Attached files

file filename
8-K - FORM 8-K FILING DOCUMENT - S1 CORP /DE/document.htm

EXHIBIT 99.1

S1 Corporation Reports Second Quarter 2011 Financial Results

Revenue Increased 22% and Adjusted EBITDA Improved 190% in the Second Quarter of 2011 Compared to the Second Quarter of 2010

S1 Raises Full Year 2011 Revenue and Adjusted EBITDA Guidance

NORCROSS, Ga., Aug. 1, 2011 (GLOBE NEWSWIRE) -- S1 Corporation (Nasdaq:SONE), a leading global provider of payments and financial services software solutions, today announced financial results for the second quarter and six months ended June 30, 2011:

Financial Results and Operating Highlights

  • Total revenue in the second quarter of 2011 increased 22% to $63.3 million from $51.8 million in the second quarter of 2010. Total revenue in the six months ended June 30, 2011 increased 18% to $121.2 million from $102.9 million in the six months ended June 30, 2010. This increase was due primarily to growth in Software licenses, Professional services, and Support and maintenance revenue in our Payments and Banking: Large FI segments and higher Hosting revenue in our Banking: Community FI segment.
  • U.S. GAAP net income was $1.5 million, or $0.03 per share, in the second quarter of 2011 compared with U.S. GAAP net loss of $1.8 million, or ($0.03) per share, in the second quarter of 2010. GAAP earnings were $2.2 million, or $0.04 per share, in the six months ended June 30, 2011 compared with U.S. GAAP net loss of $2.8 million, or ($0.05) per share, in the six months ended June 30, 2010. These figures include stock based compensation expense of $1.6 million and $0.8 million in the second quarter of 2011 and 2010, respectively, and $2.5 million and $1.2 million in the six months ended June 30, 2011 and 2010, respectively.
  • Adjusted EBITDA was $9.3 million in the second quarter of 2011 compared with $3.2 million in the second quarter of 2010. Adjusted EBITDA in the six months ended June 30, 2011 was $14.4 million compared with $6.0 million in the six months ended June 30, 2010. Adjusted EBITDA does not include stock-based compensation expense or transaction related costs for the Fundtech merger and is described below and reconciled to the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP in Tables 4, 5, 6 and 7, provided below.
  • Net cash provided by operating activities was $16.9 million in the six months ended June 30, 2011 compared with $23.3 million in the six months ended June 30, 2010. The Company had cash and cash equivalents of $71.7 million as of June 30, 2011.
  • Revenue backlog, which is discussed in further detail below, in the Company's Payments and Banking: Large FI segments increased 35% to $65.3 million as of June 30, 2011 compared with $48.2 million as of June 30, 2010.
  • Sales bookings in the Company's Payments and Banking: Large FI segments were $54.1 million in the six months ended June 30, 2011, an 8% increase compared to $49.9 million in the six months ended June 30, 2010.
  • On June 27, 2011, the Company and Fundtech Ltd. announced that they entered into a definitive agreement to combine businesses through a stock-for-stock merger. Under the terms of the agreement, Fundtech shareholders will receive 2.72 shares of S1 common stock for each Fundtech ordinary share they own. The merger is expected to close in the fourth quarter of 2011 and is subject to approval by S1 and Fundtech shareholders, receipt of regulatory and court approvals, and the satisfaction of customary closing conditions.
  • The Company raised its full year 2011 financial guidance to $240 to $250 million in revenue and $27 to $31 million in Adjusted EBITDA, up from $230 to $240 million in revenue and $24 to $28 million in Adjusted EBITDA.

"I am extremely pleased with our second quarter results in which we generated a 22% increase in revenue and grew our Adjusted EBITDA by 190% year-over-year," said Johann Dreyer, Chief Executive Officer, S1 Corporation. "We also continued to see very strong demand for our products around the world as evidenced by another increase in our sales bookings. I believe that the shift in our business model is behind us and we are raising our full year 2011 financial guidance to $240 to $250 million in revenue and $27 to $31 million in Adjusted EBITDA."

