Attached files

file filename
8-K - FORM 8-K - PEGASYSTEMS INCd308004d8k.htm

Exhibit 99.1

 

LOGO

Pegasystems Announces Record Revenue for Fourth Quarter and Fiscal Year 2011

Dramatic increase in customer demand fuels record bookings and revenue;

Value of 2011 license signings up more than 75 percent over previous year

CAMBRIDGE, Mass. – February 29, 2012 – Pegasystems Inc. (NASDAQ: PEGA) today announced financial results for the fourth quarter and year ended December 31, 2011. GAAP revenue for 2011 increased 24% to $416.7 million compared to 2010. GAAP net income for 2011 was $10.1 million, or $0.26 per diluted share, compared to GAAP net loss of $5.9 million, or ($0.16) per diluted share, for 2010. Non-GAAP net income for 2011 was $28.4 million, or $0.72 per diluted share, compared to Non-GAAP net income of $22.5 million, or $0.57 per diluted share, for 2010.

SELECTED GAAP & NON-GAAP RESULTS (1)

 

     Three Months Ended December 31,  
($ in ‘000s)    2011
GAAP
    2011
Non-GAAP
     2010
GAAP
    2010
Non-GAAP
 

Total revenue

   $   115,294      $   115,783       $ 89,253      $ 91,880   

Operating income (loss)

   $ 3,704      $ 11,567       $ (3,945   $ 5,571   

Net (loss) income

   $ (1,855   $ 6,459       $ (4,693   $ 2,644   

Basic (loss) earnings per share

   $ (0.05   $ 0.17       $ (0.13   $ 0.07   

Diluted (loss) earnings per share

   $ (0.05   $ 0.16       $ (0.13   $ 0.07   
     Year Ended December 31,  
($ in ‘000s)    2011
GAAP
   

2011

Non-GAAP

     2010
GAAP
   

2010

Non-GAAP

 

Total revenue

   $ 416,675      $ 420,652       $   336,599      $   348,236   

Operating income (loss)

   $ 10,494      $ 38,466       $ (2,580   $ 37,491   

Net income (loss)

   $ 10,108      $ 28,402       $ (5,891   $ 22,498   

Basic earnings (loss) per share

   $ 0.27      $ 0.76       $ (0.16   $ 0.61   

Diluted earnings (loss) per share

   $ 0.26      $ 0.72       $ (0.16   $ 0.57   

(1) See a reconciliation of our GAAP to Non-GAAP measures contained in the financial schedules at the end of this release.

Business Perspective

“We had terrific results in Q4 highlighted by growth across geographies and within key industries, including financial services, insurance, communications, energy, warranty management, travel & hospitality, and healthcare,” said Alan Trefler, Founder and CEO of Pegasystems. “Significant customer wins during the quarter included one of the largest global wireless carriers, one of the largest insurers in Western Europe, and a leading U.S. cable television provider. We also saw increased adoption of our solutions at a leading U.K bank, two of the largest global banks, and a leading online travel services provider. Our work with partners continues to bear fruit with most of these customer successes driven with partners who continue building significant Pega practices.”

“We enter 2012 excited about recent and imminent additions to our product portfolio. We are broadening our product leadership focus in the areas of multi-channel customer service and next-best-action marketing. We

 

1


are also extending our mobile, social media, and decisioning capabilities across our core platform and industry solutions. We are thrilled that our existing customers are seeing the value from their initial purchases, and are expanding their adoption of Pega technology,” concluded Mr. Trefler.

Craig Dynes, Pegasystems’ CFO, added, “Despite the challenging economy, we set new records for the value of license signings for both the year and Q4. We start 2012 with a great backlog and a strong pipeline. We estimate our 2012 revenue to exceed $500 million, with no material differences between GAAP and Non-GAAP revenue. Similar to last year, we expect 2012 will be back-end loaded, and therefore, revenue for the first half of 2012 is estimated to be about 45% of annual guidance.”

“We believe that our record license signings are related to our investments in sales and R&D. These will be areas of continued investment to drive future growth. Accordingly, net income for 2012 is estimated to be $15 million, or $0.37 per diluted share, on a GAAP basis, or $36.5 million or $0.91 per diluted share on a Non-GAAP basis. Because of the back-ended nature of our revenue, as well as important planned expenditures in the first half of 2012 which include our annual sales kickoff in Q1 and our PegaWORLD user conference in Q2, we estimate the first half of 2012 to be break-even on a GAAP basis or earnings of $0.25 per diluted share on a Non GAAP basis.”

