Income before provision for income taxes

19,984

22,201

34,929

35,135

Provision for income taxes

8,157

9,218

16,490

6,120

Net income

11,827

12,983

18,439

29,015

Net income attributable to noncontrolling interests

1,652

1,302

5,784

5,200

Net income attributable to Verint Systems Inc.

10,175

11,681

12,655

23,815

Dividends on preferred stock

(2,658

)

(5,142

)

Net income attributable to Verint Systems Inc. common shares

$

7,517

$

11,681

$

7,513

$

23,815

Net income per common share attributable to Verint Systems Inc.:

Basic

$

0.11

$

0.17

$

0.12

$

0.36

Diluted

$

0.11

$

0.17

$

0.11

$

0.35

Weighted-average common shares outstanding:

Basic

65,571

66,799

64,973

66,181

Diluted

66,234

67,442

66,000

67,452

Table 2

VERINT SYSTEMS INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP Measures by Segment

(Unaudited)

Three Months Ended
October 31,

2020

2019

(in thousands)

Customer
Engagement

Cyber
Intelligence

Consolidated

Customer
Engagement

Cyber
Intelligence

Consolidated

REVENUE

Total GAAP revenue

$

215,222

$

112,979

$

328,201

$

217,936

$

106,931

$

324,867

Revenue adjustments

2,227

692

2,919

6,213

6,213

Total non-GAAP revenue

$

217,449

$

113,671

$

331,120

$

224,149

$

106,931

$

331,080

ESTIMATED GROSS PROFIT AND GROSS MARGIN

Segment products costs

$

9,224

$

11,322

$

20,546

$

8,422

$

20,093

$

28,515

Segment service expenses

54,595

17,122

71,717

56,507

16,526

73,033

Amortization of acquired technology

4,045

225

4,270

5,605

363

5,968

Stock-based compensation expenses (1)

1,795

525

2,320

1,363

403

1,766

Shared support expenses allocation (3)

2,844

1,506

4,350

2,601

1,389

3,990

Total GAAP estimated fully allocated cost of revenue

72,503

30,700

103,203

74,498

38,774

113,272

GAAP estimated fully allocated gross profit

142,719

82,279

224,998

143,438

68,157

211,595

GAAP estimated fully allocated gross margin

66.3

%

72.8

%

68.6

%

65.8

%

63.7

%

65.1

%

Revenue adjustments

2,227

692

2,919

6,213

6,213

Amortization of acquired technology

4,045

225

4,270

5,605

363

5,968

Stock-based compensation expenses (1)

1,795

525

2,320

1,363

403

1,766

Acquisition expenses, net (4)

60

32

92

30

16

46

Restructuring expenses (4)

132

69

201

428

229

657

Separation expenses (4)

51

27

78

Impairment charges (4)

95

50

145

Non-GAAP estimated fully allocated gross profit

$

151,124

$

83,899

$

235,023

$

157,077

$

69,168

$

226,245

Non-GAAP estimated fully allocated gross margin

69.5

%

73.8

%

71.0

%

70.1

%

64.7

%

68.3

%

ESTIMATED RESEARCH AND DEVELOPMENT, NET

Segment expenses

$

24,318

$

26,023

$

50,341

$

25,134

$

22,818

$

47,952

Stock-based compensation expenses (2)

1,897

1,003

2,900

1,948

1,040

2,988

Shared support expenses allocation (3)

5,119

2,707

7,826

4,404

2,350

6,754

GAAP estimated fully allocated research and development, net

31,334

29,733

61,067

31,486

26,208

57,694

As a percentage of GAAP revenue

14.6

%

26.3

%

18.6

%

14.4

%

24.5

%

17.8

%

Stock-based compensation expenses (2)

(1,897

)

(1,003

)

(2,900

)

(1,948

)

(1,040

)

(2,988

)

Acquisition expenses, net (4)

(18

)

(10

)

(28

)

(79

)

(42

)

(121

)

Restructuring expenses (4)

(172

)

(90

)

(262

)

(204

)

(109

)

(313

)

Separation expenses (4)

(61

)

(33

)

(94

)

Other adjustments (4)

38

20

58

Non-GAAP estimated fully allocated research and development, net

$

29,224

$

28,617

$

57,841

$

29,255

$

25,017

$

54,272

As a percentage of non-GAAP revenue

13.4

%

25.2

%

17.5

%

13.1

%

23.4

%

16.4

%

ESTIMATED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Segment expenses

$

37,946

$

20,927

$

58,873

$

44,155

$

20,484

$

64,639

Stock-based compensation expenses (2)

9,671

5,116

14,787

9,001

4,804

13,805

Shared support expenses allocation (3)

29,053

15,371

44,424

24,686

13,176

37,862

GAAP estimated fully allocated selling, general and administrative expenses

76,670

41,414

118,084

77,842

38,464

116,306

As a percentage of GAAP revenue

35.6

%

36.7

%

36.0

%

35.7

%

36.0

%

35.8

%

Stock-based compensation expenses (2)

(9,671

)

(5,116

)

(14,787

)

(9,001

)

(4,804

)

(13,805

)

Acquisition expenses, net (4)

900

476

1,376

(1,326

)

(707

)

(2,033

)

Restructuring expenses (4)

(519

)

(274

)

(793

)

(718

)

(383

)

(1,101

)

Separation expenses (4)

(8,880

)

(4,698

)

(13,578

)

(964

)

(515

)

(1,479

)

Other adjustments (4)

7

4

11

(229

)

(122

)

(351

)

Non-GAAP estimated fully allocated selling, general and administrative expenses

$

58,507

$

31,806

$

90,313

$

65,604

$

31,933

$

97,537

As a percentage of non-GAAP revenue

26.9

%

28.0

%

27.3

%

29.3

%

29.9

%

29.5

%

OPERATING INCOME, OPERATING MARGIN, AND ADJUSTED EBITDA

GAAP estimated fully allocated operating income

$

26,882

$

10,859

$

37,741

$

26,459

$

3,358

$

29,817

GAAP estimated fully allocated operating margin

12.5

%

9.6

%

11.5

%

12.1

%

3.1

%

9.2

%

Revenue adjustments

2,227

692

2,919

6,213

6,213

Amortization of acquired technology

4,045

225

4,270

5,605

363

5,968

Amortization of other acquired intangible assets

7,833

273

8,106

7,651

127

7,778

Stock-based compensation expenses (2)

13,363

6,644

20,007

12,312

6,247

18,559

Acquisition expenses, net (4)

