Blackbaud, Inc. (Nasdaq: BLKB), the leading provider of software and
related services designed specifically for nonprofit organizations,
today announced financial results for its second quarter ended June 30,
2009.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "While the
economic environment remains challenging, Blackbaud delivered second
quarter revenue and profitability that were consistent with or above the
high-end of our guidance as a result of our worldwide organization
executing at a very high level. Equally important, we believe our
efforts and investments to solidify our leadership position and expand
our addressable market opportunity will pay off in a meaningful way when
the economy improves and IT budgets increase in the nonprofit sector.”
Chardon added, "We are making solid progress against our goal of
establishing a clear market leadership position in online fundraising
solutions, just as we have in the constituent relationship fundraising
solutions market with the Raiser’s Edge and our newer eCRM offering.
During the second quarter, we enjoyed a strong uptake of our recently
introduced, subscription-based Blackbaud NetCommunity Grow solution. In
addition, we continue to be pleased with the market acceptance and
customer commitment related to our Blackbaud Sphere offering. Our
increasingly strong position in the online fundraising solutions market
is very encouraging from a long-term perspective.”
On a GAAP basis, Blackbaud reported total revenue of $76.4 million for
the quarter ended June 30, 2009, an increase of over 5% compared with
the second quarter of 2008. Income from operations and net income were
$10.8 million and $6.6 million, respectively, compared with $14.6
million and $9.0 million, respectively, in the second quarter of 2008.
Diluted earnings per share were $0.15 for the quarter ended June 30,
2009, compared with $0.21 in the same period last year.
For the quarter ended June 30, 2009, non-GAAP revenue, including a $0.8
million revenue adjustment related to Kintera purchase accounting, was
$77.2 million, an increase of 6.5% compared with the second quarter of
2008. Non-GAAP income from operations, which excludes stock-based
compensation expense and amortization of intangibles arising from
business combinations, was $16.5 million, above the Company’s guidance
of $15.3 to $16.3 million and representing a non-GAAP operating margin
of 21.3%. Non-GAAP operating income was $18.0 million in the second
quarter of 2008.
Non-GAAP net income was $9.9 million for the quarter ended June 30,
2009, compared with $10.9 million in the same period last year. Non-GAAP
diluted earnings per share were $0.23 for the quarter ended June 30,
2009, above the Company’s guidance of $0.21 to $0.22 and compared to
$0.25 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 $18.5 million in cash, down from
$23.0 million at the end of the previous quarter. The company generated
$22.1 million in cash from operations during the second quarter, a
substantial portion of which was used to reduce debt by approximately
$19 million. The Company also used $4.5 million for the quarterly
payment of dividends to stockholders.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated,
"During the first half of 2009, a tight focus on controlling expenses
enabled Blackbaud to deliver better-than-expected profitability and a
non-GAAP operating margin of 20%, consistent with our full year target.
We will continue to manage our expenses.”
Williams added, "We are particularly pleased with the Company’s strong
cash flow in the second quarter, which allowed us to reduce our
outstanding debt balance by approximately 31%, at the same time we
continued to return cash to stockholders by way of our quarterly
dividend. Despite the challenges of the economic environment, Blackbaud
remains one of the few public software companies that is committed to
using its strong cash flow to pay a quarterly dividend in order to
enhance long-term stockholder value.”
Third Quarter 2009 Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has declared a
third quarter dividend of $0.10 per share payable on September 15, 2009
to stockholders of record on August 28, 2009. Additionally, as of June
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, July 30, 2009, at 5:00 p.m.
