GAAP
|
Non-GAAP
|
Cloud revenue of $202 million, growth of 34% year-over-year
|
Cloud revenue of $204 million, growth of 35% year-over-year
|
Total revenue of $410 million, growth of 6% year-over-year
|
Total revenue of $412 million, growth of 7% year-over-year
|
Gross margin of 65.8% compared to 65.7% last year
|
Gross margin of 71.0% compared to 70.9% last year
|
Cloud gross margin of 56.6% compared to 51.6% last year
|
Cloud gross margin of 65.6% compared to 61.9% last year
|
Operating income of $62 million compared to $56 million last year, an increase of 11%
|
Operating income of $117 million compared to $106 million last year, an increase of 10%
|
Operating margin of 15.1% compared to 14.4% last year
|
Operating margin of 28.3% compared to 27.4% last year
|
Diluted EPS of $0.76 versus $0.69 last year, 10% growth year-over-year
|
Diluted EPS of $1.41 versus $1.30 last year, 8% growth year-over-year
|
Operating cash flow of $99 million compared to $82 million last year
|
NICE LTD. AND SUBSIDIARIES
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
September 30,
|
December 31,
|
||||||
|
2020
|
2019
|
||||||
|
Unaudited
|
Audited
|
||||||
|
||||||||
ASSETS
|
||||||||
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
753,116
|
$
|
228,323
|
||||
Short-term investments
|
789,415
|
210,772
|
||||||
Trade receivables
|
294,176
|
319,622
|
||||||
Prepaid expenses and other current assets
|
128,926
|
116,972
|
||||||
|
||||||||
Total current assets
|
1,965,633
|
875,689
|
||||||
|
||||||||
LONG-TERM ASSETS:
|
||||||||
Long-term investments
|
-
|
542,389
|
||||||
Property and equipment, net
|
140,262
|
141,647
|
||||||
Deferred tax assets
|
25,808
|
30,513
|
||||||
Other intangible assets, net
|
395,809
|
411,019
|
||||||
Operating lease right-of-use assets
|
102,132
|
106,196
|
||||||
Goodwill
|
1,496,429
|
1,378,418
|
||||||
Other long-term assets
|
145,343
|
124,034
|
||||||
|
||||||||
Total long-term assets
|
2,305,783
|
2,734,216
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
4,271,416
|
$
|
3,609,905
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
33,685
|
$
|
30,376
|
||||
Deferred revenues and advances from customers
|
260,059
|
245,792
|
||||||
Current maturities of operating leases
|
21,846
|
21,519
|
||||||
Exchangeable senior notes
|
257,732
|
251,583
|
||||||
Accrued expenses and other liabilities
|
366,658
|
391,685
|
||||||
|
||||||||
Total current liabilities
|
939,980
|
940,955
|
||||||
|
||||||||
LONG-TERM LIABILITIES:
|
||||||||
Deferred revenues and advances from customers
|
35,871
|
26,045
|
||||||
Operating leases
|
97,764
|
103,490
|
||||||
Deferred tax liabilities
|
44,088
|
52,509
|
||||||
Long-term debt
|
633,584
|
213,313
|
||||||
Other long-term liabilities
|
17,052
|
16,327
|
||||||
|
||||||||
Total long-term liabilities
|
828,359
|
411,684
|
||||||
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Nice Ltd's equity
|
2,478,555
|
2,257,266
|
||||||
