UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the quarterly period ended September 30, 2004 | ||
| or | ||
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the transition period from ____________ to ____________. |
Commission file number: 000-23265
BLACKBAUD, INC.
| Delaware (State or other jurisdiction of incorporation or organization) |
11-2617163 (I.R.S. Employer Identification No.) |
2000 Daniel Island Drive
Charleston, South Carolina 29492
(Address of principal executive offices, including zip code)
(843) 216-6200
(Registrants telephone number, including area code)
Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
YES x NO o
Indicate by check mark whether registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
YES o
NO x
The number of shares of the Registrants Common Stock outstanding as of November 12, 2004 was 42,542,700.
BLACKBAUD, INC.
TABLE OF CONTENTS
| Page No. |
||||
PART I. FINANCIAL INFORMATION |
||||
Item 1. Financial Statements |
||||
Consolidated Balance Sheets as of September 30, 2004 and December 31, 2003 (unaudited) |
1 | |||
Consolidated Statements of Operations for the Three and Nine Months Ended September
30, 2004 and 2003 (unaudited) |
2 | |||
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2004
and 2003 (unaudited) |
3 | |||
Notes to Consolidated Financial Statements (unaudited) |
4 | |||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
12 | |||
Item 3. Quantitative and Qualitative Disclosures About Market Risk |
27 | |||
Item 4. Controls and Procedures |
27 | |||
PART II. OTHER INFORMATION |
||||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
28 | |||
Item 6. Exhibits |
28 | |||
Signatures |
29 | |||
PART I- FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
BLACKBAUD, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share data)
| September 30, | December 31, | |||||||
| 2004 |
2003 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 33,382 | $ | 6,708 | ||||
Accounts receivable, net of allowance of $1,531 and $1,222, respectively |
16,921 | 14,518 | ||||||
Prepaid expenses and other current assets |
3,049 | 2,713 | ||||||
Deferred tax asset, current portion |
1,035 | 1,799 | ||||||
Total current assets |
54,387 | 25,738 | ||||||
Property and equipment, net |
6,354 | 6,621 | ||||||
Deferred tax asset |
80,175 | 86,966 | ||||||
Goodwill |
1,471 | 1,386 | ||||||
Deferred financing fees, net |
161 | 156 | ||||||
Other assets |
37 | 99 | ||||||
Total assets |
$ | 142,585 | $ | 120,966 | ||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities: |
||||||||
Trade accounts payable |
$ | 2,362 | $ | 2,590 | ||||
Current portion of long-term debt and capital lease obligations |
81 | 142 | ||||||
Accrued expenses and other current liabilities |
12,096 | 9,659 | ||||||
Deferred revenue |
51,727 | 43,673 | ||||||
Total current liabilities |
66,266 | 56,064 | ||||||
Long-term debt and capital lease obligations |
| 5,044 | ||||||
Total liabilities |
66,266 | 61,108 | ||||||
Commitments and contingencies (Note 8) |
||||||||
Stockholders equity: |
||||||||
Preferred stock; 20,000,000 shares authorized, none outstanding |
| | ||||||
Common
stock, $0.001 par value and no par value; 180,000,000 and 95,000,000 shares authorized,
42,542,700 and 42,408,872 shares issued and outstanding at September
30, 2004 and December 31, 2003, respectively |
43 | 41,613 | ||||||
Additional paid-in capital |
38,056 | | ||||||
Deferred compensation |
(1,405 | ) | (4,795 | ) | ||||
Accumulated other comprehensive income |
176 | 518 | ||||||
Retained earnings |
39,449 | 22,522 | ||||||
Total stockholders equity |
76,319 | 59,858 | ||||||
Total
liabilities and stockholders equity |
$ | 142,585 | $ | 120,966 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