(Eastern Time) to discuss the Company's financial results, operations
and related matters. To access this call, dial 888-278-8469 (domestic)
or 913-312-0851 (international). A replay of this conference call will
be available through August 6, 2009, at 888-203-1112 (domestic) or
719-457-0820 (international). The replay passcode is 1704700. 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)
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
(in thousands, except share amounts)
|
2009
|
|
2008
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
18,537
|
|
|
$
|
16,361
|
|
|
Donor restricted cash
|
|
5,514
|
|
|
|
12,363
|
|
|
Accounts receivable, net of allowance of $2,696 and $2,777 at
June 30, 2009 and December 31, 2008, respectively
|
|
59,248
|
|
|
|
52,554
|
|
|
Prepaid expenses and other current assets
|
|
16,839
|
|
|
|
17,281
|
|
|
Deferred tax asset, current portion
|
|
6,754
|
|
|
|
6,858
|
|
|
Total current assets
|
|
106,892
|
|
|
|
105,417
|
|
|
Property and equipment, net
|
|
20,174
|
|
|
|
21,384
|
|
|
Deferred tax asset
|
|
62,751
|
|
|
|
64,762
|
|
|
Goodwill
|
|
75,130
|
|
|
|
73,615
|
|
|
Intangible assets, net
|
|
45,569
|
|
|
|
48,171
|
|
|
Other assets
|
|
480
|
|
|
|
537
|
|
|
|
|
|
|
|
Total assets
|
$
|
310,996
|
|
|
$
|
313,886
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Trade accounts payable
|
$
|
6,787
|
|
|
$
|
7,023
|
|
|
Accrued expenses and other current liabilities
|
|
23,248
|
|
|
|
21,758
|
|
|
Donations payable
|
|
5,514
|
|
|
|
12,363
|
|
|
Capital lease obligations, current portion
|
|
290
|
|
|
|
384
|
|
|
Debt, current portion
|
|
41,610
|
|
|
|
60,049
|
|
|
Deferred revenue
|
|
126,892
|
|
|
|
113,802
|
|
|
Total current liabilities
|
|
204,341
|
|
|
|
215,379
|
|
|
Capital lease obligations, noncurrent
|
|
81
|
|
|
|
203
|
|
|
Long-term debt, net of current portion
|
|
717
|
|
|
|
1,288
|
|
|
Deferred revenue, noncurrent
|
|
5,597
|
|
|
|
5,838
|
|
|
Other noncurrent liabilities
|
|
792
|
|
|
|
670
|
|
|
|
|
|
|
|
Total liabilities
|
|
211,528
|
|
|
|
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, 51,344,233
and 51,269,081 shares issued at June 30, 2009 and December
31, 2008, respectively
|
|
51
|
|
|
|
51
|
|
|
Additional paid-in capital
|
|
123,470
|
|
|
|
116,846
|
|
|
Treasury stock, at cost; 7,512,701 and 7,494,466 shares at June
30, 2009 and December 31, 2008, respectively
|
|
(130,804
|
)
|
|
|
(130,594
|
)
|
|
Accumulated other comprehensive loss
|
|
(218
|
)
|
|
|
(899
|
)
|
|
Retained earnings
|
|
106,969
|
|
|
|
105,104
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
99,468
|
|
|
|
90,508
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
310,996
|
|
|
$
|
313,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of operations
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
(in thousands, except share and per share amounts)
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
License fees
|
|
|
$
|
5,799
|
|
|
$
|
9,603
|
|
|
$
|
13,204
|
|
|
$
|
19,238
|
|
|
Services
|
|
|
|
22,465
|
|
|
|
25,336
|
|
|
|
43,594
|
|
|
|
48,912
|
|
|
Maintenance
|
|
|
|
28,821
|
|
|
|
26,371
|
|
|
|
56,832
|
|
|
|
51,801
|
|
|
Subscriptions
|
|
|
|
17,773
|
|
|
|
9,010
|
|
|
|
34,496
|
|
|
|
17,795
|
|
|
Other revenue
|
|
|
|
1,557
|
|
|
|
2,182
|
|
|
|
3,030
|
|
|
|
4,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
|
76,415
|
|
|
|
72,502
|
|
|
|
151,156
|
|
|
|
141,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
|
981
|
|
|
|
807
|
|
|
|
1,884
|
|
|
|
1,649
|
|
|
Cost of services
|
|
|
|
15,512
|
|
|
|
14,905
|
|
|
|
31,721
|
|
|
|
30,598
|
|
|
Cost of maintenance
|
|
|
|
5,432
|
|
|
|
4,595
|
|
|
|
10,580
|
|
|
|
9,299
|
|
|
Cost of subscriptions
|
|
|
|
7,038
|
|
|
|
3,824
|
|
|
|
13,778
|
|
|
|
7,480
|
|
|
Cost of other revenue
|
|
|
|
1,533
|
|
|
|
2,023
|
|
|
|
2,811
|
|
|
|
3,871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue
|
|
|
|
30,496
|
|
|
|
26,154
|
|
|
|
60,774
|
|
|
|
52,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
45,919
|
|
|
|
46,348
|
|
|
|
90,382
|
|
|
