Exhibit 99.1
Contact:
MicroStrategy Incorporated
Investor Relations
ir@microstrategy.com
(703) 848-8600
MicroStrategy Announces
Third Quarter 2009 Financial Results
39% Increase in License Revenue Year-Over-Year
Diluted Earnings Per Share of $1.73
MCLEAN, Va., October 29, 2009 - MicroStrategy® Incorporated (NASDAQ: MSTR), a leading worldwide provider of business intelligence software, today announced financial results for the three-month period ended September 30, 2009 (the third quarter of its 2009 fiscal year).
Third quarter 2009 revenues were $104.0 million versus $90.6 million for the third quarter of 2008, a 15% increase. Product licenses revenues for the third quarter of 2009 were $34.4 million versus $24.8 million for the third quarter of 2008, a 39% increase. Product support and other services revenues for MicroStrategy’s core business intelligence (BI) business in the third quarter of 2009 were $65.7 million versus $63.2 million for the third quarter of 2008, a 4% increase.
Operating expenses for the third quarter of 2009 were $57.1 million versus $56.6 million for the third quarter of 2008, a 1% increase. During the third quarter of 2008, MicroStrategy capitalized $5.2 million in research and development costs associated with the development of its MicroStrategy 9TM software, while no software development costs have been capitalized since the general release of MicroStrategy 9 in March 2009.
Income from continuing operations before financing and other income and income taxes for the third quarter of 2009 was $30.4 million, or 29% of revenue, versus $17.3 million, or 19% of revenue, for the third quarter of 2008, a 75% increase. Net income for the third quarter of 2009 was $21.4 million, or $1.73 per share on a diluted basis, compared to $11.1 million, or $0.90 per share on a diluted basis, for the third quarter of 2008, a 92% increase.
As of September 30, 2009, MicroStrategy had cash and cash equivalents of approximately $200.7 million versus $122.9 million as of December 31, 2008, an increase of $77.8 million. As of September 30, 2009, MicroStrategy had 9,144,581 shares of class A common stock and 2,770,244 shares of class B common stock outstanding.
New Customers and New Deals with Existing Customers in Q3 2009 Included:
Aeropostale; Air National Guard; Amica Mutual Insurance; Bell Canada; The Bon-Ton Stores; Burlington Coat Factory; Centers for Medicare and Medicaid Services; Charming Shoppes; Chevron Products Company; DineEquity; Discovery Communications; Electronic Arts; The First American Corporation; Foresters; Franklin Templeton Companies; Fraser Health Authority; Freddie Mac; Grange Insurance; GUESS?; Harris Teeter; JC Penney; Kohl’s Department Stores; Limited Brands; McAfee; Merkle; Michaels Stores; National Institutes of Health (NIH); Netflix; NTT America; Nu Skin Enterprises; Payless ShoeSource; PHI Service Company; PPL Services Corporation; Ross Stores; SDI; Tesco Group; Transportation Security Administration; Universal Music Group; Urban Outfitters; US Department of State; Warner Bros. Entertainment; The William Carter Company; Yum! Brands
Examples of Customer Deals from Q3 2009:
Grange Insurance
Grange Insurance, with $2 billion in assets and $1.3 billion in annual revenue, is an insurance provider based in Columbus, Ohio, and has been a MicroStrategy customer since 2001. MicroStrategy supports 15 BI applications at Grange for various operational functions, including agency analysis and risk pool business analysis. Grange will be expanding its use of MicroStrategy to leverage Distribution Services, a new product introduced in the MicroStrategy 9 BI platform, to provide high-volume, high-performance, automated report distribution. With the new capabilities, Grange expects to notify adjusters with critical information in order to reduce claim cycle time and better monitor their business.
NTT America, Inc.
NTT America, Inc., the U.S. subsidiary of NTT Communications Corporation, recently expanded its deployment of MicroStrategy to enhance its financial reporting and provide visibility throughout the enterprise. NTT America executives and managers use MicroStrategy information dashboards for at-a-glance insights into financial reports to help the company improve budget allocations, utilize resources more efficiently, and address other critical financial metrics to improve their business.