(822

)

(434

)

(1,256

)

1,435

765

2,200

Restructuring expenses (4)

823

433

1,256

1,350

721

2,071

Separation expenses (4)

8,992

4,758

13,750

964

515

1,479

Impairment charges (4)

95

50

145

Other adjustments (4)

(45

)

(24

)

(69

)

229

122

351

Non-GAAP estimated fully allocated operating income

63,393

23,476

86,869

62,218

12,218

74,436

Depreciation and amortization (5)

6,710

3,550

10,260

5,655

3,019

8,674

Estimated fully allocated adjusted EBITDA

$

70,103

$

27,026

$

97,129

$

67,873

$

15,237

$

83,110

Non-GAAP estimated fully allocated operating margin

29.2

%

20.7

%

26.2

%

27.8

%

11.4

%

22.5

%

Estimated fully allocated adjusted EBITDA margin

32.2

%

23.8

%

29.3

%

30.3

%

14.2

%

25.1

%

Nine Months Ended
October 31,

2020

2019

(in thousands)

Customer
Engagement

Cyber
Intelligence

Consolidated

Customer
Engagement

Cyber
Intelligence

Consolidated

REVENUE

Total GAAP revenue

$

605,167

$

319,438

$

924,605

$

636,467

$

327,964

$

964,431

Revenue adjustments

8,555

3,022

11,577

21,973

151

22,124

Total non-GAAP revenue

$

613,722

$

322,460

$

936,182

$

658,440

$

328,115

$

986,555

ESTIMATED GROSS PROFIT AND GROSS MARGIN

Segment products costs

$

24,429

$

40,150

$

64,579

$

25,745

$

56,597

$

82,342

Segment service expenses

161,237

49,767

211,004

172,178

54,126

226,304

Amortization of acquired technology

12,590

717

13,307

16,217

2,045

18,262

Stock-based compensation expenses (1)

3,889

1,136

5,025

4,017

1,187

5,204

Shared support expenses allocation (3)

6,352

3,361

9,713

7,687

4,102

11,789

Total GAAP estimated fully allocated cost of revenue

208,497

95,131

303,628

225,844

118,057

343,901

GAAP estimated fully allocated gross profit

396,670

224,307

620,977

410,623

209,907

620,530

GAAP estimated fully allocated gross margin

65.5

%

70.2

%

67.2

%

64.5

%

64.0

%

64.3

%

Revenue adjustments

8,555

3,022

11,577

21,973

151

22,124

Amortization of acquired technology

12,590

717

13,307

16,217

2,045

18,262

Stock-based compensation expenses (1)

3,889

1,136

5,025

4,017

1,187

5,204

Acquisition expenses, net (4)

218

116

334

43

23

66

Restructuring expenses (4)

1,150

608

1,758

1,409

752

2,161

Separation expenses (4)

51

27

78

Impairment charges (4)

95

50

145

Non-GAAP estimated fully allocated gross profit

$

423,218

$

229,983

$

653,201

$

454,282

$

214,065

$

668,347

Non-GAAP estimated fully allocated gross margin

69.0

%

71.3

%

69.8

%

69.0

%

65.2

%

67.7

%

ESTIMATED RESEARCH AND DEVELOPMENT, NET

Segment expenses

$

70,413

$

75,029

$

145,442

$

78,454

$

67,156

$

145,610

Stock-based compensation expenses (2)

5,358

2,834

8,192

5,819

3,106

8,925

Shared support expenses allocation (3)

14,219

7,522

21,741

12,396

6,617

19,013

GAAP estimated fully allocated research and development, net

89,990

85,385

175,375

96,669

76,879

173,548

As a percentage of GAAP revenue

14.9

%

26.7

%

19.0

%

15.2

%

23.4

%

18.0

%

Stock-based compensation expenses (2)

(5,358

)

(2,834

)

(8,192

)

(5,819

)

(3,106

)

(8,925

)

Acquisition expenses, net (4)

(289

)

(153

)

(442

)

(344

)

(184

)

(528

)

Restructuring expenses (4)

(984

)

(520

)

(1,504

)

(583

)

(311

)

(894

)

Separation expenses (4)

(61

)

(33

)

(94

)

Other adjustments (4)

(7

)

(4

)

(11

)

Non-GAAP estimated fully allocated research and development, net

$

83,291

$

81,841

$

165,132

$

89,923

$

73,278

$

163,201

As a percentage of non-GAAP revenue

13.6

%

25.4

%

17.6

%

13.7

%

22.3

%

16.5

%

ESTIMATED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Segment expenses

$

114,397

$

60,831

$

175,228

$

138,429

$

66,450

$

204,879

Stock-based compensation expenses (2)

25,095

13,276

38,371

27,439

14,645

42,084

Shared support expenses allocation (3)

79,488

42,054

121,542

76,499

40,830

117,329

GAAP estimated fully allocated selling, general and administrative expenses

218,980

116,161

335,141

242,367

121,925

364,292

As a percentage of GAAP revenue

36.2

%

36.4

%

36.2

%

38.1

%

37.2

%

37.8

%

Stock-based compensation expenses (2)

(25,095

)

(13,276

)

(38,371

)

(27,439

)

(14,645

)

(42,084

)

Acquisition expenses, net (4)

1,789

947

2,736

(5,205

)

(2,778

)

(7,983

)

Restructuring expenses (4)

(2,865

)

(1,515

)

(4,380

)

(1,364

)

(728

)

(2,092

)

Separation expenses (4)

(18,116

)

(9,584

)

(27,700

)

(1,112

)

(593

)

(1,705

)

Other adjustments (4)

784

415

1,199

(5,160

)

(2,755

)

(7,915

)

Non-GAAP estimated fully allocated selling, general and administrative expenses

$

175,477

$

93,148

$

268,625

$

202,087

$

100,426

$

302,513

As a percentage of non-GAAP revenue

28.6

%

28.9

%

28.7

%

30.7

%

30.6

%

30.7

%

OPERATING INCOME, OPERATING MARGIN, AND ADJUSTED EBITDA

GAAP estimated fully allocated operating income

$

64,384

$

21,848

$

86,232

$

48,839

$

10,721

$

59,560

GAAP estimated fully allocated operating margin

10.6

%

6.8

%

9.3

%

7.7

%

3.3

%

6.2

%

Revenue adjustments

8,555

3,022

11,577

21,973

151

22,124

Amortization of acquired technology

12,590

717

13,307

16,217

2,045

18,262

Amortization of other acquired intangible assets

23,316

913

24,229

22,748

382

23,130

Stock-based compensation expenses (2)