1
BLACKBAUD, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except share and per share data)
| Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Revenue |
||||||||||||||||
License fees |
$ | 6,244 | $ | 5,252 | $ | 18,614 | $ | 15,427 | ||||||||
Services |
12,062 | 9,515 | 32,678 | 25,888 | ||||||||||||
Maintenance and subscriptions |
16,956 | 14,782 | 48,886 | 43,271 | ||||||||||||
Other revenue |
921 | 795 | 2,849 | 2,906 | ||||||||||||
Total revenue |
36,183 | 30,344 | 103,027 | 87,492 | ||||||||||||
Cost of revenue |
||||||||||||||||
Cost of license fees |
1,053 | 653 | 2,733 | 2,110 | ||||||||||||
Cost of services (of which ($1,211), $892,
($644) and $2,291 in the three months ended
September 30, 2004 and 2003 and the nine
months ended September 30, 2004 and 2003,
respectively, was stock option compensation
(benefit) expense) |
4,795 | 5,255 | 15,988 | 15,347 | ||||||||||||
Cost of maintenance and subscriptions (of
which ($168), $135, ($106) and $344 in the
three months ended September 30, 2004 and
2003 and the nine months ended September
30, 2004 and 2003, respectively, was stock
option compensation (benefit) expense |
2,466 | 3,225 | 7,864 | 9,031 | ||||||||||||
Cost of other revenue |
802 | 843 | 2,577 | 2,556 | ||||||||||||
Total cost of revenue |
9,116 | 9,976 | 29,162 | 29,044 | ||||||||||||
Gross Profit |
27,067 | 20,368 | 73,865 | 58,448 | ||||||||||||
Operating Expenses |
||||||||||||||||
Sales and marketing |
6,993 | 5,454 | 20,646 | 15,991 | ||||||||||||
Research and development |
4,541 | 4,302 | 13,245 | 11,506 | ||||||||||||
General and administrative |
3,181 | 2,690 | 9,093 | 8,042 | ||||||||||||
Amortization |
| 667 | 32 | 800 | ||||||||||||
Costs of initial public offering |
805 | | 2,455 | | ||||||||||||
Stock option compensation (benefit) expense |
(1,138 | ) | 6,112 | 55 | 17,326 | |||||||||||
Total operating expenses |
14,382 | 19,225 | 45,526 | 53,665 | ||||||||||||
Income from operations |
12,685 | 1,143 | 28,339 | 4,783 | ||||||||||||
Interest income |
79 | 22 | 133 | 70 | ||||||||||||
Interest expense |
(18 | ) | (594 | ) | (268 | ) | (2,216 | ) | ||||||||
Other (expense) income, net |
(4 | ) | (198 | ) | 342 | (100 | ) | |||||||||
Income before provision for income taxes |
12,742 | 373 | 28,546 | 2,537 | ||||||||||||
Income tax provision |
5,155 | 425 | 11,619 | 2,886 | ||||||||||||
Net income (loss) |
$ | 7,587 | $ | (52 | ) | $ | 16,927 | $ | (349 | ) | ||||||
Earnings (loss) per share |
||||||||||||||||
Basic |
$ | 0.18 | $ | (0.00 | ) | $ | 0.40 | $ | (0.01 | ) | ||||||
Diluted |
$ | 0.16 | $ | (0.00 | ) | $ | 0.36 | $ | (0.01 | ) | ||||||
Common shares and equivalents outstanding |
||||||||||||||||
Basic weighted average shares |
42,536,961 | 42,408,873 | 42,480,059 | 42,391,299 | ||||||||||||
Diluted weighted average shares |
46,515,156 | 42,408,873 | 46,466,986 | 42,391,299 | ||||||||||||
Summary of stock option compensation
(benefit) expense |
||||||||||||||||
Cost of services |
$ | (1,211 | ) | $ | 892 | $ | (644 | ) | $ | 2,291 | ||||||
Cost of maintenance and subscription revenue |
(168 | ) | 135 | (106 | ) | 344 | ||||||||||
Total cost of revenue |
(1,379 | ) | 1,027 | (750 | ) | 2,635 | ||||||||||
Sales and marketing |
(670 | ) | 490 | (194 | ) | 1,201 | ||||||||||
Research and development |
(833 | ) | 623 | (517 | ) | 1,639 | ||||||||||
General and administrative |
365 | 4,999 | 766 | 14,486 | ||||||||||||
Total operating expense |
(1,138 | ) | 6,112 | 55 | 17,326 | |||||||||||
Total stock option compensation (benefit)
expense |
$ | (2,517 | ) | $ | 7,139 | $ | (695 | ) | $ | 19,961 | ||||||
The accompanying notes are an integral part of these consolidated financial statements.
