Exhibit 99.1
Media Contact | Investor Relations Contact | |
Ally Zwahlen | Mike Magaro | |
925-452-3394 | 925-452-3120 | |
azwahlen@taleo.com | mmagaro@taleo.com |
Taleo Reports Fourth Quarter and Fiscal 2011 Financial Results
Dublin, Calif. – February 9, 2012 –Taleo Corporation (NASDAQ: TLEO), the global leader of SaaS-based Talent Management solutions, today announced results for its fourth quarter and fiscal year 2011.
Taleo delivered the following results for the fourth quarter and fiscal 2011:
Fourth Quarter Revenue: Subscription revenue for the fourth quarter was $70 million, an increase of 26% on a year-over-year basis. Professional services revenue for the fourth quarter was $15 million, an increase of 27% on a year-over-year basis. Total revenue for the fourth quarter was $85 million, an increase of 26% on a year-over-year basis.
Non-GAAP subscription revenue for the fourth quarter was $70.6 million, an increase of 22% on a year-over-year basis. Non-GAAP professional services revenues for the fourth quarter was $15.8 million, an increase of 18% on a year-over-year basis. Total fourth quarter non-GAAP revenue was $86.3 million, an increase of 21% on a year-over-year basis.
2011 Revenue: Total revenue for the full year 2011 was $309 million, an increase of 30% on a year-over-year basis. Subscription revenue for the full year 2011 was $257 million, an increase of 29% on a year-over-year basis. Professional services revenue for the full year 2011 was $59 million, an increase of 55% on a year-over-year basis. Total revenue for 2011 reflects a revenue reduction of $6.5 million recorded in the second quarter of 2011 related to the TSA settlement.
For the full year 2011, the company reported Non-GAAP revenue of $324 million, an increase of 34% from the prior year. Non-GAAP subscription revenue for the full year 2011 was $263 million, an increase of 30% on a year-over-year basis. Non-GAAP professional services revenue for the full year 2011 was $62 million, an increase of 57% on a year-over-year basis.
Fourth Quarter Loss per Share:Fourth quarter net loss per share was $(0.02), compared to a net loss per share of $(0.02) a year ago.
Non-GAAP net income per fully diluted share was $0.26, compared to non-GAAP net income per fully diluted share of $0.23 a year ago.
2011 Earnings per Share:For the full year 2011, net loss per share declined to $(0.35) from net income per fully diluted share of $0.01 a year ago. Non-GAAP net income per fully diluted share for the full year 2011 rose to $1.06 compared to $0.78 a year ago.
An explanation of the non-GAAP measures used in this press release is included in the section below titled “Non-GAAP Financial Measures” and a reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.
Quarterly Conference Call Cancelled
As a result of the earlier announcement, Oracle Buys Taleo, Taleo is cancelling the fourth quarter and fiscal 2011 earnings conference call that was previously scheduled for Tuesday, February 14, 2012.
About Taleo
Taleo (NASDAQ: TLEO) helps organizations improve the performance of their business by unlocking the power of their people. Taleo is the only company to provide industry-leading solutions in every category of Talent Management. Through its cloud-based platform, Taleo optimizes recruiting, performance management, learning and compensation – and integrates them all so managers have the insights they need to achieve talent intelligence. Customers also plug into Taleo’s unique Talent Grid community to harness the power of proven best practices, millions of users, and Taleo-ready partner solutions. From small and medium sized businesses to large enterprises, more than 5,000 organizations rely on Taleo every day to pursue growth, innovation and customer success.
Forward-looking Statements
Any forward-looking statements contained in this press release are based upon Taleo’s historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent Taleo’s expectations as of the date of this press announcement. Subsequent events may cause these expectations to change, and Taleo disclaims any obligation to update the forward-looking statements in the future. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially. Further information on potential factors that could affect actual results is included in Part II, Item 1A of Taleo’s Quarterly Report on Form 10-Q, as filed with the SEC on November 9, 2011, and in other reports filed by Taleo with the SEC.