34,342

17,246

51,588

37,275

18,938

56,213

Acquisition expenses, net (4)

(1,282

)

(678

)

(1,960

)

5,592

2,985

8,577

Restructuring expenses (4)

4,999

2,643

7,642

3,356

1,791

5,147

Separation expenses (4)

18,228

9,644

27,872

1,112

593

1,705

Impairment charges (4)

95

50

145

Other adjustments (4)

(777

)

(411

)

(1,188

)

5,160

2,755

7,915

Non-GAAP estimated fully allocated operating income

164,450

54,994

219,444

162,272

40,361

202,633

Depreciation and amortization (5)

20,568

10,882

31,450

15,934

8,505

24,439

Estimated fully allocated adjusted EBITDA

$

185,018

$

65,876

$

250,894

$

178,206

$

48,866

$

227,072

Non-GAAP estimated fully allocated operating margin

26.8

%

17.1

%

23.4

%

24.6

%

12.3

%

20.5

%

Estimated fully allocated adjusted EBITDA margin

30.1

%

20.4

%

26.8

%

27.1

%

14.9

%

23.0

%

(1) Represents the stock-based compensation expenses applicable to cost of revenue, allocated proportionally based upon our year ended January 31, 2020 and 2019, respectively, annual operations and service expense wages for each segment, which we believe provides a reasonable approximation for purposes of understanding the relative GAAP and non-GAAP gross margins of our two businesses.

(2) Represents the stock-based compensation expenses applicable to research and development, net and selling, general and administrative, allocated proportionally based upon our non-GAAP segment revenue for the year ended January 31, 2020 and 2019, respectively, which we believe provides a reasonable approximation for purposes of understanding the relative non-GAAP operating margins of our two businesses.

(3) Represents our shared support expenses (as disclosed in footnote 16 to our October 31, 2020 Form 10-Q, when filed), including general and administrative shared services acquisition expenses, net and restructuring expenses, separation expenses, impairment charges and other adjustments, allocated proportionally based upon our non-GAAP segment revenue for the year ended January 31, 2020 and 2019, respectively, which we believe provides a reasonable approximation for purposes of understanding the relative non-GAAP operating margins of our two businesses.

(4) Represents the portion of our acquisition expenses, net and restructuring expenses, separation expenses, impairment charges and other adjustments, allocated proportionally based upon our year ended January 31, 2020 and 2019, respectively, annual non-GAAP segment revenue, which we believe provides a reasonable approximation for purposes of understanding the relative GAAP and non-GAAP gross margins and operating margins of our two businesses.

(5) Represents certain depreciation and amortization expenses, which are otherwise included in our non-GAAP operating income, allocated proportionally based upon our non-GAAP segment revenue for the year ended January 31, 2020 and 2019, respectively, which we believe provides a reasonable approximation for purposes of understanding the relative adjusted EBITDA of our two businesses.

Table 3

VERINT SYSTEMS INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP Measures

(Unaudited)

Three Months Ended
October 31,

Nine Months Ended
October 31,

(in thousands, except per share data)

2020

2019

2020

2019

Table of Reconciliation from GAAP Other Expense, Net to Non-GAAP Other Expense, Net

GAAP other expense, net

$

(17,757

)

$

(7,616

)

$

(51,303

)

$

(24,425

)

Unrealized losses on derivatives, net

931

167

758

1,485

Amortization of convertible note discount

3,220

3,143

9,620

9,306

Expenses and losses on debt modification or retirement

1,462

Change in fair value of future tranche right

9,224

22,834

Acquisition expenses, net

(3,709

)

(11

)

(3,643

)

(68

)

Non-GAAP other expense, net(1)

$

(8,091

)

$

(4,317

)

$

(20,272

)

$

(13,702

)

Table of Reconciliation from GAAP Provision for Income Taxes to Non-GAAP Provision for Income Taxes

GAAP provision for income taxes

$

8,157

$

9,218

$

16,490

$

6,120

GAAP effective income tax rate

40.8

%

41.5

%

47.2

%

17.4

%

Non-GAAP tax adjustments

(2,101

)

(3,467

)

(1,529

)

9,996

Non-GAAP provision for income taxes

$

6,056

$

5,751

$

14,961

$

16,116

Non-GAAP effective income tax rate

7.7

%

8.2

%

7.5

%

8.5

%

Table of Reconciliation from GAAP Net Income Attributable to Verint Systems Inc. Common Shares to Non-GAAP Net Income Attributable to Verint Systems Inc. Common Shares

GAAP net income attributable to Verint Systems Inc. common shares

$

7,517

$

11,681

$

7,513

$

23,815

Revenue adjustments

2,919

6,213

11,577

22,124

Amortization of acquired technology

4,270

5,968

13,307

18,262

Amortization of other acquired intangible assets

8,106

7,778

24,229

23,130

Stock-based compensation expenses

20,007

18,559

51,588

56,213

Unrealized losses on derivatives, net

931

167

758

1,485

Amortization of convertible note discount

3,220

3,143

9,620

9,306

Expenses and losses on debt modification or retirement

1,462

Change in fair value of future tranche right

9,224

22,834

Acquisition expenses, net

(4,966

)

2,190

(5,603

)

8,510

Restructuring expenses

1,256

2,071

7,642

5,147

Separation expenses

13,750

1,479

27,872

1,705

Impairment charges

145

145

Other adjustments

(69

)

351

(1,188

)

7,915

Non-GAAP tax adjustments

2,101

3,467

1,529

(9,996

)

Dividends, reversed due to assumed conversion of preferred stock

2,658

5,142

Total adjustments

63,552

51,386

170,914

143,801

Non-GAAP net income attributable to Verint Systems Inc. common shares

$

71,069

$

63,067

$

178,427

$

167,616

Table Comparing GAAP Diluted Net Income Per Common Share Attributable to Verint Systems Inc. to Non-GAAP Diluted Net Income Per Common Share Attributable to Verint Systems Inc.

GAAP diluted net income per common share attributable to Verint Systems Inc.

$

0.11

$

0.17

$

0.11

$

0.35

Non-GAAP diluted net income per common share attributable to Verint Systems Inc.

$

1.02

$

0.94

$

2.61

$

2.48

GAAP weighted-average shares used in computing diluted net income per common share attributable to Verint Systems Inc.

66,234

67,442

66,000

67,452

Additional weighted-average shares applicable to non-GAAP diluted net income per common share attributable to Verint Systems Inc.

