Blackbaud, Inc.
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 16, 2006
BLACKBAUD, INC.
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation)
|
|
|
000-50600
|
|
11-2617163 |
|
|
|
(Commission File Number)
|
|
(IRS Employer ID Number) |
2000 Daniel Island Drive, Charleston, South Carolina 29492
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code (843) 216-6200
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
(17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
(17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
On February 16, 2006, Blackbaud, Inc. issued a press release reporting unaudited financial results
for the quarter and year ended December 31, 2005. A copy of this press release is attached.
The information in this Form 8-K (including Exhibit 99.1) shall not be deemed filed for purposes
of Section 18 of the Securities Exchange Act of 1934 (the Exchange Act) or otherwise subject to
the liabilities of that section, nor shall it be deemed incorporated by reference in any filing
under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific
reference in such a filing.
Item 8.01. Other Events.
On February 16, 2006, Blackbaud, Inc. issued a press release announcing that its Board of Directors
has adopted a dividend policy for 2006. Under the policy, Blackbaud declared a cash dividend of
$0.07 per share payable on March 15, 2006 to stockholders of record on February 28, 2006, and
announced it intends to continue to pay quarterly dividends at an annual rate of $0.28 per share
for the fiscal year ending December 31, 2006. A copy of this press release is attached.
Item 9.01. Financial Statements and Exhibits.
(c) Exhibits
|
|
|
Exhibit No. |
|
Description |
|
|
|
99.1
|
|
Press release dated February 16, 2006. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
BLACKBAUD, INC. |
|
|
|
Date: February 16, 2006
|
|
/s/ Timothy V. Williams |
|
|
|
|
|
Timothy V. Williams,
Vice President and Chief Financial Officer |
Ex-99.1
Exhibit 99.1
Blackbaud, Inc. Announces Fourth Quarter 2005 Results and First Quarter 2006 Dividend
CHARLESTON, S.C. February 16, 2006 Blackbaud, Inc. (Nasdaq: BLKB), the leading provider of
software and related services designed specifically for nonprofit organizations, today announced
financial results for its fourth quarter 2005.
For the quarter ended December 31, 2005, Blackbaud reported total revenue of $42.9 million, an
increase of 19% compared with the fourth quarter of 2004. License revenue increased 17% to $7.9
million, services revenue increased 26% to $12.5 million, and maintenance and subscriptions revenue
increased 16% to $20.7 million over the comparable period.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, We are very pleased with the Companys
performance in the fourth quarter, completing a year highlighted by better-than-expected top line
momentum and profitability. Chardon continued, Nonprofit organizations are increasingly
investing in technology to optimize their fundraising and internal operations, and our industry
leading solutions, experience and customer satisfaction position us well to continue capitalizing
on this growing demand.
Blackbauds income from operations and net income, determined in accordance with generally accepted
accounting principles (GAAP), were $8.7 million and $6.2 million, respectively, for the fourth
quarter 2005 compared with a loss from operations of $9.2 million and a net loss of $4.3 million in
the same period last year. GAAP diluted earnings per share were $0.14 for the quarter ended
December 31, 2005, compared with a loss per share of $0.10 in the same period last year.
For the quarter ended December 31, 2005, pro forma income from operations and net income, which
exclude stock-based compensation expense and amortization of intangibles arising from business
combinations, were $11.8 million and $7.3 million, respectively, compared with $9.9 million and
$6.2 million in the same period last year, representing growth of 19% and 18%, respectively. Pro
forma earnings per share were $0.16 for the quarter ended December 31, 2005 compared with $0.13 in
the same period last year.
A reconciliation of GAAP to pro forma results has been provided in the financial statement tables
included in this press release. An explanation of these measures is also included below under the
heading Non-GAAP Financial Measures.
Cash from operations for the fourth quarter and full year ended December 31, 2005 was $12.8 million
and $51.8 million, respectively, increases of 26% and 19%, respectively, over the prior year
periods. Blackbaud had cash and cash equivalents of $22.7 million at December 31, 2005, a $2.0
million increase from the $20.7 million level at the end of the prior quarter.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated, In 2005 we were able to deliver
a solid operating margin while our revenue growth continued to accelerate over the growth rates
seen in recent years. Our leadership position and business model enable us to deliver this
attractive combination of profitability and growth, in addition to very strong cash flow that we
will continue to use to drive shareholder value.
First Quarter Dividend
Blackbaud announced today that its Board of Directors has approved an increase in its annual
dividend from $0.20 per share to $0.28 per share and declared a first quarter dividend of $0.07 per
share payable on March 15, 2006 to stockholders of record on February 28, 2006.