|
89,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
15,072
|
|
|
|
15,672
|
|
|
|
31,187
|
|
|
|
30,911
|
|
|
Research and development
|
|
|
|
11,301
|
|
|
|
8,642
|
|
|
|
22,762
|
|
|
|
17,409
|
|
|
General and administrative
|
|
|
|
8,513
|
|
|
|
7,273
|
|
|
|
17,452
|
|
|
|
14,539
|
|
|
Amortization
|
|
|
|
192
|
|
|
|
167
|
|
|
|
378
|
|
|
|
334
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Total operating expenses
|
|
|
|
35,078
|
|
|
|
31,754
|
|
|
|
71,779
|
|
|
|
63,193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
10,841
|
|
|
|
14,594
|
|
|
|
18,603
|
|
|
|
25,848
|
|
|
Interest income
|
|
|
|
37
|
|
|
|
34
|
|
|
|
99
|
|
|
|
199
|
|
|
Interest expense
|
|
|
|
(270
|
)
|
|
|
(148
|
)
|
|
|
(695
|
)
|
|
|
(218
|
)
|
|
Other income (expense), net
|
|
|
|
31
|
|
|
|
49
|
|
|
|
(130
|
)
|
|
|
(40
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
|
10,639
|
|
|
|
14,529
|
|
|
|
17,877
|
|
|
|
25,789
|
|
|
Income tax provision
|
|
|
|
4,051
|
|
|
|
5,542
|
|
|
|
7,217
|
|
|
|
9,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
6,588
|
|
|
$
|
8,987
|
|
|
$
|
10,660
|
|
|
$
|
16,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.15
|
|
|
$
|
0.21
|
|
|
$
|
0.25
|
|
|
$
|
0.37
|
|
|
Diluted
|
|
|
$
|
0.15
|
|
|
$
|
0.21
|
|
|
$
|
0.25
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares and equivalents outstanding
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
|
42,577,549
|
|
|
|
42,776,609
|
|
|
|
42,531,323
|
|
|
|
43,336,989
|
|
|
Diluted weighted average shares
|
|
|
|
43,333,871
|
|
|
|
43,457,710
|
|
|
|
43,141,654
|
|
|
|
44,064,436
|
|
|
Dividends per share
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of cash flows
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
(in thousands)
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
|
$
|
10,660
|
|
|
$
|
16,030
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
7,694
|
|
|
|
5,107
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
1,285
|
|
|
|
2,199
|
|
|
Stock-based compensation expense
|
|
|
6,245
|
|
|
|
4,678
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
(464
|
)
|
|
|
(18
|
)
|
|
Deferred taxes
|
|
|
3,345
|
|
|
|
2,363
|
|
|
Other non-cash adjustments
|
|
|
69
|
|
|
|
37
|
|
|
Changes in assets and liabilities, net of acquisition of businesses:
|
|
|
|
|
|
Accounts receivable
|
|
|
(5,655
|
)
|
|
|
(20,886
|
)
|
|
Prepaid expenses and other assets
|
|
|
1,208
|
|
|
|
994
|
|
|
Trade accounts payable
|
|
|
(467
|
)
|
|
|
519
|
|
|
Accrued expenses and other current liabilities
|
|
|
(262
|
)
|
|
|
(2,773
|
)
|
|
Donor restricted cash
|
|
|
6,849
|
|
|
|
-
|
|
|
Donations payable
|
|
|
(6,849
|
)
|
|
|
-
|
|
|
Deferred revenue
|
|
|
10,870
|
|
|
|
13,218
|
|
|
Net cash provided by operating activities
|
|
|
34,528
|
|
|
|
21,468
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(2,665
|
)
|
|
|
(2,957
|
)
|
|
Purchase of net assets of acquired companies, net of cash acquired
|
|
|
(2,258
|
)
|
|
|
(2,895
|
)
|
|
Net cash used in investing activities
|
|
|
(4,923
|
)
|
|
|
(5,852
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
-
|
|
|
|
27,200
|
|
|
Proceeds from exercise of stock options
|
|
|
255
|
|
|
|
393
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
464
|
|
|
|
18
|
|
|
Payments on debt
|
|
|
(19,010
|
)
|
|
|
(2,708
|
)
|
|
Payments of deferred financing fees
|
|
|
-
|
|
|
|
(47
|
)
|
|
Payments on capital lease obligations
|
|
|
(217
|
)
|
|
|
(276
|
)
|
|
Purchase of treasury stock
|
|
|
-
|
|
|
|
(36,027
|
)
|
|
Dividend payments to stockholders
|
|
|
(8,807
|
)
|
|
|
(8,843
|
)
|
|
Net cash used in financing activities
|
|
|
(27,315
|
)
|
|
|
(20,290
|
)
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
(114
|
)
|
|
|
(122
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
2,176
|
|
|
|
(4,796
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
16,361
|
|
|
|
14,775
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
18,537
|
|
|
$
|
9,979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackbaud, Inc.
