Exhibit 99.1
Monotype Announces First Quarter 2017 Results
Creative Professional revenue increases 13 percent, exceeds 50 percent of revenue for third consecutive quarter
WOBURN, Mass.--(BUSINESS WIRE)--April 28, 2017--Monotype Imaging Holdings Inc. (Nasdaq: TYPE) today announced financial results for the first quarter ended March 31, 2017.
First quarter 2017 highlights
- Revenue for the quarter was $52.5 million, an increase of 5%, year over year. Pro Forma non-GAAP revenue for the quarter was $53.8 million.
- Creative Professional revenue was $27.1 million, up 13%, year over year.
- Net loss was $1.1 million. Non-GAAP net adjusted EBITDA was $9.4 million, or 18% of revenue. Pro Forma non-GAAP net adjusted EBITDA was $10.7 million, or 20% of Pro Forma non-GAAP revenue.
- Exits quarter with 40% of estimated printer revenue under fixed fee arrangements.
“We’re encouraged by the continued growth of our Creative Professional business,” said Scott Landers, president and chief executive officer of Monotype. “We remain confident that the strides we are making with new business models and expanded use cases, combined with our investment in Olapic, will help to position us for stronger long-term growth.”
Tony Callini, executive vice president and chief financial officer of Monotype, said, “We’re committed to our strategy and believe that our strategic investments in both the short and long term will help to drive top-line growth and meaningful long-term profit. We’re encouraged about the growth vectors in Creative Professional and continue to manage the business to take advantage of new revenue opportunities, while creating sustained value for our customers and shareholders.”
First quarter 2017 operating results
Revenue for the quarter increased 5% to $52.5 million, compared to $49.8 million for the first quarter of 2016. Creative Professional revenue was $27.1 million, a 13% increase from the first quarter of 2016. OEM revenue was $25.4 million, a decrease of 2% from the same period in 2016.
Net loss was $1.1 million, compared to net income of $5.4 million in the first quarter of 2016. Loss per diluted share was $0.03, compared to net income per diluted share of $0.13 in the prior year quarter. Non-GAAP net income, which excludes the amortization of intangible assets, stock-based compensation expense and acquisition-related compensation expense, net of taxes, was $6.5 million, compared to $9.5 million in the first quarter of 2016. Non-GAAP earnings per diluted share were $0.16 compared to $0.24 in the prior year period.
Non-GAAP net adjusted EBITDA was $9.4 million, or 18% of revenue, compared to $16.6 million in the first quarter of 2016.
Pro Forma operating results
Pro Forma results assume the company had owned Olapic for the full periods presented, and exclude the impact of purchase accounting related adjustments, as well as transaction costs.
Pro Forma non-GAAP revenue in the first quarter was $53.8 million and Pro Forma non-GAAP net adjusted EBITDA was $10.7 million.
Cash and cash flow
Monotype had cash and cash equivalents of $86.9 million as of March 31, 2017, compared to $91.4 million as of December 31, 2016 and $95.4 million as of March 31, 2016. The company generated $5.1 million of cash from operations in the first quarter of 2017. During the first quarter of 2017, the company repaid $3.0 million on its outstanding revolving line of credit.
In the first quarter, Monotype repurchased 27,000 shares of common stock on the open market at prevailing market prices for a total consideration of $0.7 million as part of the stock repurchase program announced in August 2016.
Quarterly dividend
Monotype’s most recent dividend payment of $0.113 per share was paid on April 21, 2017, to shareholders of record as of April 3, 2017. The next dividend payment of $0.113 cents per share will be paid on July 21, 2017, to shareholders of record as of the close of business on July 3, 2017.
Financial outlook
Monotype’s second quarter and full-year financial guidance are set forth in the following tables:
(in $ millions, except per share data) | Q2 2017 | Full Year 2017 | ||||||||||
Revenue | $54.0-$58.0 | $229.0-$237.0 | ||||||||||
Non-GAAP net adjusted EBITDA | $9.0-$12.0 | $47.5-$54.1 | ||||||||||
Operating expenses | $45.0-$47.0 | $178.0-$182.0 | ||||||||||
GAAP earnings per diluted share | $(0.04)-$0.00 | $0.04-$0.12 | ||||||||||
Non-GAAP earnings per diluted share | $0.08-$0.12 | $0.54-$0.62 |
Q2 2017 | Full Year 2017 | ||||||
Pro Forma revenue | $54.9-$58.9 | $232.3-$240.3 | |||||
Pro Forma non-GAAP net adjusted EBITDA | $9.9-$12.9 | $50.8-$57.4 | |||||
Conference call details
Monotype will host a conference call on Friday, April 28, 2017, at 8:30 a.m. EDT to discuss the company’s first quarter 2017 results. Individuals who are interested in listening to the audio webcast should log on to the Investors portion of the Company section of the Monotype website at www.monotype.com. The live call can also be accessed by dialing 844-223-6259 (domestic) or 210-787-4852 (international) using passcode 6922323. If individuals are unable to listen to the live call, the audio webcast will be archived in the Investors portion of the company’s website for one year.
