Attached files

file filename
8-K - FORM 8-K DATED JANUARY 28, 2011 - INTERACTIVE INTELLIGENCE INCform8-k.htm
 
Interactive Intelligence Reports 2010 Fourth-Quarter and
Full Year Results
Company reports quarterly revenue growth of 41 percent; record annual revenues

INDIANAPOLIS, Jan. 28, 2011 -- Interactive Intelligence (Nasdaq: ININ), a global provider of unified IP business communications solutions, has announced results for its fourth quarter and full year ended Dec. 31, 2010.

The company reported 2010 fourth-quarter revenues of $50.7 million, an increase of 41 percent from $35.9 million in the fourth quarter of 2009. Revenues for 2010 were $166.3 million, an increase of 27 percent from $131.4 million in 2009.

The financial results noted in this release and the accompanying financial statements, reflect a change in the company’s presentation of its revenues, with three revenue lines presented: product revenues; recurring revenues, which include support and cloud-based revenues; and services revenues, which include professional services and education.

Fourth-quarter 2010 financial results compared to fourth quarter 2009 results include:
-  
Product revenues of $25.0 million, up 38 percent from $18.1 million.
-  
Recurring revenues of $19.9 million, up 34 percent from $14.8 million.
-  
Services revenues of $5.7 million, up 91 percent from $3.0 million.
-  
Gross profit margin of 69.1 percent versus 69.9 percent.

Full-year 2010 financial results compared to full-year 2009 results include:
-  
Product revenues of $79.8 million, up 26 percent from $63.3 million.
-  
Recurring revenues of $68.7 million, up 23 percent from $55.8 million.
-  
Services revenues of $17.8 million, up 44 percent from $12.3 million.
-  
Gross profit margins of 69.5 percent versus 69.6 percent.

“Our fourth-quarter orders were very strong from both new and existing customers, with good contributions from North America, Europe and Australia,” said Interactive Intelligence founder and CEO, Dr. Donald E. Brown. “Particularly impressive was the increase in the number of our transactions of $250,000 or more, which jumped from 19 in the fourth quarter of 2009 to 31 in the fourth quarter of 2010. While order activity propelled product revenue growth, recurring revenues increased significantly as well. Services revenue growth was also notable.

“For the year we recorded a 25 percent increase in product orders from both new and existing customers, and a 150 percent-plus increase in our cloud-based orders,” Brown said. “We more than doubled the number of $1 million orders, from nine in 2009 to 19 in 2010, and the number of orders over $250,000, from 55 to 90. We plan to build on this momentum by continuing to focus on moving up-market,” Brown said.

For the fourth quarter of 2010, net income on a generally accepted accounting principles (GAAP) basis was $7.1 million, with diluted earnings per share (EPS) of $0.37, compared to net income of $2.5 million, with EPS of $0.14 in the fourth quarter of 2009. Net income on a non-GAAP* basis for the fourth quarter of 2010 was $10.4 million, with EPS of $0.54, compared to non-GAAP net income of $5.1 million and EPS of $0.28 in the fourth quarter of 2009.

For the fourth quarter of 2010, non-GAAP net income and EPS exclude purchase accounting-related adjustments of $388,000, or EPS of $0.02, charges for stock-based compensation of $974,000, or EPS of $0.05, and non-cash income tax expense of approximately $2.0 million, or EPS of $0.10. For the fourth quarter of 2009, non-GAAP net income and EPS exclude purchase accounting-related adjustments of $58,000, charges for stock-based compensation of $775,000, or EPS of $0.04, and non-cash income tax expense of $1.8 million, or EPS of $0.10.

Net income for 2010 on a GAAP basis was $14.9 million, with EPS of $0.79, compared to net income of $8.6 million, with EPS of $0.47 in 2009. Net income on a non-GAAP basis was $26.5 million, with EPS of $1.40, compared to non-GAAP net income of $18.2 million, and EPS of $1.00 in 2009.

