EX-99.1 2 p74903exv99w1.htm EX-99.1 exv99w1
 

Exhibit 99.1
         
Ÿ Ÿ Ÿ Ÿ Ÿ Ÿ
  JDA Software Group, Inc.
NEWS RELEASE
  JDA Investor Relations Contacts:
Kristen L. Magnuson, Executive Vice President & Chief
Financial Officer, JDA Software Group, Inc.
Tel: 480-308-3000

Lawrence Delaney, Jr., The Berlin Group
Tel: 714-734-5000; larry@berlingroup.com
 
JDA Software Reports Record Results in 2007 with 35% Annual Revenue Growth
Record Revenue, Strong Software Sales in Q4 2007 Help JDA End Year with Annual Revenue of $374 Million and Annual GAAP Earnings Increase of $27 Million
Scottsdale, Ariz. — January 28, 2008 — JDA® Software Group, Inc. today announced financial results for the fourth quarter and full year ended December 31, 2007. JDA reported record total revenues of $98.5 million and software revenue of $22.4 million for fourth quarter 2007, compared to total revenues of $88.6 million and software revenue of $17.7 million in fourth quarter 2006. The Manugistics acquisition, which closed on July 5, 2006, represented $43.4 million of total revenues during fourth quarter 2007 and included $6.4 million of software revenue.
     JDA reported adjusted non-GAAP earnings for fourth quarter 2007 of $0.35 per share, which excluded amortization of acquired software technology and intangibles, restructuring charges and adjustments to acquisition-related reserves and stock-based compensation, as compared to adjusted non-GAAP earnings per share of $0.20 for fourth quarter 2006, which excluded amortization of acquired software technology and intangibles, restructuring charges and adjustments to acquisition-related reserves, stock-based compensation, adjustments to increase the carrying value of Series B Preferred Stock to its redemption value, one-time charges related to the discontinuance and replacement of the Portfolio Replenishment Optimization (PRO) software application and impairment charges. The Company reported GAAP net income for fourth quarter 2007 of $8.0 million or $0.22 per share, as compared to a GAAP net loss of ($0.06) per share in fourth quarter 2006. JDA reported adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) of $22.9 million for fourth quarter 2007, compared to $15.8 million for fourth quarter 2006.
     “Our strong performance in fourth quarter 2007 provided the perfect finish to a record year for JDA. In fact we saw double-digit revenue growth in FY2007, representing a nearly $100 million increase over 2006, along with a $27 million increase in GAAP earnings,” said JDA CEO Hamish Brewer. “Software sales grew 50% in 2007 over 2006 and in the fourth quarter all three regions delivered both year-over-year and quarter-over-quarter sales growth; business is humming at JDA.”
     “Market demand for our comprehensive product line continues to intensify among existing and new customers across every industry. We just returned from the year’s largest retail trade show, the National Retail Federation’s Big Show, and have tallied a record number of leads to add to our already promising pipeline. We are excited to leverage our success and market momentum into 2008,” added Brewer.
     Hamish Brewer and Kristen L. Magnuson, JDA’s Executive Vice President and CFO, will provide guidance for 2008 during JDA’s scheduled conference call.
- more -

 


 

JDA Announces Q4 2007, Year End Earnings
Add
1
Fourth Quarter 2007 Highlights
    Software License Sales Increase in Every Region: Signing 72 new software license contracts, including five deals that exceeded $1.0 million, JDA achieved its second best quarter for software license revenue in the Company’s history. JDA’s worldwide software sales increased by 27% in fourth quarter 2007 compared to fourth quarter 2006 and by 45% compared to third quarter 2007.
    In the Americas, JDA closed $12.0 million in software sales in fourth quarter 2007, compared to $11.1 million closed in fourth quarter 2006. The regional results include software transactions with Americas customers including the following in the U.S.: Cabela’s, Inc., Elemica, Inc., Modell’s Sporting Goods, Nash Finch Company and Next Day Gourmet, Inc.; in Latin America: Almacenes Exito, S.A. and Por Distincion S.A. de C.V.; and in Canada: Federated Cooperatives.
 
    JDA’s EMEA region increased software sales by 30% to $7.5 million in fourth quarter 2007, compared to $5.7 million in fourth quarter 2006. New customers based in EMEA include Dahl International AB, Engrotus D.O.O., Intersport Sverige AB, Kellogg Marketing & Sales Company Ltd. Musgrave Group, PLC, National Express East Coast, Thales Information Systems Limited and Unicoop Firenze S.C.R.L. The EMEA team also hosted a highly successful annual customer event, JDA Connect, during the quarter that attracted approximately 200 participants.
 
