Blackbaud, Inc. (Nasdaq: BLKB), the leading provider of software and
related services designed specifically for nonprofit organizations,
today announced financial results for its third quarter ended September
30, 2009.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "We are very
pleased with the company’s better-than-expected financial results in the
third quarter. We continue to see the largest nonprofit organizations
moving forward with technology investments in order to optimize their
fundraising activities in the current economic environment, while also
driving operational enhancements that will benefit their organizations
long-term. As a result, Blackbaud’s enterprise sales efforts and the
Blackbaud Enterprise CRM™ product offering continue to represent
important drivers of our solid financial performance.”
"While the market environment remains challenging, Blackbaud is making
steady progress in strengthening its market position. We continue to
expand our existing relationships and add to our customer base in the
online fundraising segment of the market, and the company’s already
solid overall win rates continue to increase. These reasons, along with
others, cause us to believe Blackbaud is well positioned for enhanced
growth when the economy eventually improves.”
On a GAAP basis, Blackbaud reported total revenue of $79.2 million for
the quarter ended September 30, 2009, a decrease of 1.1% compared with
the third quarter of 2008. Income from operations and net income were
$13.9 million and $9.8 million, respectively, compared with $11.5
million and $7.3 million, respectively, in the third quarter of 2008.
Diluted earnings per share were $0.22 for the quarter ended September
30, 2009, compared with $0.17 in the same period last year.
For the quarter ended September 30, 2009, non-GAAP revenue, including a
$0.5 million revenue adjustment related to Kintera purchase accounting,
was $79.7 million, a decrease of 3.6% compared with non-GAAP revenues in
the third quarter of 2008. Non-GAAP income from operations, which
excludes stock-based compensation expense and amortization of
intangibles arising from business combinations, was $18.9 million, above
the Company’s guidance of $15.5 to $16.5 million and representing a
non-GAAP operating margin of 23.8%. Non-GAAP operating income was $19.2
million in the third quarter of 2008.
Non-GAAP net income was $11.6 million for the quarter ended September
30, 2009, compared with $11.4 million in the same period last year.
Non-GAAP diluted earnings per share were $0.26 for the quarter ended
September 30, 2009, above the Company’s guidance of $0.22 to $0.23 and
compared to $0.26 in the same period last year.
A reconciliation of GAAP to non-GAAP results has been provided in the
financial statement tables included in this press release. An
explanation of these measures is also included below under the heading
"Non-GAAP Financial Measures.”
The Company ended the quarter with $22.2 million in cash, up from $18.5
million at the end of the previous quarter. The company generated $25.8
million in cash from operations during the third quarter, approximately
$23 million of which was used to reduce debt. The Company also used $4.4
million for the quarterly payment of dividends to stockholders.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated, "The
company’s strong third quarter financial results were enhanced by a
couple of large Blackbaud Enterprise CRM™ deals that closed and were
recognized during the quarter. Revenue and profitability would have been
above the high-end of our guidance even without these larger
transactions, and the company’s evolution to subscription-based
offerings and recurring revenue continues to progress.” Williams added,
"We are pleased with the company’s ability to execute at the highest
level with respect to expense management. During the third quarter, our
worldwide organization continued to identify incremental expense savings
and to focus on how to improve the efficiency of our operations.”
Fourth Quarter 2009 Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has declared a
fourth quarter dividend of $0.10 per share payable on December 15, 2009
to stockholders of record on November 27, 2009. Additionally, as of
September 30, the Company had approximately $30 million remaining under
its common stock share repurchase program that was authorized over a
year ago.
Conference Call Details
Blackbaud will host a conference call today, October 28, 2009, at 5:00
p.m. (Eastern Time) to discuss the Company's financial results,
operations and related matters. To access this call, dial 800-575-5790
(domestic) or 719-325-2392 (international). A replay of this conference
call will be available through November 4, 2009, at 888-203-1112
(domestic) or 719-457-0820 (international). The replay passcode is
4454356. A live webcast of this conference call will be available on the
"Investor Relations" page of the Company's website at www.blackbaud.com/investorrelations,
and a replay will be archived on the website as well.
About Blackbaud
Blackbaud is the leading global provider of software and services
designed specifically for nonprofit organizations, enabling them to
improve operational efficiency, build strong relationships, and raise
more money to support their missions. Approximately 22,000 organizations
— including University of Arizona Foundation, American Red Cross, Cancer
Research UK, The Taft School, Lincoln Center, In Touch Ministries, Tulsa
Community Foundation, Ursinus College, Earthjustice, International Fund
for Animal Welfare, and the WGBH Educational Foundation — use one or
more Blackbaud products and services for fundraising, constituent
relationship management, financial management, website management,
direct marketing, education administration, ticketing, business
intelligence, prospect research, consulting, and analytics. Since 1981,
Blackbaud’s sole focus and expertise has been partnering with nonprofits
and providing them the solutions they need to make a difference in their
local communities and worldwide. Headquartered in the United States,
Blackbaud also has operations in Australia, Canada, the Netherlands, and
the United Kingdom. For more information, visit www.blackbaud.com.
