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, 2008.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "Our
third quarter financial results were in-line with our expectations,
which we believe is a solid performance considering the difficult
economic environment that deteriorated considerably over the course of
the quarter. The resiliency of the Company is a testament to Blackbaud’s
strong market position, industry leading products, attractive business
model and solid management execution. It is uncertain when the macro
environment will improve; however, we believe these factors will enable
Blackbaud to continue delivering solid profitability and cash flow.”
Chardon continued, "While the uncertainty of
the economic environment and volatility of the financial markets has led
to an increasingly cautious buying environment, the company has
continued to make progress against its long-term growth initiatives. We
have added a handful of new Enterprise CRM customers, international
operations delivered solid third quarter results, our NetCommunity
offering continued to show solid sales growth and the integration of the
Kintera acquisition is proceeding very well. We believe progress against
initiatives such as these, positions Blackbaud for improved revenue
growth when the economic environment improves.”
For the quarter ended September 30, 2008, Blackbaud reported total
revenue of $80 million. GAAP income from operations and net income were
$11.5 million and $7.3 million, respectively, compared to GAAP income
from operations of $15.3 million and net income of $8.8 million in the
third quarter of 2007. GAAP diluted earnings per share were $0.17 for
the quarter ended September 30, 2008, compared with $0.20 in the same
period last year.
For the quarter ended September 30, 2008, non-GAAP revenue, including a
$2.6 million revenue adjustment related to Kintera purchase accounting,
was $82.7 million, an increase of 22% compared with the third quarter of
2007. Non-GAAP income from operations, which excludes stock-based
compensation expense and amortization of intangibles arising from
business combinations, was $19.2 million, an increase from $17.7 million
in the same period last year. Non-GAAP net income was $11.4 million for
the quarter ended September 30, 2008, an increase from $10.5 million in
the same period last year. Non-GAAP diluted earnings per share were
$0.26 for the quarter ended September 30, 2008, at the high-end of the
Company’s guidance and an increase from $0.23
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 generated $26.5 million in cash from operations during the
third quarter, and it repurchased approximately 311,000 common shares
for approximately $6 million. On a year-to-date basis, the Company has
repurchased approximately 1.8 million shares for approximately $42
million.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated, "The
Company was able to deliver higher-than-expected non-GAAP operating
profitability and EPS in the third quarter, while revenue was at the
lower-end of our guidance. With the near-term growth of our target
markets more uncertain due to the difficult economic environment, the
Company is managing expenses closely in an effort to continue delivering
solid profitability and cash flow for our shareholders. We believe we
are well positioned to continue doing so based on our solid business
model, which is characterized by over half of our revenue coming in the
form of recurring maintenance and subscription revenue. In fact, in the
third quarter, our subscription revenue was approximately twice the
level of our license revenue – marking a
significant milestone in the evolution of Blackbaud’s
business model.”
Fourth Quarter 2008 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, 2008
to stockholders of record on November 28, 2008. Additionally, as of
September 30, the Company had approximately $34 million remaining under
its $40.0 million common stock share repurchase program that was
authorized in May 2008.