    JDA’s Asia Pacific region increased software sales by 216% to $2.9 million in fourth quarter 2007, compared to $926,000 in fourth quarter 2006. Significant wins in this region include AEON Group and Paccar Australia, Pty. Ltd.
    JDA ended fourth quarter 2007 with $95.3 million in cash after paying off an additional $2.0 million of debt, leaving a debt balance of $99.6 million at December 31, 2007. This compares to $53.6 million in cash and $141.1 million in debt at December 31, 2006. DSOs were 68 days at the end of fourth quarter compared to 68 days at the end of third quarter 2007 and 81 days at the end of fourth quarter 2006. Cash flow from operations was $16.0 million in fourth quarter 2007 compared to $3.0 million in fourth quarter 2006.
Twelve Month Results for 2007
     For the twelve months ended December 31, 2007, total revenue increased 35% to $373.6 million compared to $277.5 million for 2006. JDA increased software revenue in 2007 by 50% over prior year to $73.6 million. The Company generated 28% organic growth in software license sales in 2007, including 30% from JDA core products and 18% from the acquired Manugistics products. Maintenance and service revenues increased 38% and 23% to $178.2 million and $121.8 million, respectively, in 2007 compared to 2006.
- more -

 


 

JDA Announces Q4 2007, Year End Earnings
Add
2
     JDA reported adjusted non-GAAP earnings for the 12 months ended December 31, 2007 of $1.33 per share, which excluded amortization of acquired software technology and intangibles, restructuring charges and adjustments to acquisition-related reserves, stock-based compensation and a gain on the sale of an office facility, as compared to adjusted non-GAAP earnings per share of $0.58 for the 12 months ended December 31 2006, which excluded amortization of acquired software technology and intangibles, restructuring charges and adjustments to acquisition-related reserves, stock-based compensation, adjustments to increase the carrying value of Series B Preferred Stock to its redemption value, one-time charges related to the discontinuance and replacement of the Portfolio Replenishment Optimization (PRO) software application and impairment charges.
     JDA reported GAAP net income for the twelve months ended December 31, 2007 of $26.5 million or $0.76 per share, as compared to a GAAP net loss applicable to common shareholders of $(0.39) per share in the 12 months ended December 31, 2006. JDA reported adjusted EBITDA of $88.7 million for 12 months ended December 31, 2007, compared to $40.6 million for the 12 months ended December 31, 2006. Cash flow from operations increased 418% to $79.7 million in 2007 compared to $15.4 million in 2006.
JDA Earnings Conference Call Information
     JDA will host a conference call at 4:45 p.m. Eastern time today to discuss earnings results for its fourth quarter ended December 31, 2007. To participate in the call, dial 1-800-762-8779 (United States) or 1-480-248-5081 (International) and ask the operator for the “JDA Software Group, Inc. Fourth Quarter 2007 Earnings.” A replay of the conference call will begin Monday, January 28, 2008 at 7:45 pm (Eastern) and will end on Thursday, February 28, 2008 at 11:59 am (Eastern). You can hear the replay by dialing 1-800-406-7325 (United States) or 1-303-590-3030 (International) using the following PIN to access: 3828016.
     To participate in the webcast of the call, visit the following web page at the time of the conference call: http://viavid.net/dce.aspx?sid=000049F6. A replay of the Web cast will be available approximately five minutes after the conclusion of the event.
About JDA Software Group, Inc.
     JDA® Software Group, Inc. (NASDAQ: JDAS) is focused on helping companies realize real supply chain and revenue management results — fast. JDA Software delivers integrated merchandising as well as supply chain and revenue management planning, execution and optimization solutions for the consumer-driven supply chain and services industries. Through its industry leading solutions, leading manufacturers, distributors, retailers and services companies around the world are growing their businesses with greater predictability and more profitably. For more information on JDA Software, visit www.jda.com or contact us at info@jda.com or call +1.800.479.7382.
- 30 -
- more -

 


 