Messrs. Trefler and Dynes will host a conference call and live Webcast associated with this announcement at 6:00 p.m. EST on February 29, 2012. Dial-in information is as follows: (877) 348-9349 (domestic) or (678) 809-1046 (international). To listen to the Webcast log onto www.pega.com at least 5 minutes prior to the event’s broadcast and click on the Webcast icon in the Investor Relations section. A replay of the call will also be available on www.pega.com in the Investor Relations section Audio Archives link.

Discussion of Non-GAAP Measures

To supplement financial results presented on a GAAP basis, the Company provides Non-GAAP measures, including in this release. Pegasystems’ management utilizes a number of different financial measures, both GAAP and Non-GAAP, in analyzing and assessing the overall performance of the business, for making operating decisions, and for forecasting and planning for future periods. The Company’s annual financial plan is prepared both on a GAAP and Non-GAAP basis, and the Non-GAAP annual financial plan is approved by our board of directors. In addition and as a consequence of the importance of these measures in managing the business, the Company uses Non-GAAP measures and results in the evaluation process to establish management’s compensation.

The Non-GAAP measures exclude certain business combination accounting entries and expenses related to our acquisition of Chordiant, as well as other significant expenses including stock-based compensation. The Company believes that these Non-GAAP measures are helpful in understanding our past financial performance and our anticipated future results. These Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. A reconciliation of the Company’s GAAP to Non-GAAP measures is included in the financial schedules at the end of the release.

 

2


Forward-Looking Statements

Certain statements contained in this press release may be construed as "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995, including those relating to our revenue, net income, and earnings per share. The words “anticipate,” “project,” “expect,” “plan,” “intend,” “believe,” “estimate,” “should”, “target,” “forecast,” “could,” “preliminary,” “guidance” and similar expressions, among others, identify forward-looking statements, which speak only as of the date the statement was made. These statements are based on current expectations and assumptions and involve various risks and uncertainties, which could cause the Company’s actual results to differ from those expressed in such forward-looking statements. These risks and uncertainties include, among others, variation in demand for our products and services and the difficulty in predicting the completion of product acceptance and other factors affecting the timing of our license revenue recognition, our ability to develop new products and evolve existing ones, the ongoing consolidation in the financial services and healthcare markets, our ability to attract and retain key personnel, reliance on key third party relationships, the potential loss of vendor specific objective evidence for our professional services, and management of the Company’s growth. Further information regarding these and other factors which could cause the Company’s actual results to differ materially from any forward-looking statements contained in this press release is contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2011 and other recent filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release represent the Company’s views as of February 29, 2012. Investors are cautioned not to place undue reliance on such forward-looking statements and there are no assurances that the matters contained in such statements will be achieved. Although subsequent events may cause the Company’s view to change, the Company does not undertake and specifically disclaims any obligation to publicly update or revise these forward-looking statements whether as the result of new information, future events or otherwise. The statements should therefore not be relied upon as representing the Company’s view as of any date subsequent to February 29, 2012.

RSS Feeds for Pegasystems Press Releases, Pegasystems Media Coverage and Pegasystems Events

About Pegasystems

Pegasystems, the leader in business process management and software for customer centricity, helps organizations enhance customer loyalty, generate new business, and improve productivity. Our patented Build for Change® technology speeds the delivery of critical business solutions by directly capturing business objectives and eliminating manual programming. Pegasystems flexible on-premise and cloud-based solutions enable clients to quickly adapt to changing business conditions in order to outperform the competition. For more information, please visit us at www.pega.com.

For Information, contact:

Craig Dynes, Chief Financial Officer

617-866-6020

CDynes@pega.com

All trademarks are the property of their respective owners.

The information contained in this press release is not a commitment, promise, or legal obligation to deliver any material, code or functionality. The development, release and timing of any features or functionality described remains at the sole discretion of Pegasystems. Pegasystems specifically disclaims any liability with respect to this information.

 

3


Pegasystems Inc.

