Exhibit 99.1
Eclipsys Releases Second-Quarter Results
ATLANTA--(BUSINESS WIRE)--August 5, 2010--Eclipsys Corporation (NASDAQ: ECLP), The Outcomes Company®, today announced results for the second quarter ended June 30, 2010.
Revenues for the quarter ended June 30, 2010 were $134.4 million, compared to revenues of $129.8 million for the quarter ended June 30, 2009.
On a GAAP basis, net income for the second quarter 2010 was $1.6 million, or $0.03 per diluted common share, compared to net loss of $4.1 million, or $0.07 per diluted common share in the second quarter 2009.
Non-GAAP net income for the second quarter 2010 was $9.2 million, or $0.16 per diluted common share, compared to non-GAAP net income for the second quarter 2009 of $8.9 million, or $0.16 per diluted common share.
A reconciliation of GAAP to non-GAAP results is included in the attached tables.
For the six months ended June 30, 2010, new business bookings were $259.4 million, which were positively impacted by new and existing customers making investment decisions to meet the meaningful use criteria of the American Reinvestment and Recovery Act. The company defines new business bookings as the total amount of all new contracts signed, excluding renewal contracts.
Eclipsys ended the quarter with $143.3 million of cash and $37.3 million in long-term investments.
“In the quarter, we executed successfully on our key growth drivers with continued strong bookings, significant new client wins and the release of our most user-intuitive clinical solution, Sunrise Enterprise 5.5,” said Philip M. Pead, Eclipsys president and chief executive officer. “Our results in the first half of the year and the momentum we are building in the market position us well to have a strong performance in 2010.”
Today’s Conference Call
Eclipsys executives will discuss the second-quarter results on a teleconference at 4:30 p.m. Eastern time on August 5. Persons interested in participating in the teleconference should call: (800) 230-1059 (in the U.S.) or (612) 234-9959 (international) approximately 15 minutes before the conference call is slated to begin. For listen-only mode, participants can go to www.eclipsys.com prior to the conference call to register and download the necessary audio software.
Replay
About two hours after its completion, an audio replay of the conference call will be available on www.eclipsys.com for approximately 48 hours.
About Eclipsys
Eclipsys is a leading provider of advanced integrated clinical, revenue cycle and performance management software, clinical content and professional services that help healthcare organizations improve clinical, financial and operational outcomes. For more information, see www.eclipsys.com or email info@eclipsys.com.
Non-GAAP Measures
The company has provided net income and earnings per share financial measures on a non-GAAP basis for the three months ended June 30, 2009 and June 30, 2010, which exclude non-cash stock-based compensation expense, amortization expense associated with acquisitions, and certain additional items that the company does not consider to be indicative of its underlying business performance, as listed on the attached GAAP to non-GAAP reconciliation tables. Because of the significance of the GAAP components excluded, these non-GAAP financial measures should not be considered a substitute for, or superior to, any measure derived in accordance with GAAP. These non-GAAP financial measures may also be inconsistent with the manner in which similar measures are derived or used by other companies. When considered in conjunction with comparable GAAP financial measures, management believes that the non-GAAP financial measures provide useful supplemental information to management and investors to facilitate the understanding and evaluation of the company’s underlying operating performance and future prospects, as well as comparisons of the company’s results with its prior period results that did not include these gains and/or charges, and with results of other companies on a more consistent basis. Internally, management also uses non-GAAP net income and earnings for forecasting and to help make management decisions, as an indicator of business performance, and to evaluate management’s effectiveness and help determine bonuses for management and others.
The company omits non-cash stock-based compensation because such expense can vary significantly between periods as a result of the timing (which determines various input assumptions that impact the compensation expense amount) and number of new equity-based incentive awards in any one period, including grants in connection with acquisitions. The company omits non-cash acquisition-related amortization expense arising from the acquisition of intangible assets in presenting non-GAAP earnings because such expense in any one period may not directly correlate to its underlying business performance and because such expense can vary significantly between periods as a result of new acquisitions and full amortization of previously acquired intangible assets. This adjustment also provides management and investors with consistent measures of performance both before and after including such non-cash acquisition-related amortization charges. The economic substance of omitting the other items incurred that the company does not consider to be indicative of its underlying business performance derives from the fact that such episodic gains and/or charges make it more difficult to compare operating results of different periods, not all of which include such gains and/or charges. However, the omission of non-cash stock-based compensation expense may mask an economic cost incurred by the company in connection with stock-based compensation, and the omission of the charges related to the company’s other non-GAAP adjustments may mask actual and expected future costs associated with such matters. Management compensates for these limitations by using both the GAAP and non-GAAP measures. Although the company has provided 2010 guidance for non-GAAP diluted earnings per share and non-GAAP operating income margin, a quantitative reconciliation to the equivalent GAAP guidance financial measures is not available given the number of variables that affect the reconciliation.
