TYPE Monotype Imaging Holdings Inc

Creative Professional Revenue Exceeds $100 Million, Representing 50% of Annual Revenue

2017 Guidance Consistent with High-Level Outlook

Monotype Imaging Holdings Inc. (Nasdaq: TYPE), a leader in helping to empower expression and engagement through type, technology and expertise, today announced financial results for the fourth quarter and full year ended December 31, 2016.

Fourth quarter 2016 highlights

• Revenue for the quarter was $52.6 million, an increase of 4%, year over year. Pro Forma non-GAAP revenue for the quarter was $55.1 million.
• Creative Professional revenue was $27.2 million, up 11%, year over year.
• Net income was $0.5 million. Non-GAAP net adjusted EBITDA was $10.6 million, or 20% of revenue. Pro Forma non-GAAP net adjusted EBITDA was $13.1 million, or 24% of Pro Forma non-GAAP revenue. Both non-GAAP and Pro Forma non-GAAP net adjusted EBITDA include $2.2 million of non-recurring costs, primarily related to restructuring activities.

Full year 2016 highlights

• Revenue for the year was $203.4 million, an increase of 6%, year over year. Pro Forma non-GAAP revenue for the year was $215.9 million.
• Creative Professional revenue was $102.4 million, up 16%, year over year.
• Net income was $14.9 million. Non-GAAP net adjusted EBITDA was $59.8 million, or 29% of revenue. Pro Forma non-GAAP net adjusted EBITDA was $52.7 million, or 24% of Pro Forma non-GAAP revenue.
• Cash and cash equivalents were $91.4 million at December 31, 2016.

“Continued strong performance in our Creative Professional business helped push full year results over the $200 million mark for the first time in our history,” said Scott Landers, president and chief executive officer of Monotype. “2016 was a transformational year for Monotype, where we saw the emergence of new digital use cases, such as HTML5-based digital advertising, as well as significantly expanded opportunities in new markets with the acquisition of Olapic. We believe there is a substantial opportunity ahead for Monotype to provide comprehensive value to brands, and we are well positioned to take advantage of it.”

Tony Callini, chief financial officer of Monotype, said, “I’m pleased to join Monotype during such an exciting period in the company’s history. Our recent acquisitions and execution on expanded growing product offerings helped fuel double-digit year-over-year growth in Creative Professional for the 14th quarter in a row. And even as we invest for long-term growth, we’re keenly focused on execution and profitability. Further, during this investment cycle, we are still committed to returning value to our shareholders as evidenced by the fifth annual increase to our dividend.”

Fourth quarter 2016 operating resultsRevenue for the quarter increased 4% to $52.6 million, compared to $50.6 million for the fourth quarter of 2015. Fourth quarter revenue was reduced by a $2.5 million purchase accounting adjustment related to Olapic deferred revenue. Creative Professional revenue was $27.2 million, a 11% increase from the fourth quarter of 2015. OEM revenue was $25.4 million, a decrease of 3% from the same period in 2015.

Net income was $0.5 million, compared to $4.9 million in the fourth quarter of 2015. Earnings per diluted share were $0.01, compared to $0.12 in the prior year quarter. The company’s effective tax rate in the quarter of 59% was impacted by $1.6 million of acquisition-related compensation expense, which is not deductible for income tax purposes.

Non-GAAP net income, which excludes the amortization of intangible assets, stock-based compensation expense and acquisition-related compensation expense, net of taxes, was $4.8 million, compared to $12.0 million in the fourth quarter of 2015. Non-GAAP earnings per diluted share were $0.12 compared to $0.30 in the prior year period.

Non-GAAP net adjusted EBITDA was $10.6 million, or 20% of revenue, compared to $20.7 million in the fourth quarter of 2015. Non-GAAP net adjusted EBITDA includes $2.2 million of non-recurring costs, primarily related to restructuring activities.

Full year 2016 operating resultsRevenue for the year was $203.4 million, an increase of 6% compared to $192.4 million for 2015. 2016 GAAP revenue was reduced by a $3.2 million purchase accounting adjustment related to Olapic deferred revenue. Creative Professional revenue was $102.4 million, an increase of 16% year over year. OEM revenue was $101.0 million, down 3% year over year.

Net income for 2016 was $14.9 million, compared to net income of $26.2 million for the prior year. Earnings per diluted share were $0.36, compared to earnings per diluted share of $0.65 in 2015. The company’s 2016 effective tax rate of 41% was impacted by $3.9 million of acquisition-related compensation expense, which is not deductible for income tax purposes.

