Attached files

file filename
8-K - 8-K - SCIQUEST INCd436177d8k.htm

Exhibit 99.1

SciQuest Announces Third Quarter 2012 Financial Results

Achieves High End of Guidance Ranges

Builds Sales Momentum for Newer Solutions

Advances Strategic Growth Initiatives

CARY, N.C. – November 8, 2012 – SciQuest, Inc. (Nasdaq: SQI), a leading provider of cloud-based spend management solutions, today announced its financial results for the third quarter ended September 30, 2012.

Stephen Wiehe, President and Chief Executive Officer of SciQuest, said, “We delivered strong third quarter financial results that were at the upper end of our guidance ranges. Demand for our spend management solutions was strong with 19 new customers signed during the quarter. The new customers were spread across all of our market verticals – commercial, higher education, state & local government and healthcare. Sales of our new accounts payable and contract lifecycle management solutions to new and existing customers contributed to our success. Moreover, we made further progress toward our strategic growth initiatives with our acquisitions of Spend Radar and Upside Software. We believe that healthy interest from customers and prospects across our expanding portfolio of spend management solutions reinforces our leadership position in the marketplace and positions us for continued growth.”

Third Quarter 2012 Results

SciQuest reported GAAP revenue of $17.2 million for the quarter ended September 30, 2012. GAAP revenue in the third quarter of 2011 was $13.8 million.

GAAP loss from operations in the third quarter of 2012 was $0.1 million compared to GAAP income from operations of $1.5 million in the third quarter of 2011. GAAP net income was $0.7 million in the third quarter of 2012, which compares to GAAP net income of $0.8 million in the same quarter in the prior year. The primary drivers of these changes were the expected impact of the Upside Software acquisition and increased stock-based compensation.

GAAP diluted earnings per share was $0.03 in the third quarter of 2012 based on 22.7 million average diluted shares outstanding. Based on 22.6 million average diluted shares outstanding, GAAP diluted earnings per share in the third quarter of 2011 was $0.03.

Non-GAAP revenue(1) in the third quarter of 2012 was $17.6 million.

Non-GAAP income from operations(2) was $2.3 million and non-GAAP net income(3) was $1.4 million in the third quarter of 2012. In the third quarter of 2011 non-GAAP income from operations(2) and non-GAAP net income(3) were $2.9 million and $1.8 million, respectively. The primary driver of these changes was the expected impact of the Upside Software acquisition.

Non-GAAP diluted earnings per share(3) was $0.06 in the third quarter of 2012 based on 22.7 million average diluted shares outstanding. Based on 22.6 million average diluted shares outstanding, non-GAAP diluted earnings per share(3) in the third quarter of 2011 was $0.08.

Results from Upside Software are included in SciQuest’s results on and after the date it was acquired, August 1, 2012.

A reconciliation of the most comparable GAAP financial measure to the non-GAAP measures used above is included in the financial tables at the end of this release.


Business Outlook

Based on the Company’s strong third quarter performance and the impact of recent acquisitions, SciQuest is issuing the following guidance:

Fourth quarter 2012

 

   

GAAP revenue to be between $19.3 million and $19.7 million.

 

   

GAAP basic loss per share to be between $0.11 and $0.12.

 

   

Basic weighted average shares outstanding to be approximately 22.4 million.

 

   

Non-GAAP revenue(1) to be between $20.1 million and $20.5 million.

 

   

Non-GAAP diluted earnings per share(3) to be between $0.05 and $0.06, including approximately $0.01 of dilution from the Spend Radar acquisition.

 

   

Diluted weighted average shares outstanding to be approximately 22.8 million.

Full Year 2012

 

   

GAAP revenue to be between $66.1 million and $66.5 million.

 

   

GAAP basic loss per share to be between $0.05 and $0.06.

 

   

Basic weighted average shares outstanding to be approximately 22.3 million.

 

   

Net cash provided by operating activities to be between $20.3 million and $21.3 million.

 

   

Non-GAAP revenue(1) to be between $67.3 million and $67.7 million.

 

   

Non-GAAP diluted earnings per share(3) to be between $0.22 and $0.23.

 

   

Diluted weighted average shares outstanding to be approximately 22.7 million.

 

   

Adjusted free cash flow(4) to be between $16.0 million and $17.0 million.

Results from Upside Software and Spend Radar are included in SciQuest’s results on and after the date they were acquired, August 1, 2012 and October 1, 2012, respectively.