Condensed Consolidated Statements of Operations

(In thousands, except per share amounts)

 

     Three Months Ended
December 31,
    

Year Ended

December 31,

 
             2011                      2010                      2011                      2010          

Revenue:

           

Software license

     $ 45,354           $ 27,407           $ 138,807           $ 119,839     

Maintenance

     31,397           24,986           117,110           83,878     

Professional services

     38,543           36,860           160,758           132,882     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

     115,294           89,253           416,675           336,599     
  

 

 

    

 

 

    

 

 

    

 

 

 

Cost of revenue:

           

Cost of software license

     1,751           1,592           6,693           4,303     

Cost of maintenance

     3,463           3,202           13,077           11,041     

Cost of professional services

     37,360           31,254           145,028           113,390     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenue (1)

     42,574           36,048           164,798           128,734     
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

     72,720           53,205           251,877           207,865     
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating expenses:

           

Selling and marketing

     43,750           33,242           147,457           116,230     

Research and development

     18,261           14,633           65,308           55,193     

General and administrative

     7,005           6,788           28,198           25,034     

Acquisition-related costs

     -           910           482           5,924     

Restructuring costs

     -           1,577           (62)           8,064     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses (1)

     69,016           57,150           241,383           210,445     
  

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) from operations

     3,704           (3,945)           10,494           (2,580)     

Foreign currency transaction loss

     (1,075)           (1,466)           (935)           (5,569)     

Interest income, net

     119           222           398           1,138     

Other income, net

     491           -           856           814     
  

 

 

    

 

 

    

 

 

    

 

 

 

Income (loss) before provision (benefit) for income taxes

     3,239           (5,189)           10,813           (6,197)     

Provision (benefit) for income taxes

     5,094           (496)           705           (306)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net (loss) income

     $ (1,855)           $ (4,693)           $ 10,108           $ (5,891)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net (loss) earnings per share:

           

Basic

     $ (0.05)           $ (0.13)           $ 0.27           $ (0.16)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     $ (0.05)           $ (0.13)           $ 0.26           $ (0.16)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted-average number of common shares outstanding:

           

Basic

     37,681           37,078           37,496           37,031     

Diluted

     37,681           37,078           39,404           37,031     

Dividends per share

     $ 0.03           $ 0.03           $ 0.12           $ 0.12     
  

 

 

    

 

 

    

 

 

    

 

 

 

(1) Includes stock-based compensation as follows:

           

Cost of revenue

     $ 728           $ 497           $ 2,737           $ 1,825     

Operating expenses

     $ 1,578           $ 1,035           $ 6,291           $ 4,920     

 

4


PEGASYSTEMS INC.

RECONCILIATION OF SELECTED GAAP TO NON-GAAP MEASURES (1)

($ in thousands, except per share data)

 

     Three Months Ended
December 31,
 
  

 

 

 
     2011      2010  

 

 

TOTAL REVENUE - GAAP

     $         115,294           $         89,253     
  

 

 

    

 

 

 

Adjustments

     489           2,627     
  

 

 

    

 

 

 

TOTAL REVENUE - Non-GAAP

     $ 115,783           $ 91,880     

TOTAL COST OF REVENUE - GAAP

     $ 42,574           $ 36,048     

Amortization of intangible assets (2)

     (1,571)          (1,571)    

Stock-based compensation

     (728)          (497)    

Depreciation & rent (3)

     (653)          -         
  

 

 

    

 

 

 

Total adjustments

     (2,952)          (2,068)    
  

 

 

    

 

 

 

TOTAL COST OF REVENUE - Non-GAAP

     $ 39,622           $ 33,980     

TOTAL OPERATING EXPENSES - GAAP

     $ 69,016           $ 57,150     

Amortization of intangible assets (2)

     (1,237)          (1,299)    

Stock-based compensation

     (1,578)          (1,035)    

Acquisition-related costs

     -               (910)    

Restructuring costs

     -               (1,577)    

Depreciation & rent (3)

     (1,607)          -         
  

 

 

    

 

 

 

Total adjustments

     (4,422)          (4,821)    
  

 

 

    

 

 

 

TOTAL OPERATING EXPENSES - Non-GAAP

     $ 64,594           $ 52,329     

INCOME (LOSS) FROM OPERATIONS - GAAP

     $ 3,704           $ (3,945)    

Revenue adjustments

     489           2,627     

Cost of revenue adjustments

     2,952           2,068     

Operating expense adjustments

     4,422           4,821     
  

 