The company has provided reconciling tables attached to this release.
Caution Regarding Forward-Looking Statements
Certain statements in this news release or the investor call referenced herein, including those concerning the company’s operational initiatives, future performance expectations, and effects of economic conditions are forward-looking statements and actual results may differ materially from those projected or implied by the forward-looking statements due to a variety of risks and uncertainties. Future performance expectations are predicated upon achievement of various sales and performance targets that may be difficult to meet. Economic conditions are unstable and may cause hospitals and other healthcare providers to curtail HIT system spending. Eclipsys’ cost reduction and other initiatives in response to the challenging economic environment, including initiatives designed to improve operational efficiencies, may not be effective, and it is difficult to predict what the company may be able to achieve. Eclipsys sales may fall below expectations due to market conditions, competition, and other factors, including client demands for pricing and financing concessions. Costs may be greater than anticipated due to the potential need to increase spending to ensure performance in accordance with commitments to clients, regulatory requirements, and other factors. Software development may take longer and cost more than expected, and incorporation of anticipated features and functionality (including as required to comply with ARRA and related regulations, as well as other certification standards) may be delayed, due to various factors including programming and integration challenges and resource constraints. The market is highly competitive. Implementation and customization of Eclipsys software is complex and time-consuming. Results depend upon a variety of factors and can vary by client. Each client’s circumstances are unique and may include unforeseen issues that make it more difficult than anticipated to implement or derive benefit from software, implementation or consulting services. The success and timeliness of the company’s services will depend at least in part upon client involvement, which can be difficult to control. Eclipsys is required to meet specified performance standards and regulatory requirements, and clients can terminate contracts, assess penalties or reduce contract scope under certain circumstances. More information about company risks is available in recent Form 10-K and other filings made by Eclipsys from time to time with the Securities and Exchange Commission. Special attention is directed to the portions of those documents entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Eclipsys, The Outcomes Company, and Sunrise Enterprise are either registered trademarks or trademarks of Eclipsys Corporation (or its subsidiaries) in the United States and certain other countries.
Eclipsys Corporation |
GAAP Income Statements (unaudited) |
(in thousands, except per share amounts) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | GAAP | | | | | | | | | GAAP | | | | | | |
| | | | | | | | | Three Months Ended | | | | | | | | | Year-to-date | | | | | | |
| | | | | | | | | June 30, 2010 | | | June 30, 2009 | | | | $ Change | | | % Change | | | | June 30, 2010 | | | June 30, 2009 | | | | $ Change | | | % Change | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Systems and services | | | | | $ | 131,480 | | | | $ | 127,675 | | | | $ | 3,805 | | | | 3.0 | % | | | $ | 257,037 | | | | $ | 255,812 | | | | $ | 1,225 | | | | 0.5 | % |
| Hardware | | | | | | | | 2,962 | | | | | 2,173 | | | | | 789 | | | | 36.3 | % | | | | 5,765 | | | | | 4,202 | | | | | 1,563 | | | | 37.2 | % |
| Total revenues | | | | | | | 134,442 | | | | | 129,848 | | | | | 4,594 | | | | 3.5 | % | | | | 262,802 | | | | | 260,014 | | | | | 2,788 | | | | 1.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Costs of systems and services | | | | | 71,208 | | | | | 68,315 | | | | | 2,893 | | | | 4.2 | % | | | | 136,407 | | | | | 135,189 | | | | | 1,218 | | | | 0.9 | % |