2
BLACKBAUD, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
| Nine Months ended September 30, |
||||||||
| 2004 |
2003 |
|||||||
Cash flows from operating activities |
||||||||
Net income (loss) |
$ | 16,927 | $ | (349 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities |
||||||||
Depreciation |
1,889 | 2,197 | ||||||
Amortization of intangibles |
32 | 800 | ||||||
Stock option compensation (benefit) expense |
(695 | ) | 19,961 | |||||
Amortization of deferred financing fees |
156 | 702 | ||||||
Deferred taxes |
7,555 | 283 | ||||||
Changes in assets and liabilities, net of acquisition |
||||||||
Accounts receivable |
(2,365 | ) | (166 | ) | ||||
Prepaid expenses and other assets |
(267 | ) | (1,165 | ) | ||||
Trade accounts payable |
(230 | ) | (1,012 | ) | ||||
Accrued expenses and other current liabilities |
2,353 | 1,493 | ||||||
Deferred revenue |
8,040 | 4,302 | ||||||
Total adjustments |
16,468 | 27,395 | ||||||
Net cash provided by operating activities |
33,395 | 27,046 | ||||||
Cash flows from investing activities |
||||||||
Purchase of property and equipment |
(1,616 | ) | (1,837 | ) | ||||
Purchase of net assets of acquired company |
(97 | ) | (894 | ) | ||||
Net cash used in investing activities |
(1,713 | ) | (2,731 | ) | ||||
Cash flows from financing activities |
||||||||
Repayments on long-term debt and capital lease obligations |
(5,105 | ) | (34,280 | ) | ||||
Proceeds from exercise of stock options |
642 | 233 | ||||||
Payment of deferred financing fees |
(161 | ) | | |||||
Net cash used in financing activities |
(4,624 | ) | (34,047 | ) | ||||
Effect of exchange rate on cash and cash equivalents |
(384 | ) | 495 | |||||
Net increase (decrease) in cash and cash equivalents |
26,674 | (9,237 | ) | |||||
Cash and cash equivalents, beginning of period |
6,708 | 18,703 | ||||||
Cash and cash equivalents, end of period |
$ | 33,382 | $ | 9,466 | ||||
Noncash activities |
||||||||
Change in fair value of derivative instruments |
$ | | $ | 332 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
3
BLACKBAUD, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2004
(Unaudited)
1. Organization
Blackbaud, Inc. (the Company) is the leading global provider of software and related services designed specifically for nonprofit organizations and provides products and services that enable nonprofit organizations to increase donations, reduce fundraising costs, improve communications with constituents, manage their finances and optimize internal operations. The Company has over 12,500 active customers distributed across multiple verticals within the nonprofit market including religion; education; foundations; health and human services; arts and cultural; public and societal benefits; environment and animal welfare; and international foreign affairs.
2. Initial Public Offering
The SEC declared the Companys registration statement effective on July 22, 2004, which the Company filed on Form S-1 (Registration No. 333-112978) under the Securities Act of 1933 in connection with the initial public offering of its common stock. The Company sold, for the benefit of selling shareholders, an aggregate of 9,313,596 shares under this registration statement, including 1,214,817 shares subject to the underwriters over-allotment option. On July 27, 2004 the Company completed its initial public offering in which it sold, for the benefit of selling stockholders, a total of 8,098,779 shares of common stock for $8.00 per share (before underwriter discounts and commissions), for an aggregate public offering price of $64,790,232. On August 2, 2004, the underwriters exercised their over-allotment option for the purchase of 1,214,817 shares of common stock at $8.00 per share for an additional aggregate public offering price of $9,718,536. All of the shares sold in this offering were sold by selling stockholders and, accordingly, the Company has not received any proceeds from the sale of shares in this offering. Accordingly, the Company has expensed the costs of its initial public offering in its statement of operations, which were $805,000 and $2,455,000 for the three and nine months ended September 30, 2004, respectively. These costs were primarily comprised of printing, legal and accounting fees.
On July 16, 2004, the Company was reincorporated under the laws of the State of Delaware and, accordingly, under its certificate of incorporation effective that date, its authorized stock consists of 180,000,000 shares of common stock, par value $0.001 per share and 20,000,000 shares of preferred stock, par value $0.001 per share.
3. Summary of significant accounting policies
Unaudited Interim Financial Statements
The interim consolidated financial statements as of September 30, 2004 and for the quarter and nine months ended September 30, 2004 and 2003 have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC) for interim financial reporting. These consolidated statements are unaudited and, in the opinion of management, include all adjustments (consisting of normal recurring adjustments and accruals) necessary to present fairly the consolidated balance sheets, consolidated operating results, and consolidated cash flows for the periods presented in accordance with accounting principles generally accepted in the United States of America. The consolidated balance sheet at December 31, 2003 has been derived from the audited consolidated financial statements at that date. Operating results for the three month and nine month periods ended September 30, 2004 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2004. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted in accordance with the rules and regulations for interim reporting of the SEC. These interim consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Companys registration statement on Form S-1.