For the full year of 2010, non-GAAP net income and EPS exclude purchase accounting-related adjustments of $475,000, or EPS of $0.03, charges for stock-based compensation of $4.0 million, or EPS of $0.21, and non-cash income tax expense of approximately $7.2 million, or EPS of $0.38. For 2009, non-GAAP net income and EPS exclude purchase accounting-related adjustments of $232,000, or EPS of $0.01, charges for stock-based compensation of $3.3 million, or EPS of $0.18, and non-cash income tax expense of $6.0 million, or EPS of $0.34.

“Looking forward, we see a healthy pipeline of business,” Brown said. “We expect 2011 revenues to be boosted by the next major release of our flagship all-in-one IP communications software suite, which is due for general availability in the first half of the year. We anticipate growth in our cloud-based orders, with increases in both recurring and services revenues. We currently expect total revenues for 2011 to increase by at least 20 percent, moving past the $200 million mark.

“Our growth strategy calls for continued investment in our cloud-based infrastructure, as well as research and development, and sales and marketing, in order to further capitalize on the momentum that we have built while achieving a non-GAAP operating margin of approximately 14 percent,” Brown concluded.

Other 2010 financial highlights include:
-  
Cash flows from operations of $28.7 million, up from $15.1 million in 2009.
-  
Deferred revenues totaling $54.1 million as of Dec. 31, 2010, up from $48.2 million as of Dec. 31, 2009.
-  
The acquisition of Latitude Software for net cash of $15.3 million in the fourth quarter.
-  
Cash and investment balances as of Dec. 31, 2010 totaling $85.9 million, up from $65.0 million as of Dec. 31, 2009, with no debt.

 
 

 
 
The company will host a conference call Friday, Jan. 28 at 8:30 a.m. Eastern time (EST), featuring Dr. Donald E. Brown, and the company’s CFO, Stephen R. Head. A live Q&A session will follow opening remarks.

To access the teleconference, please dial 1.877.324.1969 at least five minutes prior to the start of the call. Ask for the teleconference by the following name: "Interactive Intelligence fourth quarter earnings call."

The teleconference will also be broadcast live on the company's investor relations' page at http://investors.inin.com. An archive of the teleconference will be posted following the call.
 
About Interactive Intelligence
Interactive Intelligence Inc. (Nasdaq: ININ) is a global provider of unified business communications solutions for contact center automation, enterprise IP telephony, and business process automation. The company was founded in 1994 and has more than 4,000 customers worldwide. Interactive Intelligence is among Software Magazine’s 2010 Top 500 Global Software and Services Suppliers, and Forbes Magazine’s 2010 Best Small Companies in America. The company is also positioned in the leaders’ quadrant of the Gartner Magic Quadrant for Contact Center Infrastructure, Worldwide report (Feb. 22, 2010). Interactive Intelligence employs more than 800 people and is headquartered in Indianapolis, Indiana. It has 19 offices throughout North America, Latin America, Europe, Middle East, Africa and Asia Pacific. Interactive Intelligence can be reached at +1 317.872.3000 or info@inin.com; on the Net: www.inin.com.

* Non-GAAP Measures
The non-GAAP measures shown in this release include revenue which was not recognized on a GAAP basis due to purchase accounting adjustments and exclude non-cash stock-based compensation expense for stock options, the amortization of certain intangible assets related to acquisitions by the company and non-cash income tax expense. Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are included with the financial information included in this press release. These measures are not in accordance with, or an alternative for, GAAP and may be different from non-GAAP measures used by other companies. Stock-based compensation expense and amortization of intangibles related to acquisitions are non-cash and income tax expense is primarily non-cash. Management believes that the presentation of non-GAAP results, when shown in conjunction with corresponding GAAP measures, provides useful information to management and investors regarding financial and business trends related to the company's results of operations. Further, management believes that these non-GAAP measures improve management's and investors' ability to compare the company's financial performance with other companies in the technology industry. Because stock-based compensation expense, non-cash income tax expense amounts and amortization of intangibles related to acquisitions can vary significantly between companies, it is useful to compare results excluding these amounts. Management also uses financial statements that exclude stock-based compensation expense related to stock options, non-cash income tax amounts and amortization of intangibles related to acquisitions for its internal budgets.
 