3,739

2,411

Non-GAAP diluted weighted-average shares used in computing net income per common share attributable to Verint Systems Inc.

69,973

67,442

68,411

67,452

Table of Reconciliation from GAAP Net Income Attributable to Verint Systems Inc. to Adjusted EBITDA

GAAP net income attributable to Verint Systems Inc.

$

10,175

$

11,681

$

12,655

$

23,815

As a percentage of GAAP revenue

3.1

%

3.6

%

1.4

%

2.5

%

Net income attributable to noncontrolling interest

1,652

1,302

5,784

5,200

Provision for income taxes

8,157

9,218

16,490

6,120

Other expense, net

17,757

7,616

51,303

24,425

Depreciation and amortization(2)

24,916

22,422

71,258

65,832

Revenue adjustments

2,919

6,213

11,577

22,124

Stock-based compensation expenses

20,007

18,559

51,588

56,213

Acquisition expenses, net

(1,260

)

2,200

(1,964

)

8,577

Restructuring expenses

1,244

2,069

7,638

5,146

Separation expenses

11,486

1,479

25,608

1,705

Impairment charges

145

145

Other adjustments

(69

)

351

(1,188

)

7,915

Adjusted EBITDA

$

97,129

$

83,110

$

250,894

$

227,072

As a percentage of non-GAAP revenue

29.3

%

25.1

%

26.8

%

23.0

%

Table of Reconciliation from Gross Debt to Net Debt

October 31,
2020

January 31,
2020

Current maturities of long-term debt

$

383,449

$

4,250

Long-term debt

403,292

832,798

Unamortized debt discounts and issuance costs

11,334

22,327

Gross debt

798,075

859,375

Less:

Cash and cash equivalents

526,815

379,146

Restricted cash and cash equivalents, and restricted bank time deposits

24,223

43,860

Short-term investments

104,454

20,215

Net debt, excluding long-term restricted cash, cash equivalents, time deposits, and investments

142,583

416,154

Long-term restricted cash, cash equivalents, time deposits and investments

22,026

26,363

Net debt, including long-term restricted cash, cash equivalents, time deposits, and investments

$

120,557

$

389,791

(1) For the three months ended October 31, 2020, non-GAAP other expense, net of $8.1 million was comprised of $6.0 million of interest and other expense, and $2.1 million of foreign exchange charges primarily related to balance sheet translations.

(2) Adjusted for financing fee amortization.

Table 4

VERINT SYSTEMS INC. AND SUBSIDIARIES

GAAP to Non-GAAP Customer Engagement Revenue and Cloud Metrics

(Unaudited)

Three Months Ended
October 31,

Nine Months Ended
October 31,

(in thousands)

2020

2019

2020

2019

Table of Reconciliation from GAAP Software (includes cloud and support) and Professional Services Revenue to Non-GAAP Software (includes cloud and support) and Professional Services Revenue

Software (includes cloud and support) revenue - GAAP

$

185,694

$

185,104

$

518,385

$

533,424

Perpetual revenue - GAAP

35,461

43,726

99,815

139,356

Cloud revenue - GAAP

71,025

61,429

184,230

156,327

Support revenue - GAAP

79,208

79,949

234,340

237,741

Professional services revenue - GAAP

$

29,528

$

32,832

$

86,782

$

103,043

Total revenue - GAAP

$

215,222

$

217,936

$

605,167

$

636,467

Estimated software (includes cloud and support) revenue adjustments

$

2,227

$

6,213

$

8,555

$

21,973

Estimated perpetual revenue adjustments

Estimated cloud revenue adjustments

2,166

6,147

8,391

21,709

Estimated support revenue adjustments

61

66

164

264

Estimated professional services revenue adjustments

Total estimated revenue adjustments

$

2,227

$

6,213

$

8,555

$

21,973

Software (includes cloud and support) revenue - non-GAAP

$

187,921

$

191,317

$

526,940

$

555,397

Perpetual revenue - non-GAAP

35,461

43,726

99,815

139,356

Cloud revenue - non-GAAP

73,191

67,576

192,621

178,036

Support revenue - non-GAAP

79,269

80,015

234,504

238,005

Professional services revenue - non-GAAP

$

29,528

$

32,832

$

86,782

$

103,043

Total revenue - non-GAAP

$

217,449

$

224,149

$

613,722

$

658,440

Table of Reconciliation from GAAP Cloud Revenue to Non-GAAP Cloud Revenue

SaaS revenue - GAAP

$

56,141

$

47,207

$

140,886

$

114,312

Bundled SaaS revenue - GAAP

37,406

30,107

106,617

84,519

Unbundled SaaS revenue - GAAP

18,735

17,100

34,269

29,793

Optional managed services revenue - GAAP

$

14,884

$

14,222

$

43,344

$

42,015

Cloud revenue - GAAP

$

71,025

$

61,429

$

184,230

$

156,327

Estimated SaaS revenue adjustments

$

1,943

$

5,701

$

7,619

$

20,197

Estimated bundled SaaS revenue adjustments

1,897

5,658

7,485

19,275

Estimated unbundled SaaS revenue adjustments

46

43

134

922

Estimated optional managed services revenue adjustments

$

223

$

446

$

772

$

1,512

Estimated cloud revenue adjustments

$

2,166

$

6,147

$

8,391

$

21,709

SaaS revenue - non-GAAP

$

58,084

$

52,908

$

148,505

$

134,509

Bundled SaaS revenue - non-GAAP

39,303

35,765

114,102

103,794

Unbundled SaaS revenue - non-GAAP

18,781

17,143

34,403

30,715

Optional managed services revenue - non-GAAP

$

15,107

$

14,668

$

44,116

$

43,527

Cloud revenue - non-GAAP

$

73,191

$

67,576

$

192,621

$

178,036

Table of New SaaS ACV

New SaaS ACV

$

15,659

$

15,605

$

44,248

$

33,925

New SaaS ACV Growth YoY

0.3

%

131.0

%

30.4

%

94.8

%

Table of New Perpetual License Equivalent Bookings

New perpetual license equivalent bookings

$

65,064

$

69,856

$

182,332

$

199,235

New perpetual license equivalent bookings change YoY

(6.9

)

%

19.1

%

(8.5

)

%

13.8

%

Table 5

VERINT SYSTEMS INC. AND SUBSIDIARIES

GAAP to Non-GAAP Cyber Intelligence Revenue Metrics

(Unaudited)

Three Months Ended
October 31,

Nine Months Ended
October 31,

(in thousands)

