NetScout Systems, Inc. (NASDAQ: NTCT)
|
|
|
|
|
|
|
|
|
Q3 FY 2010
|
|
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
Revenue
|
|
|
$70.7 million
|
|
|
$70.9 million
|
|
Net income
|
|
|
$8.5 million
|
|
|
$10.3 million
|
|
Net Income per share
|
|
|
$0.20
|
|
|
$0.25
|
|
|
|
|
|
|
|
|
NetScout
Systems, Inc. (NASDAQ: NTCT), an industry leader for advanced
network and service assurance solutions, today announced financial
results for its third quarter of fiscal year 2010, ended December 31,
2009.
Total GAAP revenue for the third quarter of fiscal year 2010 was $70.7
million, and non-GAAP revenue was $70.9 million. Non-GAAP revenue
excludes the purchase accounting adjustment to reduce the acquired
Network General deferred revenue to fair value. Product revenue was
$40.8 million on a GAAP and non-GAAP basis. Service revenue was $29.9
million on a GAAP basis and $30.1 million on a non-GAAP basis.
GAAP net income for the quarter was $8.5 million, or net income per
diluted share of $0.20. GAAP income from operations was $13.8 million.
On a non-GAAP basis, net income was $10.3 million, or $0.25 per diluted
share, and non-GAAP income from operations was $16.7 million. Non-GAAP
income from operations excludes the purchase accounting adjustment to
reduce the acquired Network General deferred revenue to fair value, as
well as share-based compensation expenses and amortization of acquired
intangible assets. Non-GAAP net income excludes these effects as well as
their related impact on the provision for income taxes. A reconciliation
of GAAP to non-GAAP results is included in the attached financial tables.
"Our sequentially stronger third quarter results were consistent with
the full year guidance that we issued in April and revised in October
last year, reflecting our normal bookings seasonality and the beginning
of an improving economic climate. We saw strong orders from
telecommunications service providers, primarily wireless carriers,
making that vertical our largest bookings contributor for the first
time. Telecommunications combined with our other high growth verticals –
financial services and government – accounted for seventy percent of
total bookings. Driven by these verticals, we have seen a strengthening
of our twelve month pipeline,” said Anil Singhal, President and CEO of
NetScout Systems. "We are focused on extending our competitive advantage
across our major verticals and will continue to invest to accelerate
growth. We are dedicated to building market share with new products for
the wireless service provider and financial markets together with
expanding our market reach through a larger sales force. As we invest
for future long term growth we remain committed to managing expenses
prudently to maintain our strong margins and cash flow.”
Third Quarter Financial Highlights:
-
GAAP revenue decreased 2% year-over-year and increased 18%
sequentially. Non-GAAP revenue decreased 4% year-over-year and
increased 18% sequentially.
-
GAAP product revenue decreased 5% year-over-year and increased 33%
sequentially. Non-GAAP product revenue decreased 6% year-over-year and
increased 33% sequentially.
-
GAAP service revenue increased 3% year-over-year and sequentially.
Non-GAAP service revenue decreased 3% year-over-year and increased 2%
sequentially.
-
GAAP operating margin was 20% up 2 points from 18% a year ago and flat
sequentially. Non-GAAP operating margin was 24%, down 1 point from 25%
a year ago and sequentially.
-
As of December 31, 2009, total cash and cash equivalents and short and
long-term marketable securities were $151.3 million, up $8.5 million
from $142.8 million as of the end of the prior quarter.
Company Highlights:
In the third quarter NetScout released two new software products: nGenius®
Subscriber Intelligence and nGenius Virtual Agent.
-
Recently we announced the availability of nGenius Subscriber
Intelligence, a new software module targeted at wireless service
providers for monitoring data traffic on next generation mobile IP
networks. nGenius Subscriber Intelligence provides mobile operators a
comprehensive session-oriented view of the subscribers’ experience for
voice, video and data services as mobile data traffic continues to
skyrocket.
-
During the quarter we began shipping nGenius Virtual Agent software,
extending service delivery visibility into applications contained
within virtual computing environments. nGenius Virtual Agent works
with our widely deployed nGenius Probe technology, providing
high-performance packet-flow monitoring and analysis capabilities
deeper into the data center and private clouds — enabling the IT
organization to regain end-to-end visibility of application traffic
from within virtual servers.
Guidance
For the fiscal year ending March 31, 2010, NetScout is today narrowing
the revenue guidance range and raising the low end of the guidance range
for net income per diluted share. GAAP revenue is now expected to be in
the range of $259 to $262 million and non-GAAP revenue between $260
million to $263 million. This guidance implies that fourth quarter GAAP
and non-GAAP revenue will be in the range of $70 million to $73 million.