|
|
Reconciliation of GAAP to Non-GAAP financial measures
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
(in thousands, except per share amounts)
|
|
2009
|
|
2008
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
$
|
76,415
|
|
$
|
72,502
|
|
|
|
$
|
151,156
|
|
$
|
141,938
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
834
|
|
|
-
|
|
|
|
|
2,041
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
834
|
|
|
-
|
|
|
|
|
2,041
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP revenue
|
|
$
|
77,249
|
|
$
|
72,502
|
|
|
|
$
|
153,197
|
|
$
|
141,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
45,919
|
|
$
|
46,348
|
|
|
|
$
|
90,382
|
|
$
|
89,041
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
834
|
|
|
-
|
|
|
|
|
2,041
|
|
|
-
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
631
|
|
|
479
|
|
|
|
|
1,284
|
|
|
968
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,575
|
|
|
903
|
|
|
|
|
3,153
|
|
|
1,806
|
|
|
Total Non-GAAP adjustments
|
|
|
3,040
|
|
|
1,382
|
|
|
|
|
6,478
|
|
|
2,774
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
48,959
|
|
$
|
47,730
|
|
|
|
$
|
96,860
|
|
$
|
91,815
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
63
|
%
|
|
66
|
%
|
|
|
|
63
|
%
|
|
65
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
|
$
|
10,841
|
|
$
|
14,594
|
|
|
|
$
|
18,603
|
|
$
|
25,848
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
834
|
|
|
-
|
|
|
|
|
2,041
|
|
|
-
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
3,025
|
|
|
2,319
|
|
|
|
|
6,245
|
|
|
4,678
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,767
|
|
|
1,070
|
|
|
|
|
3,531
|
|
|
2,140
|
|
|
Total Non-GAAP adjustments
|
|
|
5,626
|
|
|
3,389
|
|
|
|
|
11,817
|
|
|
6,818
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
|
$
|
16,467
|
|
$
|
17,983
|
|
|
|
$
|
30,420
|
|
$
|
32,666
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
21
|
%
|
|
25
|
%
|
|
|
|
20
|
%
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
6,588
|
|
$
|
8,987
|
|
|
|
$
|
10,660
|
|
$
|
16,030
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Total Non-GAAP adjustments affecting income from operations
|
|
|
5,626
|
|
|
3,389
|
|
|
|
|
11,817
|
|
|
6,818
|
|
|
Add back: Tax impact related to Non-GAAP adjustments
|
|
|
(2,292
|
)
|
|
(1,445
|
)
|
|
|
|
(4,363
|
)
|
|
(2,958
|
)
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
$
|
9,922
|
|
$
|
10,931
|
|
|
|
$
|
18,114
|
|
$
|
19,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Non-GAAP diluted earnings per share
|
|
|
43,334
|
|
|
43,951
|
|
|
|
|
43,142
|
|
|
44,551
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
$
|
0.23
|
|
$
|
0.25
|
|
|
|
$
|
0.42
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
Cost of services
|
|
$
|
360
|
|
$
|
302
|
|
|
|
$
|
737
|
|
$
|
652
|
|
|
Cost of maintenance
|
|
|
157
|
|
|
119
|
|
|
|
|
314
|
|
|
231
|
|
|
Cost of subscriptions
|
|
|
114
|
|
|
58
|
|
|
|
|
233
|
|
|
85
|
|
|
Subtotal
|
|
|
631
|
|
|
479
|
|
|
|
|
1,284
|
|
|
968
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
331
|
|
|
295
|
|
|
|
|
671
|
|
|
581
|
|
|
Research and development
|
|
|
686
|
|
|
508
|
|
|
|
|
1,397
|
|
|
1,028
|
|
|
General and administrative
|
|
|
1,377
|
|
|
1,037
|
|
|
|
|
2,893
|
|
|
2,101
|
|
|
Subtotal
|
|
|
2,394
|
|
|
1,840
|
|
|
|
|
4,961
|
|
|
3,710
|
|
|
Total stock-based compensation expense
|
|
$
|
3,025
|
|
$
|
2,319
|
|
|
|
$
|
6,245
|
|
$
|
4,678
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
$
|
90
|
|
$
|
43
|
|
|
|
$
|
171
|
|
$
|
86
|
|
|
Cost of services
|
|
|
336
|
|
|
334
|
|
|
|
|
670
|
|
|
668
|
|
|
Cost of maintenance
|
|
|
325
|
|
|
98
|
|
|
|
|
650
|
|
|
196
|
|
|
Cost of subscriptions
|
|
|
806
|
|
|
409
|
|
|
|
|
1,625
|
|
|
818
|
|
|
Cost of other revenue
|
|
|
18
|
|
|
19
|
|
|
|
|
37
|
|
|
38
|
|
|
Subtotal
|
|
|
1,575
|
|
|
903
|
|
|
|
|
3,153
|
|
|
1,806
|
|
|
Operating expenses
|
|
|
192
|
|
|
167
|
|
|
|
|
378
|
|
|
334
|
|
|
Total amortization of intangibles from business combinations
|
|
$
|
1,767
|
|
$
|
1,070
|
|
|
|
$
|
3,531
|
|
$
|
2,140
|
|