Non-GAAP financial measures
This press release contains non-GAAP financial measures under the rules of the U.S. Securities and Exchange Commission. This non-GAAP information supplements and is not intended to represent a measure of performance in accordance with disclosures required by generally accepted accounting principles. Non-GAAP financial measures are used internally to manage the business, such as in establishing an annual operating budget and in reporting to lenders. Non-GAAP financial measures are used by Monotype management in its operating and financial decision-making because management believes these measures reflect ongoing business in a manner that allows meaningful period-to-period comparisons. Accordingly, Monotype believes it is useful for investors and others to review both GAAP and non-GAAP measures in order to (a) understand and evaluate current operating performance and future prospects in the same manner as management does and (b) compare in a consistent manner the company’s current financial results with past financial results. The primary limitations associated with the use of non-GAAP financial measures are that these measures may not be directly comparable to the amounts reported by other companies and they do not include all items of income and expense that affect operations. Monotype management compensates for these limitations by considering the company’s financial results and outlook as determined in accordance with GAAP and by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures in the tables attached to this press release.
Forward-looking statements
This press release may contain forward-looking statements including those related to future revenues and operating results, the financial impact of the Olapic acquisition, the growth of the company’s Creative Professional business and OEM business, the execution of the company’s product, growth and expansion strategies and anticipated business momentum that involve risks and uncertainties that could cause the company’s actual results to differ materially. Factors that might cause or contribute to such differences include, but are not limited to: risks associated with changes in the economic climate including decreased demand for the company’s products or products that incorporate the company’s solutions; risks associated with the company’s ability to adapt its products or services to new markets and to anticipate and quickly respond to evolving technologies and customer requirements; risks associated with the company’s development of and the market acceptance of new products, product features or services; risks associated with the company’s integration of the Olapic acquisition; risks associated with the company’s ability to expand products and services offered through acquired companies; risks associated with increased competition in markets the company serves, including the risks that increased competition may result in the company’s inability to gain new customers, retain existing customers or may force the company to reduce prices; risks associated with the ownership and enforcement of the company’s intellectual property; and risks associated with geopolitical conditions and changes in the financial markets. Additional disclosure regarding these and other risks faced by the company is available in the company’s public filings with the Securities and Exchange Commission, including the risk factors included in the company’s Annual Report on Form 10-K for the year ended December 31, 2016 and subsequent filings. The forward-looking financial information set forth in this press release reflects estimates based on information available at this time. These amounts could differ from actual reported amounts to be included in the company’s future earnings releases and public filings. While the company may elect to update forward-looking statements at some point in the future, the company specifically disclaims any obligation to do so, even if an estimate changes.
About Monotype
Monotype is a leader in empowering expression and engagement through a combination of type, technology and expertise. Headquartered in Woburn, Mass., Monotype provides customers worldwide with typeface solutions for a broad range of creative applications and consumer devices. The company’s libraries and e-commerce sites are home to many of the most widely used typefaces – including the Helvetica®, Frutiger® and Univers® families – as well as the next generation of type designs. Further information is available at www.monotype.com. Follow Monotype on Twitter, Instagram and LinkedIn.
Monotype, Helvetica and Frutiger are trademarks of Monotype Imaging Inc. registered in the U.S. Patent and Trademark Office and may be registered in certain jurisdictions. Univers is a trademark of Monotype GmbH registered in the U.S. Patent and Trademark Office and may be registered in certain jurisdictions. All other trademarks are the property of their respective owners. ©2017 Monotype Imaging Holdings Inc. All rights reserved.