Non-GAAP Financial Measures
Taleo has provided in this release financial information that has not been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. This information includes non-GAAP revenue and non-GAAP earnings per share. Taleo uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Taleo’s ongoing operational performance. The non-GAAP measures include amounts excluded from GAAP revenue due to the write down of deferred revenue associated with purchase accounting for the Worldwide Compensation, Learn.com, Cytiva, and Jobpartner acquisitions, and the reduction in GAAP revenue from the TSA settlement, and exclude costs associated with stock-
based compensation expense, amortization of acquisition-related intangibles, acquisition-related transaction costs, and TSA settlement expenses, the refundable tax credits related to 2009 and 2010, the gain on re-measurement of a previously held interest in Worldwide Compensation, the gain on settlement of the Worldwide Compensation escrow account, realized foreign exchange gain on intercompany settlement, and income taxes associated with certain non-GAAP adjustments.
Fourth quarter loss per share calculations are based on 41.4 million basic weighted average shares outstanding, while fourth quarter non-GAAP EPS calculations are based on 45.0 million fully diluted weighted average shares outstanding. Full year 2011 loss per share calculations are based on 41.0 million basic weighted average shares outstanding, while full year 2011 non-GAAP EPS calculations are based on 44.0 million fully diluted weighted average shares outstanding. The fully diluted weighted average shares outstanding used to compute non-GAAP earnings per share have been calculated without giving consideration to the treasury stock method.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measure. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.
A historical reconciliation of GAAP to non-GAAP financial measures for past periods can be located on the investor relations section ofwww.taleo.com.
Taleo Corporation
Condensed Consolidated Statements of Operations
(All amounts in thousands except per share data)
(Unaudited)
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues: | ||||||||||||||||
Subscription and support | $ | 69,541 | $ | 55,179 | $ | 256,526 | $ | 199,302 | ||||||||
Professional services | 15,233 | 12,037 | 58,869 | 37,973 | ||||||||||||
TSA settlement - subscription and support | — | — | (6,500 | ) | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net revenues | 84,774 | 67,216 | 308,895 | 237,275 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cost of revenues (Note 1): | ||||||||||||||||
Subscription and support | 14,241 | 12,305 | 53,878 | 44,532 | ||||||||||||
Amortization of acquisition-related intangibles | 899 | 1,499 | 4,502 | 4,233 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total cost of subscription and support revenues | 15,140 | 13,804 | 58,380 | 48,765 | ||||||||||||
Professional services | 12,301 | 9,204 | 44,992 | 29,671 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total cost of revenues | 27,441 | 23,008 | 103,372 | 78,436 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit | 57,333 | 44,208 | 205,523 | 158,839 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating expenses (Note 1): | ||||||||||||||||
Sales and marketing | 28,022 | 20,478 | 96,626 | 67,445 | ||||||||||||
Sales - amortization of acquisition-related intangibles | 4,147 | 3,803 | 15,457 | 10,276 | ||||||||||||
Research and development | 13,839 | 12,257 | 54,591 | 43,431 | ||||||||||||
General and administrative | 12,726 | 13,168 | 55,529 | 42,761 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses | 58,734 | 49,706 | 222,203 | 163,913 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Loss from operations | (1,401 | ) | (5,498 | ) | (16,680 | ) | (5,074 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Interest and other income (expense), net: | ||||||||||||||||
Interest income | 89 | 84 | 348 | 482 | ||||||||||||
Interest expense | (139 | ) | (29 | ) | (364 | ) | (106 | ) | ||||||||
Other income (expense), net | 761 | (343 | ) | 581 | (1,073 | ) | ||||||||||
Gain on remeasurement of previously held interest in Worldwide Compensation, Inc. | — | — | — | 885 | ||||||||||||
