
• | Total revenues were $288.8 million, up 19.4% from $242.0 million for the fourth quarter of 2018. Organic revenue growth was 10.6%. Non-GAAP total revenues were $287.4 million, up 18.3% from $243.0 million for the fourth quarter of 2018. Non-GAAP organic revenue growth was 10.2%. |
• | Recurring revenues from maintenance and subscriptions were $194.0 million, up 22.7% compared to the fourth quarter of 2018, and comprised 67.2% of fourth quarter 2019 revenues. |
• | Operating income was $45.2 million, up 16.0% from $38.9 million for the fourth quarter of 2018. Non-GAAP operating income was $73.9 million, up 13.4% from $65.2 million for the fourth quarter of 2018. |
• | Net income was $46.8 million, or $1.15 per diluted share, up 48.3% compared to $31.6 million, or $0.79 per diluted share, for the fourth quarter of 2018. Non-GAAP net income was $58.2 million, or $1.43 per diluted share, up 15.3% compared to $50.5 million, or $1.26 per diluted share, for the fourth quarter of 2018. |
• | Cash flows from operations were $76.2 million, up 7.5% compared to $70.9 million for the fourth quarter of 2018. |
• | Adjusted EBITDA was $82.2 million, up 14.0% compared to $72.1 million for the fourth quarter of 2018. |
• | Software subscription arrangements comprised approximately 54% of total new software contract value in the fourth quarter, compared to approximately 40% in the fourth quarter of 2018. |
• | Subscription bookings in the fourth quarter added $12.0 million in annual recurring revenue. |
• | Annualized non-GAAP recurring revenues were $769.9 million, up 21.0% from $636.4 million for the fourth quarter of 2018. |
• | On October 30, 2019, Tyler acquired Courthouse Technologies, Ltd., a leading provider of jury management systems. |
• | Total revenues were $1.086 billion, up 16.2% from $935.3 million in 2018. Organic revenue growth was 8.3%. Non-GAAP total revenues were $1.091 billion, up 16.1% from $939.7 million in 2018. Non-GAAP organic revenue growth was 7.9%. |
• | Recurring revenues from maintenance and subscriptions were $726.7 million, up 20.1% compared to $605.1 million in 2018, and comprised 66.9% of 2019 revenues. |
• | Operating income was $156.4 million, up 2.5% from $152.5 million in 2018. Non-GAAP operating income was $276.2 million, up 10.4% from $250.3 million in 2018. |
• | Net income was $146.5 million, or $3.65 per diluted share, down 0.6% compared to $147.5 million, or $3.68 per diluted share in 2018. Non-GAAP net income was $212.6 million, or $5.30 per diluted share, up 10.3% compared to $192.8 million, or $4.80 per diluted share in 2018. |
• | Cash flows from operations were $254.7 million, up 1.8% compared to $250.2 million in 2018. |
• | Adjusted EBITDA was $303.4 million, up 10.5% compared to $274.6 million in 2018. |
• | Software subscription arrangements comprised approximately 63% of total new software contract value in 2019, compared to approximately 41% in 2018. |
• | Subscription bookings in 2019 added $52.6 million in annual recurring revenue. |
• | Total backlog was $1.46 billion, up 16.9% from $1.25 billion at December 31, 2018. Software-related backlog (excluding appraisal services) was $1.43 billion, up 18.0% from $1.21 billion at December 31, 2018. |
• | Effective January 1, 2019, Tyler adopted the requirements of ASU No. 2016-02, Leases (Topic 842), utilizing the modified retrospective method of transition. |
• | GAAP total revenues are expected to be in the range of $1.204 billion to $1.224 billion. Non-GAAP total revenues are expected to be in the range of $1.205 billion to $1.225 billion. |
• | GAAP diluted earnings per share are expected to be in the range of $3.81 to $3.93 and may vary significantly due to the impact of stock incentive awards on the GAAP effective tax rate, as well as final valuation of acquired intangibles. |