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(Unaudited and in thousands) | ||||||||||
March 31, 2017 | December 31, 2016 | |||||||||
Assets | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 86,946 | $ | 91,434 | ||||||
Accounts receivable, net of allowance for doubtful accounts | 22,069 | 26,549 | ||||||||
Income tax refunds receivable | 2,116 | 2,967 | ||||||||
Prepaid expense and other current assets | 5,534 | 4,631 | ||||||||
Total current assets | 116,665 | 125,581 | ||||||||
Property and equipment, net | 15,273 | 14,166 | ||||||||
Goodwill | 274,166 | 273,489 | ||||||||
Intangible assets, net | 89,014 | 90,717 | ||||||||
Restricted cash | 17,974 | 17,992 | ||||||||
Other assets | 3,029 | 3,075 | ||||||||
Total assets | $ | 516,121 | $ | 525,020 | ||||||
Liabilities and Stockholders’ Equity | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 1,986 | $ | 2,170 | ||||||
Accrued expenses and other current liabilities | 23,593 | 28,762 | ||||||||
Accrued income taxes payable | — | 1,473 | ||||||||
Deferred revenue | 17,511 | 16,081 | ||||||||
Total current liabilities | 43,090 | 48,486 | ||||||||
Revolving line of credit | 102,000 | 105,000 | ||||||||
Other long-term liabilities | 13,372 | 11,753 | ||||||||
Deferred income taxes | 36,055 | 37,780 | ||||||||
Reserve for income taxes, net of current portion | 2,759 | 2,727 | ||||||||
Accrued pension benefits | 5,409 | 5,296 | ||||||||
Stockholders’ equity: | ||||||||||
Common stock | 44 | 43 | ||||||||
Additional paid-in capital | 280,981 | 274,946 | ||||||||
Treasury stock, at cost | (57,305 | ) | (56,232 | ) | ||||||
Retained earnings | 99,348 | 105,718 | ||||||||
Accumulated other comprehensive loss | (9,632 | ) | (10,497 | ) | ||||||
Total stockholders’ equity | 313,436 | 313,978 | ||||||||
Total liabilities and stockholders’ equity | $ | 516,121 | $ | 525,020 | ||||||
MONOTYPE IMAGING HOLDINGS INC. | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||
(Unaudited and in thousands, except share and per share data) | |||||||||
Three Months Ended March 31, | |||||||||
2017 | 2016 | ||||||||
Revenue | $ | 52,465 | $ | 49,842 | |||||
Costs and expenses: | |||||||||
Cost of revenue | 8,778 | 8,319 | |||||||
Cost of revenue—amortization of acquired technology | 878 | 1,131 | |||||||
Total cost of revenue | 9,656 | 9,450 | |||||||
Gross profit | 42,809 | 40,392 | |||||||
Operating expenses: | |||||||||
Marketing and selling | 21,242 | 14,087 | |||||||
Research and development | 9,554 | 7,336 | |||||||
General and administrative | 10,927 | 8,849 | |||||||
Amortization of other intangible assets | 1,011 | 735 | |||||||
Total operating expenses | 42,734 | 31,007 | |||||||
Income from operations | 75 | 9,385 | |||||||
Other expense: | |||||||||
Interest expense, net | 631 | 108 | |||||||
Other expense, net | 620 | 812 | |||||||
Total other expense | 1,251 | 920 | |||||||
(Loss) income before provision for income taxes | (1,176 | ) | 8,465 | ||||||
(Benefit) provision for income taxes | (101 | ) | 3,107 | ||||||
Net (loss) income | $ | (1,075 | ) | $ | 5,358 | ||||
Net (loss) income available to common shareholders—basic | $ | (1,075 | ) | $ | 5,218 | ||||
Net (loss) income available to common shareholders—diluted | $ | (1,075 | ) | $ | 5,219 | ||||
Net (loss) income per common share: | |||||||||
Basic | $ | (0.03 | ) | $ | 0.13 | ||||
Diluted | $ | (0.03 | ) | $ | 0.13 | ||||
Weighted average number of shares: | |||||||||
Basic | 39,476,439 | 39,122,649 | |||||||
Diluted | 39,476,439 | 39,521,619 | |||||||
Dividends declared per common share | $ | 0.113 | $ | 0.11 | |||||
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||||
OTHER INFORMATION | ||||||||||||
(Unaudited and in thousands) | ||||||||||||
RECONCILIATION OF GAAP REVENUE TO PRO FORMA NON-GAAP REVENUE | ||||||||||||
Three Months Ended March 31, 2017 | ||||||||||||
Monotype | Olapic | Combined | ||||||||||
GAAP revenue | $ | 48,829 | $ | 3,636 | $ | 52,465 | ||||||
Pre-acquisition revenue (1) | — | — | — | |||||||||
Deferred revenue impairment | — | 1,374 | 1,374 | |||||||||
Pro Forma non-GAAP revenue | $ | 48,829 | $ | 5,010 | $ | 53,839 | ||||||
(1) Pro Forma non-GAAP revenue has no pre-acquisition revenue adjustments in the three months ended March 31, 2017. We acquired Olapic on August 9, 2016.
RECONCILIATION OF GAAP NET (LOSS) INCOME TO NON-GAAP NET ADJUSTED EBITDA | ||||||||||
Three Months Ended March 31, | ||||||||||
2017(1) | 2016(2) | |||||||||
GAAP net (loss) income | $ | (1,075 | ) | $ | 5,358 | |||||
Interest expense, net | 631 | 108 | ||||||||
Other (income) expense, net | 620 | 812 | ||||||||
(Benefit) provision for income taxes | (101 | ) | 3,107 | |||||||
Income from operations | 75 | 9,385 | ||||||||
Depreciation and amortization | 3,051 | 2,874 | ||||||||
Share based compensation | 4,831 | 3,778 | ||||||||
Acquisition-related compensation | 1,407 | 578 | ||||||||
Net adjusted EBITDA | $ | 9,364 | $ | 16,615 | ||||||
(1) For the three months ended March 31, 2017, the amount includes $0.5 million of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and $0.9 million of expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.
(2) For the three months ended March 31, 2016, the amount includes $0.6 million of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement.