Gain on Worldwide Compensation, Inc. escrow settlement | — | — | 350 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total interest and other income (expense), net | 711 | (288 | ) | 915 | 188 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Loss before provision for (benefit from) income taxes | (690 | ) | (5,786 | ) | (15,765 | ) | (4,886 | ) | ||||||||
Provision for (benefit from) income taxes | 221 | (5,166 | ) | (1,302 | ) | (5,306 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) attributable to Class A common stockholders | $ | (911 | ) | $ | (620 | ) | $ | (14,463 | ) | $ | 420 | |||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) per share attributable to Class A common stockholders - basic | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.35 | ) | $ | 0.01 | |||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) per share attributable to Class A common stockholders - diluted | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.35 | ) | $ | 0.01 | |||||
|
|
|
|
|
|
|
| |||||||||
Weighted average Class A common shares - basic | 41,422 | 40,339 | 41,043 | 39,685 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average Class A common shares - diluted | 41,422 | 40,339 | 41,043 | 40,915 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
NOTES | ||||||||||||||||
1. Includes stock-based compensation expense | ||||||||||||||||
Subscription and support cost of revenue | $ | 379 | $ | 226 | $ | 1,354 | $ | 929 | ||||||||
Professional services cost of revenue | 778 | 437 | 2,679 | 1,703 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cost of revenue subtotal | 1,157 | 663 | 4,033 | 2,632 | ||||||||||||
Sales and marketing operating expense | 1,757 | 1,060 | 6,225 | 4,066 | ||||||||||||
Research and development operating expense | 1,419 | 784 | 4,705 | 2,643 | ||||||||||||
General and administrative operating expense | 1,928 | 1,425 | 6,933 | 5,598 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating expense subtotal | 5,104 | 3,269 | 17,863 | 12,307 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total stock-based compensation expense | $ | 6,261 | $ | 3,932 | $ | 21,896 | $ | 14,939 | ||||||||
|
|
|
|
|
|
|
|
Taleo Corporation
Reconciliation of GAAP measures to Non-GAAP measures
(All amounts in thousands except per share data)
(Unaudited)
Reconciliation of GAAP measures to Non-GAAP measures:
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net Revenues: | ||||||||||||||||
GAAP Net revenues | $ | 84,774 | $ | 67,216 | $ | 308,895 | $ | 237,275 | ||||||||
Plus: | ||||||||||||||||
Non-GAAP subscription and support revenue | 1,021 | 2,594 | 6,076 | 3,142 | ||||||||||||
Non-GAAP professional services revenue | 545 | 1,343 | 3,018 | 1,343 | ||||||||||||
TSA settlement - subscription and support revenue | — | — | 6,500 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net revenues | $ | 86,340 | $ | 71,153 | $ | 324,489 | $ | 241,760 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit: | ||||||||||||||||
GAAP gross profit | $ | 57,333 | $ | 44,208 | $ | 205,523 | $ | 158,839 | ||||||||
Percentage of GAAP gross profit to GAAP net revenues | 68 | % | 66 | % | 67 | % | 67 | % | ||||||||
Plus: | ||||||||||||||||
Non-GAAP subscription and support revenue | 1,021 | 2,594 | 6,076 | 3,142 | ||||||||||||
Non-GAAP professional services revenue | 545 | 1,343 | 3,018 | 1,343 | ||||||||||||
TSA Settlement - subscription and support revenue | — | — | 6,500 | — | ||||||||||||
Qualified wage credits related to 2009 and 2010 | (527 | ) | — | (1,969 | ) | — | ||||||||||
Stock-based compensation expense | 1,157 | 663 | 4,033 | 2,632 | ||||||||||||
Amortization of acquisition-related intangibles | 899 | 1,499 | 4,502 | 4,233 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP gross profit | $ | 60,428 | $ | 50,307 | $ | 227,683 | $ | 170,189 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Percentage of Non-GAAP gross profit to Non-GAAP revenues | 70 | % | 71 | % | 70 | % | 70 | % | ||||||||
Income (loss) from operations: | ||||||||||||||||
GAAP operating loss | $ | (1,401 | ) | $ | (5,498 | ) | $ | (16,680 | ) | $ | (5,074 | ) | ||||
Percentage of GAAP operating loss to net revenues | (1.7 | %) | (8.2 | %) | (5.4 | %) | (2.1 | %) | ||||||||