This release contains certain forward-looking statements that involve a number of risks and uncertainties. Among the factors that could cause actual results to differ materially are the following: rapid technological changes in the industry; the company's ability to maintain profitability; to manage successfully its growth; to manage successfully its increasingly complex third-party relationships resulting from the software and hardware components being licensed or sold with its solutions; to maintain successful relationships with certain suppliers which may be impacted by the competition in the technology industry; to maintain successful relationships with its current and any new partners; to maintain and improve its current products; to develop new products; to protect its proprietary rights adequately; to successfully integrate acquired businesses; and other factors described in the company's SEC filings, including the company's latest annual report on Form 10-K.

Interactive Intelligence Inc. is the owner of the marks INTERACTIVE INTELLIGENCE, its associated LOGO and numerous other marks. All other trademarks mentioned in this document are the property of their respective owners.

ININ-G

Contacts:
Stephen R. Head
Chief Financial Officer
Interactive Intelligence Inc.
+1 317.715.8412
steve.head@inin.com

Christine Holley
Director, Market Communications
Interactive Intelligence Inc.
+1 317.715.8220
christine.holley@inin.com

Follow Interactive Intelligence:
Twitter: www.twitter.com/IN_Intelligence
Blog: www.inin.com/blog

###


 
 

 

Interactive Intelligence, Inc.
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
                             
                             
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2010
     
2009
   
2010
     
2009
 
   
(unaudited)
 
(unaudited)
   
(unaudited)
     
Revenues:
                           
Product
  $ 25,045       $ 18,087     $ 79,817       $ 63,327  
Recurring
    19,898         14,807       68,740         55,798  
Services
    5,707         2,983       17,758         12,293  
Total revenues
    50,650         35,877       166,315         131,418  
Costs of revenues:
                                   
Product
    7,369         5,131       23,868         17,452  
Recurring
    5,223         3,570       16,991         12,913  
Services
    3,005         2,074       9,788         9,489  
Amortization of intangible assets
    35         16       83         40  
Total cost of revenues
    15,632         10,791       50,730         39,894  
Gross profit
    35,018         25,086       115,585         91,524  
Operating expenses:
                                   
Sales and marketing
    13,134         10,264       47,072         39,141  
Research and development
    7,786         6,355       28,349         24,103  
General and administrative
    4,800         3,688       16,584         13,817  
Amortization of intangible assets
    184         9       211         22  
Total operating expenses
    25,904         20,316       92,216         77,083  
Operating income
    9,114         4,770       23,369         14,441  
Other income (expense):
                                   
Interest income, net
    111         48       340         281  
Other income (expense)
    (118 )       (406 )     (1,146 )       298  
Total other income (expense)
    (7 )       (358 )     (806 )       579  
Income before income taxes
    9,107         4,412       22,563         15,020  
Income tax expense
    2,033         1,893       7,662         6,380  
Net income
  $ 7,074       $ 2,519     $ 14,901       $ 8,640  
                                     
Net income per share:
                                   
Basic
  $ 0.39       $ 0.15     $ 0.85       $ 0.51  
Diluted
    0.37         0.14       0.79         0.47  
                                     
Shares used to compute net income per share:
                                   
Basic
    17,956  
 
    17,267       17,563  
 
    17,096  
Diluted
    19,302  
 
    18,643       18,894  
 
    18,268  

 
 

 

Interactive Intelligence, Inc.
Reconciliation of Supplemental Financial Information
(in thousands, except per share amounts)
Unaudited
                         
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Net income, as reported
  $ 7,074     $ 2,519     $ 14,901     $ 8,640  
Purchase accounting adjustments:
                               
Increase to revenues:
                               
Recurring
    80       32       62       100  
Services
    -       1       30       5  
Reduction of operating expenses:
                               
Customer Relationships
    139       9       166       22  
  Technology
    35       16       83       40  
Non-compete agreements
    45       -       45       -  
Acquisition Costs
    89       -       89       65  
Total
    388       58       475       232  
Non-cash stock-based compensation expense:
                               