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||
OTHER INFORMATION | ||||||||||
(Unaudited and in thousands, except share and per share amounts) | ||||||||||
RECONCILIATION OF GAAP NET (LOSS) INCOME TO NON-GAAP NET INCOME | ||||||||||
Three Months Ended March 31, | ||||||||||
2017(1) | 2016(2) | |||||||||
GAAP net (loss) income available to common stockholders ─ diluted | $ | (1,075 | ) | $ | 5,358 | |||||
Amortization, net of tax of $162 and $685, respectively | 1,727 | 1,181 | ||||||||
Share based compensation, net of tax of $415 and $1,387, respectively | 4,416 | 2,391 | ||||||||
Acquisition-related compensation, net of tax of $0 and $0, respectively | 1,407 | 578 | ||||||||
Non-GAAP net income | $ | 6,475 | $ | 9,508 | ||||||
(1) For the three months ended March 31, 2017, the amount includes $0.5 million of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and $0.9 million of expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.
(2) For the three months ended March 31, 2016, the amount includes $0.6 million of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement.
RECONCILIATION OF GAAP EARNINGS (LOSS) PER DILUTED SHARE TO NON-GAAP EARNINGS PER DILUTED SHARE | ||||||||||
Three Months Ended March 31, | ||||||||||
2017(1) | 2016(2) | |||||||||
GAAP (loss) earnings per diluted share | $ | (0.03 | ) | $ | 0.13 | |||||
Amortization, net of tax of $0.00 and $0.02, respectively | 0.04 | 0.03 | ||||||||
Share based compensation, net of tax of $0.01 and $0.04, respectively | 0.11 | 0.07 | ||||||||
Acquisition-related compensation, net of tax of $0.00 and $0.00, respectively | 0.04 | 0.01 | ||||||||
Non-GAAP earnings per diluted share | $ | 0.16 | $ | 0.24 | ||||||
(1) For the three months ended March 31, 2017, the amount includes $0.5 million of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and $0.9 million of expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.
(2) For the three months ended March 31, 2016, the amount includes $0.6 million of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement.
MONOTYPE IMAGING HOLDINGS INC. | |||||||||||||||||
OTHER INFORMATION | |||||||||||||||||
(Unaudited and in thousands) | |||||||||||||||||
RECONCILIATION OF GAAP NET (LOSS) INCOME TO PRO FORMA NON-GAAP NET ADJUSTED EBITDA | |||||||||||||||||
| Three Months Ended March 31, 2017 | ||||||||||||||||
Monotype | Olapic | Combined | |||||||||||||||
GAAP net (loss) income | $ 6,322 | $ (7,397 | ) | $ | (1,075 | ) | |||||||||||
Interest expense, net | 631 | — | 631 | ||||||||||||||
Other (income) expense, net | 549 | 71 | 620 | ||||||||||||||
Provision (benefit) for income taxes(1) | 727 | (828 | ) | (101 | ) | ||||||||||||
Income (loss) from operations(1) | 8,229 | (8,154 | ) | 75 | |||||||||||||
Pre-acquisition net adjusted EBITDA(2) | — | — | — | ||||||||||||||
Deferred revenue impairment(3) | — | 1,374 | 1,374 | ||||||||||||||
Depreciation and amortization | 2,317 | 734 | 3,051 | ||||||||||||||
Share based compensation | 3,973 | 858 | 4,831 | ||||||||||||||
Acquisition-related compensation(4) | 532 | 875 | 1,407 | ||||||||||||||
Transaction costs(5) | — | — | — | ||||||||||||||
Pro Forma non-GAAP net adjusted EBITDA | $ 15,051 | $ (4,313 | ) | $ | 10,738 | ||||||||||||
(1) Olapic Pro Forma provision (benefit) for income taxes and income (loss) from operations includes unaudited estimated pre-acquisition tax impact.
(2) Pro Forma non-GAAP net adjusted EBITDA has no pre-acquisition non-GAAP net adjusted EBITDA adjustments in the three months ended March 31, 2017. We acquired Olapic on August 9, 2016.
(3) Pro Forma non-GAAP net adjusted EBITDA includes $0, $1.4 million and $1.4 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.
(4) Acquisition-related compensation includes $0.5 million, $0.9 million and $1.4 million, respectively, of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.
(5) In the three months ended March 31, 2017, the Company did not incur any transaction expenses for the Olapic acquisition. Consequently, there is no adjustment to Pro Forma non-GAAP net adjusted EBITDA for these type of costs.