Plus: | ||||||||||||||||
Non-GAAP subscription and support revenue | 1,021 | 2,594 | 6,076 | 3,142 | ||||||||||||
Non-GAAP professional services revenue | 545 | 1,343 | 3,018 | 1,343 | ||||||||||||
TSA Settlement - subscription and support revenue | — | — | 6,500 | — | ||||||||||||
Acquisition - related transaction costs | 1,176 | 3,753 | 8,177 | 6,826 | ||||||||||||
TSA settlement related expenses | — | — | 300 | — | ||||||||||||
Qualified wage credits related to 2009 and 2010 | (475 | ) | — | (1,771 | ) | — | ||||||||||
Stock-based compensation expense | 6,261 | 3,932 | 21,896 | 14,939 | ||||||||||||
Amortization of acquisition-related intangibles | 5,046 | 5,302 | 19,959 | 14,509 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP operating income | $ | 12,173 | $ | 11,426 | $ | 47,475 | $ | 35,685 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Percentage of Non - GAAP operating income to Non-GAAP net revenues | 14 | % | 16 | % | 15 | % | 15 | % | ||||||||
Net income (loss): | ||||||||||||||||
GAAP net income (loss) | $ | (911 | ) | $ | (620 | ) | $ | (14,463 | ) | $ | 420 | |||||
Plus: | ||||||||||||||||
Non-GAAP subscription and support revenue | 1,021 | 2,594 | 6,076 | 3,142 | ||||||||||||
Non-GAAP professional services revenue | 545 | 1,343 | 3,018 | 1,343 | ||||||||||||
TSA Settlement - subscription and support revenue | — | — | 6,500 | — | ||||||||||||
Acquisition-related transaction costs | 1,176 | 3,753 | 8,177 | 6,826 | ||||||||||||
TSA Settlement expenses | — | — | 300 | — | ||||||||||||
Qualified wage credits related to 2009 and 2010 | (475 | ) | — | (1,771 | ) | — | ||||||||||
Stock-based compensation expense | 6,261 | 3,932 | 21,896 | 14,939 | ||||||||||||
Amortization of acquisition - related intangibles | 5,046 | 5,302 | 19,959 | 14,509 | ||||||||||||
Gain on remeasurement of previously held interest in Worldwide Compensation, Inc. | — | — | — | (885 | ) | |||||||||||
Gain on settlement of Worldwide Compensation, Inc. escrow | — | — | (350 | ) | — | |||||||||||
Realized foreign exchange gain from intercompany settlement | (1,032 | ) | — | (1,032 | ) | — | ||||||||||
Income taxes associated with certain non-GAAP adjustments | (26 | ) | (6,546 | ) | (1,807 | ) | (6,546 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net income | $ | 11,605 | $ | 9,758 | $ | 46,503 | $ | 33,748 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted net income (loss) per share: | ||||||||||||||||
GAAP diluted net income (loss) per share (a) | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.33 | ) | 0.01 | ||||||
Plus: | ||||||||||||||||
Non - GAAP subscription and support revenue | 0.02 | 0.06 | 0.14 | 0.07 | ||||||||||||
Non - GAAP professional services revenue | 0.01 | 0.03 | 0.07 | 0.03 | ||||||||||||
TSA Settlement - subscription and support revenue | — | — | 0.15 | — | ||||||||||||
Acquisition - related transaction costs | 0.03 | 0.09 | 0.18 | 0.16 | ||||||||||||
TSA Settlement expenses | — | — | 0.01 | — | ||||||||||||
Qualified wage credits related to 2009 and 2010 | (0.01 | ) | — | (0.04 | ) | — | ||||||||||
Stock-based compensation expense | 0.14 | 0.09 | 0.50 | 0.34 | ||||||||||||
Amortization of acquisition - related intangibles | 0.11 | 0.12 | 0.45 | 0.34 | ||||||||||||
Gain on remeasurement of previously held interest in Worldwide Compensation, Inc. | — | — | — | (0.02 | ) | |||||||||||
Gain on settlement of Worldwide Compensation, Inc. escrow | — | — | (0.01 | ) | — | |||||||||||
Realized foreign exchange gain from intercompany settlement | (0.02 | ) | — | (0.02 | ) | — | ||||||||||
Income taxes associated with certain non - GAAP adjustments | — | (0.15 | ) | (0.04 | ) | (0.15 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Non - GAAP diluted net income per share | $ | 0.26 | $ | 0.23 | $ | 1.06 | $ | 0.78 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Shares used in computing diluted Non-GAAP net income per share | 44,993 | 43,354 | 43,964 | 43,015 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation of basic and fully diluted share count: | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||
Basic | 41,422 | 40,339 | 41,043 | 39,685 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Add: | ||||||||||||||||