Tesco Group
UK-based retailer Tesco Group, with over 465,000 employees and 4,226 stores operating in 14 markets across Europe, Asia, and North America, has invested in the MicroStrategy Business Intelligence PlatformTM to deliver enterprise-wide BI across their operations. Tesco plans to use MicroStrategy to deliver head office analytics and self-service BI, including in-store dashboards across its enterprise. Following a rigorous selection process, Tesco chose MicroStrategy for its lower total cost of ownership and reduced carbon foot-print compared to previous solutions, as MicroStrategy demonstrated that it was able to run on fewer servers and make more efficient use of Tesco’s existing data warehouse platform.
Gartner Publishes MicroStrategy SWOT Report:
Gartner, Inc. recently published the report, “SWOT: MicroStrategy, Business Intelligence Platforms, Worldwide.”According to Gartner, MicroStrategy is one of the leading business intelligence (BI) platform vendors. This document offers a strength, weakness, opportunity, and threat (SWOT) framework for assessing the MicroStrategy 9 BI Platform and related offerings. A copy of the Gartner report is available, compliments of MicroStrategy, athttp://www.microstrategy.com/gartnerswot.
MicroStrategy 9 Certified on VMware Virtualization Platform:
MicroStrategy announced that customers can now deploy MicroStrategy 9 BI applications on VMware-based virtual machines, enabling BI applications to achieve the hardware efficiencies, streamlined operations, and low cost of operation available through virtualization. Virtual machine technology allows companies to increase processing capacity from their servers by pooling that capacity across multiple
applications and operating systems. Large BI applications that have varying usage throughout the day will benefit from a virtual environment where processing power can be fully utilized during peak times and directed to other applications when BI demand is low.
By running MicroStrategy in a virtual environment, companies will be able to use less server hardware and require fewer IT personnel to manage and maintain their BI systems, leading to overall lower capital costs and reduced operating expenses. To try MicroStrategy 9 Evaluation software on VMware, visithttp://www.microstrategy.com/freeevalcd.asp.
MicroStrategy Augments OEM Program with New Product Capabilities for SaaS Companies:
MicroStrategy has enhanced its OEM program with new product capabilities for Software-as-a-Service (SaaS) companies. MicroStrategy 9 offers new capabilities specifically for SaaS companies, including enhanced end user design features, in-memory BI enabling higher data scalability to support larger multi-tenant systems, improved security integration with third-party tools, a plug-in architecture for simpler customization, and the ability for different companies to use their own reporting terminology, even across multiple languages within the same multi-tenant application.
MicroStrategy’s business intelligence platform provides integrated reporting and analytics, allowing software companies and technology providers to easily add reporting, dashboarding, and analytical and alerting applications to their existing product offerings with minimal development costs and resources. MicroStrategy’s portfolio of OEM partners has continued to expand, and companies choosing MicroStrategy for SaaS BI deployments have represented the largest area of growth within the Company’s OEM program.
MicroStrategy Events:
On October 28, 2009, MicroStrategy hosted a live Webcast, “Top 5 Strategies for Business Intelligence Success in Today’s Economic Environment.” The Webcast featured best practices for rapid BI reporting for small to mid-sized businesses, along with a live demo of MicroStrategy Reporting SuiteTM and insights from leading industry analyst Cindi Howson. Launched earlier this year, MicroStrategy Reporting Suite enables companies to use MicroStrategy’s integrated BI platform to develop and deploy premium, Web-based reporting applications, at no cost. MicroStrategy Reporting Suite has eliminated cost and time impediments for departments and workgroups to initiate new reporting applications. More information is available athttp://www.microstrategy.com/freereportingsoftware.
MicroStrategy held numerous Business Intelligence Symposia during the third quarter, and has several more planned in the fourth quarter at various locations including the following: Lisbon, Sydney, Paris, Melbourne, Milan, and Johannesburg.