Conference Call Details
Blackbaud will host a conference call today, February 16, 2006, at 5:00 p.m. (EDT) to discuss the
Companys financial results, operations and related matters. To access this call, dial 800-289-0533
(domestic) or 913-981-5525 (international). A replay of this conference call will be available
through February 23, 2006, at 888-203-1112 (domestic) or 719-457-0820 (international). The replay
passcode is 4524888. A live webcast of this conference call will be available on the Investor
Relations page of the Companys Web site, and a replay will be archived on the Web site as well.
About Blackbaud
Blackbaud is the leading global provider of software and related services designed specifically for
nonprofit organizations. More than 15,000 organizations including the American Red Cross, Bowdoin
College, the Chesapeake Bay Foundation, the Crohns & Colitis Foundation of America, the Detroit
Zoological Society, Episcopal High School, Help the Aged, the New York Philharmonic and United Way
of America use Blackbaud products and consulting services for fundraising, financial management,
business intelligence and school administration. Blackbauds solutions include The Raisers
Edge®, The Financial Edge, The Education Edge, The Patron Edge ®,
Blackbaud® NetCommunity, The Information Edge, WealthPoint and ProspectPoint, as
well as a wide range of consulting and educational services. Founded in 1981, Blackbaud is
headquartered in Charleston, South Carolina, and also has operations in Toronto, Ontario; Glasgow,
Scotland; and Sydney, Australia.
Blackbaud, the Blackbaud logo, The Raisers Edge, The Financial Edge, The Education Edge, The
Information Edge, The Patron Edge, Blackbaud NetCommunity, WealthPoint and ProspectPoint are
trademarks or registered trademarks of Blackbaud, Inc.
Forward-looking Statements
Except for historical information, all of the statements, expectations and assumptions contained in
this news release are forward-looking statements that involve a number of risks and uncertainties.
Although Blackbaud attempts to be accurate in making these forward-looking statements, it is
possible that future circumstances might differ from the assumptions on which such statements are
based. In addition, other important factors that could cause actual results to differ materially
from these forward-looking statements include the following: continued success in sales growth;
risks associated with management of growth; the ability to attract and retain key personnel; risks
related to our dividend and stock repurchase programs, including potential limitations on our
ability to grow and the possibility that we might discontinue payment of dividends; adoption of our
products and services by nonprofits; uncertainty regarding increased business and renewals from
existing customers; risk associated with product concentration; lengthy sales and implementation
cycles; economic conditions and seasonality; competition; risks associated with acquisitions;
technological changes that make our products and services less competitive; and the other risk
factors set forth from time to time in the SEC filings for Blackbaud, copies of which are available
free of charge upon request from Blackbauds investor relations department.
Non-GAAP Financial Measures
Blackbaud has provided in this release financial information that has not been prepared in
accordance with GAAP. This information includes pro forma gross margin, pro forma operating income
and margin, pro forma net income and pro forma earnings per share. Blackbaud 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 Blackbauds ongoing operational
performance. Blackbaud believes that the use of these non-GAAP financial measures provides an
additional tool for investors to use in evaluating ongoing operating results and trends and in
comparing its financial results with other companies in Blackbauds industry, many of
which present similar non-GAAP financial measures to investors. As noted, the non-GAAP financial
results discussed above exclude the impact of costs associated with the Blackbauds IPO (completed
on July 22, 2004), amortization of intangibles arising from business combinations, stock-based
compensation expense and certain adjustments to the deferred tax asset.
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
below. As previously mentioned, a reconciliation of GAAP to our non-GAAP financial measures has
been provided in the financial statement tables included in this press release.
INVESTOR CONTACT:
Tim Dolan
Integrated Corporate Relations
203-682-8200
MEDIA CONTACT:
Rachel Hutchisson
Blackbaud
843-270-5824
SOURCE: Blackbaud, Inc.