Non-GAAP net income, which excludes the amortization of intangible assets, stock-based compensation expense, and acquisition-related compensation expense, net of taxes, was $33.7 million, compared to $44.1 million in 2015. Non-GAAP earnings per diluted share were $0.85, compared to $1.12 in 2015.

Non-GAAP net adjusted EBITDA was $59.8 million, or 29% of revenue, compared to non-GAAP net adjusted EBITDA of $71.0 million in 2015. Included in non-GAAP net adjusted EBITDA are the aforementioned $2.2 million of non-recurring costs.

A reconciliation of GAAP measures to non-GAAP measures for the three and 12 months ended December 31, 2016 and 2015 is provided in the financial tables that accompany this release.

Pro Forma operating resultsPro 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 fourth quarter was $55.1 million and Pro Forma non-GAAP net adjusted EBITDA was $13.1 million. Pro Forma non-GAAP net adjusted EBITDA includes $2.2 million of non-recurring costs, primarily related to restructuring activities.

Pro Forma non-GAAP revenue for the full year was $215.9 million and Pro Forma non-GAAP net adjusted EBITDA was $52.7 million, which again includes $2.2 million of non-recurring costs.

Cash and cash flowMonotype had cash and cash equivalents of $91.4 million as of December 31, 2016, compared to $97.6 million as of September 30, 2016 and $87.5 million as of December 31, 2015. The company generated $8.8 million of cash from operations in the fourth quarter of 2016 and $40.7 million for the full year 2016. During the fourth quarter of 2016, the company repaid $5.0 million on its outstanding revolving line of credit.

In the fourth quarter and the full year, Monotype repurchased 287,250 shares of common stock on the open market at prevailing market prices for a total consideration of $5.6 million as part of the stock repurchase program announced in August 2016.

Quarterly dividendMonotype’s most recent dividend payment of $0.11 per share was paid on January 20, 2017, to shareholders of record as of January 2, 2017. The Board has approved a 3% increase to the company’s quarterly dividend payment. As a result, a dividend of $0.113 cents per share will be paid on April 21, 2017, to shareholders of record as of the close of business on April 3, 2017. The total dividend payments for 2016 were $17.5 million.

Financial outlookMonotype’s first quarter and full year financial guidance are set forth in the following tables:

                (in $ millions) Q1 2017 Full Year 2017 Revenue $51.5-$55.5 $229.0-$237.0 Non-GAAP net adjusted EBITDA

$8.5-$11.5

$47.5-$54.1

Operating expenses

$41.5-$44.5 $178.0-$182.0 GAAP earnings per diluted share

$(0.03)-$0.01

$0.04-$0.12

Non-GAAP earnings per diluted share

$0.09-$0.13

$0.54-$0.62

          Q1 2017 Full Year 2017

Pro Forma revenue

$52.9-$56.9 $232.3-$240.3

Pro Forma non-GAAP net adjusted EBITDA

$9.9-$12.9

$50.8-$57.4

 

Conference call detailsMonotype will host a conference call on Friday, Feb. 17, 2016, at 8:30 a.m. EST to discuss the company’s fourth quarter and full year 2016 results and business outlook for 2017. 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 844-229-7594 (domestic) or 314-888-4259 (international) using passcode 66064087. 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 measuresThis 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 statementsThis 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, 2015 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 MonotypeMonotype 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)

    December 31,2016 December 31,2015 Assets Current assets: Cash and cash equivalents $ 91,434 $ 87,520 Accounts receivable, net of allowance for doubtful accounts 26,549 15,179 Income tax refunds receivable 2,967 2,558 Prepaid expense and other current assets   4,631     3,846     Total current assets 125,581 109,103 Property and equipment, net 14,166 15,204 Goodwill 273,489 185,735 Intangible assets, net 90,717 69,264 Restricted cash 17,992 9,304 Other assets   3,075     3,177     Total assets $ 525,020   $ 391,787     Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 2,170 $ 1,385 Accrued expenses and other current liabilities 28,762 21,422 Accrued income taxes payable 1,473 2,395 Deferred revenue   16,081     10,086     Total current liabilities 48,486 35,288 Revolving line of credit 105,000 — Other long-term liabilities 11,752 6,914 Deferred income taxes 37,780 35,159 Reserve for income taxes, net of current portion 2,727 2,316 Accrued pension benefits 5,297 4,928 Stockholders’ equity: Common stock 43 42 Additional paid-in capital 274,946 256,215 Treasury stock, at cost (56,232 ) (50,455 ) Retained earnings 105,718 108,908 Accumulated other comprehensive loss   (10,497 )   (7,528 )   Total stockholders’ equity   313,978     307,182     Total liabilities and stockholders’ equity $ 525,020   $ 391,787                    