The main drivers of the fourth quarter and full year GAAP guidance for net loss are the result of specific GAAP accounting rules related to acquisition costs, the impact of purchase accounting on recent acquisitions and the related income tax effects.

A reconciliation of the most comparable GAAP financial measure to the non-GAAP measures used above is included with the financial tables at the end of this release.


ENDNOTES

 

1) Non-GAAP revenue excludes the purchase accounting impact on deferred revenue adjustment.

 

2) Non-GAAP income and loss from operations excludes the purchase accounting impact on deferred revenue adjustment; stock-based compensation expense; and the amortization of (i) intangible assets, (ii) acquired software and (iii) acquisition-related costs.

 

3) Non-GAAP net income and non-GAAP diluted earnings per share exclude the purchase accounting impact on deferred revenue adjustment; stock-based compensation expense; and the amortization of (i) intangible assets, (ii) acquired software and (iii) acquisition-related costs. Non-GAAP net income includes the negative tax-effect of these items.

 

4) Adjusted free cash flow is defined as net cash provided by operating activities plus acquisition-related costs less purchases of (i) property and equipment and (ii) capitalization of software development costs.

Conference Call Information

 

What:    SciQuest’s third quarter 2012 financial results conference call
When:    Thursday, November 8, 2012
Time:    4:30 p.m. ET
Webcast:    http://investor.sciquest.com (live and replay)
Live Call:    (855) 297-9383, domestic
   (708) 290-1311, international
Replay:    (855) 859-2056, domestic
   (404) 537-3406, international

Live and replay conference ID code: 43083968

Non-GAAP Financial Measures

SciQuest provides all information required in accordance with GAAP, but believes evaluating its ongoing operating results may not be as useful if an investor is limited to reviewing only GAAP financial measures. Accordingly, SciQuest presents non-GAAP financial measures in reporting its financial results to provide investors with additional tools to evaluate SciQuest’s operating results in a manner that focuses on what SciQuest believes to be its ongoing business operations and what SciQuest uses to evaluate its ongoing operations and for internal planning and forecasting purposes. SciQuest’s management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. SciQuest’s management believes it is useful for itself and investors to review, as applicable, both GAAP information that includes: (i) the amortization of acquired intangible assets; (ii) the impact of stock-based compensation; (iii) other significant items, such as acquisition related expenses; (iv) the income tax effect of non-GAAP pre-tax adjustments from the provision for income taxes; and (v) the purchase accounting impact on deferred revenue; and the non-GAAP measures that exclude such information in order to assess the performance of SciQuest’s business and for planning and forecasting in subsequent periods. Whenever SciQuest uses such a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most closely applicable GAAP financial measure to the extent possible. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed herein.


About SciQuest

SciQuest’s (NASDAQ: SQI) easy to use solutions help contract management, procurement, and accounts payable professionals make daily operations efficient through smart automation, and turn the focus on more strategic decisions that impact the bottom line. With unmatched visibility into spending, combined with the Power of Q — the Company’s unique combination of products and support — SciQuest provides organizations with a strategic approach to procurement, improving bottom-line results.

To join the conversation, please visit our blog, The Open Kitchen—http://www.sciquest.com/blog/ or follow us on Twitter @SciQuest.

Cautionary Note Regarding Forward-Looking Statements

Any statements in this release that are not historical or current facts are forward-looking statements, including all statements in the “Business Outlook” section. All forward-looking statements in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Certain of these risks and uncertainties are described in the "Risk Factors" section of our most recent Annual Report on Form 10-K and other required reports, as filed with the SEC, which are available free of charge on the SEC's website at http://www.sec.gov or on our website at www.sciquest.com. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. These forward-looking statements speak only as of the date hereof, and we undertake no obligation to update, amend or clarify any forward-looking statement for any reason.

###

SciQuest media contact:

Michelle Perkins

SciQuest, Inc.

919-659-2228

mperkins@sciquest.com

SciQuest Investor contact:

Jamie Andelman

SciQuest, Inc.