Conference Call, Webcast and Slide Information

Management will host a conference call to discuss its second quarter 2011 results on Tuesday August 2, 2011, at 8:30 a.m. ET. Participants may access the call by dialing (877) 899-9075 (United States) or (706) 758-0819 (International) and entering passcode 83523151. Investors may also access a live audio webcast of this conference call by visiting www.s1.com and entering the Investor Relations section under "About S1".

A replay of the webcast will be available approximately two hours after the conclusion of the call. A telephone replay will also be available approximately two hours after the conclusion of the call through August 16, 2011. To access the replay, please dial (855) 859-2056 or (404) 537-3406 and enter passcode 83523151.

About S1 Corporation

Leading banks, credit unions, retailers, and processors need technology that adapts to the complex and challenging needs of their businesses. These organizations want solutions that can respond quickly to changes in the marketplace and help grow their businesses. For more than 20 years, S1 Corporation (Nasdaq:SONE) has been a leader in developing software products that offer flexibility and reliability. Over 3,000 organizations worldwide depend on S1 for payments, online banking, mobile banking, voice banking, branch banking and lending solutions that deliver a competitive advantage. More information is available at www.s1.com.

Forward Looking Statements

This press release contains forward-looking statements within the safe harbor provisions of the Private Securities Litigation Reform Act. These statements include statements with respect to our financial condition, results of operations, business and any transaction with Fundtech Ltd. The words "believes," "expects," "may," "will," "should," "projects," "contemplates," "anticipates," "estimates," "forecasts," "intends" or similar terminology identify forward-looking statements. Forward-looking statements may include projections of our revenue, expenses, Adjusted EBITDA, revenue backlog, capital expenditures, earnings per share, product development projects, future economic performance or management objectives. These statements are based on our beliefs as well as assumptions made using information currently available to us. Because these statements reflect our current views concerning future events, they involve risks, uncertainties and assumptions. Therefore, actual results may differ significantly from the results discussed in the forward-looking statements. The risk factors included in our reports filed with the Securities and Exchange Commission (and available on our web site at www.s1.com  or the SEC's web site at www.sec.gov) provide examples of risks, uncertainties and events that may cause our actual results to differ materially from the expectations we describe in our forward-looking statements. Except as provided by law, we undertake no obligation to update any forward-looking statement for any reason, even if new information becomes available.

Additional Information and Where to Find It

In connection with the proposed transaction with Fundtech, S1 and Fundtech intend to file relevant materials with the SEC and other governmental or regulatory authorities, including a proxy statement and information statement, respectively. INVESTORS ARE URGED TO READ THESE MATERIALS WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT S1, FUNDTECH AND THE TRANSACTION. The proxy statement, information statement and certain other relevant materials (when they become available) and any other documents filed by S1 or Fundtech with the SEC may be obtained free of charge at the SEC's website at http://www.sec.gov. In addition, investors may obtain free copies of the documents filed with the SEC (i) by contacting S1's Investor Relations at (404) 923-3500 or by accessing S1's investor relations website at www.s1.com; or (ii) by contacting Fundtech's Investor Relations at (201) 946-1100 or by accessing Fundtech's investor relations website at www.fundtech.com. Investors are urged to read the proxy statement and information statement and the other relevant materials when they become available before making any voting or investment decision with respect to the transaction.

Participants in the Solicitation

S1, Fundtech and their respective executive officers and directors may be deemed to be participating in the solicitation of proxies in connection with the transaction between the companies. Information about the executive officers and directors of S1 and the number of shares of S1's common stock beneficially owned by such persons is set forth in the proxy statement for S1's 2011 Annual Meeting of Stockholders which was filed with the SEC on April 8, 2011. Information about the executive officers and directors of Fundtech and the number of Fundtech's ordinary shares beneficially owned by such persons is set forth in the annual report on Form 20-F which was filed with the SEC on May 31, 2011. Investors may obtain additional information regarding the direct and indirect interests of S1, Fundtech and their respective executive officers and directors in the transaction by reading the proxy statement and information statement regarding the transaction with Fundtech when they become available.

This communication shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.