BLACKBAUD, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
22,683 |
|
|
$ |
42,144 |
|
Accounts receivable, net of allowance of $1,100 and
$1,420, respectively |
|
|
25,577 |
|
|
|
19,580 |
|
Prepaid expenses and other current assets |
|
|
8,741 |
|
|
|
1,806 |
|
Deferred tax asset, current portion |
|
|
7,600 |
|
|
|
542 |
|
|
|
|
Total current assets |
|
|
64,601 |
|
|
|
64,072 |
|
Property and equipment, net |
|
|
8,700 |
|
|
|
7,199 |
|
Deferred tax asset |
|
|
71,487 |
|
|
|
87,522 |
|
Goodwill |
|
|
2,208 |
|
|
|
1,673 |
|
Intangible assets, net |
|
|
396 |
|
|
|
|
|
Other assets |
|
|
106 |
|
|
|
342 |
|
|
|
|
Total assets |
|
$ |
147,498 |
|
|
$ |
160,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Trade accounts payable |
|
$ |
4,683 |
|
|
$ |
2,653 |
|
Current portion of capital lease obligations |
|
|
|
|
|
|
44 |
|
Accrued expenses and other current liabilities |
|
|
15,806 |
|
|
|
16,019 |
|
Deferred revenue |
|
|
59,459 |
|
|
|
51,593 |
|
|
|
|
Total current liabilities |
|
|
79,948 |
|
|
|
70,309 |
|
Long-term deferred revenue |
|
|
1,279 |
|
|
|
710 |
|
|
|
|
Total liabilities |
|
|
81,227 |
|
|
|
71,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock; 20,000,000 shares authorized, none outstanding |
|
|
|
|
|
|
|
|
Common stock, $.001 par value; 180,000,000
shares authorized, 47,529,836 and 42,549,056 shares issued
at December 31, 2005 and 2004, respectively |
|
|
48 |
|
|
|
43 |
|
Additional paid-in capital |
|
|
73,583 |
|
|
|
55,292 |
|
Deferred compensation |
|
|
(6,497 |
) |
|
|
(1,064 |
) |
Treasury stock, at cost; 4,267,313 shares at December 31, 2005 |
|
|
(60,902 |
) |
|
|
|
|
Accumulated other comprehensive income |
|
|
92 |
|
|
|
355 |
|
Retained earnings |
|
|
59,947 |
|
|
|
35,163 |
|
|
|
|
Total stockholders equity |
|
|
66,271 |
|
|
|
89,789 |
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
147,498 |
|
|
$ |
160,808 |
|
|
|
|
BLACKBAUD, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, |
|
|
Years ended December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License fees |
|
$ |
7,915 |
|
|
$ |
6,773 |
|
|
$ |
29,978 |
|
|
$ |
25,387 |
|
Services |
|
|
12,537 |
|
|
|
9,985 |
|
|
|
52,606 |
|
|
|
42,793 |
|
Maintenance and subscriptions |
|
|
20,695 |
|
|
|
17,815 |
|
|
|
78,475 |
|
|
|
66,941 |
|
Other revenue |
|
|
1,794 |
|
|
|
1,467 |
|
|
|
5,237 |
|
|
|
4,316 |
|
|
|
|
|
|
Total revenue |
|
|
42,941 |
|
|
|
36,040 |
|
|
|
166,296 |
|
|
|
139,437 |
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of license fees |
|
|
1,214 |
|
|
|
1,077 |
|
|
|
4,380 |
|
|
|
3,545 |
|
Cost of services (of which $40, $104, $269 and $(540) in the three months ended
December 31, 2005 and 2004 and the years ended December 31, 2005
and 2004, respectively, was stock based compensation expense (benefit)) |
|
|
7,419 |
|
|
|
6,325 |
|
|
|
28,409 |
|
|
|
22,807 |
|
Cost of maintenance and subscriptions (of which $5, $15, $33 and $(91) in the
three months ended December 31, 2005 and 2004 and the years ended
December 31, 2005 and 2004, respectively, was stock based compensation
expense (benefit)) |
|
|
3,326 |
|
|
|
2,732 |
|
|
|
12,398 |
|
|
|
10,862 |
|
Cost of other revenue |
|
|
1,837 |
|
|
|
1,408 |
|
|
|
4,943 |
|
|
|
3,986 |
|
|
|
|
|
|
Total cost of revenue |
|
|
13,796 |
|
|
|
11,542 |
|
|
|
50,130 |
|
|
|
41,200 |
|
|
|
|
|
|
Gross profit |
|
|
29,145 |
|
|
|
24,498 |
|
|
|
116,166 |
|
|
|
98,237 |
|
|
|
|
|
|
Sales and marketing |
|
|
8,185 |
|
|
|
6,624 |
|
|
|
33,273 |
|
|
|
26,775 |
|
Research and development |
|
|
5,359 |
|
|
|
4,630 |
|
|
|
20,999 |
|
|
|
17,875 |
|
General and administrative |
|
|
3,893 |
|
|
|
3,471 |
|
|
|
16,139 |
|
|
|
12,933 |
|
Amortization |
|
|
8 |
|
|
|
|
|
|
|
18 |
|
|
|
32 |
|