| Costs of hardware | | | | | | | 2,412 | | | | | 1,950 | | | | | 462 | | | | 23.7 | % | | | | 4,864 | | | | | 3,606 | | | | | 1,258 | | | | 34.9 | % |
| Sales and marketing | | | | | | 17,293 | | | | | 27,394 | | | | | (10,101 | ) | | | -36.9 | % | | | | 37,041 | | | | | 50,144 | | | | | (13,103 | ) | | | -26.1 | % |
| Research and development | | | | | | 17,229 | | | | | 13,872 | | | | | 3,357 | | | | 24.2 | % | | | | 30,690 | | | | | 27,364 | | | | | 3,326 | | | | 12.2 | % |
| General and administrative | | | | | 12,321 | | | | | 12,429 | | | | | (108 | ) | | | -0.9 | % | | | | 20,888 | | | | | 24,451 | | | | | (3,563 | ) | | | -14.6 | % |
| Restructuring | | | | | | | | - | | | | | - | | | | | - | | | | | | | | - | | | | | 5,434 | | | | | (5,434 | ) | | | -100.0 | % |
| Depreciation and amortization | | | | | 8,564 | | | | | 8,117 | | | | | 447 | | | | 5.5 | % | | | | 16,790 | | | | | 16,152 | | | | | 638 | | | | 3.9 | % |
| Total costs and expenses | | | | | | 129,027 | | | | | 132,077 | | | | | (3,050 | ) | | | -2.3 | % | | | | 246,680 | | | | | 262,340 | | | | | (15,660 | ) | | | -6.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from operations | | | | | 5,415 | | | | | (2,229 | ) | | | | 7,644 | | | | * | | | | 16,122 | | | | | (2,326 | ) | | | | 18,448 | | | | * |
Gain (loss) on sale of assets | | | | | | - | | | | | 838 | | | | | (838 | ) | | | -100.0 | % | | | | - | | | | | 1,237 | | | | | (1,237 | ) | | | -100.0 | % |
Gain (loss) on ARS | | | | | | | (1,573 | ) | | | | 691 | | | | | (2,264 | ) | | | 327.6 | % | | | | (1,799 | ) | | | | 533 | | | | | (2,332 | ) | | | -437.5 | % |
Interest income | | | | | | | | 372 | | | | | 681 | | | | | (309 | ) | | | -45.4 | % | | | | 789 | | | | | 1,528 | | | | | (739 | ) | | | -48.4 | % |
Interest expense | | | | | | | (267 | ) | | | | (961 | ) | | | | 694 | | | | -72.2 | % | | | | (611 | ) | | | | (2,105 | ) | | | | 1,494 | | | | -71.0 | % |
Income (loss) before income taxes | | | | | 3,947 | | | | | (980 | ) | | | | 4,927 | | | | * | | | | 14,501 | | | | | (1,133 | ) | | | | 15,634 | | | | * |
Provision for income taxes | | | | | | 2,310 | | | | | 3,120 | | | | | (810 | ) | | | -26.0 | % | | | | 7,438 | | | | | 3,834 | | | | | 3,604 | | | | 94.0 | % |
Net income (loss) | | | | | | $ | 1,637 | | | | $ | (4,100 | ) | | | $ | 5,737 | | | | * | | | $ | 7,063 | | | | $ | (4,967 | ) | | | $ | 12,030 | | | | * |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Basic EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | | | $ | 1,637 | | | | $ | (4,100 | ) | | | $ | 5,737 | | | | * | | | $ | 7,063 | | | | $ | (4,967 | ) | | | $ | 12,030 | | | | * |
Less: Income allocated to participating securities | | 7 | | | | | - | | | | | 7 | | | | | | | | 35 | | | | | - | | | | | 35 | | | | |
Net income (loss) available to common shareholders | $ | 1,630 | | | | $ | (4,100 | ) | | | $ | 5,730 | | | | * | | | $ | 7,028 | | | | $ | (4,967 | ) | | | $ | 11,995 | | | | * |
| Basic weighted average common shares outstanding | | 57,208 | | | | | 55,710 | | | | | 1,498 | | | | 2.7 | % | | | | 57,024 | | | | | 55,588 | | | | | 1,436 | | | | 2.6 | % |
| Basic net income (loss) per common share | $ | 0.03 | | | | $ | (0.07 | ) | | | $ | 0.10 | | | | * | | | $ | 0.12 | | | | $ | (0.09 | ) | | | $ | 0.21 | | | | * |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Diluted EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | | | $ | 1,637 | | | | $ | (4,100 | ) | | | $ | 5,737 | | | | * | | | $ | 7,063 | | | | $ | (4,967 | ) | | | $ | 12,030 | | | | * |
Less: Income allocated to participating securities | | 7 | | | | | - | | | | | 7 | | | | | | | | 35 | | | | | - | | | | | 35 | | | | |
Net income (loss) available to common shareholders | $ | 1,630 | | | | $ | (4,100 | ) | | | $ | 5,730 | | | | * | | | $ | 7,028 | | | | $ | (4,967 | ) | | | $ | 11,995 | | | | * |
| Basic weighted average common shares outstanding | | 57,208 | | | | | 55,710 | | | | | 1,498 | | | | 2.7 | % | | | | 57,024 | | | | | 55,588 | | | | | 1,436 | | | | 2.6 | % |
