Bob Whitman
Analyst · Roth Capital Partner. Please go ahead
Thanks Derek. I would like to thank everyone for joining us today. We appreciate you being with us. We're really delighted to have the chance to talk to you today. As you know Franklin Covey is a content company and we have a collection of the world's best content solution for addressing problems that as we say require a large-scale change in human behavior. Historically, as you know, we've sold this content to clients one course and often one team at a time. Two years ago we termed that converting our historical course by course sales and delivery model to a subscription model in which we would provide our customers one, unlimited access to our entire collection of best-in-class content. Second, with the ability to assemble, integrate and deliver this content through an almost limitless combination of delivery modalities in 16 languages worldwide soon and number three, at a cost per fluctuation trained, which was less than or equal to that offered by other providers for just a single course and then of course with an array of affordable add-on's implementation service as we possibly that that would extremely valuable value proposition for our customers. One so strongly would have the potential to change the basis for competition in our industry and would be extremely compelling ultimately for our shareholders. We also knew that during our business model transition, it would be disruptive both to our financial reporting since it would result in subscription accounting treatment and also to our historical course by course business model. I think one of the fundamental theses of Clayton Christensen, the Innovator's Dilemma, the dilemma is do you go ahead and disrupt yourself with the pain that that requires because you have to transition or you wait and hope that somebody else won't disrupt you. So, the bad news is that it is expected, it has been disruptive. Over the last two years, the percentage of any given subscription sales was recognized upfront has declined significantly and the portion is recognized over time as deferred revenue, billed and unbilled has increased significantly. As we'll discuss in a minute we now believe we are in an inflection point where the recognition of this large bank of deferred revenue that we've been building up every quarter, doesn't detract from our reported results. It will actually help drive strong reported and really at this point economic revenue growth. As also expected on the bad news side, the strength of our new subscriptions that have served our business model and have focus on it, almost maniacal focus on it has disrupted our traditional facilitator and on-site sales. In Slide 3, just as a reference for Adobe Systems who went through a transition and what we recognize we don't belong in the same paragraph we're not claiming along the same paragraphs, but along the same sentence as Adobe, but Adobe announced in 2011 its decision to move from a unit by unit block software model to a subscription model and that went through a similar transition. As you can see in Slide 3 during its business model transition its traditional block software business declined for more than 83% of total revenue when it's transition started in 2011 to only 14% of its total revenues total revenue in 2016. During the same time despite the fact their sufficient revenue increased from 11% of sales to more than 78% of sales and overall revenues for the company grew 54%, Adobe as you can see had three years’ worth of dramatic growth of its subscription business was basically fully offset by declines in its traditional block software business and total revenue was really flat as you see that data pretty flat in that 2011, '12, '13 and '14 period. But by the end of that period, the dramatic growth in the new business overwhelmed both the sites, the declining size of the historical business and then all of a sudden there was a huge pop in revenue. There was growth in revenue in '16, in '15 but a huge pop more than $1 billion in revenue in '16. Again, while we don't claim to belong in the same zip code as Adobe, we've had a similar experience during our transition. The dramatic growth of our subscription business during the past years of our business model transition has mostly been offset by the decline in our traditional facilitator and on-site business that's flattening our total revenue and causing some on the phone and when does revenue get growing. As we'll discuss in a moment, we believe we are now at the inflection point, where the magnitude and significant growth rate of our subscription business will increasingly more than offset the ongoing declines and are now much smaller historical on-site facilitator channels, as a result as we will also discuss further, we expect both our reported and economic revenue growth to accelerate in fiscal 2018 and beyond and even be double-digit kind of growth which target the topline growth. The substantial portion of our business is already well on the way to becoming primarily subscription based and we'll talk about the subscription and subscription-related revenue already accounts for more than 70% of the revenue and binding contracts in our English-speaking direct offices in U.S., Canada, U.K. and Australia and we expect to increase to approximately 80% to 85% of total revenues in the coming years. Also, we'll be launching in All Access Pass at our offices in China and Japan later this year and already more than 80% of our education business is related to a subscription over the schools have a binding subscription and they're adding services to that. So, in as much as substantially all of our business is now or the majority of our business is already subscription is moving more that way, I am going to focus my comments today primarily on our subscription business, acknowledging that our version of the box software business is going to continue to decline. It won't fully -- it won't be completely out of our hair for a couple more years. It will continue to be