For fiscal year 2010, GAAP net income per diluted share is now expected
to be in the range of $0.69 to $0.73 and non-GAAP net income per diluted
share is expected to be between $0.88 and $0.92. Accordingly, implied
fourth quarter GAAP net income per diluted share will be in the range of
$0.18 and $0.22 and non-GAAP net income per diluted share is expected to
be between $0.22 and $0.26. The fiscal year 2010 non-GAAP revenue
expectation excludes the Network General purchase accounting adjustment
of approximately $1.3 million that reduces Network General’s deferred
revenue to fair value and the non-GAAP net income per diluted share
expectation excludes the deferred revenue purchase accounting
adjustment, as well as share-based compensation expenses of
approximately $5.5 million, amortization of acquired intangible assets
of approximately $5.9 million, and the related impact of these
adjustments on the provision for income taxes of $4.8 million.
Use of Non-GAAP Financial Information
To supplement the financial measures presented in the Company's press
release in accordance with accounting principles generally accepted in
the United States ("GAAP"), the Company also presents non-GAAP measures
relating to revenue, income from operations, net income and net income
per diluted share which were adjusted from amounts determined based on
GAAP to exclude the purchase accounting adjustment representing the fair
value of Network General’s deferred revenue, share-based compensation
expenses, amortization of acquired intangible assets, as well as the
related income tax effects.
These non-GAAP measures are not in accordance with GAAP, should not be
considered an alternative for measures prepared in accordance with GAAP,
and may have limitations in that they do not reflect all of NetScout’s
results of operations as determined in accordance with GAAP. These
non-GAAP measures should only be used to evaluate NetScout’s results of
operations in conjunction with the corresponding GAAP measures. The
presentation of non-GAAP information is not meant to be considered
superior to, in isolation from or as a substitute for results prepared
in accordance with GAAP.
The Company believes these non-GAAP financial measures enhance the
reader’s overall understanding of NetScout’s current financial
performance and the Company's prospects for the future by providing a
higher degree of transparency for certain financial measures and
providing a level of disclosure that helps investors understand how the
Company plans and measures its own business. The Company believes that
providing these non-GAAP measures affords investors a view of the
Company’s operating results that may be more easily compared to peer
companies and also enables investors to consider the Company’s operating
results on both a GAAP and non-GAAP basis during the period where GAAP
results are affected by the Company’s acquisition of Network General.
Presenting the GAAP measures on their own would not be indicative of the
Company’s core operating results. Furthermore, NetScout believes that
the presentation of non-GAAP measures when shown in conjunction with the
corresponding GAAP measures provide useful information to management and
investors regarding present and future business trends relating to its
financial condition and results of operations.
As discussed above, Company management regularly uses supplemental
non-GAAP financial measures internally to understand, manage and
evaluate its business and to make operating decisions. These non-GAAP
measures are among the primary factors that management uses in planning
and forecasting future periods.
CONFERENCE CALL INSTRUCTIONS
The Company invites shareholders to listen to its conference call today
at 4:30 p.m. ET, which will be webcast live through the Company’s
website at http://www.netscout.com/investors.
Alternatively, people can listen to the call by dialing 866-701-8242 for
U.S./Canada and 763-416-6912 for international callers and using
conference ID: 50944837. A replay of the call will be available after
7:30 p.m. ET on January 21 for approximately one week. The number for
the replay is 800-642-1687 for U.S./Canada and 706-645-9291 for
international callers. The conference ID is: 50944837.
About NetScout Systems
NetScout Systems, Inc. is the market leader in Unified Service Delivery
Management enabling comprehensive end-to-end network and application
assurance. For 25 years, NetScout has delivered breakthrough packet-flow
technology that provides trusted and comprehensive real-time network and
application performance intelligence enabling unified assurance of the
network, applications and users. These solutions enable IT staff to
predict, preempt and resolve network and service delivery problems while
facilitating the optimization and capacity planning of the network
infrastructure. NetScout nGenius® and Sniffer® solutions are deployed at
more than 20,000 of the world’s largest enterprises, government
agencies, and service providers, on over 740,000 network segments to
assure the network, applications, and service delivery to their users
and customers. More information about NetScout Systems is available at http://www.netscout.com.