Non-GAAP Measures and Reconciliation to U.S. GAAP

Our results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). In addition to U.S. GAAP financial measures, we use non-GAAP measures to evaluate our financial performance, assist management decisions, and in communications with our Board of Directors, stockholders, analysts and investors concerning our financial performance. Although we believe that our presentation of non-GAAP financial measures provides useful supplemental information to investors regarding our results of operations, our non-GAAP financial measures should only be considered in addition to, and not as a substitute for or superior to, our financial measures prepared in accordance with U.S. GAAP. The use of non-GAAP financial measures is subject to inherent limitations because they do not include all the expenses that must be included under U.S. GAAP and because they involve the exercise of management's judgment of which charges should properly be excluded from the non-GAAP financial measure. Management accounts for these limitations by not relying exclusively on non-GAAP financial measures, but only using such information to supplement U.S. GAAP financial results. Our non-GAAP financial measures may be different from such measures used by other companies.

We are presenting Adjusted EBITDA, a non-GAAP financial measure, below and reconciling to the most directly comparable U.S. GAAP equivalent of which is Net income for our consolidated results and Operating income for our segment results. We define Adjusted EBITDA as, in the case of our consolidated results, Net income plus interest and other expense (income), plus income taxes or, in the case of our segment results, Operating income, in each case adjusted for depreciation, amortization of intangibles, stock-based compensation expense and transaction related costs for the Fundtech merger. We believe that excluding depreciation, amortization, stock-based compensation expense and transaction related costs for the Fundtech merger, interest and other expense (income) and income taxes provides supplemental information and an alternative presentation useful to investors understanding our core operating results and trends. Not only are depreciation and amortization expenses based on historical costs of assets that may have little bearing on present or future replacement costs, but they are also based on management's estimates of remaining useful lives. Additionally, while stock-based compensation is an important part of overall compensation expense, a portion of our stock-based compensation expense is the result of cash-settled stock appreciation rights that are revalued each quarter for U.S. GAAP earnings based in part on the closing price of our stock on the last day of the quarter. Consequently, fluctuations in our stock price can have a significant impact on our reported U.S. GAAP earnings. We believe that the exclusion of transaction related costs for the Fundtech merger, which are one-time costs, permits a more effective evaluation and comparison of our results and performance in relation to our ongoing operations. See Tables 4, 5, 6 and 7 for reconciliations of non-GAAP Adjusted EBITDA.

We are presenting Cash earnings per share, a non-GAAP financial measure, below and reconciling to the most directly comparable U.S. GAAP equivalent of which is Net income and earnings per share. We define Cash earnings as Net income plus amortization of intangibles, stock-based compensation and deferred income taxes. We calculate Cash earnings per share by adding back the per share impact of adjustments from diluted earnings per share. We believe Cash earnings per share is a useful financial measure which provides supplemental information and an alternative presentation useful to investors understanding trends of our income. Amortization of intangibles is generally expensed over several periods and may not be indicative of current cash expenditures. We believe the exclusion of stock-based compensation provides useful supplemental information to help understand the changes in our earnings per share due to the fluctuations of our cash-settled stock appreciation rights included in stock compensation. We exclude the impact of deferred income taxes on earnings as the temporary differences and the changes in valuation allowances may be misleading for trend analysis. See Table 1 for reconciliation of non-GAAP Cash earnings per share to U.S. GAAP Diluted earnings per share.

We are presenting an estimate of revenue backlog for our Payments and Banking: Large Financial Institution segments which is defined as an estimate of revenue for software licenses, including term licenses, professional services, and hosting services, in each case as specified in executed contracts that we believe will be recognized in revenue over the next 12 months. The portion of the estimate from our Banking: Large Financial Institution segment does not include revenue associated with the State Farm business or the custom development for an international branch customer ("Custom Projects"). We believe that presenting this estimate provides supplemental information and an alternative presentation useful to investors understanding trends in our business including the shift we have experienced towards recognizing more software license revenue using the percentage of completion method.