somewhat of a drag, but we think despite that drag, just like with Adobe, they still had some drag in the '14, '15 and '16 but it became so much less that the growth, this explosive growth of the subscription business overwhelmed it. One more note, well just specific I would just say that I would like to respond to four questions which were often asked, I am going to direct my comments to these four questions. You see those on Slide four. First, what are some of the key indicators of the transition to the subscription business model is on track, is on track and if so why do you think it is? Second, what factors are responsible for the significant growth in the subscription business? What are the strength and what are the strategic factors or operational factors that are allowing that growth to occur? Third, what are the opportunities you see for accelerating both the growth of the business and the strength of our strategic position in the marketplace and forth, when will you hit the inflection point where the new business model is more than offsetting the disruption of the old and you will expect reporting an economic growth to accelerate. I would like to respond to each of those questions in just a moment, but one more note. The same things has underpinned the success of the subscription model also complicate the accounting for it somewhat. Unfortunately, companies like Salesforce, Adobe, Microsoft and others, have been doing this for years and since there are now well-established standard defined metrics against which to measure the performance strength momentum of the subscription as a service company, we're going to use those same metrics in today's discussion in all of our communications in the future. Over the last quarters, you would have been better served, we probably have been better served if we had used those same metrics in prior quarters instead of in a sense to customizing terms, but we're going to use the standard terms today and in the future. As you know these metrics typically include such things as reported revenue, deferred revenue build, deferred revenue unbilled, which includes the as yet unbilled portion of any binding, noncancelable, extended term contracts and in the total deferred revenue, which is billed and unbilled and so the sum of those two measures, which when added the amount of revenue reported provides a report on the total economics when you have revenue plus the sum of all deferred revenue go nonbillable but can measure of the economic engine. Other of those metrics measure more a specific time period over the next 12 months whatever. Other measures including recurring revenue number of subscribers etcetera and the definition of each of these we've included in the appendix, so that you'll know what we're using and what the basis for that definition is. Specifically, these definitions came directly from sales forces, public filings and we thought we would use them out of aspiration, not because of the comparability model, but we belong at least to the same peer group for the same grouping of subscription. For those who would like to have more information about the economics of deferred revenue, this billed and unbilled, we've included some examples in the appendix, which we would be happy to talk about individual or in the question-and-answer part. Finally, once I've addressed the four question, just note that I'll turn the time to Steve Young who will provide some information which we hope you'll find helpful in reconciling the reported and deferred revenue billed and unbilled numbers to the guidance we provided to you all before we started reporting our results, utilizing the same common definitions and translate that, at least gives you some basis for understanding what that means. Now I'd like to address the four questions outlined above. So, first question one, in terms of the key indicators that show the transition to our subscription business model is on track, which is kind of Slide 15 raises the question, Slide 5 I mean, raises the question. As you can see on Slide 6 All Access Pass and pass-related revenue plus the change in deferred billed and unbilled in our enterprise division has been extremely strong. It grew $40.7 million, more than 200% almost 300% in fiscal 2017 from $23.2 million in fiscal 2016 to $63.8 million in fiscal '17. So that's one metric is how is it going in the enterprise business with All Access Pass and we'll spend some more time talking about that. As shown on Slide 7, our education business leader in the subscription-related service revenue plus the change again in deferred revenue billed and unbilled, grew $5.5 million or 15.4% in fiscal 2017 from $35.6 million in fiscal '16. So, it was up to $41.1 million total and the education business has been in the subscription model for several years and they started several years before and so they're now at a point where the 15% growth a year has become relatively predictable and again a lot of the definitive contract. As shown in Slide 8, our total subscription-related revenue plus change in deferred revenue. So, this is combining enterprise All Access Pass with Leader in Me, you see that crossed over the $100 million mark in fiscal 2017 ending at 107 million, which was growth of $44 million. The blend of the two of the enterprise and education was $43.8 million of growth, 69% growth compared to the $63.3 million we generated in total subscription revenue in 2016. So, you can see on this idea that we're moving to being a subscription company obviously is getting closer and closer to that. In Slide 9 you can see the total number of paying subscribers. You can see the definition of that. These are all current contracts with people who are current on their payments, but in our case to pay up front. As you can see in Slide 9, our total number of paying subscribers to our subscription offerings in both units was 468,000 at year-end 2017, which is an increase of 168,000 or 56% from the approximately 300,000 subscribers we had at the end of fiscal 2016. So, for us again we're