MONOTYPE IMAGING HOLDINGS INC. | ||||||||
OTHER INFORMATION | ||||||||
(Unaudited and in thousands) | ||||||||
OTHER INFORMATION | ||||||||
Share based compensation is comprised of the following: | ||||||||
Three Months Ended March 31, | ||||||||
2017 | 2016 | |||||||
Marketing and selling | $ | 2,330 | $ | 1,581 | ||||
Research and development | 1,018 | 813 | ||||||
General and administrative | 1,483 | 1,384 | ||||||
Total expensed | 4,831 | 3,778 | ||||||
Property and equipment | 22 | — | ||||||
Total share based compensation | $ | 4,853 | $ | 3,778 | ||||
MARKET INFORMATION | ||||||||
The following table presents revenue for our two major markets: | ||||||||
Three Months Ended March 31, | ||||||||
2017 | 2016 | |||||||
Creative Professional | $ | 27,071 | $ | 23,915 | ||||
OEM | 25,394 | 25,927 | ||||||
Total | $ | 52,465 | $ | 49,842 | ||||
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||||
RECONCILIATION OF FORECAST GAAP REVENUE TO | ||||||||||||
FORECAST PRO FORMA NON-GAAP REVENUE | ||||||||||||
(Unaudited and in thousands) | ||||||||||||
Low End of Guidance | ||||||||||||
Q2 2017 | ||||||||||||
Monotype | Olapic | Combined | ||||||||||
GAAP revenue | $ | 50,000 | $ | 4,000 | $ | 54,000 | ||||||
Deferred revenue impairment | — | 900 | 900 | |||||||||
Pro Forma non-GAAP revenue | $ | 50,000 | $ | 4,900 | $ | 54,900 | ||||||
High End of Guidance | ||||||||||||
Q2 2017 | ||||||||||||
Monotype | Olapic | Combined | ||||||||||
GAAP revenue | $ | 53,000 | $ | 5,000 | $ | 58,000 | ||||||
Deferred revenue impairment | — | 900 | 900 | |||||||||
Pro Forma non-GAAP revenue | $ | 53,000 | $ | 5,900 | $ | 58,900 | ||||||
Low End of Guidance | ||||||||||||
2017 | ||||||||||||
Monotype | Olapic | Combined | ||||||||||
GAAP revenue | $ | 206,500 | $ | 22,500 | $ | 229,000 | ||||||
Deferred revenue impairment | — | 3,300 | 3,300 | |||||||||
Pro Forma non-GAAP revenue | $ | 206,500 | $ | 25,800 | $ | 232,300 | ||||||
High End of Guidance | ||||||||||||
2017 | ||||||||||||
Monotype | Olapic | Combined | ||||||||||
GAAP revenue | $ | 211,500 | $ | 25,500 | $ | 237,000 | ||||||
Deferred revenue impairment | — | 3,300 | 3,300 | |||||||||
Pro Forma non-GAAP revenue | $ | 211,500 | $ | 28,800 | $ | 240,300 | ||||||
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||||||
RECONCILIATION OF FORECAST GAAP NET INCOME TO | ||||||||||||||
FORECAST NON-GAAP NET ADJUSTED EBITDA | ||||||||||||||
(Unaudited and in thousands) | ||||||||||||||
Low End of Guidance | ||||||||||||||
| Q2 2017 | |||||||||||||
Monotype | Olapic | Combined | ||||||||||||
GAAP net income (loss) | $ | 3,300 | $ | (4,900 | ) | $ | (1,600 | ) | ||||||
Interest expense, net | 900 | — | 900 | |||||||||||
Other (income) expense, net | 300 | — | 300 | |||||||||||
Provision (benefit) for income taxes | 3,500 | (5,000 | ) | (1,500 | ) | |||||||||
Income (loss) from operations | 8,000 | (9,900 | ) | (1,900 | ) | |||||||||
Depreciation and amortization | 2,300 | 1,600 | 3,900 | |||||||||||
Share based compensation | 4,400 | 1,200 | 5,600 | |||||||||||
Acquisition-related compensation(1) | 500 | 900 | 1,400 | |||||||||||
Non-GAAP net adjusted EBITDA | $ | 15,200 | $ | (6,200 | ) | $ | 9,000 |
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
High End of Guidance | ||||||||||||||
| Q2 2017 | |||||||||||||
Monotype | Olapic | Combined | ||||||||||||
GAAP net income (loss) | $ | 4,100 | $ | (4,200 | ) | $ | (100 | ) | ||||||
Interest expense, net | 900 | — | 900 | |||||||||||
Other (income) expense, net | 300 | — | 300 | |||||||||||
Provision (benefit) for income taxes | 4,200 | (4,200 | ) | — | ||||||||||
Income (loss) from operations | 9,500 | (8,400 | ) | 1,100 | ||||||||||
Depreciation and amortization | 2,300 | 1,600 | 3,900 | |||||||||||
Share based compensation | 4,400 | 1,200 | 5,600 | |||||||||||
Acquisition-related compensation(1) | 500 | 900 | 1,400 | |||||||||||
Non-GAAP net adjusted EBITDA | $ | 16,700 | $ | (4,700 | ) | $ | 12,000 |