Weighted Average options and unreleased restricted stock, without consideration for the treasury stock method | 3,571 | 3,015 | 2,921 | 3,330 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 44,993 | 43,354 | 43,964 | 43,015 | ||||||||||||
|
|
|
|
|
|
|
|
(a) | GAAP diluted net income(loss) per share was calculated by dividing the GAAP net income (loss) by the Non-GAAP diluted weighted average shares |
Taleo Corporation
Condensed Consolidated Balance Sheets
(All amounts in thousands)
(Unaudited)
December 31, 2011 | December 31, 2010 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 115,974 | $ | 141,588 | ||||
Accounts receivable, net | 85,810 | 58,120 | ||||||
Prepaid expenses and other current assets | 22,689 | 18,065 | ||||||
Qualified wage credits receivable | 11,526 | 6,034 | ||||||
|
|
|
| |||||
Total current assets | 235,999 | 223,807 | ||||||
Property and equipment, net | 28,391 | 26,552 | ||||||
Restricted cash | 13 | 218 | ||||||
Goodwill | 243,304 | 206,418 | ||||||
Intangible assets, net | 59,233 | 59,478 | ||||||
Other assets | 10,786 | 7,363 | ||||||
|
|
|
| |||||
Total assets | $ | 577,726 | $ | 523,836 | ||||
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 47,907 | $ | 36,377 | ||||
Deferred revenue - subscription and support and customer deposits | 111,707 | 79,704 | ||||||
Deferred revenue - professional services | 16,530 | 19,692 | ||||||
Capital lease obligations, short-term | 40 | 105 | ||||||
|
|
|
| |||||
Total current liabilities | 176,184 | 135,878 | ||||||
Long-term deferred revenue - subscription and support and customer deposits | 1,233 | 150 | ||||||
Long-term deferred revenue - professional services | 4,595 | 10,006 | ||||||
Other liabilities | 13,476 | 9,241 | ||||||
Capital lease obligations, long-term | 7 | 46 | ||||||
|
|
|
| |||||
Total liabilities | 195,495 | 155,321 | ||||||
|
|
|
| |||||
Stockholders’ equity: | ||||||||
Capital stock | 1 | 1 | ||||||
Additional paid-in capital | 473,596 | 442,514 | ||||||
Accumulated deficit | (91,072 | ) | (76,609 | ) | ||||
Treasury stock | (801 | ) | (776 | ) | ||||
Accumulated other comprehensive income | 507 | 3,385 | ||||||
|
|
|
| |||||
Total stockholders’ equity | 382,231 | 368,515 | ||||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 577,726 | $ | 523,836 | ||||
|
|
|
|
Taleo Corporation
Condensed Consolidated Statements of Cash Flows
(All amounts in thousands)
(Unaudited)
Twelve Months Ended December 31, | ||||||||
2011 | 2010 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | (14,463 | ) | $ | 420 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 35,160 | 28,720 | ||||||
Loss on disposal of fixed assets | 49 | 98 | ||||||
Amortization of debt issuance costs | 109 | — | ||||||
Amortization of tenant inducements | (226 | ) | (176 | ) | ||||
Stock-based compensation expense | 21,896 | 14,939 | ||||||
Excess tax benefits on the exercise of stock options | 133 | (293 | ) | |||||
Tax benefit recorded upon business acquisition | (1,053 | ) | (6,546 | ) | ||||
Director fees paid with stock in lieu of cash | 269 | 240 | ||||||
Gain on remeasurement of previously held interest in Worldwide Compensation, Inc. | — | (885 | ) | |||||
Bad debt provision (recovery) | 528 | (83 | ) | |||||
Changes in assets and liabilities, net of effect of acquisitions: | ||||||||
Accounts receivable | (25,977 | ) | (11,046 | ) | ||||
Prepaid expenses and other assets | (3,273 | ) | (8,436 | ) | ||||
Qualified wage credits receivable | (5,826 | ) | (275 | ) | ||||
Accounts payable and accrued liabilities | 4,125 | 8,371 | ||||||
Deferred revenues and customer deposits | 19,952 | 10,744 | ||||||
|
|
|
| |||||
Net cash provided by operating activities | 31,403 | 35,792 | ||||||
|
|
|
| |||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (15,871 | ) | (14,517 | ) | ||||
Change in restricted cash | 204 | 401 | ||||||
Acquisitions, net of cash acquired | (46,590 | ) | (137,504 | ) | ||||
Purchase of intangible assets | (1,150 | ) | — | |||||
|
|
|
| |||||
Net cash used in investing activities | (63,407 | ) | (151,620 | ) | ||||
|
|
|
| |||||
Cash flows from financing activities: | ||||||||
Principal payments on capital lease obligations | (355 | ) | (1,652 | ) | ||||