Our estimate of revenue backlog requires substantial judgment of our management, is based on a number of assumptions, which may turn out to be inaccurate or wrong, and is subject to a number of factors and uncertainties, many of which are outside of our control. Such assumptions, factors and uncertainties include, but are not limited to, the following:

  • Revenue for term licenses and hosting services are the annualized amount expected over the next 12 months as of the date presented;
  • Foreign currency exchange rates are assumed to remain constant over the 12 month period for contracts stated in currencies other than the U.S. Dollar;
  • Perpetual licenses and professional services are based on current estimates of project completion over the next 12 months;
  • Our customers may attempt to renegotiate or terminate their contracts for a number of reasons, including mergers, changes in their financial condition or general changes in economic conditions within their industries or geographic locations;
  • We may experience delays in the development or delivery of products or services specified in customer contracts; and
  • Our estimate is based on constant hosting transaction volumes, and changes in hosting transaction volumes may impact the amount of revenue actually recognized in future periods.

Estimates of future financial results are inherently unreliable. Accordingly, there can be no assurance that the amounts included in our estimate of revenue backlog will be recognized over the next 12 months, or at all. Additionally, because our estimate of revenue backlog is an operating metric, it is not subject to the same level of internal review or control as a U.S. GAAP financial measure.

 S1 Corporation 
 Consolidated Statements of Operations 
 (In thousands, except share and per share data) 
 (Unaudited) 
 TABLE 1 
 
   Three Months Ended   Six Months Ended 
  6/30/2011 6/30/2010 6/30/2011 6/30/2010
         
Revenue:        
 Software licenses  $ 9,123  $ 4,832  $ 17,959  $ 10,571
 Support and maintenance  16,978  15,145  33,108  30,788
 Professional services  23,059  17,870  41,826  35,300
 Hosting  14,165  13,927  28,272  26,274
 Total revenue  63,325  51,774  121,165  102,933
         
Operating expenses:        
Cost of software licenses (1)  525  569  1,124  951
Cost of professional services, support and maintenance (1)  24,943  20,661  48,056  40,075
Cost of hosting (1)  7,031  6,893  14,376  13,561
Selling and marketing   7,208  6,871  14,489  13,555
Product development   8,537  8,753  17,320  17,473
General and administrative   9,546  5,928  16,312  12,975
Depreciation and amortization   2,575  2,635  5,108  5,021
 Total operating expenses   60,365  52,310  116,785  103,611
         
Operating income (loss)  2,960  (536)  4,380  (678)
         
 Interest income   66  55  113  111
 Interest expense   (54)  (118)  (206)  (238)
 Other non-operating expense   (746)  (315)  (928)  (472)
Interest and other expense, net  (734)  (378)  (1,021)  (599)
         
Income (loss) before income tax expense  2,226  (914)  3,359  (1,277)
 Income tax (expense)  (719)  (860)  (1,170)  (1,553)
Net income (loss)  $ 1,507  $ (1,774)  $ 2,189  $ (2,830)
         
Net income (loss) per share:        
Basic  $ 0.03  $ (0.03)  $ 0.04  $ (0.05)
Diluted  $ 0.03  $ (0.03)  $ 0.04  $ (0.05)
         
Weighted average common shares outstanding - basic   53,565,639  51,843,559  53,474,733  51,791,139
Weighted average common shares outstanding - diluted  54,430,596  51,843,559  54,277,418  51,791,139
         
         
Reconciliation to Cash income (loss) per share:        
Diluted income (loss) per share  $ 0.03  $ (0.03)  $ 0.04  $ (0.05)
Amortization of intangibles  0.01  0.01  0.03  0.02
Stock-based compensation expense  0.03  0.02  0.05  0.02
Deferred income taxes  --   (0.01)  --   (0.01)
Non-GAAP Cash income (loss) per share  $ 0.07  $ (0.01)  $ 0.12  $ (0.02)
         
(1) Excludes charges for depreciation. Cost of software licenses includes amortization of acquired technology. 
 