| Dilutive effect of potential common shares | | 862 | | | | | - | | | | | 862 | | | | | | | | 879 | | | | | - | | | | | 879 | | | | |
Diluted weighted average shares common outstanding | | 58,070 | | | | | 55,710 | | | | | 2,361 | | | | 4.2 | % | | | | 57,903 | | | | | 55,588 | | | | | 2,315 | | | | 4.2 | % |
Diluted earnings (loss) per common share | $ | 0.03 | | | | $ | (0.07 | ) | | | $ | 0.10 | | | | * | | | $ | 0.12 | | | | $ | (0.09 | ) | | | $ | 0.21 | | | | * |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| * - not meaningful |
| |
| |
ECLIPSYS CORPORATION AND SUBSIDIARIES |
Consolidated Balance Sheets |
(in thousands, except share and per share amounts) |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | As of |
| | | | | | June 30, 2010 | | | | December 31, 2009 |
| | | | | | Unaudited | | | | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
| Cash | | | | $ | 143,284 | | | | | $ | 123,160 | |
| Restricted cash | | | | | 2,495 | | | | | | - | |
| Accounts receivable, net of allowance for doubtful accounts of $3,436 and $2,994, respectively | | | | | 120,421 | | | | | | 111,712 | |
| Receivable from sale of investments | | | | | 17,175 | | | | | | - | |
| Prepaid expenses | | | | | 28,042 | | | | | | 26,832 | |
| Other current assets | | | | | 1,932 | | | | | | 4,250 | |
| | Total current assets | | | | | 313,349 | | | | | | 265,954 | |
| | | | | | | | | | |
Long-term investments | | | | | 37,345 | | | | | | 85,988 | |
Property and equipment, net | | | | | 61,894 | | | | | | 56,579 | |
Capitalized software development costs, net | | | | | 54,282 | | | | | | 51,889 | |
Acquired technology, net | | | | | 24,602 | | | | | | 29,557 | |
Intangible assets, net | | | | | 5,988 | | | | | | 7,411 | |
Goodwill | | | | | 100,008 | | | | | | 100,008 | |
Deferred tax asset | | | | | 79,145 | | | | | | 86,639 | |
Other assets | | | | | 11,835 | | | | | | 13,039 | |
| | Total assets | | | | $ | 688,448 | | | | | $ | 697,064 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | |
Current liabilities: | | | | | | | | |
| Deferred revenue | | | | $ | 141,415 | | | | | $ | 135,185 | |
| Accounts payable | | | | | 22,300 | | | | | | 14,752 | |
| Accrued compensation costs | | | | | 21,624 | | | | | | 34,034 | |
| Deferred tax liability | | | | | 6,033 | | | | | | 6,033 | |
| Other current liabilities | | | | | 18,279 | | | | | | 20,994 | |
| | Total current liabilities | | | | | 209,651 | | | | | | 210,998 | |
| | | | | | | | | | |
| Deferred revenue | | | | | | 4,127 | | | | | | 4,896 | |
| Long term debt and capital lease obligations | | | | | 594 | | | | | | 29,727 | |
| Other long-term liabilities | | | | | | 16,113 | | | | | | 15,616 | |
| | Total liabilities | | | | | 230,485 | | | | | | 261,237 | |
| | | | | | | | | | |
Stockholders’ equity: | | | | | | | | |
| Common stock, $0.01 par value, 200,000,000 shares authorized; issued and outstanding, 57,622,727 and 57,162,466, respectively | | | | | 576 | | | | | | 572 | |
| Additional paid-in capital | | | | | 612,142 | | | | | | 599,111 | |
| Accumulated deficit | | | | | (154,941 | ) | | | | | (162,004 | ) |
| Accumulated other comprehensive income (loss) | | | | | 186 | | | | | | (1,852 | ) |
| | Total stockholders’ equity | | | | | 457,963 | | | | | | 435,827 | |
| | Total liabilities and stockholders’ equity | | | | $ | 688,448 | | | | | $ | 697,064 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
ECLIPSYS CORPORATION AND SUBSIDIARIES |
Consolidated Statements of Cash Flows (Unaudited) |
(in thousands) |
| | | | | | | | | | | | | | | |
| | | | | | | For the Six Months Ended June 30, | | | | For the Three Months Ended June 30, |
| | | | | | | | 2010 | | | | 2009 | | | | | | 2010 | | | | 2009 | |
| | | | | | | | | | | | | | | |
Operating activities: | | | | | | | | | | | | |
| Net income | | | | $ | 7,063 | | | $ | (4,967 | ) | | | | $ | 1,637 | | | $ | (4,102 | ) |
| Adjustments to reconcile net income to net cash | | | | | | | | | | | | |