919-659-2322

jandelman@sciquest.com


SCIQUEST, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands except share and per share amounts)

 

     As of September 30,     As of December 31,  
     2012     2011  
     (unaudited)        

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 20,810      $ 14,958   

Short-term investments

     26,545        44,685   

Accounts receivable, net

     6,808        10,746   

Prepaid expenses and other current assets

     1,587        1,015   

Deferred tax asset

     1,363        70   
  

 

 

   

 

 

 

Total current assets

     57,113        71,474   

Property and equipment, net

     6,653        4,028   

Goodwill

     31,613        15,719   

Intangible assets, net

     12,402        5,433   

Deferred project costs

     7,047        7,025   

Deferred tax asset

     11,562        12,634   

Other

     95        55   
  

 

 

   

 

 

 

Total assets

   $ 126,485      $ 116,368   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 289      $ 102   

Accrued liabilities

     6,027        5,945   

Deferred revenues

     39,527        36,836   
  

 

 

   

 

 

 

Total current liabilities

     45,843        42,883   

Deferred revenues, less current portion

     14,851        12,778   

Stockholders’ equity:

    

Common stock, $0.001 par value; 50,000,000 shares authorized; 22,346,078 and 22,133,036 shares issued and outstanding as of September 30, 2012 and December 31, 2011, respectively

     22        22   

Additional paid-in capital

     78,004        74,083   

Accumulated other comprehensive loss

     (103     —     

Accumulated deficit

     (12,132     (13,398
  

 

 

   

 

 

 

Total stockholders’ equity

     65,791        60,707   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 126,485      $ 116,368   
  

 

 

   

 

 

 


SCIQUEST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(in thousands except per share amounts)

 

    Three Months Ended September 30,     Nine Months Ended September 30,  
    2012     2011     2012     2011  
    (unaudited)     (unaudited)  

Revenues

  $ 17,173      $ 13,774      $ 46,761      $ 39,208   

Cost of revenues (1)(2)

    5,343        3,560        13,929        9,521   
 

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    11,830        10,214        32,832        29,687   
 

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses: (1)

       

Research and development

    4,734        3,001        10,905        8,670   

Sales and marketing

    4,073        3,396        12,188        10,815   

General and administrative

    2,835        2,107        8,006        6,220   

Amortization of intangible assets

    318        209        736        628   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    11,960        8,713        31,835        26,333   
 

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

    (130     1,501        997        3,354   

Other (expense) income, net:

       

Interest income

    19        23        75        67   

Other (expense) income, net

    (38     (24     (41     (11
 

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense) income, net

    (19     (1     34        56   
 

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (149     1,500        1,031        3,410   

Income tax benefit (expense)

    862        (741     235        (1,651
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 713      $ 759      $ 1,266      $ 1,759   
 

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income:

       

Foreign currency translation adjustments

    (109     —          (103     —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

  $ 604      $ 759      $ 1,163      $ 1,759   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share

       

Basic

  $ 0.03      $ 0.03      $ 0.06      $ 0.08   

Diluted

  $ 0.03      $ 0.03      $ 0.06      $ 0.08   

Weighted average shares outstanding used in computing per share amounts

       

Basic

    22,278        22,012        22,235        21,549   

Diluted

    22,703        22,551        22,676        22,149   

(1)    Amounts include stock-based compensation expense, as follows:

       

    Three Months Ended September 30,     Nine Months Ended September 30,  
    2012     2011     2012     2011  
    (unaudited)     (unaudited)  

Cost of revenues

  $ 109      $ 105      $ 191      $ 213   

Research and development

    274        279        773        794   

Sales and marketing

    359        295        1,009        854   

General and administrative

    573        476        1,636        1,002   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 1,315      $ 1,155      $ 3,609      $ 2,863   
 

 

 

   

 

 

   

 

 

   

 

 

 

(2)    Cost of revenues includes amortization of capitalized software development costs of:

       

Amortization of capitalized software development costs:

  $ 299      $ 105      $ 641      $ 271   

Amortization of acquired software:

    145        42        229        126   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 444      $ 147      $ 870      $ 397   
 

 

 

   

 

 

   

 

 

   

 

 

 


SCIQUEST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Nine Months Ended September 30,  
     2012     2011  
     (unaudited)  

Cash flows from operating activities

  

Net income

   $ 1,266      $ 1,759   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     2,673        1,551   

Loss on disposal of fixed assets

     36        —     

Stock-based compensation expense

     3,609        2,863   

Deferred taxes

     (221     947   

Changes in operating assets and liabilities:

    

Accounts receivable

     6,026        557   

Prepaid expense and other current assets

     (378     359   

Deferred project costs and other assets

     (30     (563

Accounts payable

     189        (51

Accrued liabilities

     (442     183   

Deferred revenues

     1,068        3,741   
  

 

 

   

 

 

 

Net cash provided by operating activities

     13,796        11,346   

Cash flows from investing activities

    