The Company’s 13th annual user conference, MicroStrategy World 2010, will be held January 25-28, 2010 at the Wynn Las Vegas in Las Vegas, Nevada. The event will feature more than 100 educational sessions, dozens of customer speakers from industry-leading organizations, and an exhibit hall showcasing MicroStrategy partners. MicroStrategy World 2010 will also include an update on the Company’s latest technology advances, insightful keynote presentations, and networking opportunities.
About MicroStrategy Incorporated
Founded in 1989, MicroStrategy is a global leader in business intelligence (BI) technology. MicroStrategy provides integrated reporting, analysis, and monitoring software that helps leading organizations worldwide make better business decisions every day. Companies choose MicroStrategy for its advanced technical capabilities, sophisticated analytics, and superior data and user scalability. More information about MicroStrategy (NASDAQ: MSTR) is available atwww.microstrategy.com.
MicroStrategy, MicroStrategy 9, MicroStrategy Reporting Suite, MicroStrategy Business Intelligence Platform and MicroStrategy Distribution Services are either trademarks or registered trademarks of MicroStrategy Incorporated in the United States and certain other countries. Other product and company names mentioned herein may be the trademarks of their respective owners.
This press release may include statements that may constitute “forward-looking statements,” including estimates of future business prospects or financial results and statements containing the words “believe,” “estimate,” “project,” “expect” or similar expressions. Forward-looking statements inherently involve risks and uncertainties that could cause actual results of MicroStrategy Incorporated and its subsidiaries (collectively, the “Company”) to differ materially from the forward-looking statements. Factors that could contribute to such differences include: the Company’s ability to recognize deferred revenue through delivery of products or satisfactory performance of services; continued acceptance of the Company’s products in the marketplace; the timing of significant orders; delays in the Company’s ability to develop or ship new products; market acceptance of new products; competitive factors; general economic conditions, including significant downturns in industries, including the financial services and retail industries, in which we have a significant number of customers; currency fluctuations; and other risks detailed in the Company’s registration statements and periodic reports filed with the Securities and Exchange Commission. By making these forward-looking statements, the Company undertakes no obligation to update these statements for revisions or changes after the date of this release.
MICROSTRATEGY INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
| | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended | |
| | September 30, | | September 30, | |
| | 2009 | | | 2008 | | 2009 | | | 2008 | |
| | (unaudited) | | | (unaudited) | | (unaudited) | | | (unaudited) | |
Revenues | | | | | | | | | | | | | | | |
Product licenses | | $ | 34,443 | | | $ | 24,787 | | $ | 71,897 | | | $ | 67,966 | |
Product support and other services | | | 69,574 | | | | 65,841 | | | 200,120 | | | | 197,422 | |
| | | | | | | | | | | | | | | |
Total revenues | | | 104,017 | | | | 90,628 | | | 272,017 | | | | 265,388 | |
| | | | | | | | | | | | | | | |
| | | | |
Cost of Revenues | | | | | | | | | | | | | | | |
Product licenses | | | 1,947 | | | | 422 | | | 4,523 | | | | 1,442 | |
Product support and other services | | | 14,592 | | | | 16,304 | | | 42,614 | | | | 45,898 | |
| | | | | | | | | | | | | | | |
Total cost of revenues | | | 16,539 | | | | 16,726 | | | 47,137 | | | | 47,340 | |
| | | | | | | | | | | | | | | |
| | | | |
Gross profit | | | 87,478 | | | | 73,902 | | | 224,880 | | | | 218,048 | |