Cost of recurring revenues
    93       53       321       239  
Sales and marketing
    256       238       1,230       1,128  
Research and development
    297       226       1,178       952  
General and administrative
    328       258       1,250       1,003  
Total
    974       775       3,979       3,322  
Non-cash income tax expense
    1,978       1,780       7,176       6,036  
Non-GAAP net income
  $ 10,414     $ 5,132     $ 26,531     $ 18,230  
                                 
Operating income, as reported
  $ 9,114     $ 4,770     $ 23,369     $ 14,441  
Purchase accounting adjustments
    388       58       475       232  
Non-cash stock-based compensation expense
    974       775       3,979       3,322  
Non-GAAP operating income
  $ 10,476     $ 5,603     $ 27,823     $ 17,995  
                                 
Diluted EPS, as reported
  $ 0.37     $ 0.14     $ 0.79     $ 0.47  
Purchase accounting adjustments
    0.02       0.00       0.03       0.01  
Non-cash stock-based compensation expense
    0.05       0.04       0.21       0.18  
Non-cash income tax expense
    0.10       0.10       0.37       0.34  
Non-GAAP diluted EPS
  $ 0.54     $ 0.28     $ 1.40     $ 1.00  

 
 

 

Interactive Intelligence, Inc.
Condensed Consolidated Balance Sheets
(in thousands)
             
             
   
December 31,
 
   
2010
   
2009
 
   
(unaudited)
       
Assets
           
Current assets:
           
Cash and cash equivalents
  $ 48,300     $ 48,497  
Short-term investments
    37,582       16,482  
Accounts receivable, net
    36,130       32,092  
Deferred tax assets, net
    5,499       5,808  
Prepaid expenses
    7,456       5,976  
Other current assets
    4,989       3,935  
Total current assets
    139,956       112,790  
Property and equipment, net
    10,336       8,499  
Deferred tax assets, net
    2,765       6,505  
Goodwill
    11,371       2,842  
Intangible assets, net
    11,001       1,343  
Other assets, net
    803       689  
Total assets
  $ 176,232     $ 132,668  
                 
Liabilities and Shareholders' Equity
               
Current liabilities:
               
Accounts payable and accrued liabilities
  $ 16,364     $ 11,903  
Accrued compensation and related expenses
    6,553       4,946  
Deferred product revenues
    3,350       5,567  
Deferred services revenues
    43,281       36,225  
Total current liabilities
    69,548       58,641  
Deferred revenue
    7,420       6,420  
Total liabilities
    76,968       65,061  
                 
Shareholders' equity:
               
Preferred stock
    -       -  
Common stock
    182       173  
Treasury stock
    -       (6,242 )
Additional paid-in-capital
    103,547       92,815  
Accumulated deficit
    (4,465 )     (19,139 )
Total shareholders' equity
    99,264       67,607  
Total liabilities and shareholders' equity
  $ 176,232     $ 132,668  

 
 

 

Interactive Intelligence, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
             
   
Year Ended
 
   
December 31,
 
   
2010
   
2009
 
   
(unaudited)
       
Operating activities:
           
Net income
  $ 14,901     $ 8,640  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation, amortization and other non-cash items
    4,621       4,287  
Stock-based compensation expense
    3,979       3,322  
Tax benefits from stock-based payment arrangements
    (6,285 )     (5,970 )
Deferred income tax
    (515)       (1,114 )
Accretion of investment income
    (235 )     (149 )
Changes in operating assets and liabilities:
               
Accounts receivable
    (2,040 )     (4,497 )
Prepaid expenses
    (1,423 )     (439 )
Other current assets
    (1,054 )     (1,939 )
Other assets
    (114 )     109  
Accounts payable and accrued liabilities
    10,350       6,534  
Accrued compensation and related expenses
    1,370       1,460  
Deferred product revenues
    (2,329 )     918  
Deferred services revenues
    7,471       3,921  
Net cash provided by operating activities
    28,697       15,083  
                 
Investing activities:
               
