EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1 exhibit_99-1.htm


Exhibit 99.1
 
NICE Reports Record Revenues and EPS for the Fourth Quarter 2014

Fourth Quarter 2014 Revenues Increase 9%
Fourth Quarter 2014 Non-GAAP Earnings Per Share Increase 36%
 
Ra’anana, Israel, February 5, 2015 - NICE Systems (NASDAQ: NICE) today announced results for the fourth quarter and full year ended December 31, 2014.

Fourth Quarter 2014 non-GAAP Financial Highlights:
 
 
• 
Record revenues of $294 million, up 9% year-over-year
 
• 
Record operating margin of 25%, up from 20% last year
 
• 
Record fully diluted earnings per share of $1.02, up 36% year-over-year
 
• 
Cash from operations of $64 million

Full Year 2014 non-GAAP Financial Highlights:
 
 
Record revenues of $1.012 billion
 
Record operating margin of 20%
 
Record fully diluted earnings per share of $2.85
 
Record cash from operations of $182 million
 
“I’m pleased to report a very strong finish to the year in which we reported 9% organic growth in fourth quarter revenues and a strong improvement in the operating margin that reached 25% for the fourth quarter,” said Barak Eilam, CEO of NICE.  “For the full year 2014, we achieved two major financial milestones for the Company: our revenue crossed
$1 billion and operating margin reached 20%. We owe these strong results to a combination of the continued growth in our analytic solutions and the successful execution of our operational plan that we put in place earlier this year. This plan is to improve the business through flawless execution to drive growth in an efficient, effective, and profitable manner.”
 
Mr. Eilam continued, “As we head into 2015, we believe we are well positioned to further execute on our plans.  We are centered on product leadership and go-to-market expansion, we are moving products faster to the market, and profitability remains high on our agenda.  We will continue to help organizations in their efforts to serve people in three critical domains: protecting people’s money, ensuring their safety and improving their experiences. Each of these domains represents a large addressable market, and, combined with our leadership position, presents a significant opportunity for us in 2015 and beyond."
 
Dividend Declaration
 
The company declared a cash dividend for the fourth quarter of 2014 of $0.16 per share. The record date will be February 18th, 2015 and the payment date will be March 4th, 2015. Tax will be withheld at a rate of 15%.
 
Non-GAAP Financial Highlights for the fourth Quarter and Full Year Ended December 31:
 
Revenues: Fourth quarter 2014 non-GAAP total revenues were a record $294.2 million, up 8.6% from $271.0 million for the fourth quarter of 2013. Non-GAAP total revenues for the full year 2014 increased 6.5% to $1,012.4 million compared to $951.0 million for the full year 2013.

Gross Profit: Fourth quarter 2014 non-GAAP gross profit and non-GAAP gross margin were a record of $207.0 million and 70.3%, respectively, compared to $180.1 million and 66.5%, respectively, for the fourth quarter of 2013. Full year 2014 non-GAAP gross profit and non-GAAP gross margin increased to $675.3 million and 66.7%, respectively, compared to $632.4 million and 66.5%, respectively, for the same period last year.

Operating Income: Fourth quarter 2014 non-GAAP operating income and non-GAAP operating margin were a record $72.7 million and 24.7%, respectively, compared to $53.6 million and 19.8%, respectively, for the fourth quarter of 2013. Full year 2014 non-GAAP operating income and non-GAAP operating margin increased to $202.5 million and 20.0%, respectively, compared to $183.2 million and 19.3%, respectively, for the full year 2013.

 
 

 
 
Net Income: Fourth quarter 2014 non-GAAP net income and non-GAAP net margin were a record of $61.6 million and 20.9%, respectively, compared to $46.2 million and 17.0%, respectively, for the fourth quarter of 2013. Full year 2014 non-GAAP net income and non-GAAP net margin increased to $173.5 million and 17.1%, respectively, compared to $159.5 million and 16.8%, respectively, for the same period last year.

Fully Diluted Earnings Per Share: Fourth quarter 2014 non-GAAP fully diluted earnings per share increased to a record $1.02, up 36% compared to $0.75 for the fourth quarter of 2013. Full year 2014 non-GAAP fully diluted earnings per share increased to $2.85, up 10.5% from $2.58 for the full year 2013.
 