| | provided by operating activities: | | | | | | | | | | | | |
| | Depreciation and amortization | | | | | 27,360 | | | | 24,833 | | | | | | 15,024 | | | | 12,798 | |
| | Provision for bad debt | | | | | 900 | | | | 1,996 | | | | | | 450 | | | | 950 | |
| | (Gain)/loss on investments, net | | | | | 1,799 | | | | (533 | ) | | | | | 1,573 | | | | (691 | ) |
| | Stock compensation expense | | | | | 7,395 | | | | 11,169 | | | | | | 3,714 | | | | 6,761 | |
| | Deferred income taxes | | | | | 6,372 | | | | 3,674 | | | | | | 1,827 | | | | 3,222 | |
| | Gain on sale of assets | | | | | - | | | | (1,237 | ) | | | | | - | | | | (837 | ) |
| Changes in operating assets and liabilities: | | | | | | | | | | | - | | | |
| | Accounts receivable | | | | | (9,427 | ) | | | 1,948 | | | | | | (7,957 | ) | | | (1,747 | ) |
| | Prepaid expenses and other current assets | | | | | 892 | | | | 1,580 | | | | | | 233 | | | | 3,034 | |
| | Other assets | | | | | 702 | | | | (497 | ) | | | | | (2 | ) | | | (260 | ) |
| | Deferred revenue | | | | | 5,933 | | | | (3,631 | ) | | | | | 3,402 | | | | (2,824 | ) |
| | Accrued compensation | | | | | (12,395 | ) | | | 8,633 | | | | | | (2,958 | ) | | | 1,168 | |
| | Accounts payable and other current liabilities | | | | | 483 | | | | (6,888 | ) | | | | | 4,292 | | | | (292 | ) |
| | Long-term liabilities | | | | | 485 | | | | 1,565 | | | | | | 458 | | | | 814 | |
| | Other | | | | | 85 | | | | 108 | | | | | | 77 | | | | 23 | |
| | | Total adjustments | | | | | 30,584 | | | | 42,720 | | | | | | 20,133 | | | | 22,119 | |
| | | Net cash provided by operating activities | | | | | 37,647 | | | | 37,753 | | | | | | 21,770 | | | | 18,017 | |
Investing activities: | | | | | | | | | | | | |
| | Purchases of property and equipment | | | | | (12,191 | ) | | | (12,555 | ) | | | | | (5,530 | ) | | | (5,282 | ) |
| | Proceeds from sales of marketable securities | | | | | 32,474 | | | | 150 | | | | | | 27,899 | | | | 0 | |
| | Capitalized software development costs | | | | | (12,456 | ) | | | (14,651 | ) | | | | | (4,365 | ) | | | (7,435 | ) |
| | Increase in restricted cash | | | | | (2,495 | ) | | | - | | | | | | (2,495 | ) | | | - | |
| | Earnout on disposition | | | | | - | | | | 1,241 | | | | | | 0 | | | | 399 | |
| | Cash paid for acquisitions, net of cash acquired | | | | | - | | | | (2,819 | ) | | | | | 0 | | | | (56 | ) |
| | | Net cash provided by (used in) investing activities | | | | | 5,332 | | | | (28,634 | ) | | | | | 15,509 | | | | (12,374 | ) |
Financing activities: | | | | | | | | | | | | |
| | Proceeds from stock options exercised | | | | | 5,999 | | | | 3,306 | | | | | | 2,568 | | | | 3,232 | |
| | Proceeds from employee stock purchase plan | | | | | 375 | | | | 454 | | | | | | 174 | | | | 212 | |
| | Repayment of secured financing | | | | | (29,000 | ) | | | - | | | | | | (15,000 | ) | | | - | |
| | Other | | | | | (147 | ) | | | (59 | ) | | | | | (99 | ) | | | (59 | ) |
| | | Net cash provided by (used in) financing activities | | | | | (22,773 | ) | | | 3,701 | | | | | | (12,357 | ) | | | 3,385 | |
| | | | | | | | | | | | | | | |
Effect of exchange rates on cash and cash equivalents | | | | | (82 | ) | | | (199 | ) | | | | | (306 | ) | | | 15 | |
Net increase (decrease) in cash and cash equivalents | | | | | 20,124 | | | | 12,621 | | | | | | 24,616 | | | | 9,043 | |
Cash and cash equivalents — beginning of period | | | | | 123,160 | | | | 108,304 | | | | | | 118,668 | | | | 111,882 | |
Cash and cash equivalents — end of period | | | | $ | 143,284 | | | $ | 120,925 | | | | | $ | 143,284 | | | $ | 120,925 | |
| | | | | | | | | | | | | | | |
Non-cash investing activities: | | | | | | | | | | | | |
| Funds from sale of investments not collected | | | | $ | 17,175 | | | $ | - | | | | | $ | 17,175 | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Eclipsys Corporation |
Stock-Based Compensation Expense (unaudited) |
(in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Three Months | | | Three Months | | | Three Months | | | Three Months | | | | | | Three Months | | | Three Months | | | Three Months | | | Three Months | | | |