 
 S1 Corporation 
 Consolidated Balance Sheets 
 (In thousands, except share data) 
(Unaudited)
TABLE 2
 
   June 30, 
2011
December 31,
2010
     
 Assets     
 Current assets:     
 Cash and cash equivalents   $ 71,720  $ 61,917
 Accounts receivable, net   54,349  44,370
 Prepaid expenses   4,612  4,827
 Other current assets   8,759  6,612
 Total current assets   139,440  117,726
 Property and equipment, net   21,196  22,330
 Intangible assets, net   10,411  11,846
 Goodwill, net   148,236  147,544
 Other assets   7,830  10,207
 Total assets   $ 327,113  $ 309,653
     
 Liabilities and Stockholders' Equity     
 Current liabilities:     
 Accounts payable and accrued expenses   $ 11,975  $ 9,779
 Accrued compensation and benefits   14,249  9,705
 Current portion of debt obligation   36  5,046
 Accrued restructuring   412  1,528
 Income taxes payable   375  1,950
 Deferred revenues   50,018  38,022
 Other current liabilities   3,281  2,853
 Total current liabilities   80,346  68,883
 Other liabilities   3,084  3,157
 Total liabilities   $ 83,430  $ 72,040
     
 Stockholders' equity:     
 Common stock   539  533
 Additional paid-in-capital   1,805,627  1,802,795
 Accumulated deficit   (1,561,628)  (1,563,817)
 Accumulated other comprehensive loss   (855)  (1,898)
 Total stockholders' equity   243,683  237,613
 Total liabilities and stockholders' equity   $ 327,113  $ 309,653
     
Common shares issued and outstanding  53,925,731  53,317,063
 
 
 S1 Corporation 
 Consolidated Statements of Cash Flows 
 (In thousands) 
 (Unaudited) 
 TABLE 3 
 
  Three Months Ended Six Months Ended
  6/30/2011 6/30/2010 6/30/2011 6/30/2010
         
 Cash flows from operating activities:         
 Net income (loss)   $ 1,507  $ (1,774)  $ 2,189  $ (2,830)
 Adjustments to reconcile net income (loss) to net cash from operating activities:         
 Depreciation and amortization   2,867  2,927  5,692  5,492
 Provision for doubtful accounts receivable and billing adjustments   (93)  880  (32)  928
 Deferred income taxes   273  (450)  243  (556)
 Stock-based compensation expense   1,641  809  2,485  1,182
 Changes in assets and liabilities:         
 Decrease (increase) in accounts receivable   916  (850)  (9,595)  10,698
 (Increase) decrease in prepaid expenses and other assets   (960)  25  421  (380)
 Increase in accounts payable and other liabilities   3,281  7  1,555  388
 Increase (decrease) in accrued compensation and benefits   1,999  (190)  4,039  (2,296)
 Increase (decrease) in income taxes payable   184  434  (1,668)  932
 Increase in deferred revenue   1,178  3,419  11,609  9,753
 Net cash provided by operating activities   12,793  5,237  16,938  23,311
 Cash flows from investing activities:         
 Purchases of investment securities  --   --   --   (1,117)
 Maturities of investment securities  --   1,071  --   1,071
 Acquisitions, net of acquired cash  --   --   --   (29,249)
 Purchases of property, equipment and technology  (1,326)  (2,168)  (3,039)  (3,076)
 Net cash used in investing activities   (1,326)  (1,097)  (3,039)  (32,371)
 Cash flows from financing activities:         
 Proceeds (payments) from the exercise of stock awards  538  (100)  847  (148)
 Payments on capital leases and debt obligations  (26)  (335)  (5,023)  (667)
 Net cash provided by (used in) financing activities   512  (435)  (4,176)  (815)
 Effect of exchange rate changes on cash and cash equivalents   (179)  (241)  80  (202)
 Net increase (decrease) in cash and cash equivalents   11,800  3,464  9,803  (10,077)
 Cash and cash equivalents at beginning of period   59,920  48,243  61,917  61,784
 Cash and cash equivalents at end of period   $ 71,720  $ 51,707  $ 71,720  $ 51,707
 
 
 S1 Corporation 
 Consolidated Statements of Operations 
 (In thousands) 
 (Unaudited) 
 TABLE 4 
 
   Three Months Ended   Six Months Ended 
  6/30/2011 6/30/2010 6/30/2011 6/30/2010
         
Revenue:        
 Software licenses  $ 9,123  $ 4,832  $ 17,959  $ 10,571
 Support and maintenance  16,978  15,145  33,108  30,788
 Professional services  23,059  17,870  41,826  35,300
 Hosting  14,165  13,927  28,272  26,274
 Total revenue  63,325  51,774  121,165  102,933
         