Sales of available-for-sale investments
    21,815       14,300  
Purchases of available-for-sale investments
    (42,978 )     (19,815 )
Purchases of property and equipment
    (5,478 )     (1,912 )
Acquisition of intangible and other assets, net of cash and
               
cash equivalents acquired
    (15,328 )     (2,249 )
Net cash used in investing activities
    (41,969 )     (9,676 )
                 
Financing activities:
               
Proceeds from stock options exercised
    6,440       2,163  
Proceeds from issuance of common stock
    350       252  
Tax benefits from stock-based payment arrangements
    6,285       5,970  
Net cash provided by financing activities
    13,075       8,385  
                 
Net (decrease) increase in cash and cash equivalents
    (197 )     13,792  
Cash and cash equivalents, beginning of period
    48,497       34,705  
Cash and cash equivalents, end of period
  $ 48,300     $ 48,497  
                 
Cash paid during the period for:
               
Interest
  $ 1     $ -  
Income taxes
    853       743  
                 
Other non-cash item:
               
Purchases of property and equipment payable at end of period
  $ (23 )   $ 29  
 
 
 

 
 
Condensed Consolidated Statements of Income - GAAP
                                           
(in thousands, except per share amounts)
                                                 
(unaudited)
                                                           
   
2009
         
2010
 
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
 
                                                                             
Revenues:
                                                                           
Product
  $ 13,080     $ 16,558     $ 15,602     $ 18,087     $ 63,327     $ 15,786     $ 18,315     $ 20,671     $ 25,045     $ 79,817  
Recurring
    13,403       13,245       14,343       14,807       55,798       15,925       16,322       16,595       19,898       68,740  
Services
    2,993       3,092       3,225       2,983       12,293       3,312       4,174       4,565       5,707       17,758  
Total revenues
    29,476       32,895       33,170       35,877       131,418       35,023       38,811       41,831       50,650       166,315  
Costs of revenues:
                                                                               
Product
    3,528       4,841       3,952       5,131       17,452       4,799       5,502       6,198       7,369       23,868  
Recurring
    2,975       3,190       3,178       3,570       12,913       3,423       4,043       4,302       5,223       16,991  
Services
    2,527       2,518       2,370       2,074       9,489       2,174       2,144       2,465       3,005       9,788  
Amortization of intangibles
    -       8       16       16       40       16       16       16       35       83  
Total cost of revenues
    9,030       10,557       9,516       10,791       39,894       10,412       11,705       12,981       15,632       50,730  
Gross profit
    20,446       22,338       23,654       25,086       91,524       24,611       27,106       28,850       35,018       115,585  
Operating expenses:
                                                                               
Sales and marketing
    9,214       9,965       9,698       10,264       39,141       10,352       11,480       12,106       13,134       47,072  
Research and development
    5,626       5,986       6,136       6,355       24,103       6,425       6,945       7,193       7,786       28,349  
General and administrative
    3,189       3,404       3,536       3,688       13,817       3,836       4,013       3,935       4,800       16,584  
Amortization of intangibles
    -       4       9       9       22       9       9       9       184       211  
Total operating expenses
    18,029       19,359       19,379       20,316       77,083       20,622       22,447       23,243       25,904       92,216  
Operating income
    2,417       2,979       4,275       4,770       14,441       3,989       4,659       5,607       9,114       23,369  
Other income (expense):
                                                                               
Interest income, net
    108       73       52       48       281       42       67       120       111       340  
Other income (expense)
    (424 )     649       479       (406 )     298       (775 )     (590 )     337       (118 )     (1,146 )
Total other income (expense)
    (316 )     722       531       (358 )     579       (733 )     (523 )     457       (7 )     (806 )
Income before income taxes
    2,101       3,701       4,806       4,412       15,020       3,256       4,136       6,064       9,107       22,563  
Income tax expense
    878       1,604       2,005       1,893       6,380       1,388       1,680       2,561       2,033       7,662  
Net income
  $ 1,223     $ 2,097     $ 2,801     $ 2,519     $ 8,640     $ 1,868     $ 2,456     $ 3,503     $ 7,074     $ 14,901  
                                                                                 
