Attached files
file | filename |
---|---|
EX-4.1 - EX-4.1 - Vocus, Inc. | exhibit2.htm |
EX-2.1 - EX-2.1 - Vocus, Inc. | exhibit1.htm |
EX-10.1 - EX-10.1 - Vocus, Inc. | exhibit3.htm |
EX-99.1 - EX-99.1 - Vocus, Inc. | exhibit5.htm |
8-K - LIVE FILING - Vocus, Inc. | htm_44369.htm |
EX-10.2 - EX-10.2 - Vocus, Inc. | exhibit4.htm |
Vocus Announces Results for Fourth Quarter and Full Year 2011
Company Reports 17% Revenue Growth and Record New Customer Additions on Strong Demand for its
Cloud-Based Marketing Suite
Beltsville, MD: February 28, 2012 Vocus, Inc. (NASDAQ: VOCS), a leading provider of cloud-based marketing and PR software, announced today financial results for the fourth quarter and full year ended December 31, 2011.
We are very pleased to report another strong quarter highlighted by better-than-expected revenue and earnings per share and a record number of net new customers, said Rick Rudman, President and CEO of Vocus, Inc. During the quarter we saw particularly strong demand for our recently launched marketing suite. We believe this speaks to the compelling value our integrated marketing suite offers both small and mid-sized businesses looking for a modern marketing solution to help attract prospects and turn them into loyal customers.
In a separate release issued today, Vocus announced that on February 24th it acquired iContact, a leading provider of cloud-based email marketing software used by over 70,000 organizations to create and publish professional quality emails to engage, educate and retain customers. Under the terms of the agreement, Vocus acquired iContact for approximately $91 million of cash, $9 million of common stock and approximately $79 million of redeemable convertible preferred stock, aggregating $169 million of total consideration, net of $10 million cash acquired. Additional details and information about the terms and conditions of the acquisition are available in a Current Report on Form 8-K filed by Vocus with the Securities and Exchange Commission.
Were very excited about this acquisition, which will add award-winning email capabilities to our marketing suite, and also more than double our customer base of small and mid-sized businesses looking for a modern marketing suite to help them grow their business, said Rick Rudman, President and CEO of Vocus, Inc. We believe this acquisition positions Vocus well for long-term growth and success in the large and growing cloud marketing space.
Vocus also announced today the closing of a new $15 million revolving credit facility with a major lending institution that will be used for general working capital purposes and to provide increased liquidity and financial flexibility. The new facility has a one-year, annual renewable term and bears interest at the banks LIBOR rate plus 2.25%.
Financial Highlights
Income Statement Fourth Quarter
| GAAP revenue for the fourth quarter of 2011 was $30.5 million, a 17% increase over the comparable period in 2010. |
| GAAP income from operations for the fourth quarter of 2011 was $393,000, compared to loss from operations of $(866,000) for the comparable period in 2010. |
| Non-GAAP income from operations for the fourth quarter of 2011 was $5.1 million, compared to $3.4 million for the comparable period in 2010. |
| GAAP net loss for the fourth quarter of 2011 was $(11.8) million or $(0.63) per diluted share, compared to net loss of $(397,000) or $(0.02) per diluted share for the comparable period in 2010. |
| Non-GAAP net income for the fourth quarter of 2011 was $4.8 million or $0.24 per diluted share, compared to $3.9 million or $0.19 per diluted share for the comparable period in 2010. |
Income Statement Full Year
| GAAP revenue for the full year 2011 was $114.9 million, a 19% increase over the comparable period in 2010. |
| Non-GAAP revenue for the full year 2011 was $115.1 million, an 18% increase over the comparable period in 2010. |
| GAAP loss from operations for the full year 2011 was $(4.2) million, compared to $(3.6) million for the comparable period in 2010. |
| Non-GAAP income from operations for the full year 2011 was $15.3 million, compared to $14.2 million for the comparable period in 2010. |
| GAAP net loss for the full year 2011 was $(14.6) million or $(0.78) per diluted share, compared to $(3.7) million or $(0.21) per diluted share for the comparable period in 2010. |
| Non-GAAP net income for the full year 2011 was $16.7 million or $0.81 per diluted share, compared to $14.1 million or $0.71 per diluted share for the comparable period in 2010. |
Balance Sheet and Other Financial Information
| Total deferred revenue as of December 31, 2011 was $63.0 million compared to $56.6 million at December 31, 2010. |
| Cash flow from operations for the full year 2011 was $31.1 million, and free cash flow for the full year 2011 was $17.3 million, which includes a $147,000 payment of contingent consideration for business acquisitions in excess of the fair value recorded on the acquisition date. |
| Total cash, cash equivalents and short-term investments as of December 31, 2011 was $108.2 million. |
| Purchased 850,031 shares of common stock during 2011 under its stock repurchase program at an aggregate cost of $16.8 million. |
This release includes non-GAAP financial measures. For a description of these non-GAAP financial measures, please refer to section Use of Non-GAAP Financial Measures and the accompanying table entitled Reconciliation of Non-GAAP Measures.