Operating expenses:        
Cost of software licenses  525  569  1,124  951
Cost of professional services, support and maintenance   24,943  20,661  48,056  40,075
Cost of hosting  7,031  6,893  14,376  13,561
Selling and marketing   7,208  6,871  14,489  13,555
Product development   8,537  8,753  17,320  17,473
General and administrative   9,546  5,928  16,312  12,975
Depreciation and amortization   2,575  2,635  5,108  5,021
 Total operating expenses (1)  60,365  52,310  116,785  103,611
         
Operating income (loss)  2,960  (536)  4,380  (678)
         
 Interest income   66  55  113  111
 Interest expense   (54)  (118)  (206)  (238)
 Other non-operating expense   (746)  (315)  (928)  (472)
Interest and other expense, net  (734)  (378)  (1,021)  (599)
         
Income (loss) before income tax expense  2,226  (914)  3,359  (1,277)
 Income tax (expense)  (719)  (860)  (1,170)  (1,553)
Net income (loss)  $ 1,507  $ (1,774)  $ 2,189  $ (2,830)
         
Reconciliation to Adjusted EBITDA:        
Net income (loss)  $ 1,507  $ (1,774)  $ 2,189  $ (2,830)
Interest and other expense, net  734  378  1,021  599
Income tax expense  719  860  1,170  1,553
Depreciation  2,143  2,182  4,225  4,236
Amortization  724  745  1,467  1,256
Transaction related costs for the Fundtech merger  1,801  --   1,801  -- 
Stock-based compensation expense  1,641  809  2,485  1,182
Non-GAAP Adjusted EBITDA  $ 9,269  $ 3,200  $ 14,358  $ 5,996
         
(1) Includes stock-based compensation expense of:        
 Cost of professional services, support and maintenance  $ 37  $ 74  $ 72  $ 141
 Cost of hosting  30  33  60  64
 Selling and marketing  420  89  509  13
 Product development  188  14  281  (9)
 General and administrative  966  599  1,563  973
 Stock-based compensation expense   $ 1,641  $ 809  $ 2,485  $ 1,182
 
 
 S1 Corporation 
 Payments Segment 
 Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 5
 
   Three Months Ended   Six Months Ended 
  6/30/2011 6/30/2010 6/30/2011 6/30/2010
         
Revenue:        
 Software licenses  $ 5,333  $ 2,359  $ 10,240  $ 5,684
 Support and maintenance  6,524  5,161  12,584  10,462
 Professional services  6,041  4,614  10,738  8,518
 Hosting  297  263  605  569
 Total revenue  18,195  12,397  34,167  25,233
         
Operating expenses:        
Cost of software licenses  13  7  31  121
Cost of professional services, support and maintenance   6,593  4,611  12,403  8,963
Cost of hosting  208  179  583  391
Selling and marketing   3,208  2,779  6,666  5,761
Product development   1,643  1,419  3,183  2,874
General and administrative   3,201  1,623  5,450  3,657
Depreciation and amortization   571  495  1,081  962
 Total operating expenses (1)  15,437  11,113  29,397  22,729
         
Operating income  $ 2,758  $ 1,284  $ 4,770  $ 2,504
         
         
Reconciliation to Adjusted EBITDA:        
Operating income  $ 2,758  $ 1,284  $ 4,770  $ 2,504
Depreciation  438  373  817  718
Amortization  133  123  264  245
Transaction related costs for the Fundtech merger  566  --   566  --
Stock-based compensation expense   537  275  839  433
Non-GAAP Adjusted EBITDA  $ 4,432  $ 2,055  $ 7,256  $ 3,900
         
         
(1) Includes stock-based compensation expense of:        
 Cost of professional services, support and maintenance  $ 21  $ 16  $ 42  $ 32
 Cost of hosting  --   4  1  8
 Selling and marketing  163  60  236  86
 Product development  28  21  52  41
 General and administrative  325  174  508  266
 Stock-based compensation expense   $ 537  $ 275  $ 839  $ 433
 