GAAP Financial Highlights for the fourth Quarter and Full Year Ended December 31:
 
Revenues: Fourth quarter 2014 total revenues increased 8.8% to $294.1 million compared to $270.2 million for the fourth quarter of 2013. Full year 2014 total revenues increased 6.6% to $1,011.6 million compared to $949.3 million for the full year 2013.

Gross Profit: Fourth quarter 2014 gross profit and gross margin increased to $198.3 million and 67.4%, respectively, from $167.7 million and 62.1%, respectively, for the fourth quarter of 2013. Full year 2014 gross profit and gross margin increased to $636.1 million and 62.9%, respectively, from $584.3 million and 61.6%, respectively, for the same period last year.

Operating Income: Fourth quarter 2014 operating income and operating margin increased to $57.9 million and 19.7%, respectively, from $26.0 million and 9.6%, respectively, for the fourth quarter of 2013. Full year 2014 operating income and operating margin increased to $111.8 million and 11.1%, respectively, compared to $79.8 million and 8.4%, respectively, for the full year 2013.

Net Income: : Fourth quarter 2014 net income and net margin increased to $50.1 million and 17.0%, respectively, compared to $24.2 million and 9.0%, respectively, for the fourth quarter of 2013. Full year 2014 net income and net margin increased to $103.1 million and 10.2%, respectively, compared to $55.3 million and 5.8%, respectively, for the full year 2013.

Fully Diluted Earnings Per Share: Fully diluted earnings per share for the fourth quarter of 2014 was $0.83 compared to $0.39 for the fourth quarter of 2013. Fully diluted earnings per share for the full year 2014 were $1.69 compared to $0.89 for the full year 2013.

Operating Cash Flow and Cash Balance: Fourth quarter 2014 operating cash flow was $64.2 million. Full year cash from operation reached $182.3 million. In the fourth quarter, $12.7 million was used for share repurchases and $9.4 million for dividends. As of December 31, 2014, total cash and cash equivalents, short term investments and marketable securities were $500.0 million, with no debt.
 
First Quarter and Full Year 2015 Guidance:
 
First Quarter 2015: First quarter 2015 non-GAAP total revenues are expected to be in a range of $240 million to $248 million. First quarter 2015 non-GAAP fully diluted earnings per share are expected to be in a range of $0.66 to $0.72

Full Year 2015: Full year 2015 non-GAAP total revenues are expected to be in a range of $1,065 million to $1,085 million. Full year 2015 non-GAAP fully diluted earnings per share are expected to be in a range of $3.06 to $3.20.

 
 

 
 
Quarterly Results Conference Call

NICE management will host its earnings conference call today, February 5th, 2015 at 8:30 AM EDT, 13:30 GMT, 15:30 Israel, to discuss the results and the company's outlook. To participate in the call, please dial in to the following numbers: United States 1-866-804-8688 or +1-718-354-1175, International +44(0)1296-480-100, United Kingdom 0-800-783-0906, Israel 1-809-242-041. The Passcode is 311 956 48. Additional access numbers can be found at http://www.btconferencing.com/globalaccess/?bid=54_attended. The call will be webcast live on the Company’s website at http://www.nice.com/news-and-events/ir-events. An online replay will also be available approximately two hours following the call. A telephone replay of the call will be available for 7 days after the live broadcast, and may be accessed by dialing: United States 1-877-482-6144, International +44(0)20-7136-9233, United Kingdom 0-800-032-9687. The Passcode for the replay is 92394574.

Non-GAAP financial measures consist of GAAP financial measures adjusted to exclude: amortization of acquired intangible assets, re-organization expenses, restructuring expenses, share-based compensation, certain business combination accounting entries, equity gains, settlement and related expenses, tax settlement and “trapped profits” release one-time payment and tax adjustments re Non-GAAP adjustments. The purpose of such adjustments is to give an indication of our performance exclusive of non-cash charges and other items that are considered by management to be outside of our core operating results. Our non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Business combination accounting rules requires us to recognize a legal performance obligation related to a revenue arrangement of an acquired entity. The amount assigned to that liability should be based on its fair value at the date of acquisition. The non-GAAP adjustment is intended to reflect the full amount of such revenue. We believe this adjustment is useful to investors as a measure of the ongoing performance of our business. We believe these non-GAAP financial measures provide consistent and comparable measures to help investors understand our current and future operating cash flow performance. These non-GAAP financial measures may differ materially from the non-GAAP financial measures used by other companies. Reconciliation between results on a GAAP and non-GAAP basis is provided in a table immediately following the Consolidated Statements of Income.
 