Non-controlling interests
|
24,522
|
-
|
||||||
|
||||||||
Total shareholders' equity
|
2,503,077
|
2,257,266
|
||||||
|
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
4,271,416
|
$
|
3,609,905
|
NICE LTD. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
U.S. dollars in thousands (except per share amounts)
|
|
|
|
|
|
|
|
|
Quarter ended
|
Year to date
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||
|
||||||||||||||||
Revenue:
|
||||||||||||||||
Product
|
$
|
38,746
|
$
|
56,950
|
$
|
141,611
|
$
|
188,999
|
||||||||
Services
|
169,358
|
178,609
|
513,529
|
525,947
|
||||||||||||
Cloud
|
201,723
|
150,704
|
558,295
|
428,758
|
||||||||||||
Total revenue
|
409,827
|
386,263
|
1,213,435
|
1,143,704
|
||||||||||||
|
||||||||||||||||
Cost of revenue:
|
||||||||||||||||
Product
|
5,434
|
5,318
|
16,711
|
16,850
|
||||||||||||
Services
|
47,008
|
54,476
|
150,558
|
164,218
|
||||||||||||
Cloud
|
87,637
|
72,877
|
248,628
|
213,418
|
||||||||||||
Total cost of revenue
|
140,079
|
132,671
|
415,897
|
394,486
|
||||||||||||
|
||||||||||||||||
Gross profit
|
269,748
|
253,592
|
797,538
|
749,218
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
55,482
|
48,531
|
162,019
|
141,553
|
||||||||||||
Selling and marketing
|
97,011
|
96,138
|
294,332
|
293,083
|
||||||||||||
General and administrative
|
45,801
|
42,438
|
135,312
|
121,181
|
||||||||||||
Amortization of acquired intangible assets
|
9,496
|
10,780
|
28,951
|
32,276
|
||||||||||||
Total operating expenses
|
207,790
|
197,887
|
620,614
|
588,093
|
||||||||||||
|
||||||||||||||||
Operating income
|
61,958
|
55,705
|
176,924
|
161,125
|
||||||||||||
|
||||||||||||||||
Financial and other expense/(income), net
|
1,032
|
(252
|
)
|
2,259
|
3,890
|
|||||||||||
|
||||||||||||||||
Income before tax
|
60,926
|
55,957
|
174,665
|
157,235
|
||||||||||||
Taxes on income
|
10,273
|
10,918
|
33,293
|
33,074
|
||||||||||||
Net income
|
$
|
50,653
|
$
|
45,039
|
$
|
141,372
|
$
|
124,161
|
||||||||
|
||||||||||||||||
Less: net loss attributable to non-controlling interests
|
112
|
-
|
378
|
-
|
||||||||||||
|
||||||||||||||||
Net income attributable to Nice Ltd.'s shareholders
|
$
|
50,765
|
$
|
45,039
|
$
|
141,750
|
$
|
124,161
|
||||||||
|
||||||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
0.81
|
$
|
0.72
|
$
|
2.26
|
$
|
2.00
|
||||||||
Diluted
|
$
|
0.76
|
$
|
0.69
|
$
|
2.15
|
$
|
1.93
|
||||||||
|
||||||||||||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
62,756
|
62,160
|
62,624
|
62,041
|
||||||||||||
Diluted
|
66,253
|
65,066
|
65,741
|
64,493
|
NICE LTD. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
|
|
|
|
|
|
|
|
|
U.S. dollars in thousands (except per share amounts)
|
|
|
|
|
|
|
|
|
Quarter ended
|
Year to date
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
GAAP revenues
|
$
|
409,827
|
$
|
386,263
|
$
|
1,213,435
|
$
|
1,143,704
|
||||||||
Valuation adjustment on acquired deferred product revenue
|
-