 
 S1 Corporation 
 Banking: Large Financial Institution Segment 
 Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 6
 
   Three Months Ended   Six Months Ended 
  6/30/2011 6/30/2010 6/30/2011 6/30/2010
         
Revenue:        
 Software licenses  $ 2,202  $ 1,261  $ 3,968  $ 1,906
 Support and maintenance  5,676  4,934  11,107  10,180
 Professional services  15,418  11,863  28,502  24,512
 Hosting  5,903  6,391  11,658  12,590
 Total revenue  29,199  24,449  55,235  49,188
         
Operating expenses:        
Cost of software licenses  262  308  388  436
Cost of professional services, support and maintenance   13,474  10,356  25,400  20,257
Cost of hosting  3,381  3,680  7,023  7,400
Selling and marketing   2,355  2,529  4,509  4,809
Product development   4,196  3,972  8,384  8,193
General and administrative   3,715  2,733  6,262  5,908
Depreciation and amortization   1,133  1,129  2,237  2,217
 Total operating expenses (1)  28,516  24,707  54,203  49,220
         
Operating income (loss)  $ 683  $ (258)  $ 1,032  $ (32)
         
         
Reconciliation to Adjusted EBITDA:        
Operating income (loss)  $ 683  $ (258)  $ 1,032  $ (32)
Depreciation  1,133  1,129  2,237  2,217
Amortization  61  61  122  122
Transaction related costs for the Fundtech merger  760  --  760  --
Stock-based compensation expense   703  340  1,007  464
Non-GAAP Adjusted EBITDA  $ 3,340  $ 1,272  $ 5,158  $ 2,771
         
         
(1) Includes stock-based compensation expense of:        
 Cost of professional services, support and maintenance  $ 9  $ 44  $ 6  $ 88
 Cost of hosting  10  12  17  24
 Selling and marketing  244  10  242  (109)
 Product development  47  (19)  95  (36)
 General and administrative  393  293  647  497
 Stock-based compensation expense   $ 703  $ 340  $ 1,007  $ 464
 
 
 S1 Corporation 
 Banking: Community Financial Institution Segment 
 Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 7
 
   Three Months Ended   Six Months Ended 
  6/30/2011 6/30/2010 6/30/2011 6/30/2010
         
Revenue:        
 Software licenses  $ 1,588  $ 1,212  $ 3,751  $ 2,981
 Support and maintenance  4,778  5,050  9,417  10,146
 Professional services  1,600  1,393  2,586  2,270
 Hosting  7,965  7,273  16,009  13,115
 Total revenue  15,931  14,928  31,763  28,512
         
Operating expenses:        
Cost of software licenses  250  254  705  394
Cost of professional services, support and maintenance   4,876  5,694  10,253  10,855
Cost of hosting  3,442  3,034  6,770  5,770
Selling and marketing   1,645  1,563  3,314  2,985
Product development   2,698  3,362  5,753  6,406
General and administrative   2,630  1,572  4,600  3,410
Depreciation and amortization   871  1,011  1,790  1,842
 Total operating expenses (1)  16,412  16,490  33,185  31,662
         
Operating loss   $ (481)  $ (1,562)  $ (1,422)  $ (3,150)
         
         
Reconciliation to Adjusted EBITDA:        
Operating loss  $ (481)  $ (1,562)  $ (1,422)  $ (3,150)
Depreciation  572  680  1,171  1,301
Amortization  530  561  1,081  889
Transaction related costs for the Fundtech merger  475  --  475  --
Stock-based compensation expense   401  194  639  285
Non-GAAP Adjusted EBITDA  $ 1,497  $ (127)  $ 1,944  $ (675)
         
         
(1) Includes stock-based compensation expense of:        
 Cost of professional services, support and maintenance  $ 7  $ 14  $ 24  $ 21
 Cost of hosting  20  17  42  32
 Selling and marketing  13  19  31  36
 Product development  113  12  134  (14)
 General and administrative  248  132  408  210
 Stock-based compensation expense   $ 401  $ 194  $ 639  $ 285
CONTACT: S1 Corporation
         Paul M. Parrish
         Chief Financial Officer
         404.923.3500
         paul.parrish@s1.com