Payments for expenses associated with 2009 equity offering | — | (659 | ) | |||||
Payments for debt issuance costs | (816 | ) | — | |||||
Excess tax benefits on the exercise of stock options | (133 | ) | 293 | |||||
Treasury stock acquired to settle employees withholding liability | (5,535 | ) | (2,824 | ) | ||||
Proceeds from stock options exercised and ESPP shares | 14,560 | 17,455 | ||||||
|
|
|
| |||||
Net cash provided by financing activities | 7,721 | 12,613 | ||||||
|
|
|
| |||||
Effect of exchange rate changes on cash and cash equivalents | (1,331 | ) | 574 | |||||
|
|
|
| |||||
Decrease in cash and cash equivalents | (25,614 | ) | (102,641 | ) | ||||
Cash and cash equivalents: | ||||||||
Beginning of period | 141,588 | 244,229 | ||||||
|
|
|
| |||||
End of period | $ | 115,974 | $ | 141,588 | ||||
|
|
|
|
YTD Condensed Consolidated Statements of Operations Roll forward - GAAP
| ||||||||||||||||||||||||||||||||
Q1 2011 | Q1 | Q2’2011 | Q2 | Q3 2011 | Q3 | Q4 2011 | ||||||||||||||||||||||||||
As reported | Reclass | As reported | Reclass | As reported | Reclass | As reported | YTD | |||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||
Subscription and support | $ | 58,390 | $ | 61,714 | $ | 66,881 | $ | 69,541 | $ | 256,526 | ||||||||||||||||||||||
Professional services | 13,107 | 14,495 | 16,034 | 15,233 | 58,869 | |||||||||||||||||||||||||||
TSA Settlement - subscription and support | — | (6,500 | ) | — | — | (6,500 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||
Total revenue | 71,497 | 69,709 | 82,915 | 84,774 | 308,895 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Cost of revenue (Note 1): | ||||||||||||||||||||||||||||||||
Subscription and support | 12,547 | 12,426 | 14,664 | 14,241 | 53,878 | |||||||||||||||||||||||||||
Amortization of acquired intangibles | 1,499 | 1,262 | 842 | 899 | 4,502 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total cost of subscription and support revenue | 14,046 | 13,688 | 15,506 | 15,140 | 58,380 | |||||||||||||||||||||||||||
Professional services | 10,236 | 10,015 | 12,440 | 12,301 | 44,992 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total cost of revenue | 24,282 | 23,703 | 27,946 | 27,441 | 103,372 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Gross profit | 47,215 | 46,006 | 54,969 | 57,333 | 205,523 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Operating expenses (Note 1): | ||||||||||||||||||||||||||||||||
Sales and marketing | 20,709 | 22,283 | 25,612 | 28,022 | 96,626 | |||||||||||||||||||||||||||
Sales - amortization of acquired intangibles | 2,777 | 4,159 | 4,374 | 4,147 | 15,457 | |||||||||||||||||||||||||||
Research and development | 13,807 | 12,874 | 14,071 | 13,839 | 54,591 | |||||||||||||||||||||||||||
General and administrative | 12,129 | 31 | 15,153 | 189 | 15,720 | (419 | ) | 12,726 | 55,529 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total operating expenses | 49,422 | 54,469 | 59,777 | 58,734 | 222,203 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Loss from operations | (2,207 | ) | (8,463 | ) | (4,808 | ) | (1,401 | ) | (16,680 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Other income / (expense): | ||||||||||||||||||||||||||||||||
Interest revenue | 86 | 78 | 95 | 89 | 348 | |||||||||||||||||||||||||||
Interest expense | (26 | ) | (57 | ) | (142 | ) | (139 | ) | (364 | ) | ||||||||||||||||||||||
Other income related to Kenexa settlement | 19 | 18 | 37 | |||||||||||||||||||||||||||||
Gain on settlement of Worldwide Compensation, Inc. escrow | — | 350 | — | — | 350 | |||||||||||||||||||||||||||
FX revaluation | 31 | 189 | (419 | ) | 743 | 544 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total other income | 60 | 371 | (28 | ) | 711 | 915 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Income / (loss) before provision for / benefit from income tax | (2,147 | ) | (8,092 | ) | (4,836 | ) | (690 | ) | (15,765 | ) | ||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||