| | | | | | | | | | | | | | | |
| | | | |
Operating Expenses | | | | | | | | | | | | | | | |
Sales and marketing | | | 31,489 | | | | 35,888 | | | 93,376 | | | | 100,060 | |
Research and development | | | 11,400 | | | | 5,922 | | | 30,407 | | | | 24,449 | |
General and administrative | | | 14,204 | | | | 14,744 | | | 41,348 | | | | 47,055 | |
| | | | | | | | | | | | | | | |
Total operating expenses | | | 57,093 | | | | 56,554 | | | 165,131 | | | | 171,564 | |
| | | | | | | | | | | | | | | |
| | | | |
Income from continuing operations before financing and other income and income taxes | | | 30,385 | | | | 17,348 | | | 59,749 | | | | 46,484 | |
| | | | | | | | | | | | | | | |
| | | | |
Financing and Other (Expense) Income | | | | | | | | | | | | | | | |
Interest income, net | | | 121 | | | | 623 | | | 516 | | | | 2,081 | |
Other (expense) income, net | | | (422 | ) | | | 694 | | | (1,626 | ) | | | (269 | ) |
| | | | | | | | | | | | | | | |
Total financing and other (expense) income | | | (301 | ) | | | 1,317 | | | (1,110 | ) | | | 1,812 | |
| | | | | | | | | | | | | | | |
| | | | |
Income from continuing operations before income taxes | | | 30,084 | | | | 18,665 | | | 58,639 | | | | 48,296 | |
Provision for income taxes | | | 8,730 | | | | 7,593 | | | 18,673 | | | | 20,365 | |
| | | | | | | | | | | | | | | |
Income from continuing operations | | | 21,354 | | | | 11,072 | | | 39,966 | | | | 27,931 | |
| | | | |
Discontinued operations: | | | | | | | | | | | | | | | |
Gain from sale of discontinued operations, net of tax provision ($11,190 and $0, respectively) | | | — | | | | — | | | 14,437 | | | | — | |
Income (loss) from discontinued operations, net of tax provision (benefit) ($0 and $53, for the three months ended, respectively, and ($54) and $176 for the nine months ended, respectively) | | | — | | | | 52 | | | (107 | ) | | | (383 | ) |
| | | | | | | | | | | | | | | |
Discontinued operations, net of tax | | | — | | | | 52 | | | 14,330 | | | | (383 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | |
Net Income | | $ | 21,354 | | | $ | 11,124 | | $ | 54,296 | | | $ | 27,548 | |
| | | | | | | | | | | | | | | |
| | | | |
Basic earnings (loss) per share (1): | | | | | | | | | | | | | | | |
From continuing operations | | $ | 1.79 | | | $ | 0.93 | | $ | 3.36 | | | $ | 2.35 | |
From discontinued operations | | $ | — | | | $ | 0.01 | | $ | 1.20 | | | $ | (0.03 | ) |
| | | | | | | | | | | | | | | |
Basic earnings per share | | $ | 1.79 | | | $ | 0.94 | | $ | 4.56 | | | $ | 2.32 | |
| | | | | | | | | | | | | | | |
Weighted average shares outstanding used in computing basic earnings per share | | | 11,909 | | | | 11,887 | | | 11,898 | | | | 11,890 | |
| | | | | | | | | | | | | | | |
| | | | |
Diluted earnings (loss) per share (1): | | | | | | | | | | | | | | | |
From continuing operations | | $ | 1.73 | | | $ | 0.90 | | $ | 3.26 | | | $ | 2.26 | |
From discontinued operations | | $ | — | | | $ | — | | $ | 1.17 | | | $ | (0.03 | ) |
| | | | | | | | | | | | | | | |
Diluted earnings per share | | $ | 1.73 | | | $ | 0.90 | | $ | 4.43 | | | $ | 2.23 | |
| | | | | | | | | | | | | | | |
Weighted average shares outstanding used in computing diluted earnings per share | | | 12,311 | | | | 12,306 | | | 12,262 | | | | 12,332 | |
| | | | | | | | | | | | | | | |
(1) | Basic and fully diluted earnings per share for class A and class B common stock are the same |
MICROSTRATEGY INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | |
| | Core BI Business | | Angel.com | | | Consolidated |
| | Three Months Ended | | Three Months Ended | | | Three Months Ended |
| | September 30, | | September 30, | | | September 30, |
| | 2009 | | | 2008 | | 2009 | | | 2008 | | | 2009 | | | 2008 |
| | | | | | | | | | |
| | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | |
Product licenses | | $ | 34,443 | | | $ | 24,787 | | $ | — | | | $ | — | | | $ | 34,443 | | | $ | 24,787 |
Product support and other services | | | 65,721 | | | | 63,153 | | | — | | | | — | | | | 65,721 | | | | 63,153 |
Angel.com services | | | — | | | | — | | | 3,853 | | | | 2,688 | | | | 3,853 | | | | 2,688 |
| | | | | | | | | | | | | | | | | | | | | | |
Total revenues | | | 100,164 | | | | 87,940 | | | 3,853 | | | | 2,688 | | | | 104,017 | | | | 90,628 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Cost of Revenues | | | | | | | | | | | | | | | | | | | | | | |
Product licenses | | | 1,947 | | | | 422 | | | — | | | | — | | | | 1,947 | | | | 422 |
Product support and other services | | | 13,048 | | | | 15,908 | | | — | | | | — | | | | 13,048 | | | | 15,908 |
Angel.com services | | | — | | | | — | | | 1,544 | | | | 396 | | | | 1,544 | | | | 396 |
| | | | | | | | | | | | | | | | | | | | | | |
Total cost of revenues | | | 14,995 | | | | 16,330 | | | 1,544 | | | | 396 | | | | 16,539 | | | | 16,726 |
| | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 85,169 | | | | 71,610 | | | 2,309 | | | | 2,292 | | | | 87,478 | | | | 73,902 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 30,364 | | | | 33,767 | | | 1,125 | | | | 2,121 | | | | 31,489 | | | | 35,888 |
Research and development | | | 10,443 | | | | 5,234 | | | 957 | | | | 688 | | | | 11,400 | | | | 5,922 |
General and administrative | | | 13,817 | | | | 14,679 | | | 387 | | | | 65 | (a) | | | 14,204 | | | | 14,744 |
| | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 54,624 | | | | 53,680 | | | 2,469 | | | | 2,874 | | | | 57,093 | | | | 56,554 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Income (loss) from continuing operations before financing and other income and income taxes | | | 30,545 | | | | 17,930 | | | (160 | ) | | | (582 | ) | | | 30,385 | | | | 17,348 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Financing and Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net | | | 121 | | | | 623 | | | — | | | | — | | | | 121 | | | | 623 |
Other (expense) income, net | | | (422 | ) | | | 694 | | | — | | | | — | | | | (422 | ) | | | 694 |
| | | | | | | | | | | | | | | | | | | | | | |
Total financing and other (expense) income | | | (301 | ) | | | 1,317 | | | — | | | | — | | | | (301 | ) | | | 1,317 |
| | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | $ | 30,244 | | | $ | 19,247 | | $ | (160 | ) | | $ | (582 | ) | | $ | 30,084 | | | $ | 18,665 |
Provision for income taxes | | | | | | | | | | | | | | | | | | 8,730 | | | | 7,593 |
| | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations | | | | | | | | | | | | | | | | | | 21,354 | | | | 11,072 |
| | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | | | | | | | |
Income from discontinued operations, net of tax | | | | | | | | | | | | | | | | | | — | | | | 52 |
| | | | | | | | | | | | | | | | | | | | | | |
Discontinued operations, net of tax | | | | | | | | | | | | | | | | | | — | | | | 52 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net income | | | | | | | | | | | | | | | | | $ | 21,354 | | | $ | 11,124 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Basic earnings per share: | | | | | | | | | | | | | | | | | | | | | | |
From continuing operations | | | | | | | | | | | | | | | | | $ | 1.79 | | | $ | 0.93 |
From discontinued operations | | | | | | | | | | | | | | | | | $ | — | | | $ | 0.01 |
| | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share | | | | | | | | | | | | | | | | | $ | 1.79 | | | $ | 0.94 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | | | | |
From continuing operations | | | | | | | | | | | | | | | | | $ | 1.73 | | | $ | 0.90 |
From discontinued operations | | | | | | | | | | | | | | | | | $ | — | | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings per share | | | | | | | | | | | | | | | | | $ | 1.73 | | | $ | 0.90 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Basic weighted average shares outstanding | | | | | | | | | | | | | | | | | | 11,909 | | | | 11,887 |