focused on a lot of -- looking at a lot of different metrics. For us this is an important one because we're trying -- part of what we're trying to do is build the pervasive ongoing relationships with our clients. We want them to engage with us and expand their populations and so this growth in subscriber population is a function certainly of increased number of passes, but it also reflects that within the passes that we sold in the past, there has been a significant expansion in the populations covered by them as we go in and find other problems that they have or challenges they have in the company for which they're hiring other vendors are no vendors today, that's allowing to move forward. And so, this is an important metric from strategically as we want to keep the total subscribers growing actually have the number of passes. As you can see in Slide 6, sorry, moving to Slide 10 sorry, so just break the subscribers out between our enterprise and education subscribers. As you see in Slide 10, 320,000 of the total 468 on the previous slide are in our enterprise division almost all of which are All Access Pass subscribers. This 320,000-person subscriber base is up 146,000. So very high percent from the 174,000 subscribers we had at the end of fiscal 2016 was 84%. As also shown on that same Slide 10, 148,000 of the 168,000 are in our education division, almost all of which are subscribed in our leader and the membership offering and this 148,000 base is up 21,000 or 17% from the 127,000 subscribers we had at the end of fiscal '16. So for us on this key thing are we reaching and keeping these populations as reflective of the fact that we're selling a lot of new passes. We're retaining more than 90% of the revenue. We're expanding these passes and getting the chance to serve more customers inside them as we'll talk about in a minute when we look at the revenue, or the revenue you already saw we'll discuss more in a minute is that these people, or these passholders and the buyers are also buying additional service add-on services that have helped to drive that. So, let me just refer you back if you were to -- if I can to Slide 6, which shows the growth in our enterprise division for All Access Pass and you see that in the top bar fiscal 2017, where we sold approximately 49.7 million of binding contracts both building and to be build. We sold and recorded 13.3 million of add-on services as people have found out that we have services that can help them drive their results. Slide 11, one last metric in terms of some of what we're following to say are we on track for the business. In the future we will report the official annually recurring revenue number, but we're still making sure that our version of that number is exactly consistent with how other people do it. And so, in this case, this is the surrogate slide for today, which tells you what the total amount of contracted revenue that's going to come in over the next 12 months. It excludes other contracts like our licensees -- licensee partners have contracts with us have minimum royalty payments that are contractual. As you may know it hurt our campus. We used to have a campus, now we're just operating one building of it but at least revenue from the part that we used to occupy and so those things, which will add up to another $13 million or $14 million not included in this contractual revenue although they're there and it doesn't include a course stuff that service is another thing, if they're going to be offered under these binding contracts, this is really intellectual property licenses and not necessary -- not all the other businesses attached to it, but this is kind of the recurring idea of revenue can count on that's going to flow through. A lot of it's already in deferred or whatever and that's what that is. And so, for us, the combination of those factors the with tremendous growth in the All Access Pass and all the things that we just talked about with respect to the expanding population and services, the continued growth in the education division in license revenue we're now substantially every new school that's added first by the license whether it includes intellectual property and coaching. And then other implementation services are added on. So, the combination of the pretty dramatic growth in All Access Pass, the continuing strong growth in Leader in Me, which is more mature, the growth in our total subscription revenue crossing over 100 million in terms of that revenue plus the binding contracts. So, getting so that with one more turn of the flywheel, that number could easily be in the 130 or 140 million range and the next more than that. So certainly, the balance is tilting in favor completely of subscription and whom as we add Japan and China this year, our licensees also have not -- or not yet selling. It won't affect our income statement because we don't have the deferred revenue from them, that will allow them to achieve the same kinds of revenue accelerations. We believe that we really are -- we're excited about the really quite dramatic growth in the subscription business already and feel like when we get all the engines in place with China and Japan and then just other people -- other groups that we've now integrated like sales performance and others in the past that didn't have the access to this that we have some really strong engines we can even accelerate this growth going forward. The second question the short one is kind of where the strategic factors behind the significant growth in the subscription business. You can see on Slide 13 over the years, we have focused -- we've always said, how do we really differentiate ourselves in the marketplace, because we're in a marketplace in training and the training portion of our business, we're in a marketplace that consists of a lot of small operators, professors and universities who developed a course or whatever it might be great content but they don't put the weight behind it to have film-driven courses. Millions of dollars that we put behind a course having