|
-
|
-
|
15
|
||||||||||||
Valuation adjustment on acquired deferred services revenue
|
81
|
3
|
81
|
5
|
||||||||||||
Valuation adjustment on acquired deferred cloud revenue
|
2,458
|
867
|
5,187
|
2,692
|
||||||||||||
Non-GAAP revenues
|
$
|
412,366
|
$
|
387,133
|
$
|
1,218,703
|
$
|
1,146,416
|
||||||||
|
||||||||||||||||
GAAP cost of revenue
|
$
|
140,079
|
$
|
132,671
|
$
|
415,897
|
$
|
394,486
|
||||||||
Amortization of acquired intangible assets on cost of product
|
(1,135
|
)
|
(1,123
|
)
|
(3,394
|
)
|
(2,972
|
)
|
||||||||
Amortization of acquired intangible assets on cost of services
|
(322
|
)
|
(1,535
|
)
|
(3,341
|
)
|
(4,604
|
)
|
||||||||
Amortization of acquired intangible assets on cost of cloud
|
(16,800
|
)
|
(15,270
|
)
|
(48,422
|
)
|
(45,118
|
)
|
||||||||
Valuation adjustment on acquired deferred cost of cloud
|
200
|
575
|
737
|
1,893
|
||||||||||||
Cost of product revenue adjustment (1)
|
(69
|
)
|
(97
|
)
|
(205
|
)
|
(304
|
)
|
||||||||
Cost of services revenue adjustment (1)
|
(1,677
|
)
|
(2,106
|
)
|
(4,957
|
)
|
(6,251
|
)
|
||||||||
Cost of cloud revenue adjustment (1)
|
(809
|
)
|
(358
|
)
|
(2,601
|
)
|
(2,142
|
)
|
||||||||
Non-GAAP cost of revenue
|
$
|
119,467
|
$
|
112,757
|
$
|
353,714
|
$
|
334,988
|
||||||||
|
||||||||||||||||
GAAP gross profit
|
$
|
269,748
|
$
|
253,592
|
$
|
797,538
|
$
|
749,218
|
||||||||
Gross profit adjustments
|
23,151
|
20,784
|
67,451
|
62,210
|
||||||||||||
Non-GAAP gross profit
|
$
|
292,899
|
$
|
274,376
|
$
|
864,989
|
$
|
811,428
|
||||||||
|
||||||||||||||||
GAAP operating expenses
|
$
|
207,790
|
$
|
197,887
|
$
|
620,614
|
$
|
588,093
|
||||||||
Research and development (1,2)
|
(2,565
|
)
|
(2,033
|
)
|
(7,553
|
)
|
(5,182
|
)
|
||||||||
Sales and marketing (1,2)
|
(5,561
|
)
|
(7,737
|
)
|
(19,623
|
)
|
(19,211
|
)
|
||||||||
General and administrative (1,2)
|
(14,065
|
)
|
(8,962
|
)
|
(38,239
|
)
|
(24,378
|
)
|
||||||||
Amortization of acquired intangible assets
|
(9,496
|
)
|
(10,780
|
)
|
(28,951
|
)
|
(32,276
|
)
|
||||||||
Valuation adjustment on acquired deferred commission
|
35
|
76
|
106
|
245
|
||||||||||||
Non-GAAP operating expenses
|
$
|
176,138
|
$
|
168,451
|
$
|
526,354
|
$
|
507,291
|
||||||||
|
||||||||||||||||
GAAP financial and other expense/(income), net
|
$
|
1,032
|
$
|
(252
|
)
|
$
|
2,259
|
$
|
3,890
|
|||||||
Amortization of discount on debt
|
(3,070
|
)
|
(2,377
|
)
|
(7,944
|
)
|
(6,847
|
)
|
||||||||
Non-GAAP financial and other income, net
|
$
|
(2,038
|
)
|
$
|
(2,629
|
)
|
$
|
(5,685
|
)
|
$
|
(2,957
|
)
|
||||
|
||||||||||||||||
GAAP taxes on income
|
$
|
10,273
|
$
|
10,918
|
$
|
33,293
|
$
|
33,074
|
||||||||
Tax adjustments re non-GAAP adjustments
|
14,911
|
13,324
|
39,701
|
33,258
|
||||||||||||
Non-GAAP taxes on income
|
$
|
25,184
|
$
|
24,242
|
$
|
72,994
|
$
|
66,332
|
||||||||
|
||||||||||||||||
GAAP net income
|
$
|
50,653
|
$
|
45,039
|
$
|
141,372
|
$
|
124,161
|
||||||||