| | | | | | | | | | | | | | | | | | | | | | |
Diluted weighted average shares outstanding | | | | | | | | | | | | | | | | | | 12,311 | | | | 12,306 |
| | | | | | | | | | | | | | | | | | | | | | |
(a) | An insignificant amount of general and administrative services was provided to the Angel.com business unit by MicroStrategy’s core business operations during the three months ended September 30, 2008. |
MICROSTRATEGY INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Core BI Business | | | Angel.com | | | Consolidated | |
| | Nine Months Ended | | | Nine Months Ended | | | Nine Months Ended | |
| | September 30, | | | September 30, | | | September 30, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | | | 2009 | | | 2008 | |
| | | | | | | | | | | | |
| | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Product licenses | | $ | 71,897 | | | $ | 67,966 | | | $ | — | | | $ | — | | | $ | 71,897 | | | $ | 67,966 | |
Product support and other services | | | 190,451 | | | | 189,629 | | | | — | | | | — | | | | 190,451 | | | | 189,629 | |
Angel.com services | | | — | | | | — | | | | 9,669 | | | | 7,793 | | | | 9,669 | | | | 7,793 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues | | | 262,348 | | | | 257,595 | | | | 9,669 | | | | 7,793 | | | | 272,017 | | | | 265,388 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Cost of Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Product licenses | | | 4,523 | | | | 1,442 | | | | — | | | | — | | | | 4,523 | | | | 1,442 | |
Product support and services revenues | | | 38,780 | | | | 44,602 | | | | — | | | | — | | | | 38,780 | | | | 44,602 | |
Angel.com services | | | — | | | | — | | | | 3,834 | | | | 1,296 | | | | 3,834 | | | | 1,296 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total cost of revenues | | | 43,303 | | | | 46,044 | | | | 3,834 | | | | 1,296 | | | | 47,137 | | | | 47,340 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 219,045 | | | | 211,551 | | | | 5,835 | | | | 6,497 | | | | 224,880 | | | | 218,048 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 90,012 | | | | 93,962 | | | | 3,364 | | | | 6,098 | | | | 93,376 | | | | 100,060 | |
Research and development | | | 27,582 | | | | 22,229 | | | | 2,825 | | | | 2,220 | | | | 30,407 | | | | 24,449 | |
General and administrative | | | 40,077 | | | | 46,840 | | | | 1,271 | | | | 215 | (a) | | | 41,348 | | | | 47,055 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 157,671 | | | | 163,031 | | | | 7,460 | | | | 8,533 | | | | 165,131 | | | | 171,564 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Income (loss) from continuing operations before financing and other income and income taxes | | | 61,374 | | | | 48,520 | | | | (1,625 | ) | | | (2,036 | ) | | | 59,749 | | | | 46,484 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Financing and Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net | | | 516 | | | | 2,081 | | | | — | | | | — | | | | 516 | | | | 2,081 | |
Other expense, net | | | (1,626 | ) | | | (269 | ) | | | — | | | | — | | | | (1,626 | ) | | | (269 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total financing and other (expense) income | | | (1,110 | ) | | | 1,812 | | | | — | | | | — | | | | (1,110 | ) | | | 1,812 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | $ | 60,264 | | | $ | 50,332 | | | $ | (1,625 | ) | | $ | (2,036 | ) | | $ | 58,639 | | | $ | 48,296 | |
Provision for income taxes | | | | | | | | | | | | | | | | | | | 18,673 | | | | 20,365 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations | | | | | | | | | | | | | | | | | | | 39,966 | | | | 27,931 | |
| | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | | | | | | | | | |
Gain from sale of discontinued operations, net of tax | | | | | | | | | | | | | | | | | | | 14,437 | | | | — | |