Provision for / (benefit from) income taxes | 23 | (4 | ) | (1,542 | ) | 221 | (1,302 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Income / (loss) attributable to Class A common stockholders | $ | (2,170 | ) | $ | (8,088 | ) | $ | (3,294 | ) | $ | (911 | ) | $ | (14,463 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Income / (loss) per share attributable to Class A common stockholders - basic | $ | (0.05 | ) | $ | (0.20 | ) | $ | (0.08 | ) | $ | (0.02 | ) | $ | (0.35 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Income / (loss) per share attributable to Class A common stockholders - diluted | $ | (0.05 | ) | $ | (0.20 | ) | $ | (0.08 | ) | $ | (0.02 | ) | $ | (0.35 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Weighted average Class A common shares - basic | 40,602 | 40,949 | 41,187 | 41,422 | 41,043 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Weighted average Class A common shares - diluted | 40,602 | 40,949 | 41,187 | 41,422 | 41,043 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
NOTES | ||||||||||||||||||||||||||||||||
1. Includes stock-based compensation expense | ||||||||||||||||||||||||||||||||
Subscription and support cost of revenue | $ | 221 | $ | 299 | $ | 455 | $ | 379 | 1,354 | |||||||||||||||||||||||
Professional services cost of revenue | 524 | 576 | 801 | 778 | 2,679 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Cost of revenue subtotal | 745 | 875 | 1,256 | 1,157 | 4,033 | |||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||
Sales and marketing operating expense | 1,161 | 1,541 | 1,766 | 1,757 | 6,225 | |||||||||||||||||||||||||||
Research and development operating expense | 786 | 1,035 | 1,465 | 1,419 | 4,705 | |||||||||||||||||||||||||||
General and administrative operating expense | 1,401 | 1,649 | 1,955 | 1,928 | 6,933 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Operating expense subtotal | 3,348 | 4,225 | 5,186 | 5,104 | 17,863 | |||||||||||||||||||||||||||
Total stock-based compensation expense | $ | 4,093 | $ | 5,100 | $ | 6,442 | $ | 6,261 | $ | 21,896 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD Condensed Consolidated Statements of Operations Roll forward—Non—GAAP | ||||||||||||||||||||
Reconciliation of GAAP net income / (loss) and non-GAAP net income: | ||||||||||||||||||||
Q1 2011 As reported | Q2 2011 As reported | Q3 2011 As reported | Q4 2011 As reported | YTD | ||||||||||||||||
GAAP net income / (loss) reported above | $ | (2,170 | ) | $ | (8,088 | ) | $ | (3,294 | ) | $ | (911 | ) | $ | (14,463 | ) | |||||
Add back: | ||||||||||||||||||||
Revenue | ||||||||||||||||||||
Non-GAAP subscription and support revenue | 1,664 | 1,858 | 1,533 | 1,021 | 6,076 | |||||||||||||||
Non-GAAP professional services revenue | 1,098 | 667 | 708 | 545 | 3,018 | |||||||||||||||
TSA settlement | — | 6,500 | — | — | 6,500 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total Non-GAAP revenue | 2,762 | 9,025 | 2,241 | 1,566 | 15,594 | |||||||||||||||
Expenses | ||||||||||||||||||||
Revenue review | ||||||||||||||||||||
TSA Settlement expenses | — | 300 | — | — | 300 | |||||||||||||||
Acquisition related transaction costs | 1,547 | 1,971 | 3,483 | 1,176 | 8,177 | |||||||||||||||
E-Business Credit | (1,296 | ) | — | (475 | ) | (1,771 | ) | |||||||||||||
Stock-based compensation expense | 4,093 | 5,100 | 6,442 | 6,261 | 21,896 | |||||||||||||||
Amortization of acquisition-related intangibles | 4,276 | 5,421 | 5,216 | 5,046 | 19,959 | |||||||||||||||
Non-Cash income tax audit settlement | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
9,916 | 11,496 | 15,141 | 12,008 | 48,561 | ||||||||||||||||
Other income | ||||||||||||||||||||
Gain on settlement of Worldwide Compensation, Inc. escrow | — | (350 | ) | — | — | (350 | ) | |||||||||||||
Realized foreign exchange gain from intercompany settlement | — | — | — | (1,032 | ) | (1,032 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
— | (350 | ) | — | (1,032 | ) | (1,382 | ) | |||||||||||||
Provision for/(benefit from) income taxes | ||||||||||||||||||||
Non-cash income tax valuation benefit | — | (1,403 | ) | — | 350 | (1,053 | ) | |||||||||||||
Non-cash income tax audit settlement | — | — | — | — | ||||||||||||||||
Non-cash income tax rate | (530 | ) | 1,061 | (911 | ) | (376 | ) | (756 | ) | |||||||||||
Discrete Income Tax | 2 | — | — | — | 2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP net income | $ | 9,980 | $ | 11,741 | $ | 13,177 | $ | 11,605 | $ | 46,503 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||