4
Basis of consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Areas of the financial statements where estimates may have the most significant effect include the allowance for doubtful accounts, lives of tangible and intangible assets, impairment of long-lived assets, realization of the deferred tax asset, stock option compensation, revenue recognition and provisions for income taxes. Changes in the facts or circumstances underlying these estimates could result in material changes and actual results could differ from these estimates.
Revenue recognition
The Companys revenue is generated primarily by licensing its software products and providing support, training, consulting, technical, hosting and other professional services for those products. The Company recognizes revenue in accordance with the American Institute of Certified Public Accountants Statement of Position (SOP) 97-2, Software Revenue Recognition, as modified by SOPs 98-4 and 98-9, as well as Technical Practice Aids issued from time to time by the American Institute of Certified Public Accountants, and in accordance with the SEC Staff Accounting Bulletin No. 104, Revenue Recognition in Financial Statements.
Under these pronouncements, the Company recognizes revenue from the license of software when persuasive evidence of an arrangement exists, the product has been delivered, the fee is fixed and determinable and collection of the resulting receivable is probable. The Company uses a signed agreement as evidence of an arrangement. Delivery occurs when the product is delivered. The Companys typical license agreement does not include customer acceptance provisions; if acceptance provisions are provided, delivery is deemed to occur upon acceptance. The Company considers the fee to be fixed or determinable unless the fee is subject to refund or adjustment or is not payable within the Companys standard payment terms. The Company considers payment terms greater than 90 days to be beyond its customary payment terms. The Company deems collection probable if the Company expects that the customer will be able to pay amounts under the arrangement as they become due. If the Company determines that collection is not probable, the Company postpones recognition of the revenue until cash collection. The Company sells software licenses with maintenance and, often times, professional services. The Company allocates revenue to delivered components, normally the license component of the arrangement, using the residual value method based on objective evidence of the fair value of the undelivered elements, which is specific to the Company. Fair value for the maintenance services associated with the Companys software licenses is based upon renewal rates stated in the Companys agreements, which vary according to the level of the maintenance program. Fair value of professional services and other products and services is based on sales of these products and services to other customers when sold on a stand-alone basis.
The Company recognizes revenue from maintenance services ratably over the contract term, which is one year. Maintenance revenue also includes the right to unspecified product upgrades on an if-and-when available basis. Subscription revenue includes fees for hosted solutions, data enrichment services and hosted online training programs. Subscription-based revenue and any related set-up fees are recognized ratably over the twelve-month service period of the contracts, as there is no discernible pattern of usage.
The Companys services, which include consulting, installation and implementation services, are generally billed based on hourly rates plus reimbursable travel and lodging related expenses. For small service engagements, less than $10,000, the Company frequently contracts for and bills based on a fixed fee plus reimbursable travel and lodging related expenses. The Company recognizes this revenue upon completion of the work performed. When the Companys services include software customization, these services are provided to support customer requests for assistance in creating special reports and other minor enhancements that will assist with efforts to improve operational efficiency and/or to support business process improvements. These services are not essential to the
5
functionality of the Companys software and rarely exceed three months in duration. The Company recognizes revenue as these services are performed.
The Company sells training at a fixed rate for each specific class, at a per attendee price, or at a packaged price for several attendees, and revenue is recognized only upon the customer attending and completing training. The Company recognizes revenue from donor prospect research and data modeling service engagements upon delivery.
To the extent that the Companys customers pay for the above-described services in advance of delivery, the amounts are recorded in deferred revenue.
Deferred compensation and stock-based compensation plans
The Company accounts for stock option compensation based on the provisions of Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees, which states that no compensation expense is recorded for stock options or other stock-based awards to employees that are granted with an exercise price equal to or above the estimated fair value per share of the Companys common stock on the grant date. Certain of the Companys option grants are accounted for as variable awards under the provisions of APB No. 25. These provisions require the Company to account for these variable awards and record deferred compensation for the difference between the exercise price and the fair market value of the stock at each reporting date. Deferred compensation is amortized using the accelerated method over the vesting period of the related stock option in accordance with FASB Interpretation (FIN) No. 28. The Company recognized a net stock option compensation benefit of $2,517,000 and $695,000 for the three and nine month periods ended September 30, 2004, respectively, and stock option compensation expense of $7,139,000 and $19,961,000 related to amortization of deferred compensation during the three and nine month periods ended September 30, 2003, respectively.