| | | | | | | Ended | | | Ended | | | Ended | | | Ended | | | | | | Ended | | | Ended | | | Ended | | | Ended | | | |
| | | | | | | March 31, 2009 | | | June 30, 2009 | | | September 30, 2009 | | | December 31, 2009 | | | | 2009 | | | March 31, 2010 | | | June 30, 2010 | | | September 30, 2010 | | | December 31, 2010 | | | | 2010 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Costs of systems and services | | | $ | 493 | | | $ | 506 | | | $ | 501 | | | $ | 475 | | | $ | 1,975 | | | $ | 465 | | | $ | 581 | | | | | | | | | $ | 1,046 |
| Costs of hardware | | | | | | | | | | | | | | | | - | | | | | | | | | | | | | | | | - |
| Sales and marketing | | | | 2,494 | | | | 4,237 | | | | 1,774 | | | | 1,373 | | | | 9,878 | | | | 1,931 | | | | 1,521 | | | | | | | | | | 3,452 |
| Research and development | | | | 453 | | | | 546 | | | | 565 | | | | 706 | | | | 2,270 | | | | 481 | | | | 703 | | | | | | | | | | 1,184 |
| General and administrative | | | | 968 | | | | 1,470 | | | | 759 | | | | 840 | | | | 4,037 | | | | 804 | | | | 909 | | | | | | | | | | 1,713 |
| Total costs and expenses | | | $ | 4,408 | | | $ | 6,759 | | | $ | 3,599 | | | $ | 3,394 | | | $ | 18,160 | | | $ | 3,681 | | | $ | 3,714 | | | $ | - | | | $ | - | | | $ | 7,395 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eclipsys Corporation |
Reconciliation of GAAP (Unaudited) to Non-GAAP Items |
(in thousands, except per share amounts) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Three Months Ended | | | Three Months Ended | | | Year-to-date | | | Year-to-date |
| | | | | | | | | | | June 30, 2010 | | | June 30, 2009 | | | June 30, 2010 | | | June 30, 2009 |
Revenues: | | | | | | | | | | | | | | | | | | |
| GAAP Revenues | | | | | | | | $ | 134,442 | | | | $ | 129,848 | | | | $ | 262,802 | | | | $ | 260,014 | |
| | Premise acquisition accounting (1) | | | | | | - | | | | | 3,612 | | | | | - | | | | | 5,351 | |
| Non-GAAP revenues | | | | | | | $ | 134,442 | | | | $ | 133,460 | | | | $ | 262,802 | | | | $ | 265,365 | |
| | | | | | | | | | | | | | | | | | | | |
| GAAP Recurring revenues | | | | | | | $ | 96,682 | | | | $ | 89,909 | | | | $ | 190,991 | | | | $ | 178,010 | |
| | Premise acquisition accounting (1) | | | | | | - | | | | | 441 | | | | | - | | | | | 728 | |
| Non-GAAP Recurring revenues | | | | | | $ | 96,682 | | | | $ | 90,350 | | | | $ | 190,991 | | | | $ | 178,738 | |
| | | | | | | | | | | | | | | | | | | | |
| GAAP Professional services revenues | | | | | $ | 25,022 | | | | $ | 30,908 | | | | $ | 47,769 | | | | $ | 58,254 | |
| | Premise acquisition accounting (1) | | | | | | - | | | | | 682 | | | | | - | | | | | 922 | |
| Non-GAAP Professional services revenues | | | | | $ | 25,022 | | | | $ | 31,590 | | | | $ | 47,769 | | | | $ | 59,176 | |
| | | | | | | | | | | | | | | | | | | | |
| GAAP Periodic revenues | | | | | | | $ | 9,776 | | | | $ | 6,858 | | | | $ | 18,277 | | | | $ | 19,548 | |
| | Premise acquisition accounting (1) | | | | | | - | | | | | 2,387 | | | | | - | | | | | 3,586 | |
| Non-GAAP Periodic revenues | | | | | | $ | 9,776 | | | | $ | 9,245 | | | | $ | 18,277 | | | | $ | 23,134 | |
| | | | | | | | | | | | | | | | | | | | |
| GAAP Hardware revenues | | | | | | | $ | 2,962 | | | | $ | 2,173 | | | | $ | 5,765 | | | | $ | 4,202 | |
| | Premise acquisition accounting (1) | | | | | | - | | | | | 102 | | | | | - | | | | | 115 | |
| Non-GAAP Hardware revenues | | | | | | $ | 2,962 | | | | $ | 2,275 | | | | $ | 5,765 | | | | $ | 4,317 | |
| | | | | | | | | | | | | | | | | | | | |
Gross Margin | | | | | | | | | | | | | | | | | |
| | Revenues | | | | | | | | $ | 134,442 | | | | $ | 129,848 | | | | $ | 262,802 | | | | $ | 260,014 | |
| | Costs of systems and services | | | | | | | 71,208 | | | | | 68,315 | | | | | 136,407 | | | | | 135,189 | |
| | Costs of hardware | | | | | | | | 2,412 | | | | | 1,950 | | | | | 4,864 | | | | | 3,606 | |
| GAAP Gross margin (A) | | | | | | | | 60,822 | | | | | 59,583 | | | | | 121,531 | | | | | 121,219 | |