Safe Harbor
Forward-looking statements in this press release are made pursuant to
the safe harbor provisions of Section 21E of the Securities Exchange Act
of 1934, as amended, and other federal securities laws. Investors are
cautioned that statements in this press release, which are not strictly
historical statements, including the plans, objectives and future
financial performance of NetScout, constitute forward-looking statements
which involve risks and uncertainties. Actual results could differ
materially from the forward-looking statements. Risks and uncertainties
which could cause actual results to differ include, without limitation,
risks and uncertainties associated with slowdowns or downturns in
economic conditions generally and in the market for advanced network and
service assurance solutions specifically, the Company’s relationships
with strategic partners, dependence upon broad-based acceptance of the
Company’s network performance management solutions, the Company’s
ability to achieve and maintain a high rate of growth, introduction and
market acceptance of new products and product enhancements, the ability
of the Company to take advantage of service provider opportunities,
competitive pricing pressures, successful expansion and management of
direct and indirect distribution channels and dependence on proprietary
technology. For a more detailed description of the risk factors
associated with the Company, please refer to the Company’s Annual Report
on Form 10-K for the fiscal year ended March 31, 2009 and subsequent
Quarterly Reports on Form 10-Q on file with the Securities and Exchange
Commission. NetScout assumes no obligation to update any forward-looking
information contained in this press release or with respect to the
announcements described herein.
©2010 NetScout Systems, Inc. All rights reserved. NetScout and the
NetScout logo and nGenius are registered trademarks of NetScout
Systems, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
December 31
|
|
December 31
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
40,774
|
|
|
$
|
42,940
|
|
|
$
|
99,796
|
|
|
$
|
117,370
|
|
|
Service
|
|
|
29,941
|
|
|
|
29,110
|
|
|
|
88,672
|
|
|
|
84,148
|
|
|
Total revenue
|
|
|
70,715
|
|
|
|
72,050
|
|
|
|
188,468
|
|
|
|
201,518
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
9,924
|
|
|
|
10,755
|
|
|
|
25,472
|
|
|
|
33,158
|
|
|
Service
|
|
|
5,481
|
|
|
|
5,271
|
|
|
|
14,974
|
|
|
|
15,551
|
|
|
Total cost of revenue
|
|
|
15,405
|
|
|
|
16,026
|
|
|
|
40,446
|
|
|
|
48,709
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
55,310
|
|
|
|
56,024
|
|
|
|
148,022
|
|
|
|
152,809
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
9,181
|
|
|
|
9,900
|
|
|
|
27,069
|
|
|
|
30,208
|
|
|
Sales and marketing
|
|
|
26,328
|
|
|
|
25,219
|
|
|
|
69,806
|
|
|
|
75,017
|
|
|
General and administrative
|
|
|
5,475
|
|
|
|
7,149
|
|
|
|
15,309
|
|
|
|
19,760
|
|
|
Amortization of acquired intangible assets
|
|
|
490
|
|
|
|
490
|
|
|
|
1,471
|
|
|
|
1,471
|
|
|
Total operating expenses
|
|
|
41,474
|
|
|
|
42,758
|
|
|
|
113,655
|
|
|
|
126,456
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
13,836
|
|
|
|
13,266
|
|
|
|
34,367
|
|
|
|
26,353
|
|
|
Interest and other income (expense), net
|
|
|
(862
|
)
|
|
|
(1,267
|
)
|
|
|
(2,296
|
)
|
|
|
(4,448
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
12,974
|
|
|
|
11,999
|
|
|
|
32,071
|
|
|
|
21,905
|
|
|
Income tax expense
|
|
|
4,433
|
|
|
|
4,064
|
|
|
|
11,207
|
|
|
|
7,531
|
|
|
Net income
|
|
$
|
8,541
|
|
|
$
|
7,935
|
|
|
$
|
20,864
|
|
|
$
|
14,374
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