Loss from discontinued operations, net of tax | | | | | | | | | | | | | | | | | | | (107 | ) | | | (383 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Discontinued operations, net of tax | | | | | | | | | | | | | | | | | | | 14,330 | | | | (383 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net income | | | | | | | | | | | | | | | | | | $ | 54,296 | | | $ | 27,548 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Basic earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | |
From continuing operations | | | | | | | | | | | | | | | | | | $ | 3.36 | | | $ | 2.35 | |
From discontinued operations | | | | | | | | | | | | | | | | | | $ | 1.20 | | | $ | (0.03 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share | | | | | | | | | | | | | | | | | | $ | 4.56 | | | $ | 2.32 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Diluted earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | |
From continuing operations | | | | | | | | | | | | | | | | | | $ | 3.26 | | | $ | 2.26 | |
From discontinued operations | | | | | | | | | | | | | | | | | | $ | 1.17 | | | $ | (0.03 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings per share | | | | | | | | | | | | | | | | | | $ | 4.43 | | | $ | 2.23 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Basic weighted average shares outstanding | | | | | | | | | | | | | | | | | | | 11,898 | | | | 11,890 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted weighted average shares outstanding | | | | | | | | | | | | | | | | | | | 12,262 | | | | 12,332 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(a) | An insignificant amount of general and administrative services was provided to the Angel.com business unit by MicroStrategy’s core business operations during the nine months ended September 30, 2008. |
MICROSTRATEGY INCORPORATED
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
| | | | | | | | |
| | September 30, | | | December 31, | |
| | 2009 | | | 2008 | |
| | (unaudited) | | | (audited) | |
Assets | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 200,670 | | | $ | 122,915 | |
Restricted cash and investments | | | 321 | | | | 619 | |
Accounts receivable, net | | | 56,010 | | | | 49,670 | |
Prepaid expenses and other current assets | | | 10,145 | | | | 9,518 | |
Deferred tax assets, net | | | 14,857 | | | | 26,743 | |
Assets held-for-sale | | | — | | | | 4,964 | |
| | | | | | | | |
Total current assets | | | 282,003 | | | | 214,429 | |
| | |
Property and equipment, net | | | 7,220 | | | | 8,978 | |
Capitalized software development cost, net | | | 15,161 | | | | 14,823 | |
Deposits and other assets | | | 36,414 | | | | 36,804 | |
Deferred tax assets, net | | | 5,767 | | | | 17,105 | |
| | | | | | | | |
Total Assets | | $ | 346,565 | | | $ | 292,139 | |
| | | | | | | | |
| | |
Liabilities and Stockholders’ Equity | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable and accrued expenses | | $ | 26,191 | | | $ | 27,697 | |
Accrued compensation and employee benefits | | | 39,607 | | | | 42,634 | |
Deferred revenue and advance payments | | | 73,045 | | | | 66,495 | |
Deferred tax liabilities | | | 556 | | | | — | |
Liabilities held-for-sale | | | — | | | | 6,325 | |
| | | | | | | | |
Total current liabilities | | | 139,399 | | | | 143,151 | |
| | |
Deferred revenue and advance payments | | | 3,848 | | | | 1,679 | |
Other long-term liabilities | | | 10,869 | | | | 9,268 | |
| | | | | | | | |
| | |
Total Liabilities | | | 154,116 | | | | 154,098 | |
| | | | | | | | |
| | |
Stockholders’ Equity | | | | | | | | |
Preferred stock undesignated, $0.001 par value; 5,000 shares authorized; no shares issued or outstanding | | | — | | | | — | |
Class A common stock, $0.001 par value; 330,000 shares authorized; 14,192 shares issued and 9,145 shares outstanding, and 14,167 shares issued and 9,120 shares outstanding, respectively | | | 14 | | | | 14 | |