About NICE
 
NICE Systems (NASDAQ: NICE) is the worldwide leading provider of software solutions that enable organizations to take the next best action in order to improve customer experience and business results, ensure compliance, fight financial crime, and safeguard people and assets. NICE’s solutions empower organizations to capture, analyze, and apply, in real time, insights from both structured and unstructured Big Data. This data comes from multiple sources, including phone calls, mobile apps, emails, chat, social media, video, and transactions. NICE solutions are used by over 25,000 organizations in more than 150 countries, including over 80 of the Fortune 100 companies. www.nice.com.

Trademark Note: NICE and the NICE logo are trademarks or registered trademarks of NICE Systems.  All other marks are trademarks of their respective owners.  For a full list of NICE Systems' marks, please see: http://www.nice.com/nice-trademarks.
 
Investors
 
Marty Cohen, +1 212 574 3635, ir@nice.com, ET
Yisca Erez, +972 9 775-3798, ir@nice.com, CET
 
Media Contact
 
Erik Snider, +1 877 245 7448, erik.snider@nice.com                                                                                                                     

 
 

 
 
Forward-Looking Statements
 
This press release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements, including the statements by Mr Eilam, are based on the current beliefs, expectations and assumptions of the management of NICE-Systems Ltd. (the Company).  In some cases, such forward-looking statements can be identified by terms such as believe, expect, may, will, intend, project, plan, estimate or similar words.  Forward-looking statements are subject to a number of risks and uncertainties that could cause the actual results or performance of the Company to differ materially from those described herein, including but not limited to the impact of the global economic environment on the Company’s customer base (particularly financial services firms) potentially impacting our business and financial condition; competition; changes in technology and market requirements; decline in demand for the Company's products; inability to timely develop and introduce new technologies, products and applications; difficulties or delays in absorbing and integrating acquired operations, products, technologies and personnel; loss of market share; an inability to maintain certain marketing and distribution arrangements; and the effect of newly enacted or modified laws, regulation or standards on the Company and our products. For a more detailed description of the risk factors and uncertainties affecting the company, refer to the Company's reports filed from time to time with the Securities and Exchange Commission, including the Company’s Annual Report on Form 20-F. The forward-looking statements contained in this press release are made as of the date of this press release, and the Company undertakes no obligation to update or revise them, except as required by law.
 
 
 

 

NICE SYSTEMS LTD. AND SUBSIDIARIES
             
CONSOLIDATED STATEMENTS OF INCOME
             
U.S. dollars in thousands (except per share amounts)
             
 
   
Quarter ended
   
Year to date
 
   
December 31,
   
December 31,
 
   
2014
   
2013
   
2014
   
2013
 
   
Unaudited
   
Unaudited
   
Unaudited
   
Unaudited
 
                         
Revenue:
                       
Product
  $ 132,035     $ 116,663     $ 388,357     $ 377,558  
Services
    162,082       153,556       623,282       571,726  
Total revenue
    294,117       270,219       1,011,639       949,284  
                                 
Cost of revenue:
                               
Product
    28,907       32,687       116,741       117,833  
Services
    66,862       69,847       258,842       247,115  
Total cost of revenue
    95,769       102,534       375,583       364,948  
                                 
Gross profit
    198,348       167,685       636,056       584,336  
                                 
Operating Expenses:
                               
Research and development, net
    38,068       38,966       148,560       136,563  
Selling and marketing
    78,016       71,839       264,207       248,618  
General and administrative
    20,435       23,838       85,602       88,304  
Amortization of acquired intangible assets
    3,926       6,705       20,310       30,571  
Restructuring expenses
    -       316       5,552       527  
Total operating expenses
    140,445       141,664       524,231       504,583  
                                 
Operating income
    57,903       26,021       111,825       79,753  
                                 
Finance and other income, net
    1,075       917       3,200       3,927  
                                 
Income before taxes on income
    58,978       26,938       115,025       83,680  
Taxes on income
    8,903       2,722       11,950       28,405  
                                 