The net stock option compensation benefit of $2,517,000 and $695,000 for the three and nine months ended September 30, 2004 is principally the result of adjusting the deferred compensation associated with approximately 3.0 million options to the initial public offering price of $8.00 per share, down from the previously estimated value of $9.60 per share used at the end of the second quarter 2004. Accordingly, in connection with these particular options, the Company recorded a benefit in stock option compensation of $3,646,000, or $0.08 per share on a fully diluted basis for the three months ended September 30, 2004. Because the provisions in these particular grants that require variable accounting expire at an IPO, these options will no longer be subject to variable accounting treatment. The remaining 3.5 million options held by our CEO have been adjusted from $9.60 to our closing stock price of $9.80 at September 30, 2004 and will continue to be accounted for as a variable award until such options are fully exercised. The resulting increase in stock option compensation expense was $775,000, or $0.02 per share on a fully diluted basis for the three months ended September 30, 2004.
The Company has adopted the disclosure requirements of Statement of Financial Accounting Standard, (SFAS) No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting for Stock Based Compensation Transition and Disclosure, which requires compensation expense to be disclosed based on the fair value of the options granted at the date of the grant.
Had compensation cost been determined under the market value method using Black-Scholes valuation principles, net income (loss) would have been adjusted to the following proforma amounts:
| (in thousands, except share amounts) |
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net income (loss), as reported |
$ | 7,587 | $ | (52 | ) | $ | 16,927 | $ | (349 | ) | ||||||
Total stock option compensation
(benefit) expense, net of related
tax effects included in the
determination of net income (loss)
as reported |
(1,861 | ) | 5,279 | (514 | ) | 14,760 | ||||||||||
Total stock option compensation
expense, net of related tax effects
that would have been included in
the determination of net income
(loss) if the fair value method had
been applied to all awards |
(1,147 | ) | (3,389 | ) | (3,063 | ) | (9,796 | ) | ||||||||
Pro forma net income |
$ | 4,579 | $ | 1,838 | $ | 13,350 | $ | 4,615 | ||||||||
Earnings (loss) per share: |
||||||||||||||||
Basic, as reported |
$ | 0.18 | $ | (0.00 | ) | $ | 0.40 | $ | (0.01 | ) | ||||||
Basic, pro forma |
$ | 0.11 | $ | 0.04 | $ | 0.31 | $ | 0.11 | ||||||||
Diluted, as reported |
$ | 0.16 | $ | (0.00 | ) | $ | 0.36 | $ | (0.01 | ) | ||||||
Diluted, pro forma |
$ | 0.10 | $ | 0.04 | $ | 0.29 | $ | 0.10 | ||||||||
The pro forma amount reflects all options granted. Pro forma compensation cost may not be representative of that expected in future years.
6
Significant assumptions used in the Black-Scholes option pricing model computations are as follows:
| Three months ended | Nine months ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Volatility |
78.02 | % | 0.00 | % | 78.02 | % | 0.00 | % | ||||||||
Dividend yield |
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||
Risk-free interest rate |
3.68 | % | 3.62 | % | 3.68 | % | 3.62 | % | ||||||||
Expected option life in years |
7.90 | 7.35 | 7.90 | 7.35 | ||||||||||||
Accumulated other comprehensive income
Accumulated other comprehensive income, net of tax, consisted of the following for the three and nine months ended September 30, 2004 and 2003.