Business acquisition, net of cash acquired

     (22,447     (7,346

Addition of capitalized software development costs

     (2,179     (595

Purchase of property and equipment

     (1,710     (761

Purchase of short-term investments

     (1,200     (15,000

Maturities of short-term investments

     19,340        7,895   
  

 

 

   

 

 

 

Net cash used in investing activities

     (8,196     (15,807

Cash flows from financing activities

    

Proceeds from public offering

     —          15,405   

Public offering costs

     —          (408

Repayment of notes receivable from stockholders

     —          15   

Proceeds from exercise of common stock options

     312        129   
  

 

 

   

 

 

 

Net cash provided by financing activities

     312        15,141   

Effect of exchange rate change on cash and cash equivalents

     (60     —     

Net increase in cash and cash equivalents

     5,852        10,680   

Cash and cash equivalents at beginning of the period

     14,958        17,494   
  

 

 

   

 

 

 

Cash and cash equivalents at end of the period

   $ 20,810      $ 28,174   
  

 

 

   

 

 

 


RECONCILIATION DATA

(UNAUDITED)

(in thousands except per share amounts)

 

    Three Months Ended September 30,     Nine Months Ended September 30,  
    2012     2011     2012     2011  

Reconciliation of Net Income to Non-GAAP Net Income:

       

Net income

  $ 713      $ 759      $ 1,266      $ 1,759   

Purchase accounting deferred revenue adjustment

    406        —          406        —     

Amortization of intangible assets

    318        209        736        628   

Amortization of acquired software

    145        42        229        126   

Stock-based compensation

    1,315        1,155        3,609        2,863   

Acquisition-related costs

    250        —          250        134   

Tax effect of adjustments

    (1,752     (390     (2,672     (1,137
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

  $ 1,395      $ 1,775      $ 3,824      $ 4,373   
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share:

       

Basic

  $ 0.06      $ 0.08      $ 0.17      $ 0.20   

Diluted

  $ 0.06      $ 0.08      $ 0.17      $ 0.20   

Weighted average shares outstanding used in computing per share amounts:

       

Basic

    22,278        22,012        22,235        21,549   

Diluted

    22,703        22,551        22,676        22,149   
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2012     2011     2012     2011  

Reconciliation of (Loss) income from Operations to Non-GAAP Income from Operations:

       

(Loss) income from operations

  $ (130   $ 1,501      $ 997      $ 3,354   

Purchase accounting deferred revenue adjustment

    406        —          406        —     

Amortization of intangible assets

    318        209        736        628   

Amortization of acquired software

    145        42        229        126   

Stock-based compensation

    1,315        1,155        3,609        2,863   

Acquisition-related costs

    250        —          250        134   
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income from operations

  $ 2,304      $ 2,907      $ 6,227      $ 7,105   
 

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2012     2011     2012     2011  

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:

       

Operating expenses

  $ 11,960      $ 8,713      $ 31,835      $ 26,333   

Amortization of intangible assets

    (318     (209     (736     (628

Stock-based compensation

    (1,206     (1,050     (3,418     (2,650

Acquisition-related costs

    (250     —          (250     (134
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

  $ 10,186      $ 7,454      $ 27,431      $ 22,921   
 

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2012     2011     2012     2011  

Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow:

       

Net cash provided by operating activities

  $ 7,401      $ 5,820      $ 13,796      $ 11,346   

Purchase of property and equipment

    (181     (314     (1,710     (761

Capitalization of software development costs

    (856     (190     (2,179     (595
 

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

    6,364        5,316        9,907        9,990   

Acquisition-related costs

    250        —          250        134   
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow

  $ 6,614      $ 5,316      $ 10,157      $ 10,124   
 

 

 

   

 

 

   

 

 

   

 

 

 


RECONCILIATION DATA

(UNAUDITED)

(in thousands)

 

      Three Months Ended September 30,     Nine Months Ended September 30,  
     2012     2011     2012     2011  

Reconciliation of Revenues to Non-GAAP Revenues:

        

Revenues

   $ 17,173      $ 13,774      $ 46,761      $ 39,208   

Purchase accounting deferred revenue adjustment

     406        —          406        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Revenues

   $ 17,579      $ 13,774      $ 47,167      $ 39,208   
  

 

 

   

 

 

   

 

 

   

 

 

 
      Three Months Ended September 30,     Nine Months Ended September 30,  
     2012     2011     2012     2011  