 

    

 

 

 

Total adjustments

     7,863           9,516     
  

 

 

    

 

 

 

INCOME FROM OPERATIONS - Non-GAAP

     $ 11,567           $ 5,571     

OPERATING MARGIN % - GAAP

     3.21%           -4.42%     

OPERATING MARGIN % - Non-GAAP

     9.99%           6.06%     

INCOME TAX EFFECTS - GAAP

     $ 5,094           $ (496)    
  

 

 

    

 

 

 

Adjustments (4)

     (451)          2,179     
  

 

 

    

 

 

 

INCOME TAX EFFECTS - Non-GAAP

     $ 4,643           $ 1,683     

NET LOSS - GAAP

     $ (1,855)          $ (4,693)    
  

 

 

    

 

 

 

Adjustments

     8,314           7,337     
  

 

 

    

 

 

 

NET INCOME - Non-GAAP

     $ 6,459           $ 2,644     

NET (LOSS) EARNINGS PER SHARE:

     

BASIC & DILUTED - GAAP

     $ (0.05)          $ (0.13)    

BASIC - Non-GAAP

     $ 0.17           $ 0.07     

DILUTED - Non-GAAP

     $ 0.16           $ 0.07     

WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

     

BASIC - GAAP

     37,681           37,078     

BASIC - Non-GAAP

     37,681           37,078     

DILUTED - GAAP

     37,681           37,078     

DILUTED - Non-GAAP (5)

     39,226           39,274     

 

5


PEGASYSTEMS INC.

RECONCILIATION OF SELECTED GAAP TO NON-GAAP MEASURES (1)

($ in thousands, except per share data)

 

    

Year Ended

December 31,

 
  

 

 

 
     2011      2010  

 

 

TOTAL REVENUE - GAAP

     $         416,675           $         336,599     
  

 

 

    

 

 

 

Adjustments

     3,977           11,637     
  

 

 

    

 

 

 

TOTAL REVENUE - Non-GAAP

     $ 420,652           $ 348,236     

TOTAL COST OF REVENUE - GAAP

     $ 164,798           $ 128,734     

Amortization of intangible assets (2)

     (6,284)          (4,231)    

Stock-based compensation

     (2,737)          (1,825)    

Depreciation & rent (3)

     (934)          -         
  

 

 

    

 

 

 

Total adjustments

     (9,955)          (6,056)    
  

 

 

    

 

 

 

TOTAL COST OF REVENUE - Non-GAAP

     $ 154,843           $ 122,678     

TOTAL OPERATING EXPENSES - GAAP

     $ 241,383           $ 210,445     

Amortization of intangible assets (2)

     (5,031)          (3,470)    

Stock-based compensation

     (6,291)          (4,920)    

Acquisition-related costs

     (482)          (5,924)    

Restructuring costs

     62           (8,064)    

Depreciation & rent (3)

     (2,298)          -         
  

 

 

    

 

 

 

Total adjustments

     (14,040)          (22,378)    
  

 

 

    

 

 

 

TOTAL OPERATING EXPENSES - Non-GAAP

     $ 227,343           $ 188,067     

INCOME (LOSS) FROM OPERATIONS - GAAP

     $ 10,494           $ (2,580)    

Revenue adjustments

     3,977           11,637     

Cost of revenue adjustments

     9,955           6,056     

Operating expense adjustments

     14,040           22,378     
  

 

 

    

 

 

 

Total adjustments

     27,972           40,071     
  

 

 

    

 

 

 

INCOME FROM OPERATIONS - Non-GAAP

     $ 38,466           $ 37,491     

OPERATING MARGIN % - GAAP

     2.52%           -0.77%     

OPERATING MARGIN % - Non-GAAP

     9.14%           10.77%     

INCOME TAX EFFECTS - GAAP

     $ 705           $ (306)    
  

 

 

    

 

 

 

Adjustments (4)

     9,678           11,682     
  

 

 

    

 

 

 

INCOME TAX EFFECTS - Non-GAAP

     $ 10,383           $ 11,376     

NET INCOME (LOSS) - GAAP

     $ 10,108           $ (5,891)    
  

 

 

    

 

 

 

Adjustments

     18,294           28,389     
  

 

 

    

 

 

 