Net income
  $ 50,075     $ 24,216     $ 103,075     $ 55,275  
                                 
Basic earnings per share
  $ 0.85     $ 0.40     $ 1.74     $ 0.92  
                                 
Diluted earnings per share
  $ 0.83     $ 0.39     $ 1.69     $ 0.89  
                                 
Weighted average number of shares
                               
outstanding used to compute:
                               
                                 
Basic earnings per share
    58,951       60,315       59,362       60,388  
Diluted earnings per share
    60,551       61,757       60,895       61,830  
 
 
 

 

NICE SYSTEMS LTD. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
U.S. dollars in thousands (except per share amounts)
 
   
Quarter ended
   
Year to date
 
   
December 31,
   
December 31,
 
   
2014
   
2013
   
2014
   
2013
 
GAAP revenues
  $ 294,117     $ 270,219     $ 1,011,639     $ 949,284  
Valuation adjustment on acquired deferred product revenue
    -       349       -       466  
Valuation adjustment on acquired deferred service revenue
    117       389       794       1,221  
Non-GAAP revenues
  $ 294,234     $ 270,957     $ 1,012,433     $ 950,971  
                                 
GAAP cost of  revenue
  $ 95,769     $ 102,534     $ 375,583     $ 364,948  
Amortization of acquired intangible assets on cost of product
    (7,258 )     (9,243 )     (32,611 )     (37,452 )
Amortization of acquired intangible assets on cost of services
    -       (977 )     (327 )     (3,924 )
Valuation adjustment on acquired deferred cost of services
    -       -       -       18  
Cost of product revenue adjustment (1,2,4)
    (195 )     (176 )     (720 )     (582 )
Cost of services revenue adjustment (1,2)
    (1,049 )     (1,300 )     (4,799 )     (4,409 )
Non-GAAP cost of  revenue
  $ 87,267     $ 90,838     $ 337,126     $ 318,599  
                                 
GAAP gross profit
  $ 198,348     $ 167,685     $ 636,056     $ 584,336  
Gross profit adjustments
    8,619       12,434       39,251       48,036  
Non-GAAP gross profit
  $ 206,967     $ 180,119     $ 675,307     $ 632,372  
                                 
GAAP operating expenses
  $ 140,445     $ 141,664     $ 524,231     $ 504,583  
Research and development (1,2,3)
    (767 )     (1,153 )     (2,840 )     (3,093 )
Sales and marketing (1,2,3)
    (2,984 )     (3,919 )     (13,558 )     (10,984 )
General and administrative (1,2)
    (2,458 )     (2,599 )     (12,849 )     (8,627 )
Amortization of acquired intangible assets
    (3,926 )     (6,705 )     (20,310 )     (30,571 )
Acquisition related expenses (4)
    4,002       -       3,782       (1,091 )
Settlement and related expenses
    (75 )     (497 )     (75 )     (497 )
Restructuring expenses
    -       (316 )     (5,552 )     (527 )
Non-GAAP operating expenses
  $ 134,237     $ 126,475     $ 472,829     $ 449,193  
                                 
GAAP finance & other income, net
  $ 1,075     $ 917     $ 3,200     $ 3,927  
Acquisition related expenses (4)
    -       -       -       126  
Amortization of an investment in affiliate
    401       -       762       -  
Equity Gains
    (198 )     -       (198 )     -  
Non-GAAP finance & other income, net
  $ 1,278     $ 917     $ 3,764     $ 4,053  
                                 
GAAP taxes on income
  $ 8,903     $ 2,722     $ 11,950     $ 28,405  
"Trapped profits" one time payment and tax settlement
    -       -       -       (19,189 )
Tax adjustments re non-GAAP adjustments
    3,557       5,661       20,791       18,511  
Non-GAAP taxes on income
  $ 12,460     $ 8,383     $ 32,741     $ 27,727  
                                 
