Micro Focus - Link to homepage

Key Financial Data

Results at a glance

FY 2016 FY 2015 Change
Revenue      
Total Revenue    
Constant Currency $1,245.0m $804.0m +54.9%
- Licence $304.8m $251.5m +21.2%
- Maintenance $644.5m $425.5m +51.5%
- Subscription $248.9m $94.9m +162.3%
- Consultancy $46.8m $32.1m +45.8%
Reported $1,245.0m $834.5m +49.2%
     
NON GAAP MEASURES      
Adjusted EBITDA**    
Constant Currency $546.8m $344.0m +59.0%
Reported $546.8m $357.6m +52.9%
       
Underlying Adjusted EBITDA**      
Constant Currency $532.5m $334.7m +59.1%
Reported $532.5m $348.3m +52.9%
       
STATUTORY MEASURES      
Pre-tax profit      
Constant Currency $195.4m $81.3m +140.3%
Reported $195.4m $91.4m +113.8%
       
Earnings per share***      
Basic 74.50c 58.54c +27.3%
Diluted 71.61c 56.71c +26.3%
       
Adjusted 152.63c 133.58c +14.3%
Adjusted diluted 146.70c 129.43c +13.3%
       
Dividend per share 66.68c 48.40c +37.8%
       
Net debt $1,078.0m $1,403.5m -23.2%
       
       

Key highlights

  • Reported operating profit doubles on reported revenues up 49.2%.
  • Revenue, Underlying Adjusted EBITDA** and basic EPS*** at the top end of management expectations, driven by:
    • Strong performance by the SUSE Product Portfolio where revenues grew by 18.2% on a pro-forma* CCY basis, offset by anticipated reductions in the Micro Focus Product Portfolio.
    • Integration benefits resulting in a $75.8m decrease in Adjusted Operating Costs** on a pro-forma CCY basis.
  • On a CCY basis:
    • Total revenues of $1,245.0m (2015: CCY $804.0m), an increase of 54.9%.
    • Adjusted EBITDA** of $546.8m (2015: CCY $344.0m), an increase of 59.0%.
    • Underlying Adjusted EBITDA increased by 59.1% to $532.5m (2015: CCY $334.7m), at a margin of 42.8%.
  • On a pro-forma CCY basis to provide a better comparison of underlying performance:
    • Total revenues of $1,245.0m (2015: pro-forma CCY $1,270.7m), a reduction of 2.0%.
    • Adjusted EBITDA of $546.8m (2015: pro-forma CCY $499.3m), an increase of 9.5%.
    • Underlying Adjusted EBITDA of $532.5m (2015: pro-forma CCY $486.8m), an increase of 9.4%.
  • Growth in Adjusted diluted earnings per share of 13.3% to 146.70 cents (2015: 129.43 cents)***
  • Acquisition of Serena Software Inc. (“Serena”) announced on 22 March 2016 for $540.0m on a cash and debt free basis, together with a share placing of 10.9m shares at a price of 1,455 pence raising £158.2m ($225.7m) gross and £156.1m ($222.7m) net. Completion of the Serena acquisition took place after the year end on 2 May 2016.
  • Strong cash generation in the period:
    • Cash generated from operations was $455.7m (2015: $288.7m) representing 87.8% (2015: 110.6%) of Adjusted EBITDA less exceptional costs with second half cash generated from operations of $293.7m, 113.4% of Adjusted EBITDA less exceptional costs.
    • Free cash flow**** of $238.1m (2015: $173.7m).
    • Net debt at 30 April 2016 reduced to $1,078.0m (30 April 2015: $1,403.5m) benefiting from the net proceeds of $222.7m from the share placing announced on 22 March 2016. The Serena acquisition completed on 2 May 2016 with resulting increase in pro-forma net debt to $1,625.0m.
    • Net debt to pro-forma Facility EBITDA** for the year to 30 April 2016 is a multiple of 1.90 times, increasing to 2.51 times on a pro-forma basis including the acquisition of Serena Software Inc.; target remains 2.5 times.
  • Proposed final dividend increased by 50.7% to 49.74 cents per share (2015: 33.00 cents per share) resulting in full year dividend of 66.68 cents per share (2015: 48.40 cents per share).

Statutory results

  • Operating profit of $294.9m (2015: $147.2m)
  • Profit before tax of $195.4m (2015: $91.4m)
  • Basic earnings per share of 74.50 cents (2015: 58.54 cents) an increase of 27.3%***

* Due to the significant size of the TAG acquisition the directors believe that the full year results are better understood by comparing the results in the period with the pro-forma CCY results of the combination of TAG and Base Micro Focus in the comparable period. In arriving at pro-forma CCY results for year ended 30 April 2015 the directors have combined the unaudited internal management information for TAG for the period from 1 May 2014 to 20 November 2014 with the audited Group results for the year ended 30 April 2015 converted at the same exchange rates as experienced in the current period.

** In assessing the performance of the business, the directors use non GAAP measures "Adjusted Operating Profit", "Adjusted Operating Costs" and "Adjusted earnings per share", being the relevant statutory measures, prior to exceptional items, amortization of purchased intangibles and share based compensation. “Adjusted EBITDA” is the Adjusted Operating Profit prior to depreciation and amortization of purchased software. Underlying Adjusted EBITDA removes the impact of net capitalization/amortization of development costs and foreign currency gains and losses from Adjusted EBITDA whilst Facility EBITDA is Adjusted EBITDA before amortization and impairment of capitalized development costs. A reconciliation of these profit measures is given in note 8.

*** Earnings per share are detailed in note 11.

**** Free cash flow is cash generated from operations less net interest payments and loan costs, tax, intangible assets and purchase of property, plant and equipment.