2020

2019

2020

2019

Recurring revenue - GAAP

$

57,128

$

47,498

$

164,817

$

140,486

Nonrecurring revenue - GAAP

55,851

59,433

154,621

187,478

Total revenue - GAAP

$

112,979

$

106,931

$

319,438

$

327,964

Estimated recurring revenue adjustments

$

692

$

$

3,022

$

151

Estimated nonrecurring revenue adjustments

Total estimated revenue adjustments

$

692

$

$

3,022

$

151

Recurring revenue - non-GAAP

$

57,820

$

47,498

$

167,839

$

140,637

Nonrecurring revenue - non-GAAP

55,851

59,433

154,621

187,478

Total revenue - non-GAAP

$

113,671

$

106,931

$

322,460

$

328,115

Table 6

VERINT SYSTEMS INC. AND SUBSIDIARIES

GAAP to Non-GAAP Segment and Shared Support Metrics

(Unaudited)

Three Months Ended
October 31,

Nine Months Ended
October 31,

(in thousands)

2020

2019

2020

2019

Segment expenses - GAAP (1)

$

225,624

$

238,218

$

662,992

$

732,028

Shared support expenses - GAAP (2)

64,836

56,832

175,381

172,843

Total expenses - GAAP

$

290,460

$

295,050

$

838,373

$

904,871

Estimated segment expense adjustments

$

(25,937

)

$

(26,926

)

$

(74,981

)

$

(81,728

)

Estimated shared support expense adjustments

(20,272

)

(11,482

)

(46,654

)

(39,223

)

Total estimated expense adjustments

$

(46,209

)

$

(38,408

)

$

(121,635

)

$

(120,951

)

Segment expenses - non-GAAP (1)

$

199,687

$

211,292

$

588,011

$

650,300

Shared support expenses - non-GAAP (2)

44,564

45,350

128,727

133,620

Total expenses - non-GAAP

$

244,251

$

256,642

$

716,738

$

783,920

(1) Segment expenses include expenses incurred directly by our two segments.

(2) Shared support expenses include certain operating expenses that are provided by shared resources or are otherwise generally not controlled by segment management. The majority of which are for administrative support functions, such as information technology, human resources, finance, legal, and other general corporate support, and for occupancy expenses.

Table 7

VERINT SYSTEMS INC. AND SUBSIDIARIES

Calculation of Change in Revenue on a Constant Currency Basis

(Unaudited)


GAAP Revenue


Non-GAAP Revenue

(in thousands, except percentages)

Three Months
Ended

Nine Months
Ended

Three Months
Ended

Nine Months
Ended

Total Revenue

Revenue for the three and nine months ended October 31, 2019

$

324,867

$

964,431

$

331,080

$

986,555

Revenue for the three and nine months ended October 31, 2020

$

328,201

$

924,605

$

331,120

$

936,182

Revenue for the three and nine months ended October 31, 2020 at constant currency(1)

$

325,000

$

927,000

$

328,000

$

939,000

Reported period-over-period revenue change

1.0

%

(4.1

)

%

%

(5.1

)

%

% impact from change in foreign currency exchange rates

(1.0

)

%

0.2

%

(0.9

)

%

0.3

%

Constant currency period-over-period revenue change

%

(3.9

)

%

(0.9

)

%

(4.8

)

%

Customer Engagement

Revenue for the three and nine months ended October 31, 2019

$

217,936

$

636,467

$

224,149

$

658,440

Revenue for the three and nine months ended October 31, 2020

$

215,222

$

605,167

$

217,449

$

613,722

Revenue for the three and nine months ended October 31, 2020 at constant currency(1)

$

213,000

$

606,000

$

215,000

$

614,000

Reported period-over-period revenue change

(1.2

)

%

(4.9

)

%

(3.0

)

%

(6.8

)

%

% impact from change in foreign currency exchange rates

(1.1

)

%

0.1

%

(1.1

)

%

0.1

%

Constant currency period-over-period revenue change

(2.3

)

%

(4.8

)

%

(4.1

)

%

(6.7

)

%

Cyber Intelligence

Revenue for the three and nine months ended October 31, 2019

$

106,931

$

327,964

$

106,931

$

328,115

Revenue for the three and nine months ended October 31, 2020

$

112,979

$

319,438

$

113,671

$

322,460

Revenue for the three and nine months ended October 31, 2020 at constant currency(1)

$

112,000

$

321,000

$

113,000

$

325,000

Reported period-over-period revenue change

5.7

%

(2.6

)

%

6.3

%

(1.7

)

%

% impact from change in foreign currency exchange rates

(1.0

)

%

0.5

%

(0.6

)

%

0.8

%

Constant currency period-over-period revenue change

4.7

%

(2.1

)

%

5.7

%

(0.9

)

%

(1) Revenue for the three and nine months ended October 31, 2020 at constant currency is calculated by translating current-period GAAP or non-GAAP foreign currency revenue (as applicable) into U.S. dollars using average foreign currency exchange rates for the three and nine months ended October 31, 2019 rather than actual current-period foreign currency exchange rates.

For further information see "Supplemental Information About Constant Currency" at the end of this press release.

Table 8

VERINT SYSTEMS INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

October 31,

January 31,

(in thousands, except share and per share data)

2020

2020

Assets

Current Assets:

Cash and cash equivalents

$

526,815

$

379,146

Restricted cash and cash equivalents, and restricted bank time deposits

24,223

43,860

Short-term investments

104,454

20,215

Accounts receivable, net of allowance for doubtful accounts of $6.5 million and $5.3 million, respectively

346,565

382,435

Contract assets, net

63,095

64,961

Inventories

21,748

20,495

Prepaid expenses and other current assets

68,800

87,946

Total current assets

1,155,700

999,058

Property and equipment, net

108,578

116,111

Operating lease right-of-use assets

90,446

102,149

Goodwill

1,464,451

1,469,211

Intangible assets, net

159,120

197,764

Other assets

146,388

131,765

Total assets

$

3,124,683

$

3,016,058

Liabilities, Preferred Stock, and Stockholders' Equity

Current Liabilities:

Accounts payable

$

66,807

$

71,604

Accrued expenses and other current liabilities

246,949

229,698

Current maturities of long-term debt

383,449

4,250

Contract liabilities

334,843

397,350

Total current liabilities

1,032,048

702,902

Long-term debt

403,292

832,798

Long-term contract liabilities

39,810

40,565

Operating lease liabilities

80,040

90,372

Other liabilities

98,016

106,984

Total liabilities

1,653,206

1,773,621

Preferred Stock - $0.001 par value; authorized 2,207,000 shares; Series A Preferred Stock; 200,000 shares issued and outstanding at October 31, 2020; no shares issued and outstanding at January 31, 2020; aggregate liquidation preference and current redemption value of $203,553 at October 31, 2020.