$
|
0.21
|
|
|
$
|
0.20
|
|
|
$
|
0.52
|
|
|
$
|
0.37
|
|
|
Diluted net income per share
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.50
|
|
|
$
|
0.35
|
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
40,684
|
|
|
|
39,334
|
|
|
|
40,463
|
|
|
|
39,164
|
|
|
Net income per share - diluted
|
|
|
42,041
|
|
|
|
40,506
|
|
|
|
41,657
|
|
|
|
40,707
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
December 31
|
|
December 31
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
$
|
70,715
|
|
|
$
|
72,050
|
|
|
$
|
188,468
|
|
|
$
|
201,518
|
|
|
Product deferred revenue fair value adjustment
|
|
|
13
|
|
|
|
239
|
|
|
|
31
|
|
|
|
1,850
|
|
|
Service deferred revenue fair value adjustment
|
|
|
196
|
|
|
|
1,863
|
|
|
|
1,174
|
|
|
|
9,169
|
|
|
Non-GAAP revenue
|
|
$
|
70,924
|
|
|
$
|
74,152
|
|
|
$
|
189,673
|
|
|
$
|
212,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
$
|
55,310
|
|
|
$
|
56,024
|
|
|
$
|
148,022
|
|
|
$
|
152,809
|
|
|
Deferred revenue fair value adjustment
|
|
|
209
|
|
|
|
2,102
|
|
|
|
1,205
|
|
|
|
11,019
|
|
|
Shared-based compensation expense (1)
|
|
|
78
|
|
|
|
84
|
|
|
|
247
|
|
|
|
231
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
995
|
|
|
|
995
|
|
|
|
2,985
|
|
|
|
3,002
|
|
|
Integration expense (3)
|
|
|
-
|
|
|
|
37
|
|
|
|
-
|
|
|
|
323
|
|
|
Non-GAAP Gross profit
|
|
$
|
56,592
|
|
|
$
|
59,242
|
|
|
$
|
152,459
|
|
|
$
|
167,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations
|
|
$
|
13,836
|
|
|
$
|
13,266
|
|
|
$
|
34,367
|
|
|
$
|
26,353
|
|
|
Deferred revenue fair value adjustment
|
|
|
209
|
|
|
|
2,102
|
|
|
|
1,205
|
|
|
|
11,019
|
|
|
Shared-based compensation expense (1)
|
|
|
1,207
|
|
|
|
1,222
|
|
|
|
3,774
|
|
|
|
3,601
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,485
|
|
|
|
1,485
|
|
|
|
4,456
|
|
|
|
4,473
|
|
|
Integration expense (3)
|
|
|
-
|
|
|
|
281
|
|
|
|
-
|
|
|
|
1,370
|
|
|
Non-GAAP Income from operations
|
|
$
|
16,737
|
|
|
$
|
18,356
|
|
|
$
|
43,802
|
|
|
$
|
46,816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income
|
|
$
|
8,541
|
|
|
$
|
7,935
|
|
|
$
|
20,864
|
|
|
$
|
14,374
|
|
|
Deferred revenue fair value adjustment
|
|
|
209
|
|
|
|
2,102
|
|
|
|
1,205
|
|
|
|
11,019
|
|
|
Shared-based compensation expense (1)
|
|
|
1,207
|
|
|
|
1,222
|
|
|
|
3,774
|
|
|
|
3,601
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,485
|
|
|
|
1,485
|
|
|
|
4,456
|
|
|
|
4,473
|
|
|
Integration expense (3)
|
|
|
-
|
|
|
|
281
|
|
|
|
-
|
|
|
|
1,370
|
|
|
Income tax adjustments (4)
|
|
|
(1,102
|
)
|
|
|
(1,934
|
)
|
|
|
(3,585
|
)
|
|
|
(7,776
|
)
|
|
Non-GAAP Net income
|
|
$
|
10,340
|
|
|
$
|
11,091
|
|
|
$
|
26,714
|
|
|
$
|
27,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income per share
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.50
|
|
|
$
|
0.35
|
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
0.05
|
|
|
|
0.07
|
|
|
|
0.14
|
|
|
|
0.31
|
|
|
Non-GAAP Diluted net income per share
|
|
$
|
0.25
|
|
|
$
|
0.27
|
|
|
$
|
0.64
|
|
|
$
|
0.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
42,041
|
|
|
|
40,506
|
|
|
|
41,657
|
|
|
|
40,707
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Share-based compensation expense included in these amounts is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
27
|
|
|
$
|
27
|
|
|
$
|
84
|
|
|
$
|
80
|
|
|
|
|
Cost of service revenue
|
|
|
51
|
|
|
|
57
|
|
|
|
163
|
|
|
|
151
|
|
|
|
|
Research and development
|
|
|
291
|
|
|
|
278
|
|
|
|
911
|
|
|
|
889
|
|
|
|
|
Sales and marketing
|
|
|
493
|
|
|
|
532
|
|
|
|
1,594
|
|
|
|
1,573
|
|
|
|
|
General and administrative
|
|
|
345
|
|
|
|
328
|