Reconciliation of Cost of Revenues to Non-GAAP Cost of Revenues:

        

Cost of revenues

   $ 5,343      $ 3,560      $ 13,929      $ 9,521   

Amortization of acquired software

     (145     (42     (229     (126

Stock-based compensation

     (109     (105     (191     (213
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Cost of revenues

   $ 5,089      $ 3,413      $ 13,509      $ 9,182   
  

 

 

   

 

 

   

 

 

   

 

 

 
        Three Months Ended September 30,        Nine Months Ended September 30,   
     2012     2011     2012     2011  

Reconciliation of Research and Development to Non-GAAP Research and Development:

        

Research and development

   $ 4,734      $ 3,001      $ 10,905      $ 8,670   

Stock-based compensation

     (274     (279     (773     (794
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Research and development

   $ 4,460      $ 2,722      $ 10,132      $ 7,876   
  

 

 

   

 

 

   

 

 

   

 

 

 
        Three Months Ended September 30,        Nine Months Ended September 30,   
     2012     2011     2012     2011  

Reconciliation of Sales and Marketing to Non-GAAP Sales and Marketing:

        

Sales and marketing

   $ 4,073      $ 3,396      $ 12,188      $ 10,815   

Stock-based compensation

     (359     (295     (1,009     (854
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Sales and marketing

   $ 3,714      $ 3,101      $ 11,179      $ 9,961   
  

 

 

   

 

 

   

 

 

   

 

 

 
        Three Months Ended September 30,        Nine Months Ended September 30,   
     2012     2011     2012     2011  

Reconciliation of General and Administrative to Non-GAAP General and Administrative:

        

General and administrative

   $ 2,835      $ 2,107      $ 8,006      $ 6,220   

Stock-based compensation

     (573     (476     (1,636     (1,002

Acquisition-related costs

     (250     —          (250     (134
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP General and administrative

   $ 2,012      $ 1,631      $ 6,120      $ 5,084   
  

 

 

   

 

 

   

 

 

   

 

 

 
        Three Months Ended September 30,        Nine Months Ended September 30,   
     2012     2011     2012     2011  

Reconciliation of Amortization of Intangible Assets to Non-GAAP Amortization of Intangible Assets:

        

Amortization of intangible assets

   $ 318      $ 209      $ 736      $ 628   

Amortization of intangible assets

     (318     (209     (736     (628
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Amortization of intangible assets

   $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 


RECONCILIATION DATA

(UNAUDITED)

(in thousands except per share amounts)

 

     Three Months Ended December 31,     Twelve Months Ended December 31,  
    Low end of Range     High end of Range     Low end of Range     High end of Range  

Reconciliation of Revenue Outlook to Non-GAAP Revenue Outlook:

       

Revenues

  $ 19,300      $ 19,700      $ 66,100      $ 66,500   

Purchase accounting deferred revenue adjustment

    800        800        1,200        1,200   
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Revenues

  $ 20,100      $ 20,500      $ 67,300      $ 67,700   
 

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended December 31,     Twelve Months Ended December 31,  
    Low end of Range     High end of Range     Low end of Range     High end of Range  

Reconciliation of Loss per Share Outlook to Non-GAAP Earnings per Share Outlook:

       

Loss per share

  ($ 0.12   ($ 0.11   ($ 0.06   ($ 0.05

Purchase accounting deferred revenue adjustment per share

    0.04        0.04        0.05        0.05   

Amortization of intangible assets per share and acquired software per share

    0.03        0.03        0.07        0.07   

Stock-based compensation per share

    0.06        0.06        0.22        0.22   

Acquisition-related costs per share

    0.06        0.06        0.07        0.07   

Tax effect of adjustments per share

  ($ 0.02   ($ 0.02   ($ 0.13   ($ 0.13
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP earnings per share

  $ 0.05      $ 0.06      $ 0.22      $ 0.23   
 

 

 

   

 

 

   

 

 

   

 

 

 
          Twelve Months Ended December 31,  
                Low end of Range     High end of Range  

Reconciliaton of Net Cash Provided by Operating Activities Outlook to Adjust Free Cash Flow Outlook:

       

Net cash provided by operating activities

      $ 20,300      $ 21,300   

Purchase of property and equipment

        (2,000     (2,000

Capitalization of software development costs

        (2,700     (2,700

Acquisition-related costs

        400        400   
     

 

 

   

 

 

 

Adjusted Free cash flow

      $ 16,000      $ 17,000