Valuation adjustment on acquired deferred revenue
|
2,539
|
870
|
5,268
|
2,712
|
||||||||||||
Valuation adjustment on acquired deferred cost of cloud revenue
|
(200
|
)
|
(575
|
)
|
(737
|
)
|
(1,893
|
)
|
||||||||
Amortization of acquired intangible assets
|
27,753
|
28,708
|
84,108
|
84,970
|
||||||||||||
Valuation adjustment on acquired deferred commission
|
(35
|
)
|
(76
|
)
|
(106
|
)
|
(245
|
)
|
||||||||
Share-based compensation (1)
|
22,404
|
21,293
|
69,255
|
56,625
|
||||||||||||
Acquisition related expenses (2)
|
2,342
|
-
|
3,923
|
843
|
||||||||||||
Amortization of discount on long term debt
|
3,070
|
2,377
|
7,944
|
6,847
|
||||||||||||
Tax adjustments re non-GAAP adjustments
|
(14,911
|
)
|
(13,324
|
)
|
(39,701
|
)
|
(33,258
|
)
|
||||||||
Non-GAAP net income
|
$
|
93,615
|
$
|
84,312
|
$
|
271,326
|
$
|
240,762
|
||||||||
|
||||||||||||||||
GAAP diluted earnings per share
|
$
|
0.76
|
$
|
0.69
|
$
|
2.15
|
$
|
1.93
|
||||||||
|
||||||||||||||||
Non-GAAP diluted earnings per share
|
$
|
1.41
|
$
|
1.30
|
$
|
4.13
|
$
|
3.73
|
||||||||
|
||||||||||||||||
Shares used in computing GAAP diluted earnings per share
|
66,253
|
65,066
|
65,741
|
64,493
|
||||||||||||
|
||||||||||||||||
Shares used in computing non-GAAP diluted earnings per share
|
66,253
|
65,066
|
65,741
|
64,493
|
NICE LTD. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (continued)
|
|
|
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
(1)
|
Share-based Compensation
|
|
Quarter ended
|
Year to date
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
||||||||||||||||
Cost of product revenue
|
$
|
69
|
$
|
97
|
$
|
205
|
$
|
304
|
||||||||
Cost of services revenue
|
1,677
|
2,106
|
4,957
|
6,251
|
||||||||||||
Cost of cloud revenue
|
809
|
358
|
2,601
|
2,142
|
||||||||||||
Research and development
|
2,565
|
2,033
|
7,553
|
5,177
|
||||||||||||
Sales and marketing
|
5,519
|
7,737
|
19,493
|
19,181
|
||||||||||||
General and administrative
|
11,765
|
8,962
|
34,446
|
23,570
|
||||||||||||
|
$
|
22,404
|
$
|
21,293
|
$
|
69,255
|
$
|
56,625
|
(2)
|
Acquisition related expenses
|
|
Quarter ended
|
Year to date
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
||||||||||||||||
Research and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
5
|
||||||||
Sales and marketing
|
42
|
-
|
130
|
30
|
||||||||||||
General and administrative
|
2,300
|
-
|
3,793
|
808
|
||||||||||||
|
$
|
2,342
|
$
|
-
|
$
|
3,923
|
$
|
843
|
NICE LTD. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
CONSOLIDATED CASH FLOW STATEMENTS
|
|
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
|
Quarter ended
|
Year to date
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||
|
||||||||||||||||
Operating Activities
|
||||||||||||||||
|
||||||||||||||||
Net income
|
$
|
50,653
|
$
|
45,039
|
$
|
141,372
|
$
|
124,161
|
||||||||
Depreciation and amortization
|
45,482
|
43,924
|
135,133
|
128,744
|
||||||||||||
Stock based compensation