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
MONOTYPE IMAGING HOLDINGS INC. | |||||||||||||
RECONCILIATION OF FORECAST GAAP NET INCOME TO | |||||||||||||
FORECAST NON-GAAP NET ADJUSTED EBITDA | |||||||||||||
(Unaudited and in thousands) | |||||||||||||
Low End of Guidance | |||||||||||||
| 2017 | ||||||||||||
Monotype | Olapic | Combined | |||||||||||
GAAP net income (loss) | $ | 16,700 | $ | (15,300 | ) | $ | 1,400 | ||||||
Interest expense, net | 3,200 | — | 3,200 | ||||||||||
Other (income) expense, net | 1,200 | — | 1,200 | ||||||||||
Provision (benefit) for income taxes | 17,400 | (15,900 | ) | 1,500 | |||||||||
Income (loss) from operations | 38,500 | (31,200 | ) | 7,300 | |||||||||
Depreciation and amortization | 9,300 | 3,100 | 12,400 | ||||||||||
Share based compensation | 17,100 | 5,100 | 22,200 | ||||||||||
Acquisition-related compensation(1) | 2,100 | 3,500 | 5,600 | ||||||||||
Non-GAAP net adjusted EBITDA | $ | 67,000 | $ | (19,500 | ) | $ | 47,500 | ||||||
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
| High End of Guidance | ||||||||||||
| 2017 | ||||||||||||
Monotype | Olapic | Combined | |||||||||||
GAAP net income (loss) | $ | 18,800 | $ | (14,100 | ) | $ | 4,700 | ||||||
Interest expense, net | 3,200 | — | 3,200 | ||||||||||
Other (income) expense, net | 1,200 | — | 1,200 | ||||||||||
Provision (benefit) for income taxes | 19,500 | (14,700 | ) | 4,800 | |||||||||
Income (loss) from operations | 42,700 | (28,800 | ) | 13,900 | |||||||||
Depreciation and amortization | 9,300 | 3,100 | 12,400 | ||||||||||
Share based compensation | 17,100 | 5,100 | 22,200 | ||||||||||
Acquisition-related compensation(1) | 2,100 | 3,500 | 5,600 | ||||||||||
Non-GAAP net adjusted EBITDA | $ | 71,200 | $ | (17,100 | ) | $ | 54,100 |
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||||||
RECONCILIATION OF FORECAST GAAP NET INCOME TO | ||||||||||||||
FORECAST PRO FORMA NON-GAAP NET ADJUSTED EBITDA | ||||||||||||||
(Unaudited and in thousands) | ||||||||||||||
Low End of Guidance | ||||||||||||||
| Q2 2017 | |||||||||||||
Monotype | Olapic | Combined | ||||||||||||
GAAP net income (loss) | $ | 3,300 | $ | (4,900 | ) | $ | (1,600 | ) | ||||||
Interest expense, net | 900 | — | 900 | |||||||||||
Other (income) expense, net | 300 | — | 300 | |||||||||||
Provision (benefit) for income taxes | 3,500 | (5,000 | ) | (1,500 | ) | |||||||||
Income (loss) from operations | 8,000 | (9,900 | ) | (1,900 | ) | |||||||||
Deferred revenue impairment(1) | — | 900 | 900 | |||||||||||
Depreciation and amortization | 2,300 | 1,600 | 3,900 | |||||||||||
Share based compensation | 4,400 | 1,200 | 5,600 | |||||||||||
Acquisition-related compensation(2) | 500 | 900 | 1,400 | |||||||||||
Pro Forma non-GAAP net adjusted EBITDA | $ | 15,200 | $ | (5,300 | ) | $ | 9,900 |
(1) Pro Forma non-GAAP net adjusted EBITDA includes $0, $0.9 million and $0.9 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.
(2) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
High End of Guidance | |||||||||||||||
| Q2 2017 | ||||||||||||||
Monotype | Olapic | Combined | |||||||||||||
GAAP net income (loss) | $ | 4,100 | $ | (4,200 | ) | $ | (100 | ) | |||||||
Interest expense, net | 900 | — | 900 | ||||||||||||
Other (income) expense, net | 300 | — | 300 | ||||||||||||
Provision (benefit) for income taxes | 4,200 | (4,200 | ) | — | |||||||||||
Income (loss) from operations | 9,500 | (8,400 | ) | 1,100 | |||||||||||
Deferred revenue impairment(1) | — | 900 | 900 | ||||||||||||
Depreciation and amortization | 2,300 | 1,600 | 3,900 | ||||||||||||
Share based compensation | 4,400 | 1,200 | 5,600 | ||||||||||||
Acquisition-related compensation(2) | 500 | 900 | 1,400 | ||||||||||||
Pro Forma non-GAAP net adjusted EBITDA | $ 16,700 | $ | (3,800 | ) | $ | 12,900 |
(1) Pro Forma non-GAAP net adjusted EBITDA includes $0, $0.9 million and $0.9 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.