Recent Business Highlights
| Added 1,052 net new annual subscription customers during the fourth quarter of 2011 compared to 822 net new annual subscription customers added during the comparable period in 2010 and ended the quarter with 11,907 total active annual subscription customers. |
| Signed subscription agreements with new and existing customers of all sizes including Cuddledown, City of Sunny Isles Beach, Grand Theatre de Provence, Gruv Gear, Hanes Brands, Mayo Clinic, The Motley Fool, National Geographic Society, Orbitz, PPG Industries, REI, Spanx and the University of Gloucestershire. |
| Launched Vocus Marketing, a new cloud-based software suite that helps businesses attract customers on search engines, get followers on Facebook and Twitter, and generate buzz and visibility online and in the media. |
| Launched localized Vocus PR software suite and PRWeb online news release service in France offering customers distribution to French-based media, search engines, news sites and consumers in order to share their news and drive sales. |
| Released a mobile version of Vocus Marketing allowing users to access Vocus from smartphones and enabling them to grow their business while on the go, at home or wherever they may be. |
| Recognized by Deloitte as one of North Americas 500 fastest growing technology, media, telecommunications, life sciences and clean technology companies. |
Guidance
Vocus is providing, for the first time, guidance for the first quarter and full year 2012 based on information as of February 28, 2012, which includes the expected financial results of iContact from the date of acquisition:
| For the first quarter of 2012, non-GAAP revenue, which excludes the write-down of the acquired deferred revenue, is expected to be in the range of approximately $34.7 million to $35.0 million. Non-GAAP EPS, which excludes stock-based compensation, amortization of intangible assets and acquisition related expenses, is expected to be in the range of $(0.01) to breakeven assuming an estimated non-GAAP weighted average 22.0 million diluted shares outstanding and an estimated tax provision of $360,000. |
| For the full year of 2012, non-GAAP revenue, which excludes the write-down of the acquired deferred revenue, is expected to be in the range of $169.9 million to $171.4 million. For the full year of 2012 non-GAAP EPS, which excludes stock-based compensation, amortization of intangible assets and acquisition related expenses, is expected to be in the range of $0.35 to $0.37 assuming an estimated non-GAAP weighted average 24.5 million diluted shares outstanding and an estimated tax provision of $1.5 million. Free cash flow is expected to range from $15.0 million to $16.0 million. Capital expenditures are expected to be $4.0 million. |
The guidance above includes the following for the iContact acquisition, which closed on February 24th:
For the first quarter of 2012, non-GAAP revenue, which excludes the write-down of the acquired deferred revenue, is expected to be $4.6 million. Non-GAAP EPS, which excludes stock-based compensation, amortization of intangible assets and acquisition related expenses, is expected to be $(0.01) assuming an additional 300,000 of non-GAAP weighted average diluted shares outstanding. For the full year of 2012, non-GAAP revenue, which excludes the write-down of the acquired deferred revenue, is expected to be $41.9 million. For the full year of 2012, non-GAAP EPS, which excludes stock-based compensation, amortization of intangible assets and acquisition related expenses, is expected to be $(0.04) assuming an additional 3.0 million of non-GAAP weighted average diluted shares outstanding. The acquisition is expected to reduce free cash flow for the full year of 2012 by $2.0 million. The financial impact of the acquisition on a GAAP basis cannot be estimated until the allocation of the purchase price is completed in the first quarter. Vocus currently expects that the reduction of EPS in the first quarter and the full year of 2012 will be significantly greater on a GAAP basis than on a non-GAAP basis due to the amortization of acquired intangible assets and acquisition related expenses. Please refer to section Use of Non-GAAP Financial Measures for further discussion of non-GAAP measures.
Conference Call Information
Vocus will discuss the financial results and business highlights of the fourth quarter and full year of 2011 in a conference call at 4:30 p.m. ET, or 1:30 p.m. PT, today. Investors are invited to listen to a live audio webcast of the conference call on the Investor Relations section of the Companys website at http://onlinepressroom.net/vocus/ir/webcast/. A replay of the webcast will be available approximately one hour after the conclusion of the call and will remain available for 30 calendar days following the conference call. An audio replay of the conference call will also be available approximately two hours after the conclusion of the call. The audio replay will be available until March 6, 2012 at 11:59 p.m. ET and can be accessed by dialing (404) 537-3406 or (855) 859-2056 and entering conference number 25054607.
About Vocus, Inc.
Vocus (Nasdaq: VOCS) is a leading provider of cloud-based marketing and PR software that helps businesses reach and influence buyers across social networks, online and through the media. Vocus provides an integrated suite that combines social marketing, search marketing, email marketing and publicity into a comprehensive solution to help businesses attract, engage and retain customers. Vocus is used by more than 120,000 organizations worldwide and is available in seven languages. For more information, please visit www.vocus.com or call (800) 345-5572.