| | Adjustments | | | | | | | | | | | | | | | | | |
| | Premise acquisition accounting (1) | | | | | | | | | 3,058 | | | | | - | | | | | 4,552 | |
| | Stock-based compensation expense (2) | | | | | | 581 | | | | | 506 | | | | | 1,046 | | | | | 999 | |
| | | | | | | | | | | | | | | | | | | | | - | |
| Non-GAAP gross margin | | | | | | | $ | 61,403 | | | | $ | 63,147 | | | | $ | 122,577 | | | | $ | 126,770 | |
| | | | | | | | | | | | | | | | | | | | |
| GAAP gross margin percentage | | | | | | | 45.2 | % | | | | 45.9 | % | | | | 46.2 | % | | | | 46.6 | % |
| Non-GAAP gross margin percentage | | | | | | 45.7 | % | | | | 47.3 | % | | | | 46.6 | % | | | | 47.8 | % |
| | | | | | | | | | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | |
| GAAP operating expenses (B) | | | | | | $ | 55,407 | | | | $ | 61,812 | | | | $ | 105,409 | | | | $ | 123,545 | |
| | Stock-based compensation expense (2) | | | | | | (3,133 | ) | | | | (6,253 | ) | | | | (6,349 | ) | | | | (10,168 | ) |
| | Restructuring (3) | | | | | | | | | | | | (3,192 | ) | | | | | | | (8,626 | ) |
| | Amortization (4) | | | | | | | | | (3,124 | ) | | | | (3,124 | ) | | | | (6,248 | ) | | | | (6,248 | ) |
| | Merger costs (5) | | | | | | | | | (3,449 | ) | | | | | | | (3,449 | ) | | | |
| | | | | | | | | | | | | | | | | | | | | - | |
| Non-GAAP operating expenses | | | | | | $ | 45,701 | | | | $ | 49,243 | | | | $ | 89,363 | | | | $ | 98,503 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Eclipsys Corporation |
Reconciliation of GAAP (Unaudited) to Non-GAAP Items |
(in thousands, except per share amounts) |
|
| | | | | | | | | | | | Three Months Ended | | Three Months Ended | | Year-to-date | | Year-to-date |
| | | | | | | | | | | | June 30, 2010 | | June 30, 2009 | | June 30, 2010 | | June 30, 2009 |
| | | | | | | | | | | | | | | | | | |
Gross Research and Development Expenses | | | | | | | | | | | | |
| GAAP research and development | | | | | | | $ | 17,229 | | | $ | 13,872 | | | $ | 30,690 | | | $ | 27,364 | |
| | Adjustments | | | | | | | | | | | | | | | |
| | Stock-based compensation expense (2) | | | | | | | (703 | ) | | | (546 | ) | | | (1,184 | ) | | | (999 | ) |
| | | | | | | | | | | | | | | | | | |
| Non-GAAP research and development | | | | | | | 16,526 | | | | 13,326 | | | | 29,506 | | | | 26,365 | |
| Capitalized software and development costs | | | | | | | 4,365 | | | | 7,435 | | | | 12,456 | | | | 14,651 | |
| Non-GAAP gross research and development expenses | | $ | 20,891 | | | $ | 20,761 | | | $ | 41,962 | | | $ | 41,016 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Operating Income | | | | | | | | | | | | | | | |
| GAAP operating income | | | | | | | | $ | 5,415 | | | $ | (2,229 | ) | | $ | 16,122 | | | $ | (2,326 | ) |
| | Premise acquisition accounting (1) | | | | | | | - | | | | 3,058 | | | | - | | | | 4,552 | |
| | Stock-based compensation expense (2) | | | | | | | 3,714 | | | | 6,759 | | | | 7,395 | | | | 11,167 | |
| | Restructuring (3) | | | | | | | | | | - | | | | 3,192 | | | | | | 8,626 | |
| | Amortization (4) | | | | | | | | | | 3,124 | | | | 3,124 | | | | 6,248 | | | | 6,248 | |
| | Merger costs (5) | | | | | | | | | | 3,449 | | | | | | 3,449 | | | |
| | | | | | | | | | | | | | | | | | | | |
| Non-GAAP operating income | | | | | | | $ | 15,702 | | | $ | 13,904 | | | $ | 33,214 | | | $ | 28,267 | |
| | | | | | | | | | | | | | | | | | |
| GAAP Operating Margin | | | | | | | | | 4.0 | % | | | -1.7 | % | | | 6.1 | % | | | -0.9 | % |
| Non-GAAP Operating Margin | | | | | | | | 11.7 | % | | | 10.4 | % | | | 12.6 | % | | | 10.7 | % |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Pre-tax income | | | | | | | | | | | | | | | |
| GAAP pre-tax income | | | | | | | | $ | 3,947 | | | $ | (980 | ) | | $ | 14,501 | | | $ | (1,133 | ) |
| | Premise acquisition accounting (1) | | | | | | | - | | | | 3,058 | | | | - | | | | 4,552 | |
| | Stock-based compensation expense (2) | | | | | | | 3,714 | | | | 6,759 | | | | 7,395 | | | | 11,167 | |
| | Restructuring (3) | | | | | | | | | | - | | | | 3,192 | | | | - | | | | 8,626 | |