Conference Call Details
Blackbaud will host a conference call today, November 3, 2008, at 5:00
p.m. (Eastern Time) to discuss the Company's financial results,
operations and related matters. To access this call, dial 888-812-8594
(domestic) or 913-312-1410 (international). A replay of this conference
call will be available through November 10, 2008, at 888-203-1112
(domestic) or 719-457-0820 (international). The replay passcode is
7340974. A live webcast of this conference call will be available on the
"Investor Relations" page of the Company's Web site at www.blackbaud.com/investorrelations,
and a replay will be archived on the Web site 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, InTouch 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 Canada, the United Kingdom, and Australia. 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
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)
|
2008
|
|
2007
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
12,303
|
|
|
$
|
14,775
|
|
|
Marketable securities
|
|
1,572
|
|
|
|
-
|
|
|
Donor restricted cash
|
|
14,942
|
|
|
|
-
|
|
|
Accounts receivable, net of allowance of $2,617 and $1,935 at
September 30, 2008 and December 31, 2007, respectively
|
|
|
|
|
|
57,196
|
|
|
|
44,689
|
|
|
Prepaid expenses and other current assets
|
|
13,010
|
|
|
|
11,279
|
|
|
Deferred tax asset, current portion
|
|
6,166
|
|
|
|
2,276
|
|
|
Total current assets
|
|
105,189
|
|
|
|
73,019
|
|
|
Property and equipment, net
|
|
21,283
|
|
|
|
16,962
|
|
|
Deferred tax asset
|
|
69,436
|
|
|
|
51,696
|
|
|
Goodwill
|
|
74,423
|
|
|
|
58,275
|
|
|
Intangible assets, net
|
|
50,226
|
|
|
|
37,272
|
|
|
Other assets
|
|
505
|
|
|
|
470
|
|
|
|
|
|
|
|
Total assets
|
$
|
321,062
|
|
|
$
|
237,694
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Trade accounts payable
|
$
|
7,686
|
|
|
$
|
5,802
|
|
|
Accrued expenses and other current liabilities
|
|
23,805
|
|
|
|
20,575
|
|
|
Donations payable
|
|
14,942
|
|
|
|
-
|
|
|
Capital lease obligations, current portion
|
|
419
|
|
|
|
513
|
|
|
Debt, current portion
|
|
28,020
|
|
|
|
-
|
|
|
Deferred revenue
|
|
119,600
|
|
|
|
93,106
|
|
|
Total current liabilities
|
|
194,472
|
|
|
|
119,996
|
|
|
Capital lease obligations, noncurrent
|
|
281
|
|
|
|
586
|
|
|
Long-term debt, net of current portion
|
|
33,562
|
|
|
|
-
|
|
|
Deferred revenue, noncurrent
|
|
3,344
|
|
|
|
2,994
|
|
|
Other noncurrent liabilities
|
|
624
|
|
|
|
1,015
|
|
|
|
|
|
|
|
Total liabilities
|
|
232,283
|
|
|
|
124,591
|
|
|
|
|
|
|
|
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,
50,750,044 and 50,450,675 shares issued at September 30, 2008 and
December 31, 2007, respectively
|
|
|
|
|
|
|
|
|
|
51
|
|
|
|
50
|
|
|
Additional paid-in capital
|
|
113,671
|
|
|
|
105,687
|
|
|
Treasury stock, at cost; 7,249,753 and 5,431,852 shares at September
30, 2008 and December 31, 2007, respectively
|
|
|
|
|
|
(127,751
|
)
|
|
|
(85,487
|
)
|
|
Accumulated other comprehensive (loss) income
|
|
(63
|
)
|
|
|
137
|
|
|
Retained earnings
|
|
102,871
|
|
|
|
92,716
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
88,779
|
|
|
|
113,103
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
321,062
|
|
|
$
|
237,694
|
|
|