Costs of initial public offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,455 |
|
Stock based compensation expense |
|
|
2,983 |
|
|
|
18,955 |
|
|
|
13 |
|
|
|
19,010 |
|
|
|
|
|
|
Total operating expenses |
|
|
20,428 |
|
|
|
33,680 |
|
|
|
70,442 |
|
|
|
79,080 |
|
|
|
|
|
|
Income (loss) from operations |
|
|
8,717 |
|
|
|
(9,182 |
) |
|
|
45,724 |
|
|
|
19,157 |
|
Interest income |
|
|
194 |
|
|
|
198 |
|
|
|
964 |
|
|
|
331 |
|
Interest expense |
|
|
(12 |
) |
|
|
(4 |
) |
|
|
(49 |
) |
|
|
(272 |
) |
Other income, net |
|
|
40 |
|
|
|
14 |
|
|
|
6 |
|
|
|
356 |
|
|
|
|
|
|
Income (loss) before provision for income taxes |
|
|
8,939 |
|
|
|
(8,974 |
) |
|
|
46,645 |
|
|
|
19,572 |
|
Income tax provision |
|
|
2,752 |
|
|
|
(4,688 |
) |
|
|
13,344 |
|
|
|
6,931 |
|
|
|
|
|
|
Net income (loss) |
|
$ |
6,187 |
|
|
$ |
(4,286 |
) |
|
$ |
33,301 |
|
|
$ |
12,641 |
|
|
|
|
|
|
Earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.15 |
|
|
$ |
(0.10 |
) |
|
$ |
0.78 |
|
|
$ |
0.30 |
|
Diluted |
|
$ |
0.14 |
|
|
$ |
(0.10 |
) |
|
$ |
0.72 |
|
|
$ |
0.27 |
|
Common shares and equivalents outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares |
|
|
42,422,014 |
|
|
|
42,544,596 |
|
|
|
42,559,342 |
|
|
|
42,496,280 |
|
Diluted weighted average shares |
|
|
44,658,872 |
|
|
|
42,544,596 |
|
|
|
46,210,099 |
|
|
|
46,540,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share |
|
$ |
0.05 |
|
|
$ |
0.00 |
|
|
$ |
0.20 |
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of stock based compensation expense (benefit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services |
|
$ |
40 |
|
|
$ |
104 |
|
|
$ |
269 |
|
|
$ |
(540 |
) |
Cost of maintenance and subscription revenue |
|
|
5 |
|
|
|
15 |
|
|
|
33 |
|
|
|
(91 |
) |
|
|
|
|
|
Total cost of revenue |
|
|
45 |
|
|
|
119 |
|
|
|
302 |
|
|
|
(631 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
35 |
|
|
|
82 |
|
|
|
217 |
|
|
|
(112 |
) |
Research and development |
|
|
20 |
|
|
|
60 |
|
|
|
139 |
|
|
|
(457 |
) |
General and administrative |
|
|
2,928 |
|
|
|
18,813 |
|
|
|
(343 |
) |
|
|
19,579 |
|
|
|
|
|
|
Total operating expense |
|
|
2,983 |
|
|
|
18,955 |
|
|
|
13 |
|
|
|
19,010 |
|
|
|
|
|
|
Total stock based compensation expense (benefit) |
|
$ |
3,028 |
|
|
$ |
19,074 |
|
|
$ |
315 |
|
|
$ |
18,379 |
|
|
|
|
|
|
BLACKBAUD, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
|
2005 |
|
|
2004 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
33,301 |
|
|
$ |
12,641 |
|
Adjustments to reconcile net income (loss) to net
cash provided by operating activities |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
2,684 |
|
|
|
2,521 |
|
Provision for doubtful accounts and sales returns |
|
|
822 |
|
|
|
1,328 |
|
Stock based compensation |
|
|
624 |
|
|
|
16,600 |
|
Amortization of deferred financing fees |
|
|
48 |
|
|
|
184 |
|
Deferred taxes |
|
|
9,014 |
|
|
|
701 |
|
Benefit on exercise of stock options |
|
|
8,611 |
|
|
|
179 |
|
Changes in assets and liabilities, net of acquisition |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(6,830 |
) |
|
|
(5,089 |
) |
Prepaid expenses and other assets |
|
|
(6,773 |
) |
|
|
785 |
|
Trade accounts payable |
|
|
2,045 |
|
|
|
54 |
|
Accrued expenses and other current liabilities |
|
|
(57 |
) |
|
|
5,462 |
|
Deferred revenue |
|
|
8,357 |
|
|
|
8,183 |
|
|
|
|
|
|
|
|
Total adjustments |
|
|
18,545 |
|
|
|
30,908 |
|
|
|
|
|
|
|
|
Net cash provided by operating
activities |
|
|
51,846 |
|
|
|
43,549 |
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(4,160 |
) |
|
|
(3,039 |
) |
Purchase of net assets of acquired company |
|
|
(1,013 |
) |
|
|
(166 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(5,173 |
) |
|
|
(3,205 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Repayments on long-term debt and capital