(2) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||||||
RECONCILIATION OF FORECAST GAAP NET INCOME TO | ||||||||||||||
FORECAST PRO FORMA NON-GAAP NET ADJUSTED EBITDA | ||||||||||||||
(Unaudited and in thousands) | ||||||||||||||
Low End of Guidance | ||||||||||||||
| 2017 | |||||||||||||
Monotype | Olapic | Combined | ||||||||||||
GAAP net income (loss) | $ 16,700 | $ | (15,300 | ) | $ | 1,400 | ||||||||
Interest expense, net | 3,200 | — | 3,200 | |||||||||||
Other (income) expense, net | 1,200 | — | 1,200 | |||||||||||
Provision (benefit) for income taxes | 17,400 | (15,900 | ) | 1,500 | ||||||||||
Income (loss) from operations | 38,500 | (31,200 | ) | 7,300 | ||||||||||
Deferred revenue impairment(1) | — | 3,300 | 3,300 | |||||||||||
Depreciation and amortization | 9,300 | 3,100 | 12,400 | |||||||||||
Share based compensation | 17,100 | 5,100 | 22,200 | |||||||||||
Acquisition-related compensation(2) | 2,100 | 3,500 | 5,600 | |||||||||||
Pro Forma non-GAAP net adjusted EBITDA | $ | 67,000 | $ | (16,200 | ) | $ | 50,800 | |||||||
(1) Pro Forma non-GAAP net adjusted EBITDA includes $0, $3.3 million and $3.3 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.
(2) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
| High End of Guidance | ||||||||||||
| 2017 | ||||||||||||
Monotype | Olapic | Combined | |||||||||||
GAAP net income (loss) | $ | 18,800 | $ | (14,100 | ) | $ | 4,700 | ||||||
Interest expense, net | 3,200 | — | 3,200 | ||||||||||
Other (income) expense, net | 1,200 | — | 1,200 | ||||||||||
Provision (benefit) for income taxes | 19,500 | (14,700 | ) | 4,800 | |||||||||
Income (loss) from operations | 42,700 | (28,800 | ) | 13,900 | |||||||||
Deferred revenue impairment(1) | — | 3,300 | 3,300 | ||||||||||
Depreciation and amortization | 9,300 | 3,100 | 12,400 | ||||||||||
Share based compensation | 17,100 | 5,100 | 22,200 | ||||||||||
Acquisition-related compensation(2) | 2,100 | 3,500 | 5,600 | ||||||||||
Pro Forma non-GAAP net adjusted EBITDA | $ | 71,200 | $ | (13,800 | ) | $ | 57,400 |
(1) Pro Forma non-GAAP net adjusted EBITDA includes $0, $3.3 million and $3.3 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.
(2) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
MONOTYPE IMAGING HOLDINGS INC. | ||||||||||||||
RECONCILIATION OF FORECAST GAAP EARNINGS PER DILUTED SHARE TO | ||||||||||||||
FORECAST NON-GAAP EARNINGS PER DILUTED SHARE | ||||||||||||||
(Unaudited and in thousands, except share and per share data) | ||||||||||||||
Low End of Guidance | ||||||||||||||
Q2 2017 | ||||||||||||||
Monotype | Olapic | Combined | ||||||||||||
GAAP net income (loss) | $ | 3,300 | $ | (4,900 | ) | $ | (1,600 | ) | ||||||
Amortization, net of tax of $600, $300 and $900, respectively | 600 | 300 | 900 | |||||||||||
Share based compensation, net of tax of $2,100, $600 and $2,700, respectively | 2,100 | 600 | 2,700 | |||||||||||
Acquisition-related compensation, net of tax of $500, $800 and $1,300, respectively(1) | 500 | 800 | 1,300 | |||||||||||
Non-GAAP net income (loss) | $ | 6,500 | $ | (3,100 | ) | $ | 3,300 | |||||||
GAAP earnings (loss) per diluted share | $ | 0.08 | $ | (0.12 | ) | $ | (0.04 | ) | ||||||
Amortization, net of tax of $0.01, $0.01 and $0.02, respectively, per diluted share | 0.01 | 0.01 | 0.02 | |||||||||||
Share based compensation, net of tax of $0.05, $0.02 and $0.07, respectively, per diluted share | 0.05 | 0.02 | 0.07 | |||||||||||
Acquisition-related compensation, net of tax of $0.02, $0.01 and $0.03, respectively, per diluted share(1) | 0.02 | 0.01 | 0.03 | |||||||||||
Non-GAAP earnings (loss) per diluted share | $ | 0.16 | $ | (0.08 | ) | $ | 0.08 | |||||||
Weighted average diluted shares used to compute earnings per share | 39,600,000 | 39,600,000 | 39,600,000 |
Assumes 51% effective tax rate. Please note, we anticipate the potential for increased volatility in the effective tax rate from the continuing impact of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting.