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)
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
License fees
|
|
$
|
8,099
|
|
|
$
|
8,549
|
|
|
$
|
27,337
|
|
|
$
|
27,646
|
|
|
Services
|
|
|
27,076
|
|
|
|
26,341
|
|
|
|
75,988
|
|
|
|
66,873
|
|
|
Maintenance
|
|
|
27,411
|
|
|
|
24,015
|
|
|
|
79,212
|
|
|
|
69,615
|
|
|
Subscriptions
|
|
|
15,547
|
|
|
|
7,063
|
|
|
|
33,342
|
|
|
|
17,395
|
|
|
Other revenue
|
|
|
1,965
|
|
|
|
1,867
|
|
|
|
6,157
|
|
|
|
5,496
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
80,098
|
|
|
|
67,835
|
|
|
|
222,036
|
|
|
|
187,025
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
1,011
|
|
|
|
699
|
|
|
|
2,660
|
|
|
|
1,979
|
|
|
Cost of services
|
|
|
16,703
|
|
|
|
14,583
|
|
|
|
47,301
|
|
|
|
40,305
|
|
|
Cost of maintenance
|
|
|
5,363
|
|
|
|
4,298
|
|
|
|
14,662
|
|
|
|
12,537
|
|
|
Cost of subscriptions
|
|
|
6,259
|
|
|
|
2,727
|
|
|
|
13,739
|
|
|
|
6,841
|
|
|
Cost of other revenue
|
|
|
1,970
|
|
|
|
1,736
|
|
|
|
5,841
|
|
|
|
4,872
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue
|
|
|
31,306
|
|
|
|
24,043
|
|
|
|
84,203
|
|
|
|
66,534
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
48,792
|
|
|
|
43,792
|
|
|
|
137,833
|
|
|
|
120,491
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
16,686
|
|
|
|
14,616
|
|
|
|
47,597
|
|
|
|
41,756
|
|
|
Research and development
|
|
|
10,568
|
|
|
|
7,253
|
|
|
|
27,977
|
|
|
|
21,006
|
|
|
General and administrative
|
|
|
9,848
|
|
|
|
6,436
|
|
|
|
24,387
|
|
|
|
19,172
|
|
|
Amortization
|
|
|
190
|
|
|
|
143
|
|
|
|
524
|
|
|
|
325
|
|
|
Total operating expenses
|
|
|
37,292
|
|
|
|
28,448
|
|
|
|
100,485
|
|
|
|
82,259
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
11,500
|
|
|
|
15,344
|
|
|
|
37,348
|
|
|
|
38,232
|
|
|
Interest income
|
|
|
219
|
|
|
|
155
|
|
|
|
418
|
|
|
|
682
|
|
|
Interest expense
|
|
|
(603
|
)
|
|
|
(320
|
)
|
|
|
(821
|
)
|
|
|
(1,066
|
)
|
|
Other expense, net
|
|
|
(152
|
)
|
|
|
(343
|
)
|
|
|
(192
|
)
|
|
|
(420
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
10,964
|
|
|
|
14,836
|
|
|
|
36,753
|
|
|
|
37,428
|
|
|
Income tax provision
|
|
|
3,648
|
|
|
|
6,028
|
|
|
|
13,407
|
|
|
|
14,661
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
7,316
|
|
|
$
|
8,808
|
|
|
$
|
23,346
|
|
|
$
|
22,767
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.17
|
|
|
$
|
0.20
|
|
|
$
|
0.54
|
|
|
$
|
0.52
|
|
|
Diluted
|
|
$
|
0.17
|
|
|
$
|
0.20
|
|
|
$
|
0.53
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares and equivalents outstanding
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
42,668,276
|
|
|
|
43,557,370
|
|
|
|
43,112,209
|
|
|
|
43,524,815
|
|
|
Diluted weighted average shares
|
|
|
43,409,941
|
|
|
|
44,526,524
|
|
|
|
43,889,859
|
|
|
|
44,510,155
|
|
|
Dividends per share
|
|
$
|
0.100
|
|
|
$
|
0.085
|
|
|
$
|
0.300
|
|
|
$
|
0.255
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of cash flows
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
(in thousands)
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
|
$
|
23,346
|
|
|
$
|
22,767
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
9,099
|
|
|
|
5,771
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
4,018
|