all the delivery modalities etcetera the apps and the things that go with them. So that's our industry and so we said, look we want to differentiate ourselves, but we don't want also to just be part of the industry, the training industry because really the performance improvement industry is a much bigger map that people hire a lot of other people to help them get business results that require change in human behavior and so we started back as early as 2004 through 2003 decide we did not want to be a training company per se. Building just capabilities and what the CEOs and everybody else want is outcome. They want the capabilities that lead to outcomes and so with that commitment at a time when others weren’t really doing it at a time when we weren’t really profitable either, we invested tens and tens of millions of dollars in new content and since then, really since 2003 we've invested more than $150 million in content directly and in practices to help drive the application of that content through the impact that we develop the entire execution practice, the sales performance practice, the customer loyalty practice. In education before that, before the Leader in Me, which we decided will be an integrated offering trend to deliver specific outcome. we just sold materials and things to school. And so, for us now even before the transition to All Access Pass around $90 million of our revenue that we reported each year was related to some kind helping drive an outcome. So, for us why we want to differentiate ourselves in the whole industry and say that we're a credible partner with any organization on any major topic. If they're trying to derive an outcome like improved performance, whether that's somebody like a Marriott driving guest satisfaction, trying to distance themselves from their competitors or a big shopping supermarket chains or technology firms or sales organizations that are trying to differentiate the way sell complex, high-value things, we now are engaged all the time on those kinds of things. So, for us best in class content to serum med 4 goes back to George Merck who back in -- with more than 100 years ago defined some big intractable health problems that they wanted to address and put all the resources after them. We've done the same with some big intractable problems whose solution requires a change, a fundamental and lasting change in human behavior. So, we said, that's going to be our homework. We want to have the best in class content we want and honestly, I've been on hundreds, literally hundreds of sales calls and make just short of 400 I think and it's not a question that our customers view both the content as best in class, so yes, sure. If I am going to do anything in that category it's your content. We have their branded content driven by best-selling books etcetera, but the content says, oh my gosh, your people are amazing and we've built this deep capability to help deliver based on some of the more intractable problems they want, somebody else help facilitate it. And so, we did not -- we do not want to just be a content company that tosses content out that anybody can do just by putting on a portal and say you get access to it even if it's the best content, we want to have the capabilities also to deliver outcomes for them. Second is wanted to have the most flexible delivery modalities. Now we used to get asked the question and this is identified just what the modalities are, so people used to have, so we're going to be an online training company, what percentage of your revenue comes from online training? And we would say look, we'll answer the question. We think it's the wrong question though because for us it's turned out to be the case but then we just always experience that people who buy our stuff aren't buying modalities. They're buying outcome. The use of modality to get larger to the end of the road and so for us our determination and commitment to building on these modalities wasn't so that we could get a merit badge for the number of the modalities in which we deliver our content it was at a place like Marriott, we can certify all their managers throughout the U.S. where they have concentrations live. At the same time across the hall we could be certifying all of their managers in the Caribbean and South America live online. At the same time pre-shift meeting at the Marriott Marquis Hotel in New York, we could be training 125 housekeepers with a five-minute video vignette because of these massive film libraries that we build to support our content. And so, for us flexible delivery modalities is a way, was and is a way of saying we want you to be able utilize the content in a very flexible format and finally we want the broadest and deepest sales and distribution capabilities. So, as you see here in terms of best-in-class serum on Slide 15 we've built, we've built this best-in-class content. As we mentioned and developed these practices that I've mentioned that, our delivery modalities as you can see Slide 17 if you look at this from a magazine to just a training magazine, it shows all the different trading modalities. We haven’t chosen -- my we haven't done much in gamification, although we're testing that right now with a few clients and so you see some X down at the bottom. We haven’t used of lot of academic institutions to partner with us to date, but otherwise our content can be flexibly delivered to all the rest of them and that's part of the investment that we have made. And then finally in terms of distribution, 10 years ago, there were a lot -- obviously there were a lot of global companies, but most of them did not deal with their people issues globally. They had everybody pick their own team they were going to train on. Now that increasingly for us to take advantage to have a global footprint where somebody there in the U.S. with a truck contractors in China or Germany and know that across the world they're going to get that same solution. So anyway, so for us the things that have driven -- have driven this growth in the past, these