Net income per share:
                                                                               
Basic
  $ 0.07     $ 0.12     $ 0.16     $ 0.15     $ 0.51     $ 0.11     $ 0.14     $ 0.20     $ 0.39     $ 0.85  
Diluted
  $ 0.07     $ 0.12     $ 0.15     $ 0.14     $ 0.47     $ 0.10     $ 0.13     $ 0.19     $ 0.37     $ 0.79  
                                                                                 
Shares used to compute net income per share:
                                                                 
Basic
    16,948       17,015       17,148       17,267       17,096       17,320       17,445       17,524       17,956       17,563  
Diluted
    17,635       18,070       18,486       18,643       18,268       18,708       18,772       18,695       19,302       18,894  

 
 

 

Condensed Consolidated Statements of Income - Non-GAAP
                                     
(in thousands, except per share amounts)
                                                 
(unaudited)
                                                           
   
2009
   
2010
 
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
 
                                                                             
Revenues:
                                                                           
Product
  $ 13,080     $ 16,558     $ 15,602     $ 18,087     $ 63,327     $ 15,786     $ 18,315     $ 20,671     $ 25,045     $ 79,817  
Recurring
    13,403       13,271       14,385       14,839       55,898       15,932       16,323       16,595       19,978       68,828  
Services
    2,993       3,093       3,228       2,984       12,298       3,314       4,175       4,566       5,707       17,762  
Total revenues
    29,476       32,922       33,215       35,910       131,523       35,032       38,813       41,832       50,730       166,407  
Costs of revenues:
                                                                               
Product
    3,528       4,841       3,952       5,131       17,452       4,799       5,502       6,198       7,369       23,868  
Recurring
    2,910       3,140       3,107       3,517       12,674       3,344       3,980       4,216       5,130       16,670  
Services
    2,527       2,518       2,370       2,074       9,489       2,174       2,144       2,465       3,005       9,788  
Total cost of revenues
    8,965       10,499       9,429       10,722       39,615       10,317       11,626       12,879       15,504       50,326  
Gross profit
    20,511       22,423       23,786       25,188       91,908       24,715       27,187       28,953       35,226       116,081  
Operating expenses:
                                                                               
Sales and marketing
    8,906       9,735       9,346       10,026       38,013       10,028       11,162       11,774       12,878       45,842  
Research and development
    5,381       5,759       5,880       6,129       23,149       6,127       6,647       6,908       7,489       27,171  
General and administrative
    2,960       3,134       3,227       3,430       12,751       3,525       3,728       3,609       4,383       15,245  
Total operating expenses
    17,247       18,628       18,453       19,585       73,913       19,680       21,537       22,291       24,750       88,258  
Operating income
    3,264       3,795       5,333       5,603       17,995       5,035       5,650       6,662       10,476       27,823  
Other income (expense):
                                                                               
Interest income, net
    108       73       52       48       281       42       67       120       111       340  
Other income (expense)
    (424 )     649       479       (406 )     298       (775 )     (590 )     337       (118 )     (1,146 )
Total other income (expense)
    (316 )     722       531       (358 )     579       (733 )     (523 )     457       (7 )     (806 )
Income before income taxes
    2,948       4,517       5,864       5,245       18,574       4,302       5,127       7,119       10,469       27,017  
Income tax expense
    79       60       92       113       344       147       133       151       55       486  
Net income
  $ 2,869     $ 4,457     $ 5,772     $ 5,132     $ 18,230     $ 4,155     $ 4,994     $ 6,968     $ 10,414     $ 26,531  
                                                                                 
Net income per share:
                                                                               
Basic
  $ 0.17     $ 0.26     $ 0.33     $ 0.30     $ 1.07     $ 0.24     $ 0.29     $ 0.40     $ 0.58     $ 1.51  
Diluted
    0.15       0.24       0.31       0.28       1.00       0.22       0.27       0.37       0.54       1.40  
                                                                                 
Shares used to compute net income per share:
                                                                 