NET INCOME - Non-GAAP

     $ 28,402           $ 22,498     

NET EARNINGS (LOSS) PER SHARE:

     

BASIC - GAAP

     $ 0.27           $ (0.16)    

BASIC - Non-GAAP

     $ 0.76           $ 0.61     

DILUTED - GAAP

     $ 0.26           $ (0.16)    

DILUTED - Non-GAAP

     $ 0.72           $ 0.57     

WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

     

BASIC - GAAP

     37,496           37,031     

BASIC - Non-GAAP

     37,496           37,031     

DILUTED - GAAP

     39,404           37,031     

DILUTED - Non-GAAP (5)

     39,404           39,409     

 

6


PEGASYSTEMS INC.

FOOTNOTES FOR RECONCILIATON OF

SELECTED GAAP MEASURES TO NON-GAAP MEASURES

 

(1) This presentation includes Non-GAAP measures. Our Non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures see disclosure under Discussion of Non-GAAP Measures included earlier in this release and below. Our Non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:

Revenue: Business combination accounting rules require that we determine the fair value of the deferred revenue liability for contractual obligations assumed from Chordiant. In post-acquisition reporting periods, we recognize revenue for the fair value of these contracts, when all the revenue recognition criteria are satisfied, instead of the revenue that would have been recognized by Chordiant as an independent company. We add back the effect of the deferred revenue fair value adjustment in Non-GAAP revenue to reflect the full amount of these revenues to provide a more complete comparison with the revenue of peer companies.

Amortization of intangible assets: We have excluded the effect of amortization of intangible assets acquired from Chordiant from our Non-GAAP operating expenses and net earnings measures. Amortization of intangible assets is inconsistent in amount and frequency and is significantly affected by the timing and size of our acquisitions. Investors should note that the use of intangible assets contributed to our revenues earned during the periods presented and will contribute to our future period revenues as well. Amortization of intangible assets will recur in future periods.

Stock-based compensation expenses: We have excluded the effect of stock-based compensation expenses from our Non-GAAP operating expenses and net earnings measures. Although stock-based compensation is a key incentive offered to our employees, and we believe such compensation contributed to the revenues earned during the periods presented and also believe it will contribute to the generation of future period revenues, we continue to evaluate our business performance excluding stock-based compensation expense.

Acquisition-related costs and restructuring costs: We have excluded the effect of acquisition-related costs and restructuring costs from our Non-GAAP operating expenses and net earnings measures. We incurred direct and incremental costs associated with the Chordiant acquisition. These acquisition-related costs were primarily due diligence costs, advisory and legal transaction fees, and valuation and tax consulting fees. We have also incurred restructuring costs related to the integration of the acquisition, which we generally would not have otherwise incurred in the periods presented as a part of our continuing operations. Restructuring costs consist of employee severance and other exit costs. We believe it is useful for investors to understand the effects of these items on our total operating expenses.

 

7


(2) Estimated future annual amortization expense related to intangible assets as of December 31, 2011 is as follows:

 

Fiscal 2012

     $  11,137     

Fiscal 2013

     11,095     

Fiscal 2014

     9,489     

Fiscal 2015

     8,688     

Fiscal 2016

     8,688     

Fiscal 2017 and thereafter

     20,272     
  

 

 

 

Total intangible assets subject to amortization

     $  69,369     
  

 

 

 

 

(3) As a result of our entering into a lease arrangement in June 2011 for our new office headquarters in Cambridge, Massachusetts, we expect to cease the use of our current offices in Cambridge, Massachusetts in the second half of 2012 and abandon certain leasehold improvements and furniture and fixtures. Accordingly, in June 2011 we revised the remaining useful lives of these fixed assets and recorded incremental depreciation expense of $0.4 million during the fourth quarter of 2011 and $0.9 million during the year ended December 31, 2011. In addition, we recorded rent expense of $1.5 million and $2 million associated with our new office headquarters during the fourth quarter and year ended December 31, 2011, respectively. We believe the incremental depreciation and duplicate rent expense for existing and new office headquarters as a result of our moving our headquarters is not representative of our ongoing business.

 

(4) The differences between our GAAP and Non-GAAP effective tax rates in the fourth quarter and year ended December 31, 2011 were primarily due to the impact of higher Non-GAAP income before taxes. The differences between our GAAP and Non-GAAP tax rates in the fourth quarter and year ended December 31, 2010 were primarily due to the impact of allowable acquisition-related deductions for income tax purposes.