pillars two years ago because we've made the investment in all those things, it's not just that it would that be great if you were a subscription service company, wouldn't it be cool if you did it in a format. It's because we had the world's best collection of the best-in-class content, we already had the flexibly delivery modalities and we also have this distribution that we could do it and so Slide 21 we introduced the All Access Pass. And as you can see on Slide 22, the value proposition is this. Instead of one course at a time, you can -- your pass forward fluctuation that you sign up for. So 100 people in your company or 100 leaders or whatever it is or 1,000 early or 10,000 provides that whole population with unlimited access to Franklin Covey's entire collection of best in class content. So instead of having to say gosh, you have a bunch of great content again as I said which one do I want to do, we say look, frankly you got a lot of needs in your company and you don't have to make one decision of how you're going to do business with Franklin Covey because you're going to get the whole library let's get started with a given problem today where we'll move forward. The second thing value proposition on Slide 23 is that with all that content, you have the ability to assemble, integrate and deliver our content and solutions through an almost limitless combination of delivery modalities like live online, online webcast, podcast, integration of pieces of content if you want to break up and use our concepts or film vignettes or whatever and other training you do versus having a viable course that they can do it in an existing training offerings and recently we'll talk about this in a minute through the acquisition of Jhana we now this micro learning, push learning where you can take the content in bite-size pieces without even knowing you're ever taking a course. And so, for us that was the second value proposition. So, all the content within almost internet delivery, part of that delivery flexibility was you also get the services and the implementation specialists at no additional cost. Now this is an investment we've made to say there is going to be some organizational design capability who is going to work with two new organizations because these people if you have been a general contractor your own home trying to get a project, that's not a lot of fun. Most of the people learning and development are trying to have during that same world where it's a great idea but gee by the time you have to schedule the class and decide which continent and symbol etcetera and customize issues too much and so we said, whom, look we've got somebody who is going to be your partner, who is going to help you identify what do, figure out all the ways in which you might want to do it, help you assemble the legal blocks in a way that it is going to work exactly for you. We also have some ad-on services they can buy from us if they want us to actually do this for themselves and so that's a key part of it. And Slide 24 another access that globally in 16 major languages we made a huge investment this past year to localize all the core content in the All Access Pass. We haven’t been able in all 16 major languages, that part is done. It will be delivered through the new port. We have new portal, making huge investment in new portal. This is an ongoing, we've been swallowing that investment in this past year and be swallowed some more here in the coming quarters. But it's a new state-of-the-art portal in terms of -- that meets all the international data privacy standard etcetera that needs to do and very, very strong and robust platform. And so, with that idea you get all the content, interest, delivery, flexibility, you get the help to do it, you can do it anywhere on Slide 25 all that at a cost per population trained, which is less than or equal on a per person basis is less than or equal to that available from other providers for just a single course in a single delivery modality. So, it's not surprising that it's a compelling offering but we had to think differently and say look, if we look at the price per person trained you won't do this, but if you look at the revenue and lifetime value per customer, which is our real unit of measure which is how much business is the customer doing with us, we believed that we do four things. One we get a higher initial pass, with that kind of value proposition that just instinctively know they can serve a bigger population. So, it start out on Slide 26 with a large population size to start with. Then as we get in there with them and start to analyzing things that actually there would be opportunities to expand populations, another part of this virtuous cycle. Then for some of those engagements, it would be -- they would be important enough issues that they would add on implementation service services and get in that the add-on services you saw and that they would also renew at high rates so. That the basis where we think it's being successful. Is very compelling and were in a unique position we believe in our industry to offer it just because of the investments over 10 to 15 years. Slide 27 reads the third question where the opportunities we see for accelerated both the growth of the business and the strength of our strategic position in the marketplace. I'll just hit a bullet point 4 on slide 28 just shows one salesperson who sell 10 new passes a year adds 20% of add-on services which is less and has a 90% revenue renewal rate that, that fills person just selling 10 new paths can add up 2.3 million of revenue by the 10th year so that's a great thing for a sales person to come in who in the past had to go say well I got to find some new customers some new problem-solving every day if I can just get the pass in there, have to keep it, I am going to build a recurring revenue base. Multiply this by the 217 salespeople we had at year-end half of whom are still in ramp and significant role ramp and there's embedded growth there plus than the new people we're adding