All Blackbaud product names appearing herein are trademarks or
registered trademarks of Blackbaud, Inc.
Forward-looking Statements
Except for historical information, all of
the statements, expectations, and assumptions contained in this news
release are forward-looking statements that involve a number of risks
and uncertainties. Although Blackbaud attempts to be accurate in making
these forward-looking statements, it is possible that future
circumstances might differ from the assumptions on which such statements
are based. In addition, other important factors that could cause results
to differ materially include the following: general economic risks;
uncertainty regarding increased business and renewals from existing
customers; continued success in sales growth; management of integration
of acquired companies and other risks associated with acquisitions;
risks associated with successful implementation of multiple integrated
software products; the ability to attract and retain key personnel;
risks related to our dividend policy and share repurchase program,
including potential limitations on our ability to grow and the
possibility that we might discontinue payment of dividends; risks
relating to restrictions imposed by the credit facility; risks
associated with management of growth; lengthy sales and implementation
cycles, particularly in larger organizations; technological changes that
make our products and services less competitive; and the other risk
factors set forth from time to time in the SEC filings for Blackbaud,
copies of which are available free of charge at the SEC’s website at www.sec.gov
or upon request from Blackbaud's investor relations department.
Non-GAAP Financial Measures
Blackbaud has provided in this release financial information that has
not been prepared in accordance with GAAP. This information includes
non-GAAP revenue, non-GAAP income from operations and margin, non-GAAP
net income and non-GAAP diluted earnings per share. Blackbaud uses these
non-GAAP financial measures internally in analyzing its financial
results and believes they are useful to investors, as a supplement to
GAAP measures, in evaluating Blackbaud's ongoing operational
performance. Blackbaud believes that the use of these non-GAAP financial
measures provides an additional tool for investors to use in evaluating
ongoing operating results and trends and in comparing its financial
results with other companies in Blackbaud's industry, many of which
present similar non-GAAP financial measures to investors. As noted, the
non-GAAP financial results discussed above exclude stock-based
compensation expense and costs associated with amortization of
intangibles arising from business combinations and include revenue
associated with the Kintera acquisition that is not recognizable under
GAAP purchase accounting.
Non-GAAP financial measures should not be considered in isolation from,
or as a substitute for, financial information prepared in accordance
with GAAP. Investors are encouraged to review the reconciliation of
these non-GAAP measures to their most directly comparable GAAP financial
measure below. As previously mentioned, a reconciliation of our non-GAAP
financial measures to their most directly comparable GAAP measures has
been provided in the financial statement tables included below in this
press release.
|
|
|
|
|
|
|
Blackbaud, Inc.
|
|
Consolidated balance sheets
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
(in thousands, except share amounts)
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
22,238
|
|
|
$
|
16,361
|
|
|
Donor restricted cash
|
|
|
16,493
|
|
|
|
12,363
|
|
|
Accounts receivable, net of allowance of $2,911 and $2,777 at
September 30, 2009 and December 31, 2008, respectively
|
|
|
51,266
|
|
|
|
52,554
|
|
|