MONOTYPE IMAGING HOLDINGS INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited and in thousands, except share and per share data)

    Three Months EndedDecember 31, Year EndedDecember 31,

2016

2015 2016 2015 Revenue $ 52,637 $ 50,616 $ 203,441 $ 192,419 Costs and expenses: Cost of revenue 8,463 7,967 32,904 30,281 Cost of revenue—amortization of acquired technology   1,083     1,133   4,672     4,448   Total cost of revenue   9,546     9,100   37,576     34,729   Gross profit 43,091 41,516 165,865 157,690 Operating expenses: Marketing and selling 19,298 14,317 64,571 57,297 Research and development 7,807 5,233 28,915 21,477 General and administrative 13,755 11,263 42,595 33,343 Amortization of other intangible assets   975     775   3,393     3,129   Total operating expenses   41,835     31,588   139,474     115,246   Income from operations 1,256 9,928 26,391 42,444 Other (income) expense: Interest expense, net 678 144 1,227 919 Loss on extinguishment of debt — — — 112 Other (income) expense, net   (514 )   326   (35 )   938   Total other expense   164     470   1,192     1,969   Income before provision for income taxes 1,092 9,458 25,199 40,475 Provision for income taxes   642     4,561   10,313     14,278   Net income $ 450   $ 4,897 $ 14,886   $ 26,197   Net income available to common shareholders—basic $ 455   $ 4,779 $ 14,395   $ 25,575   Net income available to common shareholders—diluted $ 450   $ 4,780 $ 14,394   $ 25,579   Net income per common share: Basic $ 0.01   $ 0.12 $ 0.37   $ 0.66   Diluted $ 0.01   $ 0.12 $ 0.36   $ 0.65   Weighted average number of shares: Basic 39,576,243 38,934,008 39,405,700 38,840,094 Diluted 40,059,101 39,381,559 39,731,923 39,382,566 Dividends declared per common share $ 0.11   $ 0.10 $ 0.44   $ 0.40        

MONOTYPE IMAGING HOLDINGS INC.

OTHER INFORMATION

(Unaudited and in thousands)

 

RECONCILIATION OF GAAP REVENUE TO PRO FORMA NON-GAAP REVENUE

  Three Months EndedDecember 31, 2016 Monotype     Olapic     Combined GAAP revenue $ 50,245     $ 2,392     $ 52,637 Pre-acquisition revenue (1) — — — Deferred revenue impairment   —       2,456       2,456   Pro Forma non-GAAP revenue $ 50,245     $ 4,848     $ 55,093  

(1) Pro Forma non-GAAP revenue has no pre-acquisition revenue adjustments in the three months ended December 31, 2016. We acquired Olapic on August 9, 2016.

                   

Year Ended December 31, 2016

Monotype         Olapic         Combined GAAP revenue $ 199,086         $ 4,355         $ 203,441 Pre-acquisition revenue(1) — 9,344 9,344 Deferred revenue impairment   —           3,159           3,159   Pro Forma non-GAAP revenue $ 199,086         $ 16,858         $ 215,944  

(1) Pro Forma non-GAAP revenue includes $0, $9.3 million and $9.3 million, respectively, of Olapic revenue recognized during the period of January 1, 2016 to August 8, 2016. We acquired Olapic on August 9, 2016.

                 

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET ADJUSTED EBITDA

  Three Months EndedDecember 31, Year EndedDecember 31,

2016(1)

2015(2)

2016(1)

2015(2)

GAAP net income $ 450 $ 4,897 $ 14,886 $ 26,197 Interest expense, net 678 144 1,227 919 Loss on extinguishment of debt — — — 112 Other (income) expense, net (514 ) 326 (35 ) 938 Provision for income taxes   642     4,561     10,313     14,278     Income from operations 1,256 9,928 26,391 42,444 Depreciation and amortization 3,165 2,913 12,279 10,819 Share based compensation 4,566 3,742 17,271 13,583

Acquisition-related compensation

  1,636     4,164     3,869     4,164    

Net adjusted EBITDA

$ 10,623   $ 20,747   $ 59,810   $ 71,010    

(1) For the three months and year ended December 31, 2016, the amount includes $0.7 million and $2.5 million, respectively, of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and $0.9 million and $1.4 million, respectively, of expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.