GAAP net income
  $ 50,075     $ 24,216     $ 103,075     $ 55,275  
Valuation adjustment on acquired deferred revenue
    117       738       794       1,687  
Valuation adjustment on acquired deferred cost of services
    -       -       -       (18 )
Amortization of acquired intangible assets
    11,184       16,925       53,248       71,947  
Share-based compensation (1)
    7,219       8,333       29,821       26,307  
Re-organization expenses (2)
    234       814       4,945       1,367  
Acquisition related compensation expense (3)
    -       -       -       17  
Acquisition related expenses (4)
    (4,002 )     -       (3,782 )     1,221  
Restructuring expenses
    -       316       5,552       527  
Amortization of an investment in affiliate
    401       -       762       -  
Equity Gains
    (198 )     -       (198 )     -  
Settlement and related expenses
    75       497       75       497  
Tax settlement and "trapped profits" release one time payment
    -       -       -       19,189  
Tax adjustments re non-GAAP adjustments
    (3,557 )     (5,661 )     (20,791 )     (18,511 )
Non-GAAP net income
  $ 61,548     $ 46,178     $ 173,501     $ 159,505  
                                 
GAAP diluted earnings per share
  $ 0.83     $ 0.39     $ 1.69     $ 0.89  
                                 
Non-GAAP diluted earnings per share
  $ 1.02     $ 0.75     $ 2.85     $ 2.58  
                                 
Shares used in computing GAAP diluted earnings per share
    60,551       61,757       60,895       61,830  
                                 
Shares used in computing Non-GAAP diluted earnings per share
    60,551       61,757       60,895       61,830  
 
 
 

 
                 
NICE SYSTEMS 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
 
       
December 31,
   
December 31,
 
          2014       2013       2014       2013  
   
Cost of product revenue
  $ (195 )   $ (176 )   $ (720 )   $ (573 )
   
Cost of service revenue
    (1,012 )     (1,182 )     (4,126 )     (4,168 )
   
Research and development
    (767 )     (1,153 )     (2,782 )     (3,080 )
   
Sales and marketing
    (3,012 )     (3,283 )     (12,967 )     (10,037 )
   
General and administrative
    (2,233 )     (2,539 )     (9,226 )     (8,449 )
        $ (7,219 )   $ (8,333 )   $ (29,821 )   $ (26,307 )
 
(2 )
Re-organization expenses
                               
       
Quarter ended
   
Year to date
 
       
December 31,
   
December 31,
 
          2014       2013       2014       2013  
   
Cost of product revenue
  $ -     $ -     $ -     $ (5 )
   
Cost of service revenue
    (37 )     (118 )     (673 )     (241 )
   
Research and development
    -       -       (58 )     -  
   
Sales and marketing
    28       (636 )     (591 )     (943 )
   
General and administrative
    (225 )     (60 )     (3,623 )     (178 )
        $ (234 )   $ (814 )   $ (4,945 )   $ (1,367 )
 
(3 )
Acquisition related compensation expense
                               
       
Quarter ended
   
Year to date
 
       
December 31,
   
December 31,
 
          2014       2013       2014       2013  
   
Research and development
  $ -     $ -     $ -     $ (13 )
   
Sales and marketing
    -       -       -       (4 )
        $ -     $ -     $ -     $ (17 )
 
(4 )
Acquisition related expenses
                               
       
Quarter ended
   
Year to date
 
       
December 31,
   
December 31,
 
          2014       2013       2014       2013  
   
Cost of product revenue
  $ -     $ -     $ -     $ (4 )
   
Research and development
    -       -       -       (109 )
   
Sales and marketing
    -       -       (9 )     (105 )
   
General and administrative
    4,002       -       3,791       (877 )
   
Other expense, net
    -       -       -       (126 )
        $ 4,002     $ -     $ 3,782     $ (1,221 )
 
 
 

 

NICE SYSTEMS LTD. AND SUBSIDIARIES
             
CONSOLIDATED CASH FLOW STATEMENTS
             
U.S. dollars in thousands
             
 
   
Quarter ended
   
Year to date
 
   
December 31,
   
December 31,
 
   
2014
   
2013
   
2014
   
2013
 
   
Unaudited
   
Unaudited
   
Unaudited
   
Unaudited
 
                         
Operating Activities
                       
                         
Net income
  $ 50,075     $ 24,216     $ 103,075     $ 55,275  
Adjustments to reconcile net income to net cash provided by operating activities
                               
 Depreciation and amortization
    16,146       22,174       73,349       91,355  
 Stock based compensation
    7,219       8,334       29,814       26,307  
 Excess tax benefit from share-based payment arrangements
    (522 )     (809 )     (1,205 )     (1,172 )
 Amortization of premium and discount and accrued interest on marketable securities*
    455       717       2,071       4,234  
 Deferred taxes, net
    (13,877 )     (2,877 )     (27,785 )     (17,275 )
 Changes in operating assets and liabilities:
                               