Prepaid expenses and other current assets
|
|
|
21,978
|
|
|
|
17,281
|
|
|
Deferred tax asset, current portion
|
|
|
6,745
|
|
|
|
6,858
|
|
|
Total current assets
|
|
|
118,720
|
|
|
|
105,417
|
|
|
Property and equipment, net
|
|
|
19,287
|
|
|
|
21,384
|
|
|
Deferred tax asset
|
|
|
61,096
|
|
|
|
64,762
|
|
|
Goodwill
|
|
|
74,208
|
|
|
|
73,615
|
|
|
Intangible assets, net
|
|
|
43,815
|
|
|
|
48,171
|
|
|
Other assets
|
|
|
530
|
|
|
|
537
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
317,656
|
|
|
$
|
313,886
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Trade accounts payable
|
|
$
|
7,085
|
|
|
$
|
7,023
|
|
|
Accrued expenses and other current liabilities
|
|
|
26,371
|
|
|
|
21,758
|
|
|
Donations payable
|
|
|
16,493
|
|
|
|
12,363
|
|
|
Capital lease obligations, current portion
|
|
|
230
|
|
|
|
384
|
|
|
Debt, current portion
|
|
|
18,642
|
|
|
|
60,049
|
|
|
Deferred revenue
|
|
|
128,168
|
|
|
|
113,802
|
|
|
Total current liabilities
|
|
|
196,989
|
|
|
|
215,379
|
|
|
Capital lease obligations, noncurrent
|
|
|
57
|
|
|
|
203
|
|
|
Long-term debt, net of current portion
|
|
|
420
|
|
|
|
1,288
|
|
|
Deferred revenue, noncurrent
|
|
|
5,449
|
|
|
|
5,838
|
|
|
Other noncurrent liabilities
|
|
|
1,386
|
|
|
|
670
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
204,301
|
|
|
|
223,378
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock; 20,000,000 shares authorized, none outstanding
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, $0.001 par value; 180,000,000 shares authorized,
51,683,679 and 51,269,081 shares issued at September 30, 2009 and
December 31, 2008, respectively
|
|
|
52
|
|
|
|
51
|
|
|
Additional paid-in capital
|
|
|
132,324
|
|
|
|
116,846
|
|
|
Treasury stock, at cost; 7,536,337 and 7,494,466 shares at
September 30, 2009 and December 31, 2008, respectively
|
|
|
(131,265
|
)
|
|
|
(130,594
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(164
|
)
|
|
|
(899
|
)
|
|
Retained earnings
|
|
|
112,408
|
|
|
|
105,104
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
113,355
|
|
|
|
90,508
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
317,656
|
|
|
$
|
313,886
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of operations
|
|
(Unaudited)
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
(in thousands, except share and per share amounts)
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
License fees
|
|
$
|
5,919
|
|
|
$
|
8,099
|
|
|
$
|
19,123
|
|
|
$
|
27,337
|
|
|
Services
|
|
|
22,818
|
|
|
|
27,076
|
|
|
|
66,412
|
|
|
|
75,988
|
|
|
Maintenance
|
|
|
29,742
|
|
|
|
27,411
|
|
|
|
86,574
|
|
|
|
79,212
|
|
|
Subscriptions
|
|
|
19,190
|
|
|
|
15,547
|
|
|
|
53,686
|
|
|
|
33,342
|
|
|
Other revenue
|
|
|
1,536
|
|
|
|
1,965
|
|
|
|
4,566
|
|
|
|
6,157
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
79,205
|
|
|
|
80,098
|
|
|
|
230,361
|
|
|
|
222,036
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
987
|
|
|
|
1,011
|
|
|
|
2,871
|
|
|
|
2,660
|
|
|
Cost of services
|
|
|
15,269
|
|
|
|
16,703
|
|
|
|
46,990
|
|
|
|
47,301
|
|
|
Cost of maintenance
|
|
|
5,498
|
|
|
|
5,363
|
|
|
|
16,078
|
|
|
|
14,662
|
|
|
Cost of subscriptions
|
|
|
7,462
|
|
|
|
6,259
|
|
|
|
21,240
|
|
|
|
13,739
|
|
|
Cost of other revenue
|
|
|
1,325
|
|
|
|
1,970
|
|
|
|
4,136
|
|
|
|
5,841
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue
|
|
|
30,541
|
|
|
|
31,306
|
|
|
|
91,315
|
|
|
|
84,203
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
48,664
|
|
|
|
48,792
|
|
|
|
139,046
|
|
|
|
137,833
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
15,778
|
|
|
|
16,686
|
|
|
|
46,965
|
|
|
|
47,597
|
|
|
Research and development
|
|
|
11,389
|
|
|
|
10,568
|
|
|
|
34,151
|
|
|
|
27,977
|
|
|
General and administrative
|
|
|
7,420
|
|
|
|
9,848
|
|
|