200,628

Commitments and Contingencies

Stockholders' Equity:

Common stock - $0.001 par value; authorized 120,000,000 shares. Issued 70,140,000 and 68,529,000 shares; outstanding 65,736,000 and 64,738,000 shares at July 31, 2020 and January 31, 2020, respectively.

70

68

Additional paid-in capital

1,717,384

1,660,889

Treasury stock, at cost - 4,404,000 and 3,791,000 shares at July 31, 2020 and January 31, 2020, respectively.

(208,124

)

(174,134

)

Accumulated deficit

(93,875

)

(105,590

)

Accumulated other comprehensive loss

(162,806

)

(151,865

)

Total Verint Systems Inc. stockholders' equity

1,252,649

1,229,368

Noncontrolling interests

18,200

13,069

Total stockholders' equity

1,270,849

1,242,437

Total liabilities, preferred stock, and stockholders' equity

$

3,124,683

$

3,016,058

Table 9

VERINT SYSTEMS INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Nine Months Ended
October 31,

(in thousands)

2020

2019

Cash flows from operating activities:

Net income

$

18,439

$

29,015

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

Depreciation and amortization

73,458

67,880

Stock-based compensation, excluding cash-settled awards

51,538

56,164

Change in fair value of future tranche right

22,834

Amortization of discount on convertible notes

9,620

9,306

Non-cash losses (gains) on derivative financial instruments, net

522

(460

)

Other, net

(2,519

)

3,894

Changes in operating assets and liabilities, net of effects of business combinations:

Accounts receivable

31,128

26,791

Contract assets

1,468

(2,175

)

Inventories

(2,793

)

(605

)

Prepaid expenses and other assets

1,552

(109

)

Accounts payable and accrued expenses

8,534

(10,161

)

Contract liabilities

(60,306

)

(29,598

)

Other, net

4,356

(13,472

)

Net cash provided by operating activities

157,831

136,470

Cash flows from investing activities:

Cash paid for business combinations, including adjustments, net of cash acquired

(51,481

)

Purchases of property and equipment

(20,596

)

(28,388

)

Purchases of investments

(142,153

)

(31,760

)

Maturities and sales of investments

58,210

49,994

Cash paid for capitalized software development costs

(8,740

)

(12,431

)

Change in restricted bank time deposits, and other investing activities, net

12,603

4,755

Net cash used in investing activities

(100,676

)

(69,311

)

Cash flows from financing activities:

Proceeds from issuance of preferred stock and future tranche right, net of issuance costs

197,254

Proceeds from borrowings

155,000

Repayments of borrowings and other financing obligations

(205,447

)

(4,671

)

Payments to repurchase convertible notes

(13,032

)

Payments of debt-related costs

(2,287

)

(212

)

Purchases of treasury stock

(36,836

)

(474

)

Preferred stock dividend payments

(1,589

)

Distributions paid to noncontrolling interest

(749

)

(949

)

Payments of deferred purchase price and contingent consideration for business combinations (financing portion) and other financing activities

(13,241

)

(27,975

)

Net cash provided by (used in) financing activities

79,073

(34,281

)

Foreign currency effects on cash, cash equivalents, restricted cash, and restricted cash equivalents

(2,093

)

(1,251

)

Net increase in cash, cash equivalents, restricted cash, and restricted cash equivalents

134,135

31,627

Cash, cash equivalents, restricted cash, and restricted cash equivalents, beginning of period

411,657

412,699

Cash, cash equivalents, restricted cash, and restricted cash equivalents, end of period

$

545,792

$

444,326

Reconciliation of cash, cash equivalents, restricted cash, and restricted cash equivalents at end of period to the condensed consolidated balance sheets:

Cash and cash equivalents

$

526,815

$

412,838

Restricted cash and cash equivalents included in restricted cash and cash equivalents, and restricted bank time deposits

15,459

23,778

Restricted cash and cash equivalents included in other assets

3,518

7,710

Total cash, cash equivalents, restricted cash, and restricted cash equivalents

$

545,792

$

444,326

Verint Systems Inc. and Subsidiaries
Supplemental Information About Non-GAAP Financial Measures and Operating Metrics

This press release contains non-GAAP financial measures, consisting of non-GAAP revenue, non-GAAP software revenue (includes cloud and support), non-GAAP perpetual revenue, non-GAAP support revenue, non-GAAP professional services revenue, non-GAAP recurring revenue, non-GAAP nonrecurring revenue, non-GAAP cloud revenue, non-GAAP SaaS revenue, non-GAAP bundled SaaS revenue, non-GAAP unbundled SaaS revenue, non-GAAP optional managed services revenue, estimated GAAP fully allocated cost of revenue, estimated GAAP and non-GAAP fully allocated gross profit and gross margins, estimated GAAP and non-GAAP fully allocated research and development, net, estimated GAAP and non-GAAP fully allocated selling, general and administrative expenses, estimated GAAP and non-GAAP fully allocated operating income and operating margins, non-GAAP other income (expense), net, non-GAAP provision (benefit) for income taxes and non-GAAP effective income tax rate, non-GAAP net income attributable to Verint Systems Inc. common shares, non-GAAP diluted net income per common share attributable to Verint Systems Inc., estimated fully allocated adjusted EBITDA and adjusted EBITDA margins, net debt, non-GAAP segment expenses, non-GAAP shared support expenses and constant currency measures. The tables above include a reconciliation of each non-GAAP financial measure for completed periods presented in this press release to the most directly comparable GAAP financial measure.

We believe these non-GAAP financial measures, used in conjunction with the corresponding GAAP measures, provide investors with useful supplemental information about the financial performance of our business by:

We also make these non-GAAP financial measures available because a number of our investors have informed us that they find this supplemental information useful.

Non-GAAP financial measures should not be considered in isolation as substitutes for, or superior to, comparable GAAP financial measures. The non-GAAP financial measures we present have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP, and these non-GAAP financial measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP financial measures. These non-GAAP financial measures do not represent discretionary cash available to us to invest in the growth of our business, and we may in the future incur expenses similar to or in addition to the adjustments made in these non-GAAP financial measures. Other companies may calculate similar non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures.