  Trade Receivables
    (12,685 )     (30,900 )     4,807       (34,569 )
  Other receivables and prepaid expenses
    2,054       1,877       2,283       (2,084 )
  Inventories
    581       1,851       (327 )     472  
  Trade payables
    (6,194 )     1,540       (13,781 )     5,057  
  Accrued expenses and other current liabilities
    41,355       23,818       9,335       1,782  
  Deferred revenue
    (18,281 )     (2,788 )     3,424       (4,551 )
 Other*
    (2,166 )     (602 )     (2,791 )     (556 )
                                 
  Net cash provided by operating activities
    64,160       46,551       182,269       124,275  
 
Investing Activities
                       
                         
   Purchase of property and equipment
    (3,909 )     (4,930 )     (16,759 )     (20,289 )
   Proceeds from sale of property and equipment
    1       40       37       63  
   Purchase of Investments
    (38,447 )     (2,807 )     (143,688 )     (206,385 )
   Proceeds from Investments
    55,774       18,853       153,141       217,734  
   Capitalization of software development costs
    (204 )     (223 )     (908 )     (1,038 )
   Payments for business acquisitions, net of cash acquired
    -       (2,830 )     (906 )     (24,191 )
   Proceeds upon the realization of investment in an affiliate
    -       95       -       683  
                                 
     Net cash provided by (used in) investing activities
    13,215       8,198       (9,083 )     (33,423 )
 
Financing Activities
                       
                         
 Proceeds from issuance of shares upon exercise of share options and ESPP
    14,020       10,994       29,526       38,381  
 Purchase of treasury shares
    (12,689 )     (39,882 )     (94,267 )     (79,447 )
 Dividends paid
    (9,441 )     (9,661 )     (38,142 )     (29,010 )
 Excess tax benefit from share-based payment arrangements
    522       809       1,205       1,172  
                                 
  Net cash used in financing activities
    (7,588 )     (37,740 )     (101,678 )     (68,904 )
                                 
Effect of exchange rates on cash and cash equivalents
    (1,227 )     (414 )     (3,556 )     (999 )
                                 
Net change in cash and cash equivalents
    68,560       16,595       67,952       20,949  
Cash and cash equivalents, beginning of period
    118,937       102,950       119,545       98,596  
                                 
Cash and cash equivalents, end of period
  $ 187,497     $ 119,545     $ 187,497     $ 119,545  
 
*Certain comparative figures have been reclassified to conform to the current year presentation.
             
 
 
 

 
           
NICE SYSTEMS LTD. AND SUBSIDIARIES
       
CONDENSED CONSOLIDATED BALANCE SHEETS
       
U.S. dollars in thousands
       
 
   
December 31,
   
December 31,
 
   
2014
   
2013
 
   
Unaudited
   
Unaudited
 
ASSETS
           
             
CURRENT ASSETS:
           
Cash and cash equivalents
  $ 187,497     $ 119,545  
Short-term investments
    65,744       82,826  
Trade receivables
    181,605       189,323  
Other receivables and prepaid expenses
    34,041       39,849  
Inventories
    13,375       13,448  
Deferred tax assets
    24,174       15,625  
                 
Total current assets
    506,436       460,616  
                 
LONG-TERM ASSETS:
               
Long-term investments
    246,721       240,782  
Other long-term assets
    38,541       33,253  
Property and equipment, net
    41,875       44,343  
Other intangible assets, net
    113,740       170,125  
Goodwill
    694,778       707,939  
                 
Total long-term assets
    1,135,655       1,196,442  
                 
TOTAL ASSETS
  $ 1,642,091     $ 1,657,058  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
CURRENT LIABILITIES:
               
Trade payables
  $ 11,910     $ 25,962  
Deferred revenues and advances from customers
    145,250       144,536  
Accrued expenses and other liabilities
    221,086       213,693  
                 
Total current liabilities
    378,246       384,191  
                 
LONG-TERM LIABILITIES:
               
Deferred tax liabilities
    23,882       37,841  
Other long-term liabilities
    26,507       30,230  
                 
Total long-term liabilities
    50,389       68,071  
                 
SHAREHOLDERS' EQUITY
    1,213,456       1,204,796  
                 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
  $ 1,642,091     $ 1,657,058