| | Amortization (4) | | | | | | | | | | 3,124 | | | | 3,124 | | | | 6,248 | | | | 6,248 | |
| | Merger costs (5) | | | | | | | | | | 3,449 | | | | | | 3,449 | | | |
| | ARS redemption (6) | | | | | | | | | 1,501 | | | | | | 1,501 | | | |
| | | | | | | | | | | | | | | | | | |
| Non-GAAP pre-tax income | | | | | | | | $ | 15,735 | | | $ | 15,153 | | | $ | 33,094 | | | $ | 29,460 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Eclipsys Corporation |
Reconciliation of GAAP (Unaudited) to Non-GAAP Items |
(in thousands, except per share amounts) |
|
| | | | | | | | | | | Three Months Ended | | | Three Months Ended | | | Year-to-date | | | Year-to-date |
| | | | | | | | | | | June 30, 2010 | | | June 30, 2009 | | | June 30, 2010 | | | June 30, 2009 |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Income | | | | | | | | | | | | | | | | | |
| GAAP net income | | | | | | | | $ | 1,637 | | | $ | (4,100 | ) | | | $ | 7,063 | | | $ | (4,967 | ) |
| | Premise acquisition accounting (1) | | | | | | - | | | | 1,810 | | | | | | | | 2,841 | |
| | Stock-based compensation expense (2) | | | | | | 2,872 | | | | 4,136 | | | | | 6,259 | | | | 7,665 | |
| | Restructuring (3) | | | | | | | | | - | | | | 1,643 | | | | | | | | 5,382 | |
| | Amortization (4) | | | | | | | | | 1,748 | | | | 1,747 | | | | | 3,682 | | | | 3,898 | |
| | Merger costs (5) | | | | | | | | | 2,032 | | | | | | | 2,032 | | | |
| | ARS redemption (6) | | | | | | | | 885 | | | | | | | 885 | | | |
| | Taxes | | | | | | | | | | | | 3,652 | | | | | | | | 3,652 | |
| | | | | | | | | | | | | | | | | | | | |
| Non-GAAP net income | | | | | | | $ | 9,174 | | | $ | 8,888 | | | | $ | 19,921 | | | $ | 18,471 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Diluted earnings per share | | | | | | | | | | | | | | | | |
| Diluted earnings per share | | | | | | | $ | 0.03 | | | $ | (0.07 | ) | | | $ | 0.12 | | | $ | (0.09 | ) |
| | Premise acquisition accounting (1) | | | | | | | | | 0.03 | | | | | | | | 0.05 | |
| | Stock-based compensation expense (2) | | | | | | 0.05 | | | | 0.07 | | | | | 0.11 | | | | 0.14 | |
| | Restructuring (3) | | | | | | | | | | | | 0.03 | | | | | | | | 0.10 | |
| | Amortization (4) | | | | | | | | | 0.03 | | | | 0.03 | | | | | 0.06 | | | | 0.07 | |
| | Merger costs (5) | | | | | | | | | 0.03 | | | | | | | 0.03 | | | |
| | ARS redemption (6) | | | | | | | | 0.02 | | | | | | | 0.02 | | | |
| | Taxes | | | | | | | | | | | | 0.06 | | | | | | | | 0.06 | |
| | | | | | | | | | | | | | | | | | | | |
| Non-GAAP diluted earnings per share | | | | | $ | 0.16 | | | $ | 0.16 | | | | $ | 0.34 | | | $ | 0.33 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Eclipsys Corporation |
Reconciliation NOTES of GAAP (Unaudited) to Non-GAAP Items |
| | | |
| | | |
| | | |
| | | |
| 1 | | Deferred revenue adjustments net of deferred costs adjustments related to the Company's December 2008 acquisition of Premise Corporation. The amounts represent the reduction of deferred revenue and related deferred costs acquired from Premise as a result of purchase accounting adjustments. |
| | |
| | |
| | | |
| 2 | | Stock based compensation expense. |
| | | |
| 3 | | Severance related activity primarily in the Company's professional services organization. |
| | | |
| 4 | | Amortization of intangible assets associated with 2008 acquisitions. |
| | | |
| 5 | | Legal, accounting and other consulting fees associated with our announced merger with Allscripts. |
| | | |
| 6 | | Realized loss on the sale of certain of the Company's auction rate securities. |
| | | |
| | | Notes |
| | | |
| A | | GAAP gross margin equals revenue less costs of systems and services and costs of hardware. |
| | | |
| B | | GAAP operating expenses include sales and marketing expense, research and development expense, general and administrative expense, depreciation and amortization expense, restructuring charge, and in process research and development charge. |
| | |
CONTACT:
Eclipsys
Jason Cigarran, 404-847-5965
Vice President, Investor Relations
jason.cigarran@eclipsys.com