Our non-GAAP financial measures are calculated by making the following adjustments to our GAAP financial measures:

Revenue adjustments. We exclude from our non-GAAP revenue the impact of fair value adjustments required under GAAP relating to cloud services and customer support contracts acquired in a business acquisition, which would have otherwise been recognized on a stand-alone basis. We believe that it is useful for investors to understand the total amount of revenue that we and the acquired company would have recognized on a stand-alone basis under GAAP, absent the accounting adjustment associated with the business acquisition. Our non-GAAP revenue also reflects certain adjustments from aligning an acquired company’s revenue recognition policies to our policies. We believe that our non-GAAP revenue measure helps management and investors understand our revenue trends and serves as a useful measure of ongoing business performance.

Amortization of acquired technology and other acquired intangible assets. When we acquire an entity, we are required under GAAP to record the fair values of the intangible assets of the acquired entity and amortize those assets over their useful lives. We exclude the amortization of acquired intangible assets, including acquired technology, from our non-GAAP financial measures because they are inconsistent in amount and frequency and are significantly impacted by the timing and size of acquisitions. We also exclude these amounts to provide easier comparability of pre- and post-acquisition operating results.

Stock-based compensation expenses. We exclude stock-based compensation expenses related to restricted stock awards, stock bonus programs, bonus share programs, and other stock-based awards from our non-GAAP financial measures. We evaluate our performance both with and without these measures because stock-based compensation is typically a non-cash expense and can vary significantly over time based on the timing, size and nature of awards granted, and is influenced in part by certain factors which are generally beyond our control, such as the volatility of the price of our common stock. In addition, measurement of stock-based compensation is subject to varying valuation methodologies and subjective assumptions, and therefore we believe that excluding stock-based compensation from our non-GAAP financial measures allows for meaningful comparisons of our current operating results to our historical operating results and to other companies in our industry.

Unrealized gains and losses on certain derivatives, net. We exclude from our non-GAAP financial measures unrealized gains and losses on certain foreign currency derivatives which are not designated as hedges under accounting guidance. We exclude unrealized gains and losses on foreign currency derivatives that serve as economic hedges against variability in the cash flows of recognized assets or liabilities, or of forecasted transactions. These contracts, if designated as hedges under accounting guidance, would be considered “cash flow” hedges. These unrealized gains and losses are excluded from our non-GAAP financial measures because they are non-cash transactions which are highly variable from period to period. Upon settlement of these foreign currency derivatives, any realized gain or loss is included in our non-GAAP financial measures.

Amortization of convertible note discount. Our non-GAAP financial measures exclude the amortization of the imputed discount on our convertible notes. Under GAAP, certain convertible debt instruments that may be settled in cash upon conversion are required to be bifurcated into separate liability (debt) and equity (conversion option) components in a manner that reflects the issuer’s assumed non-convertible debt borrowing rate. For GAAP purposes, we are required to recognize imputed interest expense on the difference between our assumed non-convertible debt borrowing rate and the coupon rate on our 1.50% convertible notes. This difference is excluded from our non-GAAP financial measures because we believe that this expense is based upon subjective assumptions and does not reflect the cash cost of our convertible debt.

Expenses and losses on debt modification or retirement. We exclude from our non-GAAP financial measures losses on early retirements of debt attributable to refinancing or repaying our debt, and expenses incurred to modify debt terms, because we believe they are not reflective of our ongoing operations.

Change in fair value of future tranche right. On December 4, 2019, we entered into an Investment Agreement with an affiliate of Apax Partners (the “Apax Investor”), whereby the Apax Investor agreed to make an investment in us of up to $400.0 million of convertible preferred stock. In connection with the Apax Investor’s first $200.0 million investment on May 7, 2020 (for 200,000 shares of Series A Preferred Stock), we determined that our obligation to issue, and the Apax Investor’s obligation to purchase, up to 200,000 shares of Series B Preferred Stock upon the completion of the spin-off of our Cyber Intelligence Solutions business and other customary closing conditions (the “Future Tranche Right”) meets the definition of a freestanding financial instrument. This Future Tranche Right is reported at fair value as an asset or liability on our consolidated balance sheet, and is remeasured at fair value each reporting period until settlement, with changes in its fair value recognized within other income (expense), net on the consolidated statement of operations. We are excluding this change in fair value of the Future Tranche Right from our non-GAAP financial measures because it is unusual in nature, can vary significantly in amount, and is unrelated to our ongoing operations.

Acquisition expenses, net. In connection with acquisition activity (including with respect to acquisitions that are not consummated), we incur expenses, including legal, accounting, and other professional fees, integration costs, changes in the fair value of contingent consideration obligations, and other costs. Integration costs may consist of information technology expenses as systems are integrated across the combined entity, consulting expenses, marketing expenses, and professional fees, as well as non-cash charges to write-off or impair the value of redundant assets. We exclude these expenses from our non-GAAP financial measures because they are unpredictable, can vary based on the size and complexity of each transaction, and are unrelated to our continuing operations or to the continuing operations of the acquired businesses.

Restructuring expenses. We exclude restructuring expenses from our non-GAAP financial measures, which include employee termination costs, facility exit costs, certain professional fees, asset impairment charges, and other costs directly associated with resource realignments incurred in reaction to changing strategies or business conditions. All of these costs can vary significantly in amount and frequency based on the nature of the actions as well as the changing needs of our business and we believe that excluding them provides easier comparability of pre- and post-restructuring operating results.

Separation expenses. On December 4, 2019, we announced our intention to separate into two independent publicly traded companies: one which will consist of our Customer Engagement Solutions business, and one which will consist of our Cyber Intelligence Solutions business. We are incurring significant expenses to prepare for this separation, including third-party advisory, accounting, legal, consulting, and other similar services related to the separation as well as costs associated with the operational separation of the two businesses, including those related to human resources, brand management, real estate, and information technology (which IT expenses are included in Separation expenses to the extent not capitalized). Separation expenses also include incremental cash income taxes related to the reorganization of legal entities and operations in order to effect the separation. These costs are incremental to our normal operating expenses and are being incurred solely as a result of the separation transaction. Accordingly, we are excluding these separation expenses from our non-GAAP financial measures in order to evaluate our performance on a comparable basis.