| Three months ended | Nine months ended | |||||||||||||||
| (in thousands) |
September 30, |
September 30, |
||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net income (loss) |
$ | 7,587 | $ | (52 | ) | $ | 16,927 | $ | (349 | ) | ||||||
Derivative instruments |
| 100 | | 332 | ||||||||||||
Foreign currency translation |
(79 | ) | 333 | (342 | ) | 123 | ||||||||||
Total comprehensive income |
$ | 7,508 | $ | 381 | $ | 16,585 | $ | 106 | ||||||||
Income taxes
Prior to October 13, 1999, the Company was organized as an S corporation under the Internal Revenue Code and, therefore, was not subject to federal income taxes. The Company historically made distributions to its shareholders to cover the shareholders anticipated tax liability. In connection with the recapitalization agreement, the Company converted its U.S. taxable status from an S corporation to a C corporation and, accordingly, since October 14, 1999 has been subject to federal and state income taxes. Upon the conversion and in connection with the recapitalization, the Company recorded a one-time benefit of $107,000,000 to establish a deferred tax asset as a result of the recapitalization agreement. This amount was recorded as a direct increase to equity in the statements of shareholders equity. The income tax expense has been computed by applying the Companys statutory tax rate to pretax income, adjusted for permanent tax differences. The Company has not recorded a valuation allowance as of September 30, 2004 or December 31, 2003, as the Company believes it will be able to utilize all of its deferred tax asset. The ability to utilize the deferred tax asset is dependent upon the Companys ability to generate taxable income.
The Companys deferred tax assets and liabilities are recorded at an amount based upon a U.S. Federal income tax rate of 34%. This rate is based on the Companys expectation that its deductible and taxable temporary differences will reverse over a period of years during which it will have average annual taxable income not exceeding $10.0 million per year. If the Companys results of operations improve in the future, such that its average annual taxable income will be expected to exceed $10.0 million, the Company will record its deferred tax assets and liabilities at an amount reflecting an average expected U.S. Federal income tax rate of up to 35%, consistent with the corresponding expectation of higher taxable income. If such change is determined to be appropriate, it will affect the provision for income taxes during the period that the determination is made.
4. Earnings (loss) per share
The Company computes earnings per common share in accordance with SFAS No. 128, Earnings Per Share. Under the provisions of SFAS No. 128, basic earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares and dilutive potential common share equivalents then outstanding. Potential common shares consist of shares issuable upon the exercise of stock options. Diluted earnings per share for the three and nine months ended September 30, 2004 includes the effect of 3,978,195 and 3,986,927, respectively, potential common share equivalents as they are dilutive. Diluted net loss per share for the three and nine months ended September 30, 2004
7
and 2003 does not include the effect of 1,547 and 4,606 respectively, potential common share equivalents as they are anti-dilutive. Diluted net loss per share for the three and nine months ended September 30, 2003 does not include the effect of 3,085,542 and 2,447,973, respectively, potential common share equivalents as their impact would be anti-dilutive.
The following table sets forth the computation of basic and fully diluted earnings per share:
| (in thousands | ||||||||||||||||
| except share and | ||||||||||||||||
| per share amounts) |
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Numerator: |
||||||||||||||||
Net income (loss) |
$ | 7,587 | $ | (52 | ) | $ | 16,927 | $ | (349 | ) | ||||||
Denominator: |
||||||||||||||||
Weighted average common shares |
42,536,961 | 42,408,873 | 42,480,059 | 42,391,299 | ||||||||||||
Add effect of dilutive securities Employee
stock options |
3,978,195 | | 3,986,927 | | ||||||||||||
Weighted average common shares assuming dilution |
46,515,156 | 42,408,873 | 46,466,986 | 42,391,299 | ||||||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.18 | $ | (0.00 | ) | $ | 0.40 | $ | (0.01 | ) | ||||||
Diluted |
$ | 0.16 | $ | (0.00 | ) | $ | 0.36 | $ | (0.01 | ) | ||||||
5. Prepaid expenses and other current assets
Prepaid expenses and other current assets consisted of the following as of September 30, 2004 and December 31, 2003.
| (in thousands) |
September 30, 2004 |
December 31, 2003 |
||||||
Deferred sales commission costs |
$ | 712 | $ | 804 | ||||
Prepaid rent |
462 | 467 | ||||||
Prepaid insurance |
522 | 138 | ||||||
Prepaid data costs |
118 | 107 | ||||||
Prepaid real estate commissions |
104 | 107 | ||||||
Prepaid software maintenance and royalties |
670 | 727 | ||||||
Other |
461 | 363 | ||||||
| $ | 3,049 | $ | 2,713 | |||||
6. Accrued expenses and other current liabilities
Accrued expenses and other current liabilities consisted of the following as of September 30, 2004 and December 31, 2003.
| (in thousands) |
September 30, 2004 |
December 31, 2003 |
||||||
Accrued bonuses |
$ | 2,920 | $ | 2,990 | ||||
Accrued cash component of stock option compensation |
||||||||