 

(5) The diluted weighted-average common shares used for the calculation of Non-GAAP diluted earnings per share include the dilutive effect of outstanding options, restricted stock units, and warrants, and the average market price of our common stock during the applicable periods using the treasury stock method.

 

8


Pegasystems Inc.

Condensed Consolidated Balance Sheets

 

     As of
December 31,
2011
     As of
December 31,
2010
 
     (in thousands)  

Current Assets:

     

Cash and cash equivalents

     $   60,353           $   71,127     

Marketable securities

     51,079           16,124     
  

 

 

    

 

 

 

Total cash, cash equivalents, and marketable securities

     111,432           87,251     

Trade accounts receivable, net

     98,293           79,896     

Deferred income taxes

     9,826           4,770     

Income taxes receivable

     7,545           9,266     

Other current assets

     4,865           7,473     
  

 

 

    

 

 

 

Total current assets

     231,961           188,656     

Property and equipment, net

     14,458           11,010     

Long-term deferred income taxes

     43,286           33,769     

Other assets

     2,186           2,905     

Intangible assets, net

     69,369           80,684     

Goodwill

     20,451           20,451     
  

 

 

    

 

 

 

Total assets

     $   381,711           $   337,475     
  

 

 

    

 

 

 

Current liabilities:

     

Accounts payable

     $   10,899           $   6,286     

Accrued expenses

     18,336           24,736     

Accrued compensation and related expenses

     39,170           27,125     

Deferred revenue

     73,840           56,903     
  

 

 

    

 

 

 

Total current liabilities

     142,245           115,050     

Income taxes payable

     9,547           5,783     

Long-term deferred revenue

     15,367           17,751     

Other long-term liabilities

     5,796           3,221     
  

 

 

    

 

 

 

Total liabilities

     172,955           141,805     

Stockholders’ equity:

     208,756           195,670     
  

 

 

    

 

 

 

Total liabilities and stockholders' equity

     $   381,711           $   337,475     
  

 

 

    

 

 

 

 

9


Pegasystems Inc.

Condensed Consolidated Statements of Cash Flows

 

    

Year Ended

December 31,

 
     2011      2010  
     (in thousands)  

Operating activities:

     

Net income (loss)

     $ 10,108           $ (5,891)    

Adjustments to reconcile net income (loss) to cash provided by operating activities:

     

Excess tax benefit from equity awards and deferred income taxes

     (21,927)          (5,293)    

Depreciation, amortization, and other non-cash items

     17,980           11,737     

Foreign currency transaction loss

     977           4,753     

Stock-based compensation expense

     9,028           6,745     

Change in operating assets and liabilities, and other, net

     23,649           6,363     
  

 

 

    

 

 

 

Cash provided by operating activities

     39,815           18,414     
  

 

 

    

 

 

 

Cash (used in) provided by investing activities

     (45,388)          6,841     
  

 

 

    

 

 

 

Cash used in financing activities

     (6,312)          (13,251)    
  

 

 

    

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     1,111           (4,734)    
  

 

 

    

 

 

 

Net (decrease) increase in cash and cash equivalents

     (10,774)          7,270     

Cash and cash equivalents, beginning of period

     71,127           63,857     
  

 

 

    

 

 

 

Cash and cash equivalents, end of period

     $       60,353           $       71,127     
  

 

 

    

 

 

 

 

10


FY 2012 Reconciliation of Forward-Looking Guidance

 

     Fiscal Year 2012      YTD Q2 2012  
    

 

($ in 000’s, except per share amounts)

 

Net Income and Diluted EPS - GAAP basis

     $   15,000           $   0.37           $ -               $ -          

Adjustment to exclude stock-based compensation, net of tax

     7,900           0.20           4,000           0.10     

Adjustment to exclude amortization of intangible assets, net of tax

     7,500           0.19           3,700           0.09     

Adjustment to exclude restructuring costs, net of tax

     3,600           0.09           -               -          

Adjustment to exclude depreciation and rent expense, net of tax

     2,500           0.06           2,500           0.06     
           
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income and Diluted EPS - Non-GAAP basis

     $   36,500           $   0.91           $   10,200           $   0.25     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

11