Impairment charges and other adjustments. We exclude from our non-GAAP financial measures asset impairment charges (other than those already included within restructuring or acquisition activity), rent expense for redundant facilities, gains or losses on sales of property, gains or losses on settlements of certain legal matters, and certain professional fees unrelated to our ongoing operations, including fees and expenses (or recoveries) related to a shareholder proxy contest that was settled in June 2019 of $(1.3) million and $7.8 million during the nine months ended October 31, 2020 and 2019, respectively, all of which are unusual in nature and can vary significantly in amount and frequency.

Non-GAAP income tax adjustments. We exclude our GAAP provision (benefit) for income taxes from our non-GAAP measures of net income attributable to Verint Systems Inc., and instead include a non-GAAP provision for income taxes, determined by applying a non-GAAP effective income tax rate to our income before provision for income taxes, as adjusted for the non-GAAP items described above. The non-GAAP effective income tax rate is generally based upon the income taxes we expect to pay in the reporting year. Our GAAP effective income tax rate can vary significantly from year to year as a result of tax law changes, settlements with tax authorities, changes in the geographic mix of earnings including acquisition activity, changes in the projected realizability of deferred tax assets, and other unusual or period-specific events, all of which can vary in size and frequency. We believe that our non-GAAP effective income tax rate removes much of this variability and facilitates meaningful comparisons of operating results across periods. Our non-GAAP effective income tax rate for the year ending January 31, 2021 is currently approximately 8%, and was 8% for the year ended January 31, 2020. We evaluate our non-GAAP effective income tax rate on an ongoing basis and it can change from time to time. Our non-GAAP income tax rate can differ materially from our GAAP effective income tax rate.

Customer Engagement Revenue Metrics and Operating Metrics

Software (includes cloud and support) includes, software licenses, appliances, SaaS and optional managed services. Recurring Software Revenue includes SaaS, optional managed services and support revenue.

Cloud revenue, on both a GAAP and non-GAAP basis, primarily consists of SaaS and optional managed services. A portion of our revenue associated with unbundled SaaS is included within support revenue. We expect this amount to become larger and more meaningful over time and intend to include it in our cloud revenue and exclude it from our support revenue.

SaaS revenue includes bundled SaaS, software with standard managed services and unbundled SaaS that we account for as term licenses where managed services are purchased separately.

Optional Managed Services is recurring services that are intended to improve our customers operations and reduce expenses.

New SaaS Annual Contract Value (ACV) includes the annualized contract value of all new SaaS contracts received within the period; in cases where SaaS is offered to partners through usage-based contracts, we include the incremental value of usage contracts over a rolling four quarters.

New Perpetual License Equivalent Bookings are used to normalize between perpetual and SaaS bookings and measure overall software growth. We calculate new perpetual license equivalent bookings by multiplying New SaaS ACV bookings (excluding bookings from maintenance conversions, except for the uplift) by a conversion factor of 2.0 and adding that amount to perpetual license bookings. The conversion factor of 2.0 is an estimate that is derived from an analysis of our historical bookings and may change over time. Management uses perpetual license equivalent bookings to understand our performance, including our software growth and SaaS/perpetual license mix. This metric should not be viewed in isolation from other operating metrics that we make available to investors. The New Perpetual License Equivalent Bookings calculation was adjusted in Q4 FY2020 for the full year to exclude bookings from maintenance conversion, except for uplift.

Cyber Intelligence Recurring and Nonrecurring Revenue Metrics

Recurring revenue, on both a GAAP and non-GAAP basis, primarily consists of initial and renewal support, subscription software licenses, and SaaS in certain limited transactions.

Nonrecurring revenue, on both a GAAP and non-GAAP basis, primarily consists of our perpetual licenses, long-term projects including software customizations that are recognized over time using a percentage of completion (“POC”) method, consulting, implementation and installation services, training, and hardware.

We believe that recurring and nonrecurring revenue provide investors with useful insight into the nature and sustainability of our revenue streams. The recurrence of these revenue streams in future periods depends on a number of factors including contractual periods and customers' renewal decisions. Please see “Revenue adjustments” above for an explanation for why we present these revenue numbers on both a GAAP and non-GAAP basis.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP measure defined as net income (loss) before interest expense, interest income, income taxes, depreciation expense, amortization expense, revenue adjustments, restructuring expenses, acquisition expenses, and other expenses excluded from our non-GAAP financial measures as described above. We believe that adjusted EBITDA is also commonly used by investors to evaluate operating performance between companies because it helps reduce variability caused by differences in capital structures, income taxes, stock-based compensation, accounting policies, and depreciation and amortization policies. Adjusted EBITDA is also used by credit rating agencies, lenders, and other parties to evaluate our creditworthiness.

Net Debt

Net Debt is a non-GAAP measure defined as the sum of long-term and short-term debt on our consolidated balance sheet, excluding unamortized discounts and issuance costs, less the sum of cash and cash equivalents, restricted cash, restricted cash equivalents, restricted bank time deposits, and restricted investments (including long-term portions), and short-term investments. We use this non-GAAP financial measure to help evaluate our capital structure, financial leverage, and our ability to reduce debt and to fund investing and financing activities, and believe that it provides useful information to investors.

Supplemental Information About Constant Currency

Because we operate on a global basis and transact business in many currencies, fluctuations in foreign currency exchange rates can affect our consolidated U.S. dollar operating results. To facilitate the assessment of our performance excluding the effect of foreign currency exchange rate fluctuations, we calculate our GAAP and non-GAAP revenue, cost of revenue, and operating expenses on both an as-reported basis and a constant currency basis, allowing for comparison of results between periods as if foreign currency exchange rates had remained constant. We perform our constant currency calculations by translating current-period foreign currency results into U.S. dollars using prior-period average foreign currency exchange rates or hedge rates, as applicable, rather than current period exchange rates. We believe that constant currency measures, which exclude the impact of changes in foreign currency exchange rates, facilitate the assessment of underlying business trends.

Unless otherwise indicated, our financial outlook for revenue, operating margin, and diluted earnings per share, which is provided on a non-GAAP basis, reflects foreign currency exchange rates approximately consistent with rates in effect when the outlook is provided.

We also incur foreign exchange gains and losses resulting from the revaluation and settlement of monetary assets and liabilities that are denominated in currencies other than the entity’s functional currency. We periodically report our historical non-GAAP diluted net income per share both inclusive and exclusive of these net foreign exchange gains or losses. Our financial outlook for diluted earnings per share includes net foreign exchange gains or losses incurred to date, if any, but does not include potential future gains or losses.

Investor Relations

Alan Roden

Verint Systems Inc.

(631) 962-9304

[email protected]

Source: Verint Systems Inc.

Categories

Business Wire Press Releases

Next Articles