|
|
|
1,022
|
|
|
|
908
|
|
|
|
|
Total share-based compensation expense
|
|
$
|
1,207
|
|
|
$
|
1,222
|
|
|
$
|
3,774
|
|
|
$
|
3,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Amortization expense related to acquired software and product technology
included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Product Revenue
|
|
$
|
995
|
|
|
$
|
995
|
|
|
$
|
2,985
|
|
|
$
|
3,002
|
|
|
|
|
Operating expenses
|
|
|
490
|
|
|
|
490
|
|
|
|
1,471
|
|
|
|
1,471
|
|
|
|
|
Total amortization expense
|
|
$
|
1,485
|
|
|
$
|
1,485
|
|
|
$
|
4,456
|
|
|
$
|
4,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
Integration expense included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
141
|
|
|
|
|
Cost of service revenue
|
|
|
-
|
|
|
|
37
|
|
|
|
-
|
|
|
|
182
|
|
|
|
|
Research and development
|
|
|
-
|
|
|
|
69
|
|
|
|
-
|
|
|
|
246
|
|
|
|
|
Sales and marketing
|
|
|
-
|
|
|
|
77
|
|
|
|
-
|
|
|
|
276
|
|
|
|
|
General and administrative
|
|
|
-
|
|
|
|
98
|
|
|
|
-
|
|
|
|
525
|
|
|
|
|
Total integration expense
|
|
$
|
-
|
|
|
$
|
281
|
|
|
$
|
-
|
|
|
$
|
1,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
|
Reflects the tax effect of non-GAAP adjustments above at the
statutory rate of 38%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
March 31
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
66,524
|
|
|
|
|
$
|
82,222
|
|
|
Marketable securities
|
|
|
|
|
49,412
|
|
|
|
|
|
24,162
|
|
|
Accounts receivable, net
|
|
|
|
|
57,650
|
|
|
|
|
|
39,827
|
|
|
Inventories
|
|
|
|
|
8,728
|
|
|
|
|
|
6,850
|
|
|
Refundable income taxes
|
|
|
|
|
6,788
|
|
|
|
|
|
8,389
|
|
|
Deferred income taxes
|
|
|
|
|
2,897
|
|
|
|
|
|
2,796
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
4,667
|
|
|
|
|
|
4,939
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
196,666
|
|
|
|
|
|
169,185
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
11,604
|
|
|
|
|
|
13,848
|
|
|
Goodwill
|
|
|
|
|
128,177
|
|
|
|
|
|
128,177
|
|
|
Acquired intangible assets, net
|
|
|
|
|
55,154
|
|
|
|
|
|
59,610
|
|
|
Deferred income taxes
|
|
|
|
|
32,713
|
|
|
|
|
|
34,941
|
|
|
Long-term marketable securities
|
|
|
|
|
35,349
|
|
|
|
|
|
29,528
|
|
|
Other assets
|
|
|
|
|
1,813
|
|
|
|
|
|
1,445
|
|
|
Total assets
|
|
|
|
$
|
461,476
|
|
|
|
|
$
|
436,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
8,484
|
|
|
|
|
$
|
6,385
|
|
|
Accrued compensation
|
|
|
|
|
17,884
|
|
|
|
|
|
23,156
|
|
|
Accrued other
|
|
|
|
|
5,020
|
|
|
|
|
|
5,407
|
|
|
Income taxes payable
|
|
|
|
|
6,196
|
|
|
|
|
|
1,702
|
|
|
Long-term debt, current portion
|
|
|
|
|
10,000
|
|
|
|
|
|
10,000
|
|
|
Deferred revenue
|
|
|
|
|
72,584
|
|
|
|
|
|
70,815
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
120,168
|
|
|
|
|
|
117,465
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
|
632
|
|
|
|
|
|
771
|
|
|
Accrued long-term retirement benefits
|
|
|
|
|
1,586
|
|
|
|
|
|
1,330
|
|
|
Long-term deferred revenue
|
|
|
|
|
12,914
|
|
|
|
|
|
8,937
|
|
|
Long-term debt, net of current portion
|
|
|
|
|
71,856
|
|
|
|
|
|
82,500
|
|
|
Total liabilities
|
|
|
|
|
207,156
|
|
|
|
|
|
211,003
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
45
|
|
|
|
|
|
45
|
|
|
Additional paid-in capital
|
|
|
|
|
200,943
|
|
|
|
|
|
192,844
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(1,835
|
)
|
|
|
|
|
(1,461
|
)
|
|
Treasury stock
|
|
|
|
|
(28,939
|
)
|
|
|
|
|
(28,939
|
)
|
|
Retained earnings
|
|
|
|
|
84,106
|
|
|
|
|
|
63,242
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
|
254,320
|
|
|
|
|
|
225,731
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
461,476
|
|
|
|
|
$
|
436,734
|
|