Class B common stock, $0.001 par value; 165,000 shares authorized; 2,770 issued and outstanding | | | 3 | | | | 3 | |
Additional paid-in capital | | | 451,705 | | | | 450,953 | |
Treasury stock, at cost; 5,047 shares | | | (366,191 | ) | | | (366,191 | ) |
Accumulated other comprehensive income | | | 831 | | | | 1,471 | |
Retained earnings | | | 106,087 | | | | 51,791 | |
| | | | | | | | |
Total Stockholders’ Equity | | | 192,449 | | | | 138,041 | |
| | | | | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 346,565 | | | $ | 292,139 | |
| | | | | | | | |
MICROSTRATEGY INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| | | | | | | | |
| | Nine Months Ended | |
| | September 30, | |
| | 2009 | | | 2008 | |
| | |
Operating activities: | | | | | | | | |
Net income | | $ | 54,296 | | | $ | 27,548 | |
Plus: (Income) loss from discontinued operations, net | | | (14,330 | ) | | | 383 | |
| | | | | | | | |
Income from continuing operations | | | 39,966 | | | | 27,931 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 7,681 | | | | 4,825 | |
Bad debt expense | | | 1,153 | | | | 1,074 | |
Deferred taxes | | | 14,294 | | | | 13,655 | |
Stock-based compensation | | | — | | | | 45 | |
Excess tax benefits from stock-based payment arrangements | | | (200 | ) | | | (241 | ) |
Other, net | | | (10 | ) | | | 49 | |
Changes in operating assets and liabilities: | | | | | | | | |
Accounts receivable | | | (7,900 | ) | | | 3,617 | |
Prepaid expenses and other current assets | | | (445 | ) | | | 176 | |
Deposits and other assets | | | 254 | | | | (218 | ) |
Accounts payable and accrued expenses | | | (1,948 | ) | | | 2,034 | |
Accrued compensation and employee benefits | | | (4,224 | ) | | | (1,740 | ) |
Deferred revenue and advance payments | | | 7,085 | | | | 6,071 | |
Other long-term liabilities | | | 1,572 | | | | 568 | |
| | | | | | | | |
Net cash provided by operating activities from continuing operations | | | 57,278 | | | | 57,846 | |
Net cash (used in) provided by operating activities from discontinued operations | | | (472 | ) | | | 1,399 | |
| | | | | | | | |
Net cash provided by operating activities | | | 56,806 | | | | 59,245 | |
| | | | | | | | |
Investing activities: | | | | | | | | |
Purchases of property and equipment | | | (1,860 | ) | | | (2,972 | ) |
Capitalized software development costs | | | (4,218 | ) | | | (8,078 | ) |
Decrease in restricted cash and investments | | | 504 | | | | 1,062 | |
| | | | | | | | |
Net cash used in investing activities from continuing operations | | | (5,574 | ) | | | (9,988 | ) |
Net cash provided by (used in) investing activities from discontinued operations | | | 24,546 | | | | (158 | ) |
| | | | | | | | |
Net cash provided by (used in) investing activities | | | 18,972 | | | | (10,146 | ) |
| | | | | | | | |
Financing activities: | | | | | | | | |
Distribution to Alarm.com minority shareholders | | | (60 | ) | | | — | |
Proceeds from sale of class A common stock under exercise of employee stock options | | | 565 | | | | 2,073 | |
Excess tax benefits from stock-based payment arrangements | | | 200 | | | | 241 | |
Purchases of treasury stock | | | — | | | | (8,387 | ) |
| | | | | | | | |
Net cash provided by (used in) financing activities from continuing operations | | | 705 | | | | (6,073 | ) |
Net cash provided by financing activities from discontinued operations | | | — | | | | — | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 705 | | | | (6,073 | ) |
Effect of foreign exchange rate changes on cash and cash equivalents | | | 1,272 | | | | (933 | ) |
| | | | | | | | |
Net increase in cash and cash equivalents | | | 77,755 | | | | 42,093 | |
Cash and cash equivalents, beginning of period | | | 122,915 | | | | 85,194 | |
| | | | | | | | |
Cash and cash equivalents, end of period | | $ | 200,670 | | | $ | 127,287 | |
| | | | | | | | |