• | Non-GAAP diluted earnings per share are expected to be in the range of $5.60 to $5.72, of which approximately 55% to 60% is expected to be generated in the second half of the year. |
• | Pretax non-cash, share-based compensation expense is expected to be approximately $77 million. |
• | Research and development expense is expected to be in the range of $92 million to $94 million. |
• | Fully diluted shares for the year are expected to be in the range of 41.5 million to 42.0 million shares. |
• | GAAP earnings per share assumes an estimated annual effective tax rate of approximately 10% after discrete tax items including approximately $31 million of discrete tax benefits related to share-based compensation. |
• | The non-GAAP annual effective tax rate is expected to be 24%. |
• | Capital expenditures are expected to be in the range of $36 million to $38 million, including approximately $9 million related to real estate and approximately $7 million of capitalized software development costs. Total depreciation and amortization expense is expected to be approximately $80 million, including approximately $54 million from amortization of acquisition intangibles. |
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Software licenses and royalties | $ | 32,358 | $ | 25,821 | $ | 100,205 | $ | 93,441 | ||||||||
Subscriptions | 80,330 | 59,811 | 296,352 | 220,547 | ||||||||||||
Software services | 52,220 | 46,457 | 213,061 | 191,269 | ||||||||||||
Maintenance | 113,644 | 98,333 | 430,318 | 384,521 | ||||||||||||
Appraisal services | 6,024 | 5,376 | 23,479 | 21,846 | ||||||||||||
Hardware and other | 4,261 | 6,183 | 23,012 | 23,658 | ||||||||||||
Total revenues | 288,837 | 241,981 | 1,086,427 | 935,282 | ||||||||||||
Software licenses and royalties | 1,258 | 863 | 3,938 | 3,802 | ||||||||||||
Acquired software | 7,997 | 5,969 | 30,642 | 22,972 | ||||||||||||
Software services, maintenance and subscriptions | 130,674 | 111,843 | 502,138 | 438,923 | ||||||||||||
Appraisal services | 4,031 | 3,445 | 15,337 | 14,299 | ||||||||||||
Hardware and other | 2,602 | 3,990 | 17,472 | 15,708 | ||||||||||||
Total cost of revenues | 146,562 | 126,110 | 569,527 | 495,704 | ||||||||||||
Gross profit | 142,275 | 115,871 | 516,900 | 439,578 | ||||||||||||
Selling, general and administrative expenses | 70,265 | 55,134 | 257,746 | 207,605 | ||||||||||||
Research and development expense | 21,170 | 17,335 | 81,342 | 63,264 | ||||||||||||
Amortization of customer and trade name intangibles | 5,683 | 4,475 | 21,445 | 16,217 | ||||||||||||
Operating income | 45,157 | 38,927 | 156,367 | 152,492 | ||||||||||||
Other income, net | 2,633 | 1,180 | 3,471 | 3,378 | ||||||||||||
Income before income taxes | 47,790 | 40,107 | 159,838 | 155,870 | ||||||||||||
Income tax provision | 1,000 | 8,555 | 13,311 | 8,408 | ||||||||||||
Net income | $ | 46,790 | $ | 31,552 | $ | 146,527 | $ | 147,462 | ||||||||
Earnings per common share: | ||||||||||||||||
Basic | $ | 1.20 | $ | 0.82 | $ | 3.79 | $ | 3.84 | ||||||||
Diluted | $ | 1.15 | $ | 0.79 | $ | 3.65 | $ | 3.68 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 39,076 | 38,614 | 38,640 | 38,445 | ||||||||||||
Diluted | 40,736 | 39,891 | 40,105 | 40,123 | ||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Reconciliation of non-GAAP total revenues | ||||||||||||||||
GAAP total revenues | $ | 288,837 | $ | 241,981 | $ | 1,086,427 | $ | 935,282 | ||||||||
Non-GAAP adjustments: | ||||||||||||||||
Write-downs of acquisition-related deferred revenue | (1,495 | ) | 952 | 4,557 | 4,000 | |||||||||||
Amortization of acquired subleases | 83 | 100 | 372 | 426 | ||||||||||||
Non-GAAP total revenues | $ | 287,425 | $ | 243,033 | $ | 1,091,356 | $ | 939,708 | ||||||||
Reconciliation of non-GAAP gross profit and margin | ||||||||||||||||
GAAP gross profit | $ | 142,275 | $ | 115,871 | $ | 516,900 | $ | 439,578 | ||||||||