JDA Announces Q4 2007, Year End Earnings
Add
3
This press release contains forward-looking statements that are made in reliance upon the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are generally accompanied by words such as “will,” and “expect” and other words with forward-looking connotations. In this press release, such forward-looking statements include, without limitation, the following statements by Mr. Brewer: (i) that market demand for our comprehensive product line continues to intensify among existing and new customers across every industry; (ii) that leads generated from the recent National Retail Federation’s Big Show will provide increased opportunities in our sales pipeline; and, (iii) that we can leverage our success and market momentum into 2008. The occurrence of future events may involve a number of risks and uncertainties, including, but not limited to: (a) the difficulty in identifying and realizing material synergies from our Manugistics acquisition, particularly since the acquisition occurred five quarters ago; (b) the difficulty of predicting demand for our software products and services, including the size and timing of individual contracts and our ability to recognize revenue with respect to contracts signed in a given quarter, particularly with respect to our larger customers; (c) the risk that macroeconomic concerns may cause our customers to delay or refrain from purchasing our products and services; and (d) other risks detailed from time to time in the “Risk Factors” section of our filings with the Securities and Exchange Commission. Additional information relating to the uncertainty affecting our business is contained in our filings with the SEC. As a result of these and other risks, actual results may differ materially from those predicted. JDA is not under any obligation to (and expressly disclaims any such obligation to) update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.
Use of Non-GAAP Financial Information
     This press release and the related conference call contain non-GAAP financial measures. In evaluating the Company’s performance, management uses certain non-GAAP financial measures to supplement consolidated financial statements prepared under GAAP. Management’s presentation of non-GAAP financial measures is intended to be supplemental in nature and should not be considered in isolation or as a substitute for the most directly comparable GAAP measures.
Use and Economic Substance of Non-GAAP Financial Measures Used by JDA
     The Company uses non-GAAP measures of performance, including adjusted operating income, EBITDA (earnings before interest, taxes, depreciation and amortization) and earnings per share, in its public statements. Management uses, and chooses to disclose, these non-GAAP financial measures because (i) such measures provide an additional analytical tool to clarify the Company’s results from operations and help the Company to identify underlying trends in its results of operations; (ii) the Company uses non-GAAP earnings measures, including EBITDA, as a measure of profitability because such measures help the Company compare its performance on a consistent basis across time periods; and (iii) these non-GAAP measures are employed by the Company’s management in its own evaluation of performance and are utilized in financial and operational decision making processes, such as budget planning and forecasting. The Company also internally uses adjusted EBITDA measures for determining (a) compliance with certain financial covenants in its credit agreement and (b) executive and employee compensation. Set forth below are additional reasons why specific items are excluded from the Company’s non-GAAP financial measures:
    Amortization charges for acquired technology are excluded because they result from prior acquisitions, rather than ongoing operations, and absent additional acquisitions, are expected to decline over time.
 
    We exclude amortization of intangibles because they are non-cash expenses, and while tangible and intangible assets support our business, we do not believe the related amortization costs are directly attributable to the operating performance of our business.
 
    Restructuring charges and adjustments to acquisition-related reserves are significant non-routine expenses that cannot be predicted and typically relate to a change in our business model or to a change in our estimate of the costs to complete a plan to exist an activity of an acquired company. The exclusion of these charges promotes period-to-period comparisons and transparency. Such charges are primarily related to severance costs and/or the disposition of excess facilities driven by the changes to our business model.
 
    Stock-based compensation is not an expense that typically requires or will require cash settlement by the Company.
 
    Sales of office facilities are non-routine transactions, not directly related to our core business of selling software and related services and hardware.
 
    Adjustments to increase the carrying value of Series B Preferred Stock to its redemption value and record a change in the fair value of a related conversion feature are non-routine transactions, not directly related to our core business of selling software and related services and hardware.
 
    We exclude charges for the discontinuance and replacement of the PRO application as they are a significant non-recurring expense. The exclusion of these charges promotes period-to-period comparisons and transparency.
- more -

 


 

JDA Announces Q4 2007, Year End Earnings
Add
4
    Impairment charges are non-routine expenses that cannot be predicted. . The exclusion of these charges promotes period-to-period comparisons and transparency.
Material Limitations (and Compensation thereof) Associated with the Use of Non-GAAP Financial Measures
     Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for the Company’s GAAP results. In the future, the Company expects to continue reporting non-GAAP financial measures excluding items described above and the Company expects to continue to incur expenses similar to the non-GAAP adjustments described above. Accordingly, exclusion of these and other similar items in our non-GAAP presentation should not be construed as an inference that these costs are unusual, infrequent or non-recurring.
     Some of the limitations in relying on non-GAAP financial measures are:
    Amortization of acquired technology and intangibles, though not directly affecting our current cash position, represent the loss in value as the technology in our industry evolves, is advanced or is replaced over time. The expense associated with this loss in value is not included in the non-GAAP net income presentation and therefore does not reflect the full economic effect of the ongoing cost of maintaining our current technological position in our competitive industry which is addressed through our research and development program.
 