(2) For the three months and year ended December 31, 2015, the amount includes $4.2 million and $4.2 million, respectively, 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 INCOME TO NON-GAAP NET INCOME

  Three Months EndedDecember 31, Year EndedDecember 31,

2016(1)

2015(2)

2016(1)

2015(2)

GAAP net income available to common stockholders ─ diluted $ 450 $ 4,897 $ 14,886 $ 26,197 Amortization, net of tax of $1,210, $920, $3,299 and $2,675, respectively 848 988 4,766 4,902 Share based compensation, net of tax of $2,685, $1,804, $7,064 and $4,795, respectively 1,881 1,938 10,207 8,788

Acquisition-related compensation, net of tax of $0, $0, $0 and $0, respectively

  1,636     4,164     3,869     4,164    

Non-GAAP net income

$ 4,815   $ 11,987   $ 33,728   $ 44,051    

(1) For the three months and year ended December 31, 2016, the amount includes $0.7 million and $2.5 million, respectively, of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and $0.9 million and $1.4 million, respectively, of expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.

(2) For the three months and year ended December 31, 2015, the amount includes $4.2 million and $4.2 million, respectively, of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement.

                 

RECONCILIATION OF GAAP EARNINGS PER DILUTED SHARE TO NON-GAAP EARNINGS PER DILUTED SHARE

  Three Months EndedDecember 31, Year EndedDecember 31,

2016(1)

2015

2016(1)

2015 GAAP earnings per diluted share $ 0.01 $ 0.12 $ 0.36 $ 0.65 Amortization, net of tax of $0.03, $0.02, $0.08 and $0.07, respectively 0.02 0.02 0.12 0.13 Share based compensation, net of tax of $0.07, $0.05, $0.18 and $0.12, respectively 0.05 0.05 0.27 0.23

Acquisition-related compensation, net of tax of $0.00, $0.00, $0.00 and $0.00, respectively

  0.04     0.11   0.10     0.11  

Non-GAAP earnings per diluted share

$ 0.12   $ 0.30 $ 0.85   $ 1.12  

(1) For the three months and year ended December 31, 2016, the amount includes $0.7 million and $2.5 million, respectively, of expense associated with the deferred compensation arrangements resulting from an amendment to the Swyft Merger Agreement and $0.9 million and $1.4 million, respectively, of expense associated with the deferred compensation arrangements with the founders of Olapic in connection with the acquisition.

           

MONOTYPE IMAGING HOLDINGS INC.

OTHER INFORMATION

(Unaudited and in thousands)

RECONCILIATION OF GAAP NET INCOME TO PRO FORMA NON-GAAP NET ADJUSTED EBITDA

 

 

Three Months EndedDecember 31, 2016 Monotype     Olapic     Combined GAAP net income (loss) $ 4,282     $ (3,832 )     $ 450 Interest expense, net 678 — 678 Other (income) expense, net (1,262 ) 748 (514 ) Provision (benefit) for income taxes(1) 4,846       (4,204 )       642     Income (loss) from operations(1) 8,544 (7,288 ) 1,256 Pre-acquisition net adjusted EBITDA(2) — — — Deferred revenue impairment(3) — 2,456 2,456 Depreciation and amortization 2,492 673 3,165 Share based compensation 3,593 973 4,566

Acquisition-related compensation(4)

761 875 1,636 Transaction costs(5) —       —         —     Pro Forma non-GAAP net adjusted EBITDA $ 15,390       $ (2,311 )     $ 13,079    

(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 December 31, 2016. We acquired Olapic on August 9, 2016.

(3) Pro Forma non-GAAP net adjusted EBITDA includes $0, $2.5 million and $2.5 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.

(4) Acquisition-related compensation includes $0.7 million, $0.9 million and $1.6 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 December 31, 2016, 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.