Non-GAAP adjustments: | ||||||||||||||||
Write-downs of acquisition-related deferred revenue | (1,495 | ) | 952 | 4,557 | 4,000 | |||||||||||
Amortization of acquired leases | 83 | 100 | 372 | 426 | ||||||||||||
Share-based compensation expense included in cost of revenues | 3,836 | 3,948 | 15,002 | 13,588 | ||||||||||||
Amortization of acquired software | 7,997 | 5,969 | 30,642 | 22,972 | ||||||||||||
Non-GAAP gross profit | $ | 152,696 | $ | 126,840 | $ | 567,473 | $ | 480,564 | ||||||||
GAAP gross margin | 49.3 | % | 47.9 | % | 47.6 | % | 47.0 | % | ||||||||
Non-GAAP gross margin | 53.1 | % | 52.2 | % | 52.0 | % | 51.1 | % | ||||||||
Reconciliation of non-GAAP operating income and margin | ||||||||||||||||
GAAP operating income | $ | 45,157 | $ | 38,927 | $ | 156,367 | $ | 152,492 | ||||||||
Non-GAAP adjustments: | ||||||||||||||||
Write-downs of acquisition-related deferred revenue | (1,495 | ) | 952 | 4,557 | 4,000 | |||||||||||
Amortization of acquired leases | 83 | 100 | 372 | 426 | ||||||||||||
Share-based compensation expense | 15,598 | 14,774 | 59,967 | 52,740 | ||||||||||||
Employer portion of payroll tax related to employee stock transactions | 693 | 4 | 1,745 | 1,412 | ||||||||||||
Acquisition related costs | 197 | — | 1,142 | — | ||||||||||||
Amortization of acquired software | 7,997 | 5,969 | 30,642 | 22,972 | ||||||||||||
Amortization of customer and trade name intangibles | 5,683 | 4,475 | 21,445 | 16,217 | ||||||||||||
Non-GAAP adjustments subtotal | 28,756 | 26,274 | $ | 119,870 | $ | 97,767 | ||||||||||
Non-GAAP operating income | $ | 73,913 | $ | 65,201 | $ | 276,237 | $ | 250,259 | ||||||||
GAAP operating margin | 15.6 | % | 16.1 | % | 14.4 | % | 16.3 | % | ||||||||
Non-GAAP operating margin | 25.7 | % | 26.8 | % | 25.3 | % | 26.6 | % | ||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Reconciliation of non-GAAP net income and earnings per share | ||||||||||||||||
GAAP net income | $ | 46,790 | $ | 31,552 | $ | 146,527 | $ | 147,462 | ||||||||
Non-GAAP adjustments: | ||||||||||||||||
Total non-GAAP adjustments to operating income | 28,756 | 26,274 | 119,870 | 97,767 | ||||||||||||
Tax impact related to non-GAAP adjustments | (17,371 | ) | (7,376 | ) | (53,819 | ) | (52,464 | ) | ||||||||
Non-GAAP net income | $ | 58,175 | $ | 50,450 | $ | 212,578 | $ | 192,765 | ||||||||
GAAP earnings per diluted share | $ | 1.15 | $ | 0.79 | $ | 3.65 | $ | 3.68 | ||||||||
Non-GAAP earnings per diluted share | $ | 1.43 | $ | 1.26 | $ | 5.30 | $ | 4.80 | ||||||||
Detail of share-based compensation expense | ||||||||||||||||
Cost of software services, maintenance and subscriptions | $ | 3,836 | $ | 3,948 | $ | 15,002 | $ | 13,588 | ||||||||
Selling, general and administrative expenses | 11,762 | 10,826 | 44,965 | 39,152 | ||||||||||||
Total share-based compensation expense | $ | 15,598 | $ | 14,774 | $ | 59,967 | $ | 52,740 | ||||||||
Reconciliation of EBITDA and adjusted EBITDA | ||||||||||||||||
GAAP net income | $ | 46,790 | $ | 31,552 | $ | 146,527 | $ | 147,462 | ||||||||
Amortization of customer and trade name intangibles | 5,683 | 4,475 | 21,445 | 16,217 | ||||||||||||
Depreciation and amortization included in | ||||||||||||||||
cost of revenues, SG&A and other expenses | 14,260 | 11,580 | 54,899 | 45,052 | ||||||||||||
Interest expense included in other income, net | 155 | 193 | 1,564 | 763 | ||||||||||||
Income tax provision | 1,000 | 8,555 | 13,311 | 8,408 | ||||||||||||
EBITDA | $ | 67,888 | $ | 56,355 | $ | 237,746 | $ | 217,902 | ||||||||
Write-downs of acquisition-related deferred revenue | (1,495 | ) | 952 | 4,557 | 4,000 | |||||||||||
Share-based compensation expense | 15,598 | 14,774 | 59,967 | 52,740 | ||||||||||||
Acquisition related costs | 197 | — | $ | 1,142 | $ | — | ||||||||||