    The Company may engage in acquisition transactions in the future. In addition, we incur other restructuring charges from time to time when necessary to adjust our business model. Restructuring related charges may therefore continue to be incurred and should not be viewed as non-recurring.
 
    Stock-based compensation is an important component of our incentive compensation arrangements and will be reflected as expenses in our GAAP results for the foreseeable future under SFAS 123R.
 
    Other companies, including other companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting their usefulness as a comparative measure.
     We compensate for these limitations by relying primarily on our GAAP results and using non-GAAP financial measures only supplementally. We also provide reconciliations of each non-GAAP financial measure to our most directly comparable GAAP measure, and we encourage investors to review carefully those reconciliations.
Usefulness of Non-GAAP Financial Measures to Investors
     The Company believes that the presentation of these non-GAAP financial measures is warranted for several reasons. First, such non-GAAP financial measures provide investors and management an additional analytical tool for understanding the Company’s financial performance by excluding the impact of items which may obscure trends in the core operating performance of the business. Second, since the Company has historically reported non-GAAP results to the investment community, the Company believes the inclusion of non-GAAP numbers provides consistency and enhances investors’ ability to compare the Company’s performance across financial reporting periods.
- more -

 


 

JDA Announces Q4 2007, Year End Earnings
Add
5
JDA SOFTWARE GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
                 
    December 31,     December 31,  
    2007     2006  
    (Unaudited)          
ASSETS
               
Current Assets:
               
Cash and cash equivalents
  $ 95,288     $ 53,559  
Accounts receivable, net
    74,659       79,491  
Deferred tax asset
    9,441       16,736  
Prepaid expenses and other current assets
    15,925       17,011  
 
           
Total current assets
    195,313       166,797  
 
               
Non-Current Assets:
               
Property and equipment, net
    44,858       48,391  
Goodwill
    135,354       145,976  
Other Intangibles, net:
               
Customer lists
    144,344       158,519  
Acquired software technology
    29,437       35,814  
Trademarks
    3,013       4,691  
Deferred tax asset
    69,224       54,164  
Other non-current assets
    9,445       10,392  
 
           
Total non-current assets
    435,675       457,947  
 
           
 
               
Total Assets
  $ 630,988     $ 624,744  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current Liabilities:
               
Accounts payable
  $ 3,559     $ 4,843  
Accrued expenses and other liabilities
    48,559       47,183  
Income tax payable
    10,625       3,725  
Current portion of long-term debt
    1,750       3,281  
Deferred revenue
    67,530       66,662  
 
           
Total current liabilities
    132,023       125,694  
 
           
 
               
Non-Current Liabilities:
               
Long-term debt
    97,813       137,813  
Accrued exit and disposal obligations
    11,797       20,885  
Liability for uncertain tax positions
    3,559        
 
           
Total non-current liabilities
    113,169       158,698  
 
           
 
               
Total Liabilities
    245,192       284,392  
 
           
 
               
Redeemable Preferred Stock
    50,000       50,000  
 
               
Stockholders’ Equity:
               
Preferred stock, $.01 par value; authorized 2,000,000 shares; none issued or outstanding
           
Common stock, $.01 par value; authorized, 50,000,000 shares; issued 31,378,768 and 30,569,447 shares, respectively
    314       305  
Additional paid-in capital
    295,694       275,705  
Deferred compensation
    (3,526 )     (904 )
Retained earnings
    53,144       27,628  
Accumulated other comprehensive loss
    3,814       1,018  
 
           
 
    349,440       303,752  
Less treasury stock, at cost, 1,189,269 and 1,176,588 shares, respectively
    (13,644 )     (13,400 )
 
           
Total stockholders’ equity
    335,796       290,352  
 
           
Total liabilities and stockholders’ equity
  $ 630,988     $ 624,744  
 
           
-more-

 


 

JDA Announces Q4 2007, Year End Earnings
Add
6
JDA SOFTWARE GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except earnings per share data)
(Unaudited)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
 
                               
Revenues:
                               