|
|
|
2,275
|
|
|
Stock-based compensation expense
|
|
|
7,912
|
|
|
|
4,868
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
(168
|
)
|
|
|
(2,304
|
)
|
|
Deferred taxes
|
|
|
1,837
|
|
|
|
7,961
|
|
|
Other non-cash adjustments
|
|
|
80
|
|
|
|
50
|
|
|
Changes in assets and liabilities, net of acquisition:
|
|
|
|
|
|
Donor restricted cash
|
|
|
(6,343
|
)
|
|
|
-
|
|
|
Accounts receivable
|
|
|
(12,516
|
)
|
|
|
(6,592
|
)
|
|
Prepaid expenses and other assets
|
|
|
(1,020
|
)
|
|
|
(562
|
)
|
|
Trade accounts payable
|
|
|
904
|
|
|
|
(1,035
|
)
|
|
Accrued expenses and other current liabilities
|
|
|
(5,459
|
)
|
|
|
3,301
|
|
|
Donations payable
|
|
|
6,343
|
|
|
|
-
|
|
|
Deferred revenue
|
|
|
19,963
|
|
|
|
13,342
|
|
|
Net cash provided by operating activities
|
|
|
47,996
|
|
|
|
49,842
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(5,577
|
)
|
|
|
(4,731
|
)
|
|
Purchase of net assets of acquired companies
|
|
|
(49,927
|
)
|
|
|
(84,434
|
)
|
|
Net cash used in investing activities
|
|
|
(55,504
|
)
|
|
|
(89,165
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
86,000
|
|
|
|
48,000
|
|
|
Proceeds from exercise of stock options
|
|
|
696
|
|
|
|
2,402
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
168
|
|
|
|
2,304
|
|
|
Payments on debt
|
|
|
(27,283
|
)
|
|
|
(38,422
|
)
|
|
Payments of deferred financing fees
|
|
|
(47
|
)
|
|
|
(418
|
)
|
|
Payments on capital lease obligations
|
|
|
(427
|
)
|
|
|
(335
|
)
|
|
Purchase of treasury stock
|
|
|
(40,338
|
)
|
|
|
(14,454
|
)
|
|
Dividend payments to stockholders
|
|
|
(13,196
|
)
|
|
|
(11,259
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
5,573
|
|
|
|
(12,182
|
)
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
(537
|
)
|
|
|
(96
|
)
|
|
Net decrease in cash and cash equivalents
|
|
|
(2,472
|
)
|
|
|
(51,601
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
14,775
|
|
|
|
67,783
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
12,303
|
|
|
$
|
16,182
|
|
|
Blackbaud, Inc.
|
|
Reconciliation of GAAP to Non-GAAP financial measures
|
|
(Unaudited)
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
$
|
80,098
|
|
|
$
|
67,835
|
|
|
$
|
222,036
|
|
|
$
|
187,025
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue write-down
|
|
|
2,555
|
|
|
|
-
|
|
|
|
2,555
|
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
2,555
|
|
|
|
-
|
|
|
|
2,555
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP revenue
|
|
$
|
82,653
|
|
|
$
|
67,835
|
|
|
$
|
224,591
|
|
|
$
|
187,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
48,792
|
|
|
$
|
43,792
|
|
|
$
|
137,833
|
|
|
$
|
120,491
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue write-down
|
|
|
2,555
|
|
|
|
-
|
|
|
|
2,555
|
|
|
|
-
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
566
|
|
|
|
274
|
|
|
|
1,534
|
|
|
|
733
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,735
|
|
|
|
826
|
|
|
|
3,541
|
|
|
|
2,047
|
|
|
Total Non-GAAP adjustments
|
|
|
4,856
|
|
|
|
1,100
|
|
|
|
7,630
|
|
|
|
2,780
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
53,648
|
|
|
$
|
44,892
|
|
|
$
|
145,463
|
|
|
$
|
123,271
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
65
|
%
|
|
|
66
|
%
|
|
|
65
|
%
|
|