     

RECONCILIATION OF GAAP NET INCOME TO PRO FORMA NON-GAAP NET ADJUSTED EBITDA

 

 

Year Ended

December 31, 2016

Monotype     Olapic     Combined GAAP net income (loss) $ 23,293     $ (8,407 )     $ 14,886 Interest expense, net 1,227 — 1,227 Other (income) expense, net (772 ) 737 (35 ) Provision (benefit) for income taxes(1)   14,458         (4,145 )       10,313     Income (loss) from operations(1) 38,206 (11,815 ) 26,391 Pre-acquisition net adjusted EBITDA(2) — (11,390 ) (11,390 ) Deferred revenue impairment(3) — 3,159 3,159 Depreciation and amortization 11,168 1,111 12,279 Share based compensation 15,689 1,582 17,271

Acquisition-related compensation(4)

2,495 1,374 3,869 Transaction costs(5)   1,125         —         1,125     Pro Forma non-GAAP net adjusted EBITDA $ 68,683       $ (15,979 )     $ 52,704    

(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 includes $0, ($11.4) million and ($11.4) million, respectively, of estimated Olapic non-GAAP net adjusted EBITDA recognized during the period of January 1, 2016 to August 8, 2016. We acquired Olapic on August 9, 2016.

(3) Pro Forma non-GAAP net adjusted EBITDA includes $0, $3.2 million and $3.2 million, respectively, to add back the estimated purchase accounting adjustment for the impairment of deferred revenue.

(4) Acquisition-related compensation includes $2.5 million, $1.4 million and $3.9 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) Pro Forma non-GAAP net adjusted EBITDA excludes $1.1 million, $0 and $1.1 million, respectively, of transaction expenses incurred with the Olapic acquisition.

                 

MONOTYPE IMAGING HOLDINGS INC.

OTHER INFORMATION

(Unaudited and in thousands)

 

OTHER INFORMATION

 

Share based compensation is comprised of the following:

  Three Months EndedDecember 31, Year EndedDecember 31, 2016 2015 2016 2015 Marketing and selling $ 2,028 $ 1,744 $ 7,377 $ 6,312 Research and development 1,218 639 4,087 2,458 General and administrative   1,320   1,359   5,807   4,813   Total expensed $ 4,566 $ 3,742 $ 17,271 $ 13,583 Property and equipment   —   —   —   82   Total share based compensation $ 4,566 $ 3,742 $ 17,271 $ 13,665                    

MARKET INFORMATION

 

The following table presents revenue for our two major markets:

  Three Months EndedDecember 31, Year EndedDecember 31, 2016 2015 2016 2015 Creative Professional $ 27,211 $ 24,420 $ 102,381 $ 88,074 OEM   25,426   26,196   101,060   104,345   Total $ 52,637 $ 50,616 $ 203,441 $ 192,419        

MONOTYPE IMAGING HOLDINGS INC.

RECONCILIATION OF FORECAST GAAP REVENUE TO

FORECAST PRO FORMA NON-GAAP REVENUE

(Unaudited and in thousands)

  Low End of Guidance Q1 2017 Monotype     Olapic     Combined GAAP revenue $ 48,000     $ 3,500     $ 51,500 Deferred revenue impairment   -       1,400       1,400  

Pro Forma non-GAAP revenue

$ 48,000     $ 4,900     $ 52,900         High End of Guidance Q1 2017 Monotype     Olapic     Combined GAAP revenue $ 51,000     $ 4,500     $ 55,500 Deferred revenue impairment -     1,400     1,400  

Pro Forma non-GAAP revenue

$ 51,000     $ 5,900     $ 56,900         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

 

Q1 2017 Monotype     Olapic     Combined GAAP net income (loss) $ 2,900     $ (4,000 )     $ (1,100 ) Interest expense, net 900 - 900 Other (income) expense, net 300 - 300 Provision (benefit) for income taxes   2,900       (4,100 )       (1,200 )   Income (loss) from operations 7,000 (8,100 ) (1,100 ) Depreciation and amortization 2,200 800 3,000 Share based compensation 4,000 1,200 5,200

Acquisition-related compensation(1)

  500       900         1,400     Non-GAAP net adjusted EBITDA $ 13,700     $ (5,200 )     $ 8,500    

(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.

      High End of Guidance

 

Q1 2017 Monotype     Olapic     Combined GAAP net income (loss) $ 3,900     $ (3,600 )     $ 300 Interest expense, net 900 - 900 Other (income) expense, net 300 - 300 Provision (benefit) for income taxes   4,100       (3,700 )       400   Income (loss) from operations 9,200 (7,300 ) 1,900 Depreciation and amortization 2,200 800 3,000 Share based compensation 4,000 1,200 5,200

Acquisition-related compensation(1)

  500       900         1,400   Non-GAAP net adjusted EBITDA $ 15,900     $ (4,400 )     $ 11,500  

(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

 

Q1 2017 Monotype     Olapic     Combined GAAP net income (loss) $ 2,900     $ (4,000 )     $ (1,100 ) Interest expense, net 900 - 900 Other (income) expense, net 300 - 300 Provision (benefit) for income taxes 2,900       (4,100 )       (1,200 )   Income (loss) from operations 7,000 (8,100 ) (1,100 ) Deferred revenue impairment(1) - 1,400 1,400 Depreciation and amortization   2,200 800 3,000 Share based compensation 4,000 1,200 5,200

Acquisition-related compensation(2)

  500       900         1,400    

Pro Forma non-GAAP net adjusted EBITDA

$ 13,700     $ (3,800 )     $ 9,900    

(1) 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.