Basic
    16,948       17,015       17,148       17,267       17,096       17,320       17,445       17,524       17,956       17,563  
Diluted
    17,635       18,070       18,486       18,643       18,268       18,708       18,772       18,695       19,302       18,894  

 
 

 

Supplemental Data
                                                           
(Dollars in thousands)
                                                           
                                                             
   
2009
   
2010
 
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
 
Non-GAAP Adjustments:
                                                                           
Purchase accounting adjustments:
                                                                     
Increase to revenues:
                                                                           
Recurring
  $ -     $ 26     $ 42     $ 32     $ 100     $ 7     $ 1     $ -     $ 80     $ 88  
Services
    -       1       3       1       5       2       1       1       -       4  
                                                                                 
Reduction of operating expenses:
                                                                         
Customer Relationships
    -       4       9       9       22       9       9       9       139       166  
Technology
    -       8       16       16       40       16       16       16       35       83  
Non-compete agreements
    -       -       -       -       -       -       -       -       45       45  
Acquisition Costs
    -       52       13       -       65       -       -       -       89       89  
Total purchase accounting adjustments
  $ -     $ 91     $ 83     $ 58     $ 232     $ 25     $ 27     $ 26     $ 388     $ 475  
                                                                                 
Stock-Based Compensation Expense:
                                                                         
Costs of recurring revenues
  $ 65     $ 50     $ 71     $ 53     $ 239     $ 79     $ 63     $ 86     $ 93     $ 321  
Sales and marketing
    308       230       352       238       1,128       324       318       332       256       1,230  
Research and development
    245       227       254       226       952       298       298       285       297       1,178  
General and administrative
    229       218       298       258       1,003       311       285       326       328       1,250  
Total
  $ 847     $ 725     $ 975     $ 775     $ 3,322     $ 1,012     $ 964     $ 1,029     $ 974     $ 3,979  
                                                                                 
Non-cash income tax expense
  $ 799     $ 1,544     $ 1,913     $ 1,780     $ 6,036     $ 1,241     $ 1,547     $ 2,410     $ 1,978     $ 7,176  
                                                                                 
Other Information:
                                                                               
Margins (GAAP):
                                                                               
Product
    73.0 %     70.8 %     74.7 %     71.6 %     72.4 %     69.6 %     70.0 %     70.0 %     70.6 %     70.1 %
Recurring
    77.8 %     75.9 %     77.8 %     75.9 %     76.9 %     78.5 %     75.2 %     74.1 %     73.8 %     75.3 %
Services
    15.6 %     18.6 %     26.5 %     30.5 %     22.8 %     34.4 %     48.6 %     46.0 %     47.3 %     44.9 %
Overall
    69.4 %     67.9 %     71.3 %     69.9 %     69.6 %     70.3 %     69.8 %     69.0 %     69.1 %     69.5 %
                                                                                 
Year-over-year Revenue Growth (GAAP):
                                                                         
Product
    -12.2 %     7.6 %     5.7 %     17.1 %     4.7 %     20.7 %     10.6 %     32.5 %     38.5 %     26.0 %
Recurring
    14.3 %     6.0 %     15.8 %     15.9 %     13.0 %     18.8 %     23.2 %     15.7 %     34.4 %     23.2 %
Services
    4.9 %     13.3 %     10.9 %     -1.5 %     6.7 %     10.7 %     35.0 %     41.6 %     91.3 %     44.5 %
Overall
    0.0 %     7.5 %     10.4 %     14.8 %     8.2 %     18.8 %     18.0 %     26.1 %     41.2 %     26.6 %
                                                                                 
Orders:
                                                                               
Over $1 million
    -       3       4       2       9       3       2       9       5       19  
Between $250,000 and $1 million
    10       11       8       17       46       11       18       16       26       71  
                                                                                 
Number of new customers
    62       78       67       72       279       71       62       48       77       258  
                                                                                 
Average new customer order:
                                                                               
Overall
  $ 98     $ 115     $ 174     $ 187     $ 144     $ 135     $ 178     $ 318     $ 225     $ 206  
CaaS
    260       35       1,233       47       465       535       446       617       139       401