|
24,872
|
|
|
|
24,387
|
|
|
Amortization
|
|
|
194
|
|
|
|
190
|
|
|
|
572
|
|
|
|
524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
34,781
|
|
|
|
37,292
|
|
|
|
106,560
|
|
|
|
100,485
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
13,883
|
|
|
|
11,500
|
|
|
|
32,486
|
|
|
|
37,348
|
|
|
Interest income
|
|
|
32
|
|
|
|
219
|
|
|
|
131
|
|
|
|
418
|
|
|
Interest expense
|
|
|
(181
|
)
|
|
|
(603
|
)
|
|
|
(876
|
)
|
|
|
(821
|
)
|
|
Other income (expense), net
|
|
|
226
|
|
|
|
(152
|
)
|
|
|
96
|
|
|
|
(192
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
13,960
|
|
|
|
10,964
|
|
|
|
31,837
|
|
|
|
36,753
|
|
|
Income tax provision
|
|
|
4,132
|
|
|
|
3,648
|
|
|
|
11,349
|
|
|
|
13,407
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
9,828
|
|
|
$
|
7,316
|
|
|
$
|
20,488
|
|
|
$
|
23,346
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.23
|
|
|
$
|
0.17
|
|
|
$
|
0.48
|
|
|
$
|
0.54
|
|
|
Diluted
|
|
$
|
0.22
|
|
|
$
|
0.17
|
|
|
$
|
0.47
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares and equivalents outstanding
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
42,781,072
|
|
|
|
42,668,276
|
|
|
|
42,805,498
|
|
|
|
43,112,209
|
|
|
Diluted weighted average shares
|
|
|
43,826,550
|
|
|
|
43,409,941
|
|
|
|
43,493,362
|
|
|
|
43,889,859
|
|
|
Dividends per share
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.30
|
|
|
$
|
0.30
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of cash flows
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
(in thousands)
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
|
$
|
20,488
|
|
|
$
|
23,346
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
11,563
|
|
|
|
9,099
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
2,082
|
|
|
|
4,018
|
|
|
Stock-based compensation expense
|
|
|
9,062
|
|
|
|
7,912
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
(4,806
|
)
|
|
|
(168
|
)
|
|
Deferred taxes
|
|
|
5,896
|
|
|
|
1,837
|
|
|
Other non-cash adjustments
|
|
|
94
|
|
|
|
80
|
|
|
Changes in assets and liabilities, net of acquisition of businesses:
|
|
|
|
Accounts receivable
|
|
|
1,389
|
|
|
|
(12,516
|
)
|
|
Prepaid expenses and other assets
|
|
|
447
|
|
|
|
(1,020
|
)
|
|
Trade accounts payable
|
|
|
(198
|
)
|
|
|
904
|
|
|
Accrued expenses and other current liabilities
|
|
|
2,625
|
|
|
|
(5,459
|
)
|
|
Donor restricted cash
|
|
|
(4,129
|
)
|
|
|
(6,343
|
)
|
|
Donations payable
|
|
|
4,129
|
|
|
|
6,343
|
|
|
Deferred revenue
|
|
|
11,713
|
|
|
|
19,963
|
|
|
Net cash provided by operating activities
|
|
|
60,355
|
|
|
|
47,996
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(3,865
|
)
|
|
|
(5,577
|
)
|
|
Purchase of net assets of acquired companies, net of cash acquired
|
|
|
(2,258
|
)
|
|
|
(49,927
|
)
|
|
Net cash used in investing activities
|
|
|
(6,123
|
)
|
|
|
(55,504
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
-
|
|
|
|
86,000
|
|
|
Proceeds from exercise of stock options
|
|
|
2,127
|
|
|
|
696
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
4,806
|
|
|
|
168
|
|
|
Payments on debt
|
|
|
(42,275
|
)
|
|
|
(27,283
|
)
|
|
Payments of deferred financing fees
|
|
|
-
|
|
|
|
(47
|
)
|
|
Payments on capital lease obligations
|
|
|
(300
|
)
|
|
|
(427
|
)
|
|
Purchase of treasury stock
|
|
|
-
|
|
|
|
(40,338
|
)
|
|
Dividend payments to stockholders
|
|
|
(13,206
|
)
|
|
|
(13,196
|
)
|
|
Net cash (used in) provided by financing activities
|
|
|
(48,848
|
)
|
|
|
5,573
|
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
493
|
|
|
|
(537
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
5,877
|
|
|
|
(2,472
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
16,361
|
|
|
|
14,775
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
22,238
|
|
|
$
|
12,303
|
|
|
Blackbaud, Inc.