(2) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.

      High End of Guidance

 

Q1 2017 Monotype     Olapic     Combined GAAP net income (loss) $ 3,900     $ (3,600 )     $ 300 Interest expense, net 900 - 900 Other (income) expense, net 300 - 300 Provision (benefit) for income taxes   4,100       (3,700 )       400   Income (loss) from operations 9,200 (7,300 ) 1,900 Deferred revenue impairment(1) - 1,400 1,400 Depreciation and amortization 2,200 800 3,000 Share based compensation 4,000 1,200 5,200

Acquisition-related compensation(2)

  500       900         1,400  

Pro Forma non-GAAP net adjusted EBITDA

$ 15,900     $ (3,000 )     $ 12,900  

(1) 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.

(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 Q1 2017 Monotype     Olapic     Combined GAAP net income (loss) $ 2,900 $ (4,000 ) $ (1,100 ) Amortization, net of tax of $700, $400 and $1,100, respectively 600 300 900

Share based compensation, net of tax of $2,100, $600 and $2,700, respectively

1,900

600

2,500

Acquisition-related compensation, net of tax of $0, $0 and $0, respectively(1)

 

500

     

900

       

1,400

    Non-GAAP net income (loss) $ 5,900     $ (2,200 )     $ 3,700       GAAP earnings (loss) per diluted share $ 0.07 $ (0.10 ) $ (0.03 ) Amortization, net of tax of $0.02, $0.01 and $0.03, respectively, per diluted share

0.02

0.01

0.03

Share based compensation, net of tax of $0.05, $0.02 and $0.07, respectively, per diluted share

0.04

0.02

0.06

Acquisition-related compensation, net of tax of $0.00, $0.00 and $0.00, respectively, per diluted share(1)

 

0.02

     

0.01

       

0.03

    Non-GAAP earnings (loss) per diluted share $ 0.15     $ (0.06 )     $ 0.09     Weighted average diluted shares used to compute earnings per share 39,700,000 39,700,000 39,700,000

Assumes 51% effective tax rate.(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.

             

 

High End of Guidance Q1 2017 Monotype     Olapic     Combined GAAP net income (loss) $ 3,900 $ (3,600 ) $ 300 Amortization, net of tax of $700, $400 and $1,100, respectively 600 300 900

Share based compensation, net of tax of $2,100, $600 and $2,700, respectively

1,900

600

2,500

Acquisition-related compensation, net of tax of $0, $0 and $0, respectively(1)

 

500

 

900

   

1,400

  Non-GAAP net income (loss) $ 6,900 $ (1,800 ) $ 5,100     GAAP earnings (loss) per diluted share $ 0.10 $ (0.09 ) $ 0.01 Amortization, net of tax of $0.02, $0.01 and $0.03, respectively, per diluted share

0.02

0.01

0.03

Share based compensation, net of tax of $0.05, $0.02 and $0.07, respectively, per diluted share

0.04

0.02

0.06

Acquisition-related compensation, net of tax of $0.00, $0.00 and $0.00, respectively, per diluted share(1)

 

0.02

 

0.01

   

0.03

  Non-GAAP earnings (loss) per diluted share $ 0.18 $ (0.05 )   0.13   Weighted average diluted shares used to compute earnings per share 39,700,000 39,700,000 39,700,000

Assumes 51% effective tax rate.(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 $0.00, $0.00 and $0.00, 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 40,100,000 40,100,000 40,100,000

Assumes 51% effective tax rate.(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 $0.00, $0.00 and $0.00, 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 40,100,000 40,100,000 40,100,000

Assumes 51% effective tax rate.(1) Includes charges to operations for portions of merger consideration accounted for as compensation expense under GAAP.

View source version on businesswire.com: http://www.businesswire.com/news/home/20170217005179/en/

Investor Relations:MonotypeChris Brooks, 781-970-6120ir@monotype.com