|
22,207
|
21,273
|
68,839
|
56,589
|
||||||||||||
Amortization of premium and discount and accrued interest on marketable securities
|
2,080
|
387
|
(790
|
)
|
(187
|
)
|
||||||||||
Deferred taxes, net
|
(6,783
|
)
|
(12,485
|
)
|
(16,653
|
)
|
(31,107
|
)
|
||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Trade Receivables
|
12,795
|
6,788
|
27,588
|
26,900
|
||||||||||||
Prepaid expenses and other assets
|
3,131
|
(15,626
|
)
|
(31,637
|
)
|
(88,157
|
)
|
|||||||||
Trade payables
|
6,036
|
(8,791
|
)
|
5,231
|
(5,073
|
)
|
||||||||||
Accrued expenses and other current liabilities
|
(15,124
|
)
|
44,173
|
(36,584
|
)
|
53,789
|
||||||||||
Operating lease right-of-use assets, net
|
4,414
|
4,346
|
12,926
|
11,842
|
||||||||||||
Deferred revenue
|
(23,481
|
)
|
(45,558
|
)
|
14,617
|
13,311
|
||||||||||
Long term liabilities
|
-
|
(20
|
)
|
-
|
(300
|
)
|
||||||||||
Operating lease liabilities
|
(4,608
|
)
|
(2,836
|
)
|
(14,297
|
)
|
(11,995
|
)
|
||||||||
Amortization of discount on long term debt
|
3,070
|
2,379
|
7,945
|
6,848
|
||||||||||||
Other
|
(839
|
)
|
(672
|
)
|
(254
|
)
|
(2,656
|
)
|
||||||||
Net cash provided by operating activities
|
99,033
|
82,321
|
313,436
|
282,709
|
||||||||||||
|
||||||||||||||||
Investing Activities
|
||||||||||||||||
|
||||||||||||||||
Purchase of property and equipment
|
(4,211
|
)
|
(6,545
|
)
|
(21,667
|
)
|
(21,527
|
)
|
||||||||
Purchase of Investments
|
(151,589
|
)
|
(187,752
|
)
|
(306,077
|
)
|
(493,894
|
)
|
||||||||
Proceeds from Investments
|
118,284
|
113,121
|
283,149
|
283,629
|
||||||||||||
Capitalization of software development costs
|
(9,577
|
)
|
(8,549
|
)
|
(28,776
|
)
|
(25,940
|
)
|
||||||||
Payments for business and asset acquisitions, net of cash acquired
|
(96,425
|
)
|
(184
|
)
|
(147,261
|
)
|
(25,972
|
)
|
||||||||
Net cash used in investing activities
|
(143,518
|
)
|
(89,909
|
)
|
(220,632
|
)
|
(283,704
|
)
|
||||||||
|
||||||||||||||||
Financing Activities
|
||||||||||||||||
|
||||||||||||||||
Proceeds from issuance of shares upon exercise of share options
|
828
|
1,693
|
8,177
|
4,711
|
||||||||||||
Purchase of treasury shares
|
-
|
(7,897
|
)
|
(27,601
|
)
|
(22,612
|
)
|
|||||||||
Capital Lease payments
|
-
|
(191
|
)
|
(177
|
)
|
(631
|
)
|
|||||||||
Proceeds from issuance of exchangeable notes
|
451,469
|
-
|
451,469
|
-
|
||||||||||||
Net cash provided by/(used in) financing activities
|
452,297
|
(6,395
|
)
|
431,868
|
(18,532
|
)
|
||||||||||
|
||||||||||||||||
Effect of exchange rates on cash and cash equivalents
|
1,206
|
(1,489
|
)
|
121
|
(1,733
|
)
|
||||||||||
|
||||||||||||||||
Net change in cash and cash equivalents
|
409,018
|
(15,472
|
)
|
524,793
|
(21,260
|
)
|
||||||||||
Cash and cash equivalents, beginning of period
|
$
|
344,098
|
$
|
236,311
|
$
|
228,323
|
$
|
242,099
|
||||||||
|
||||||||||||||||
Cash and cash equivalents, end of period
|
$
|
753,116
|
$
|
220,839
|
$
|
753,116
|
$
|
220,839
|