Software licenses
  $ 22,440     $ 17,734     $ 73,599     $ 48,971  
Maintenance services
    47,006       43,041       178,198       129,290  
 
                       
Product revenues
    69,446       60,775       251,797       178,261  
 
                               
Consulting services
    26,187       24,940       110,893       90,085  
Reimbursed expenses
    2,830       2,934       10,885       9,121  
 
                       
Service revenues
    29,017       27,874       121,778       99,206  
 
                               
Total revenues
    98,463       88,649       373,575       277,467  
 
                       
 
                               
Cost of Revenues:
                               
Cost of software licenses
    668       652       2,499       2,005  
Amortization of acquired software technology
    1,502       1,941       6,377       6,226  
Cost of maintenance services
    11,254       9,764       45,242       31,793  
 
                       
Cost of product revenues
    13,424       12,357       54,118       40,024  
 
                               
Cost of consulting services
    20,515       18,563       83,131       65,828  
Reimbursed expenses
    2,830       2,934       10,885       9,121  
 
                       
Cost of service revenues
    23,345       21,497       94,016       74,949  
 
                               
Total cost of revenues
    36,769       33,854       148,134       114,973  
 
                       
Gross Profit
    61,694       54,795       225,441       162,494  
 
                               
Operating Expenses:
                               
Product development
    13,456       17,441       51,173       56,262  
Sales and marketing
    18,318       17,086       63,154       48,153  
General and administrative
    12,906       10,899       44,405       34,803  
Amortization of intangibles
    3,963       4,232       15,852       9,556  
Restructuring charges and adjustments to acquisition reserves
    (68 )     2,243       6,208       6,225  
Loss on impairment of trademark
          200             200  
Gain on sale of office facility
                (4,128 )      
 
                       
Total operating expenses
    48,575       52,101       176,664       155,199  
 
                       
 
                               
Operating Income
    13,119       2,694       48,777       7,295  
Interest expense and amortization of loan fees
    (2,454 )     (3,498 )     (11,836 )     (7,645 )
Interest income and other, net
    1,056       722       3,476       3,857  
Change in fair value of Series B Preferred Stock conversion feature
          (2,017 )           (3,086 )
 
                       
Income (Loss) Before Income Taxes
    11,721       (2,099 )     40,417       421  
Income tax (provision) benefit
    (3,746 )     239       (13,895 )     (867 )
 
                       
Net Income (Loss)
    7,975       (1,860 )     26,522       (446 )
Adjustment to increase the carrying amount of the Series B Preferred Stock to its redemption value
                      (10,898 )
 
                       
Income (Loss) Applicable To Common Shareholders
  $ 7,975     $ (1,860 )   $ 26,522     $ (11,344 )
 
                       
 
                               
Basic Earnings (Loss) Per Share Applicable to Common Shareholders
  $ .24     $ (.06 )   $ .79     $ (.39 )
 
                       
Diluted Earnings (Loss) Per Share Applicable to Common Shareholders
  $ .22     $ (.06 )   $ .76     $ (.39 )
 
                       
Shares Used To Compute:
                               
Basic Earnings (Loss) Per Share Applicable to Common Shareholders
    33,744       29,384       33,393       29,232  
 
                       
Diluted Earnings (loss) Per Share Applicable to Common Shareholders
    35,654       29,384       34,740       29,232  
 
                       
-more-

 


 

JDA Announces Q4 2007, Year End Earnings
Add
7
JDA SOFTWARE GROUP, INC.
NON-GAAP MEASURES OF PERFORMANCE
(In thousands, except share data, unaudited)
                                 
    Three Months Ended     Year Ended  
    December 31,   December 31,  
    2007     2006     2007     2006  
NON-GAAP OPERATING INCOME AND ADJUSTED EBITDA
                               
 
                               
Operating income (GAAP BASIS)
  $ 13,119     $ 2,694     $ 48,777     $ 7,295  
 
                               
Adjustments for non-GAAP measures of performance:
                               
 
                               
Add back amortization of acquired software technology
    1,502       1,941       6,377       6,226  
Add back amortization of intangibles
    3,963       4,232       15,852       9,556  
Add back restructuring charges and adjustments to acquisition reserves
    (68 )     2,243       6,208       6,225  
Add back stock-based compensation
    2,019       131       6,191       660  
Add back impairment charges
          200             200  
Add back charges for discontinuance of PRO application
          1,823             1,823  
Less gain on sale of office facility
                (4,128 )      
 