Adjusted EBITDA | $ | 82,188 | $ | 72,081 | $ | 303,412 | $ | 274,642 | ||||||||
December 31, 2019 | December 31, 2018 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 232,682 | $ | 134,279 | ||||
Accounts receivable, net | 374,089 | 298,912 | ||||||
Current investments and other assets | 66,444 | 80,970 | ||||||
Income tax receivable | 6,482 | 4,697 | ||||||
Total current assets | 679,697 | 518,858 | ||||||
Accounts receivable, long-term portion | 22,432 | 16,020 | ||||||
Operating lease right-of-use assets | 18,992 | — | ||||||
Property and equipment, net | 171,861 | 155,177 | ||||||
Other assets: | ||||||||
Goodwill | 840,117 | 753,718 | ||||||
Other intangibles, net | 378,914 | 276,852 | ||||||
Non-current investments and other assets | 79,601 | 70,338 | ||||||
Total assets | $ | 2,191,614 | $ | 1,790,963 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 90,211 | $ | 73,390 | ||||
Operating lease liabilities | 6,387 | — | ||||||
Deferred revenue | 412,495 | 350,512 | ||||||
Total current liabilities | 509,093 | 423,902 | ||||||
Revolving line of credit | — | — | ||||||
Deferred revenue, long-term | 199 | 424 | ||||||
Deferred income taxes | 48,442 | 41,791 | ||||||
Operating lease liabilities, long-term | 16,822 | — | ||||||
Shareholders' equity | 1,617,058 | 1,324,846 | ||||||
Total liabilities and shareholders' equity | $ | 2,191,614 | $ | 1,790,963 | ||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income | $ | 46,790 | $ | 31,552 | $ | 146,527 | $ | 147,462 | ||||||||
Adjustments to reconcile net income to cash | ||||||||||||||||
provided by operations: | ||||||||||||||||
Depreciation and amortization | 20,125 | 16,132 | 76,672 | 61,759 | ||||||||||||
Share-based compensation expense | 15,598 | 14,774 | 59,967 | 52,740 | ||||||||||||
Provision for losses - accounts receivable | 5,514 | 2,286 | 5,514 | 2,286 | ||||||||||||
Operating lease right-of-use assets - non cash | 1,418 | — | 5,397 | — | ||||||||||||
Deferred income tax expense (benefit) | 4,241 | (35 | ) | (6,088 | ) | (5,069 | ) | |||||||||
Changes in operating assets and liabilities, | ||||||||||||||||
exclusive of effects of acquired companies | (17,493 | ) | 6,141 | (33,269 | ) | (8,975 | ) | |||||||||
Net cash provided by operating activities | 76,193 | 70,850 | 254,720 | 250,203 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Additions to property and equipment | (8,403 | ) | (3,964 | ) | (37,236 | ) | (27,424 | ) | ||||||||
Purchase of marketable security investments | (27,420 | ) | (22,987 | ) | (54,742 | ) | (115,625 | ) | ||||||||
Proceeds from marketable security investments | 13,942 | 20,997 | 70,796 | 81,205 | ||||||||||||
Capitalized software development costs | (1,264 | ) | — | (4,804 | ) | — | ||||||||||
Cost of acquisitions, net of cash acquired | (18,864 | ) | (10,785 | ) | (218,734 | ) | (178,093 | ) | ||||||||
Decrease (increase) in other | 198 | 825 | (295 | ) | 1,682 | |||||||||||
Net cash used by investing activities | (41,811 | ) | (15,914 | ) | (245,015 | ) | (238,255 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||||||
Decrease in net borrowings on revolving line of credit | — | — | — | — | ||||||||||||
Purchase of treasury shares | — | (146,553 | ) | (17,786 | ) | (146,553 | ) | |||||||||
Proceeds from exercise of stock options | 34,613 | 2,073 | 96,908 | 74,907 | ||||||||||||
Contributions from employee stock purchase plan | 2,249 | 4,371 | 9,576 | 8,051 | ||||||||||||
Net cash provided (used) by financing activities | 36,862 | (140,109 | ) | 88,698 | (63,595 | ) | ||||||||||
Net increase (decrease) in cash and cash equivalents | 71,244 | (85,173 | ) | 98,403 | (51,647 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 161,438 | 219,452 | 134,279 | 185,926 | ||||||||||||
Cash and cash equivalents at end of period | $ | 232,682 | $ | 134,279 | $ | 232,682 | $ | 134,279 | ||||||||