lease obligations |
|
|
(44 |
) |
|
|
(5,142 |
) |
Proceeds from exercise of stock options |
|
|
3,627 |
|
|
|
674 |
|
Purchase of treasury stock |
|
|
(60,902 |
) |
|
|
|
|
Dividend payments to stockholders |
|
|
(8,517 |
) |
|
|
|
|
Payment of deferred financing fees |
|
|
|
|
|
|
(162 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(65,836 |
) |
|
|
(4,630 |
) |
|
|
|
|
|
|
|
Effect of exchange rate on cash and cash equivalents |
|
|
(298 |
) |
|
|
(278 |
) |
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(19,461 |
) |
|
|
35,436 |
|
Cash and cash equivalents, beginning of year |
|
|
42,144 |
|
|
|
6,708 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year |
|
$ |
22,683 |
|
|
$ |
42,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
Cash paid during the year for |
|
|
|
|
|
|
|
|
Interest |
|
$ |
1 |
|
|
$ |
45 |
|
Taxes |
|
|
3,885 |
|
|
|
4,009 |
|
BLACKBAUD, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, |
|
|
Years ended December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
|
GAAP revenue |
|
$ |
42,941 |
|
|
$ |
36,040 |
|
|
$ |
166,296 |
|
|
$ |
139,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
$ |
29,145 |
|
|
$ |
24,498 |
|
|
$ |
116,166 |
|
|
$ |
98,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred compensation expense (benefit) options |
|
|
45 |
|
|
|
119 |
|
|
|
302 |
|
|
|
(631 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma gross profit |
|
$ |
29,190 |
|
|
$ |
24,617 |
|
|
$ |
116,468 |
|
|
$ |
97,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma gross margin |
|
|
68 |
% |
|
|
68 |
% |
|
|
70 |
% |
|
|
70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) from operations |
|
$ |
8,717 |
|
|
$ |
(9,182 |
) |
|
$ |
45,724 |
|
|
$ |
19,157 |
|
Pro forma adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred compensation expense (benefit) options |
|
|
2,698 |
|
|
|
19,074 |
|
|
|
(53 |
) |
|
|
18,379 |
|
Amortization of deferred compensation expense (benefit) restricted stock |
|
|
330 |
|
|
|
|
|
|
|
368 |
|
|
|
|
|
Costs of initial public offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,455 |
|
Amortization of intangibles from business combinations |
|
|
8 |
|
|
|
|
|
|
|
18 |
|
|
|
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pro forma adjustments |
|
|
3,036 |
|
|
|
19,074 |
|
|
|
333 |
|
|
|
20,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma income from operations |
|
$ |
11,753 |
|
|
$ |
9,892 |
|
|
$ |
46,057 |
|
|
$ |
40,023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma operating margin |
|
|
27 |
% |
|
|
27 |
% |
|
|
28 |
% |
|
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) |
|
$ |
6,187 |
|
|
$ |
(4,286 |
) |
|
$ |
33,301 |
|
|
$ |
12,641 |
|
Pro forma adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pro forma adjustments affecting income from operations |
|
|
3,036 |
|
|
|
19,074 |
|
|
|
333 |
|
|
|
20,866 |
|
Tax impact related to pro forma adjustments |
|
|
(1,917 |
) |
|
|
(8,627 |
) |
|
|
(4,977 |
) |
|
|
(8,840 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income |
|
$ |
7,306 |
|
|
$ |
6,161 |
|
|
$ |
28,657 |
|
|
$ |
24,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP shares used in computing diluted income per share |
|
|
44,659 |
|
|
|
42,545 |
|
|
|
46,210 |
|
|
|
46,541 |
|
Pro forma adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incremental shares related to stock options |
|
|
(137 |
) |
|
|
4,157 |
|
|
|
(569 |
) |
|
|
(508 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing pro forma earnings per diluted share |
|
|
44,522 |
|
|
|
46,702 |
|
|
|
45,641 |
|
|
|
46,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma earnings per diluted share |
|
$ |
0.16 |
|
|
$ |
0.13 |
|
|
$ |
0.63 |
|
|
$ |
0.54 |
|
|
|
|
|
|