|
66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
|
$
|
11,500
|
|
|
$
|
15,344
|
|
|
$
|
37,348
|
|
|
$
|
38,232
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue write-down
|
|
|
2,555
|
|
|
|
-
|
|
|
|
2,555
|
|
|
|
-
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
3,234
|
|
|
|
1,357
|
|
|
|
7,912
|
|
|
|
4,868
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,925
|
|
|
|
969
|
|
|
|
4,065
|
|
|
|
2,372
|
|
|
Total Non-GAAP adjustments
|
|
|
7,714
|
|
|
|
2,326
|
|
|
|
14,532
|
|
|
|
7,240
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
|
$
|
19,214
|
|
|
$
|
17,670
|
|
|
$
|
51,880
|
|
|
$
|
45,472
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
23
|
%
|
|
|
26
|
%
|
|
|
23
|
%
|
|
|
24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
7,316
|
|
|
$
|
8,808
|
|
|
$
|
23,346
|
|
|
$
|
22,767
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Add back: Total Non-GAAP adjustments affecting income from operations
|
|
|
7,714
|
|
|
|
2,326
|
|
|
|
14,532
|
|
|
|
7,240
|
|
|
Add back: Tax impact related to Non-GAAP adjustments
|
|
|
(3,636
|
)
|
|
|
(665
|
)
|
|
|
(6,594
|
)
|
|
|
(2,759
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
$
|
11,394
|
|
|
$
|
10,469
|
|
|
$
|
31,284
|
|
|
$
|
27,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP shares used in computing diluted earnings per share
|
|
|
43,410
|
|
|
|
44,527
|
|
|
|
43,890
|
|
|
|
44,510
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Add back: Incremental shares related to dilutive securities
|
|
|
508
|
|
|
|
319
|
|
|
|
498
|
|
|
|
379
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Non-GAAP diluted earnings per share
|
|
|
43,918
|
|
|
|
44,846
|
|
|
|
44,388
|
|
|
|
44,889
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
$
|
0.26
|
|
|
$
|
0.23
|
|
|
$
|
0.70
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of services
|
|
$
|
360
|
|
|
$
|
187
|
|
|
$
|
1,012
|
|
|
$
|
526
|
|
|
Cost of maintenance
|
|
|
138
|
|
|
|
52
|
|
|
|
369
|
|
|
|
151
|
|
|
Cost of subscriptions
|
|
|
68
|
|
|
|
35
|
|
|
|
153
|
|
|
|
56
|
|
|
Subtotal
|
|
|
566
|
|
|
|
274
|
|
|
|
1,534
|
|
|
|
733
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
424
|
|
|
|
23
|
|
|
|
1,005
|
|
|
|
544
|
|
|
Research and development
|
|
|
581
|
|
|
|
260
|
|
|
|
1,609
|
|
|
|
795
|
|
|
General and administrative
|
|
|
1,663
|
|
|
|
800
|
|
|
|
3,764
|
|
|
|
2,796
|
|
|
Subtotal
|
|
|
2,668
|
|
|
|
1,083
|
|
|
|
6,378
|
|
|
|
4,135
|
|
|
Total stock-based compensation expense
|
|
$
|
3,234
|
|
|
$
|
1,357
|
|
|
$
|
7,912
|
|
|
$
|
4,868
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
$
|
80
|
|
|
$
|
43
|
|
|
$
|
166
|
|
|
$
|
110
|
|
|
Cost of services
|
|
|
336
|
|
|
|
318
|
|
|
|
1,004
|
|
|
|
851
|
|
|
Cost of maintenance
|
|
|
370
|
|
|
|
110
|
|
|
|
566
|
|
|
|
291
|
|
|
Cost of subscriptions
|
|
|
931
|
|
|
|
327
|
|
|
|
1,749
|
|
|
|
730
|
|
|
Cost of other revenue
|
|
|
18
|
|
|
|
28
|
|
|
|
56
|
|
|
|
65
|
|
|
Subtotal
|
|
|
1,735
|
|
|
|
826
|
|
|
|
3,541
|
|
|
|
2,047
|
|
|
Operating expenses
|
|
|
190
|
|
|
|
143
|
|
|
|
524
|
|
|
|
325
|
|
|
Total amortization of intangibles from business combinations
|
|
$
|
1,925
|
|
|
$
|
969
|
|
|
$
|
4,065
|
|
|
$
|
2,372
|
|