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
| High End of Guidance | |||||||||||||
Q2 2017 | ||||||||||||||
Monotype | Olapic | Combined | ||||||||||||
GAAP net income (loss) | $ | 4,100 | $ | (4,200 | ) | $ | (100 | ) | ||||||
Amortization, net of tax of $600, $300 and $900, respectively | 600 | 300 | 900 | |||||||||||
Share based compensation, net of tax of $2,100, $600 and $2,700, respectively | 2,100 | 600 | 2,700 | |||||||||||
Acquisition-related compensation, net of tax of $500, $800 and $1,300, respectively(1) | 500 | 800 | 1,300 | |||||||||||
Non-GAAP net income (loss) | $ | 7,300 | $ | (2,400 | ) | $ | 4,800 | |||||||
GAAP earnings (loss) per diluted share | $ | 0.10 | $ | (0.10 | ) | $ | (0.00 | ) | ||||||
Amortization, net of tax of $0.01, $0.01 and $0.02, respectively, per diluted share | 0.01 | 0.01 | 0.02 | |||||||||||
Share based compensation, net of tax of $0.05, $0.02 and $0.07, respectively, per diluted share | 0.05 | 0.02 | 0.07 | |||||||||||
Acquisition-related compensation, net of tax of $0.02, $0.01 and $0.03, respectively, per diluted share(1) | 0.02 | 0.01 | 0.03 | |||||||||||
Non-GAAP earnings (loss) per diluted share | $ | 0.18 | $ | (0.06 | ) | 0.12 | ||||||||
Weighted average diluted shares used to compute earnings per share | 39,600,000 | 39,600,000 | 39,600,000 |
Assumes 51% effective tax rate. Please note, we anticipate the potential for increased volatility in the effective tax rate from the continuing impact of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting.
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
MONOTYPE IMAGING HOLDINGS INC. | |||||||||
RECONCILIATION OF FORECAST GAAP EARNINGS PER DILUTED SHARE TO | |||||||||
FORECAST NON-GAAP EARNINGS PER DILUTED SHARE | |||||||||
(Unaudited and in thousands, except share and per share data) | |||||||||
Low End of Guidance | |||||||||
2017 | |||||||||
Monotype | Olapic | Combined | |||||||
GAAP net income (loss) | $ 16,700 | $ (15,300) | $ 1,400 | ||||||
Amortization, net of tax of $2,600, $1,400 and $3,000, respectively | 2,500 | 1,400 | 3,900 | ||||||
Share based compensation, net of tax of $8,700, $2,600 and $11,300, respectively | 8,400 | 2,500 | 10,900 | ||||||
Acquisition-related compensation, net of tax of $0, $0 and $0, respectively(1) | 2,100 | 3,500 | 5,600 | ||||||
Non-GAAP net income (loss) | $ 29,700 | $ (7,900) | $ 21,800 | ||||||
GAAP earnings (loss) per diluted share | $ 0.42 | $ (0.38) | $ 0.04 | ||||||
Amortization, net of tax of $0.06, $0.03 and $0.09, respectively, per diluted share | 0.06 | 0.03 | 0.09 | ||||||
Share based compensation, net of tax of $0.22, $0.06 and $0.28, respectively, per diluted share | 0.21 | 0.06 | 0.27 | ||||||
Acquisition-related compensation, net of tax of $0, $0 and $0, respectively, per diluted share(1) | 0.05 | 0.09 | 0.14 | ||||||
Non-GAAP earnings (loss) per diluted share | $ 0.74 | $ (0.20) | $ 0.54 | ||||||
Weighted average diluted shares used to compute earnings per share | 40,000,000 | 40,000,000 | 40,000,000 |
Assumes 51% effective tax rate. Please note, we anticipate the potential for increased volatility in the effective tax rate from the continuing impact of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting.
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
| High End of Guidance | ||||||||||||
2017 | |||||||||||||
Monotype | Olapic | Combined | |||||||||||
GAAP net income (loss) | $ | 18,800 | $ | (14,100 | ) | $ | 4,700 | ||||||
Amortization, net of tax of $2,600, $1,400 and $3,000, respectively | 2,500 | 1,400 | 3,900 | ||||||||||
Share based compensation, net of tax of $8,700, $2,600 and $11,300, respectively | 8,400 | 2,500 | 10,900 | ||||||||||
Acquisition-related compensation, net of tax of $0, $0 and $0, respectively(1) | 2,100 | 3,500 | 5,600 | ||||||||||
Non-GAAP net income (loss) | $ | 31,800 | $ | (6,700 | ) | $ | 25,100 | ||||||
GAAP earnings (loss) per diluted share | $ | 0.47 | $ | (0.35 | ) | $ | 0.12 | ||||||
Amortization, net of tax of $0.06, $0.03 and $0.09, respectively, per diluted share | 0.06 | 0.03 | 0.09 | ||||||||||
Share based compensation, net of tax of $0.22, $0.06 and $0.28, respectively, per diluted share | 0.21 | 0.06 | 0.27 | ||||||||||
Acquisition-related compensation, net of tax of $0, $0 and $0, respectively, per diluted share(1) | 0.05 | 0.09 | 0.14 | ||||||||||
Non-GAAP earnings (loss) per diluted share | $ | 0.79 | $ | (0.17 | ) | $ | 0.62 | ||||||
Weighted average diluted shares used to compute earnings per share | 40,000,000 | 40,000,000 | 40,000,000 |
Assumes 51% effective tax rate. Please note, we anticipate the potential for increased volatility in the effective tax rate from the continuing impact of ASU 2016-09, Improvements to Employee Share-Based Payment Accounting.
(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.
CONTACT:
Investor Relations:
Monotype
Chris Brooks, 781-970-6120
ir@monotype.com