|
|
Reconciliation of GAAP to Non-GAAP financial measures
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
Nine months ended September 30,
|
|
(in thousands, except per share amounts)
|
|
2009
|
2008
|
|
|
2009
|
2008
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
$
|
79,205
|
|
$
|
80,098
|
|
|
|
$
|
230,361
|
|
$
|
222,036
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
452
|
|
|
2,555
|
|
|
|
|
2,493
|
|
|
2,555
|
|
|
Total Non-GAAP adjustments
|
|
|
452
|
|
|
2,555
|
|
|
|
|
2,493
|
|
|
2,555
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP revenue
|
|
$
|
79,657
|
|
$
|
82,653
|
|
|
|
$
|
232,854
|
|
$
|
224,591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
48,664
|
|
$
|
48,792
|
|
|
|
$
|
139,046
|
|
$
|
137,833
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
452
|
|
|
2,555
|
|
|
|
|
2,493
|
|
|
2,555
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
685
|
|
|
566
|
|
|
|
|
1,969
|
|
|
1,534
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,583
|
|
|
1,735
|
|
|
|
|
4,736
|
|
|
3,541
|
|
|
Total Non-GAAP adjustments
|
|
|
2,720
|
|
|
4,856
|
|
|
|
|
9,198
|
|
|
7,630
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
51,384
|
|
$
|
53,648
|
|
|
|
$
|
148,244
|
|
$
|
145,463
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
65
|
%
|
|
65
|
%
|
|
|
|
64
|
%
|
|
65
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
|
$
|
13,883
|
|
$
|
11,500
|
|
|
|
$
|
32,486
|
|
$
|
37,348
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
452
|
|
|
2,555
|
|
|
|
|
2,493
|
|
|
2,555
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
2,817
|
|
|
3,234
|
|
|
|
|
9,062
|
|
|
7,912
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,777
|
|
|
1,925
|
|
|
|
|
5,308
|
|
|
4,065
|
|
|
Total Non-GAAP adjustments
|
|
|
5,046
|
|
|
7,714
|
|
|
|
|
16,863
|
|
|
14,532
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
|
$
|
18,929
|
|
$
|
19,214
|
|
|
|
$
|
49,349
|
|
$
|
51,880
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
24
|
%
|
|
23
|
%
|
|
|
|
21
|
%
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
9,828
|
|
$
|
7,316
|
|
|
|
$
|
20,488
|
|
$
|
23,346
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Total Non-GAAP adjustments affecting income from operations
|
|
|
5,046
|
|
|
7,714
|
|
|
|
|
16,863
|
|
|
14,532
|
|
|
Add back: Tax impact related to Non-GAAP adjustments
|
|
|
(3,280
|
)
|
|
(3,636
|
)
|
|
|
|
(7,644
|
)
|
|
(6,594
|
)
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
$
|
11,594
|
|
$
|
11,394
|
|
|
|
$
|
29,707
|
|
$
|
31,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Non-GAAP diluted earnings per share
|
|
|
43,827
|
|
|
43,918
|
|
|
|
|
43,493
|
|
|
44,388
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
$
|
0.26
|
|
$
|
0.26
|
|
|
|
$
|
0.68
|
|
$
|
0.70
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
Cost of services
|
|
$
|
335
|
|
$
|
360
|
|
|
|
$
|
1,072
|
|
$
|
1,012
|
|
|
Cost of maintenance
|
|
|
230
|
|
|
138
|
|
|
|
|
544
|
|
|
369
|
|
|
Cost of subscriptions
|
|
|
120
|
|
|
68
|
|
|
|
|
353
|
|
|
153
|
|
|
Subtotal
|
|
|
685
|
|
|
566
|
|
|
|
|
1,969
|
|
|
1,534
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
422
|
|
|
424
|
|
|
|
|
1,093
|
|
|
1,005
|
|
|
Research and development
|
|
|
718
|
|
|
581
|
|
|
|
|
2,115
|
|
|
1,609
|
|
|
General and administrative
|
|
|
992
|
|
|
1,663
|
|
|
|
|
3,885
|
|
|
3,764
|
|
|
Subtotal
|
|
|
2,132
|
|
|
2,668
|
|
|
|
|
7,093
|
|
|
6,378
|
|
|
Total stock-based compensation expense
|
|
$
|
2,817
|
|
$
|
3,234
|
|
|
|
$
|
9,062
|
|
$
|
7,912
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
$
|
95
|
|
$
|
80
|
|
|
|
$
|
266
|
|
$
|
166
|
|
|
Cost of services
|
|
|
336
|
|
|
336
|
|
|
|
|
1,006
|
|
|
1,004
|
|
|
Cost of maintenance
|
|
|
326
|
|
|
370
|
|
|
|
|
976
|
|
|
566
|
|
|
Cost of subscriptions
|
|
|
807
|
|
|
931
|
|
|
|
|
2,432
|
|
|
1,749
|
|
|
Cost of other revenue
|
|
|
19
|
|
|
18
|
|
|
|
|
56
|
|
|
56
|
|
|
Subtotal
|
|
|
1,583
|
|
|
1,735
|
|
|
|
|
4,736
|
|
|
3,541
|
|
|
Operating expenses
|
|
|
194
|
|
|
190
|
|
|
|
|
572
|
|
|
524
|
|
|
Total amortization of intangibles from business combinations
|
|
$
|
1,777
|
|
$
|
1,925
|
|
|
|
$
|
5,308
|
|
$
|
4,065
|
|