and that's what we're playing for. We believe there is enormous opportunity to have an impact in our clients and also to grow. We see opportunities, you can see the slide 29 in all of our -- in all three of the puzzle pieces, all three in content assurance Slide 30 we've added new content for the past this year. We Clayton Christensen's Find Out Why, which is based on his best-selling book competing against the sole idea that the start of the innovation is really understanding what job have we done that the customer has. We've added the Jhana acquisition, which included both the new platforms from micro leaning, but also there is enormous library of very high quality research, corporate executive board type research around what helps managers be effective, but can be dissembled easily. We also acquired in May, Robert Gregory Partners to add coaching capabilities so that when our clients do want more help, we can give it to them. So, we see ongoing opportunities. We have many, many conversations going on right now with people that we think around a specific problems we're trying to solve. Again, we're not trying to solve all the problems in the world, but we pick eight key big and tactical problems that organizations have. We want to have best in class content and solutions around those. We're having conversations with a number of people there. So that's an opportunity for continued growth. It's also been an area of continued investment. We're making ongoing investments in content. We've historically had a budget around 4% a year and we've increased that. this year and next year at least we're going to be going at 6% a year spend and honestly if we have the opportunity to do more and we think it's going to solidify our hold on this part of the business, we'll do more. In Slide 31, another opportunity for growth as I mentioned is the ramp of a client partner we already have, the 218, but then the addition of new client partners and you can see in Slide 32. In the U.S. there are 94,000 companies or company units with at least 200 employees. Today we only have 11,000 those assigned to sales people in the U.S. of which 4,000 are active accounts and 7,000 are not yet assigned to anybody. So, they're not being called upon. They might get invited to an event, but we try to focus all of our marketing dollars behind it and historically there is a big opportunity for us to expand that pilot book by hiring new sales people, but also through marketing to get the word out to a lot more people. We also have the 83,000 unsigned accounts and then in Slide 33, again this is just that we think an opportunity for us is if we can make this transition, this just shows you again something we don't just like the NFL compared with my touch football team. But the transition because of a transparent business model that has very high recurring revenue, predictable margins etcetera, the pool of revenue, right where you look at where the transition period was, just the idea of what Adobe was going to do, increase the pool and when they actually did increase it more, we like to be credible enough that in terms of the traction we're getting that over time our shareholder can benefit from at least directionally what that is. Finally Slide 34, when will we hit the inflection point where the new business falls more than offset the structure of the old model. Slide 35 again is the slide you saw first, Slide 3, which just shows you that Adobe had that transition to get through and we have two, but on Slide 36 in the subscription business as you all know better than we do is that the inflection point in reported results is preceded by an inflection point in deferred revenue both billed and unbilled because it goes on the balance sheet first to run the books first and then it comes through. And so, you see on Slide 36 is that while the green line which is total revenue was flat, there in several years in 2013. 2014, they hit an inflection point on their billings, on the deferred revenue that they were billing and contracted, but not billing and that they hit an inflection point there and then the inflection point in reported followed it, we believe the fourth quarter was going to be -- obviously the fourth quarter was a huge inflection point in terms of number of amount of deferred revenue that was booked. But we expect that the first quarter will continue to be strong, not strong in a crazy sense because it was a bit strong, very strong and as you saw in our guidance, we expect that the we really have hit the point where after the flat years where for us the subscription business hasn’t been flat. It's been growing 30%, 40%, 50% a year, but of a small base than now getting a bigger base is being offset. But we're now at the point where we'll be able to put a crossover and so on Slide 37 as we had, we hope a lot of new subscribers, a lot more back play, a lot more contractual revenue and yet our historical business we disrupted it so much smaller we've already completely overcome the loss in on-site revenue with that on sales that we'll hit that inflection point. So, thanks very much for letting me go through that. Just to say that we're excited about all three of those things. We feel like there is enormous huge -- there is enormous effort that the entire organization has been mobilized around this. We are glad that the traction is there in terms of the revenue we're booking. We're going to continue to make investments. So, we're going to accelerate our revenue growth. Thankfully we're accelerating our revenue growth and we'll accelerate our EBITDA growth too, but our EBITDA and cash flow will grow little less in '18 than it would otherwise, because we're making heavy investments, we think that's a wise thing to do if you can get us into double digit growth land on a predictable way and so we're going to continue to do that. And with that, Steve I am going to turn the time to you just to maybe talk about how to connect the dots with all this deferred revenue and our original guidance and give us the new guidance.