                       
 
                               
Adjusted non-GAAP operating income
  $ 20,535     $ 13,264     $ 79,277     $ 31,985  
 
                               
Add back depreciation
    2,412       2,581       9,416       8,651  
 
                       
 
                               
Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization)
  $ 22,947     $ 15,845     $ 88,693     $ 40,636  
 
                       
 
                               
NON-GAAP OPERATING INCOME AND AJDUSTED EBITDA, as a percentage of revenue
                               
 
                               
Operating income (loss) (GAAP BASIS)
    13 %     3 %     13 %     3 %
 
                               
Adjustments for non-GAAP measures of performance:
                               
 
                               
Amortization of acquired software technology
    2 %     2 %     2 %     2 %
Amortization of intangibles
    4 %     5 %     4 %     4 %
Restructuring charges and adjustments to acquisition reserves
    %     3 %     2 %     2 %
Stock-based compensation
    2 %     %     2 %     %
Impairment charges
    %     %     %     %
Charges for discontinuance of PRO application
    %     2 %     %     1 %
Gain on sale of office facility
    %     %     (1 )%     %
 
                               
Adjusted non-GAAP operating income
    21 %     15 %     22 %     12 %
 
                               
Depreciation
    2 %     3 %     2 %     3 %
 
                               
Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization
    23 %     18 %     24 %     15 %
 
                               
NON-GAAP EARNINGS PER SHARE
                               
 
                               
Income (loss) before income taxes
  $ 11,721     $ (2,099 )   $ 40,417     $ 421  
Amortization of acquired software technology
    1,502       1,941       6,377       6,226  
Amortization of intangibles
    3,963       4,232       15,852       9,556  
Restructuring charges and adjustments to acquisition reserves
    (68 )     2,243       6,208       6,225  
Stock-based compensation
    2,019       131       6,191       660  
Change is fair value of Series B preferred stock redemption feature
          2,017             3,086  
Charges for discontinuance and replacement of PRO application
          1,823             1,823  
Impairment charges
          200             200  
Gain on sale of office facility
                (4,128 )      
 
                       
Adjusted income before income taxes
    19,137       10,488       70,917       28,197  
Adjusted income tax expense
    6,698       3,671       24,821       9,869  
 
                       
Adjusted net income
  $ 12,439     $ 6,817     $ 46,096     $ 18,328  
 
                       
Adjusted non-GAAP diluted earnings per share
  $ 0.35     $ 0.20     $ 1.33     $ 0.58  
 
                       
Shares used to compute non-GAAP diluted earnings per share
    35,654       33,481       34,740       31,539  
 
                       
-more-

 


 

JDA Announces Q4 2007, Year End Earnings
Add
8
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
 
                               
CASH FLOW INFORMATION
                               
 
                               
Net cash provided by operating activities
  $ 16,038     $ 2,927     $ 79,707     $ 15,402  
 
                               
Net cash used in investing activities:
                               
Purchase of Manugistics Group, Inc., net of cash acquired
  $     $     $     $ (72,886 )
Payment of direct costs related to acquisitions
    (1,273 )     (3,031 )     (7,606 )     (6,683 )
Purchase of property and equipment
    (2,269 )     (3,991 )     (7,408 )     (8,049 )
Proceeds from disposal of property and equipment
    7       25       6,856       132  
Net sales and maturities of marketable securities
                      40,434  
Payments received on promissory note receivable
                      1,213  
 
                       
 
  $ (3,535 )   $ (6,997 )   $ (8,158 )   $ (45,839 )
 
                       
 
                               
Net cash provided by financing activities:
                               
Issuance of Series B convertible preferred stock
  $     $     $     $ 50,000  
Borrowings under term loan agreement and debt costs
                      175,000  
Payment of loan origination fees
                      (6,576 )
Principal payments on term loan agreement
    (437 )     (437 )     (40,000 )     (35,437 )
Repayment of convertible debt and capital lease obligations
    (1,531 )     (15 )     (1,531 )     (174,515 )
Purchase of treasury stock
    (85 )     (24 )     (244 )     (189 )
Issuance of common stock under equity plans and other, net
    3,040       615       11,185       3,069  
 
                       
 
  $ 987     $ 139     $ (30,590 )   $ 11,352  
 
                       
JDA Software Group, Inc.
14400 N. 87th Street
Scottsdale, AZ 85260