Forward-Looking Statement
This release contains forward-looking statements that are made pursuant to the Safe Harbor provision of the Private Securities Litigation Reform Act of 1995. These statements are predictive in nature, that depend upon or refer to future events or conditions or that include words such as may, will, expects, projects, anticipates, estimates, believes, intends, plans, should, seeks, and similar expressions. This press release contains forward-looking statements relating to, among other things, Vocus expectations and assumptions concerning future financial performance. Forward-looking statements involve known and unknown risks and uncertainties that may cause actual future results to differ materially from those projected or contemplated in the forward-looking statements. Forward-looking statements may be significantly impacted by certain risks and uncertainties described in Vocus filings with the Securities and Exchange Commission.
The risks and uncertainties referred to above include, but are not limited to, risks associated with possible fluctuations in our operating results and rate of growth, our history of operating losses, risks associated with acquisitions, including our ability to successfully integrate acquired businesses, risks associated with our foreign operations, interruptions or delays in our service or our web hosting, our business model, breach of our security measures, the emerging market in which we operate, our relatively limited operating history, our ability to hire, retain, and motivate our employees and manage our growth, competition, our ability to continue to release and gain customer acceptance of new and improved versions of our service, successful customer deployment and utilization of our services, fluctuations in the number of shares outstanding, foreign currency exchange rates and interest rates.
Vocus, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(dollars in thousands)
December 31, | December 31, | |||||||
2010 * | 2011 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 94,918 | $ | 98,284 | ||||
Short-term investments |
5,496 | 9,895 | ||||||
Accounts receivable, net |
20,846 | 23,504 | ||||||
Deferred income taxes |
365 | 82 | ||||||
Prepaid expenses and other current assets |
3,790 | 1,966 | ||||||
Total current assets |
125,415 | 133,731 | ||||||
Property, equipment and software, net |
6,183 | 17,843 | ||||||
Intangible assets, net |
7,534 | 5,094 | ||||||
Goodwill |
26,278 | 38,029 | ||||||
Deferred income taxes, net of current portion |
8,314 | | ||||||
Other assets |
156 | 1,046 | ||||||
Total assets |
$ | 173,880 | $ | 195,743 | ||||
Liabilities and stockholders equity |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued expenses (including contingent consideration of $1,287 and $6,795 at |
$ | 9,456 | $ | 17,883 | ||||
December 31, 2010 and 2011, respectively) |
||||||||
Notes payable and capital lease obligations |
152 | 176 | ||||||
Deferred revenue |
55,722 | 62,010 | ||||||
Total current liabilities |
65,330 | 80,069 | ||||||
Notes payable and capital lease obligations, net of current portion |
192 | 854 | ||||||
Other liabilities |
2,005 | 8,331 | ||||||
Deferred income taxes, net of current portion |
1,065 | 2,781 | ||||||
Deferred revenue, net of current portion |
854 | 987 | ||||||
Total liabilities |
69,446 | 93,022 | ||||||
Stockholders equity: |
||||||||
Common stock |
204 | 218 | ||||||
Additional paid-in capital |
166,985 | 200,273 | ||||||
Treasury stock |
(28,417 | ) | (48,423 | ) | ||||
Accumulated other comprehensive loss |
(175 | ) | (607 | ) | ||||
Accumulated deficit |
(34,163 | ) | (48,740 | ) | ||||
Total stockholders equity |
104,434 | 102,721 | ||||||
Total liabilities and stockholders equity |
$ | 173,880 | $ | 195,743 | ||||
* In accordance with ASC 805, balances as of December 31, 2010 reflect adjustments made during the measurement period to the final purchase price allocation resulting in reductions to goodwill of $617 and to accrued expenses and other liabilities of $70 and $547, respectively.
Vocus, Inc. and Subsidiaries
Consolidated Statements of Operations
(dollars in thousands, except per share data)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2011 | 2010 | 2011 | |||||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||||||
Revenues |
$ | 26,007 | $ | 30,519 | $ | 96,760 | $ | 114,874 | ||||||||
Cost of revenues |
4,868 | 5,737 | 18,932 | 21,857 | ||||||||||||
Gross profit |
21,139 | 24,782 | 77,828 | 93,017 | ||||||||||||
Operating expenses: |
||||||||||||||||
Sales and marketing |
13,384 | 15,121 | 49,620 | 57,543 | ||||||||||||
Research and development |
1,675 | 1,973 | 5,891 | 7,561 | ||||||||||||
General and administrative |
6,330 | 6,967 | 23,587 | 30,129 | ||||||||||||
Amortization of intangible assets |
616 | 328 | 2,298 | 2,021 | ||||||||||||
Total operating expenses |
22,005 | 24,389 | 81,396 | 97,254 | ||||||||||||
Income (loss) from operations |
(866 | ) | 393 | (3,568 | ) | (4,237 | ) | |||||||||
Other income (expense) |
(29 | ) | 50 | 71 | 279 | |||||||||||
Income (loss) before provision (benefit) for income taxes |
(895 | ) | 443 | (3,497 | ) | (3,958 | ) | |||||||||
Provision (benefit) for income taxes |
(498 | ) | 12,195 | 178 | 10,619 | |||||||||||
Net loss |
$ | (397 | ) | $ | (11,752 | ) | $ | (3,675 | ) | $ | (14,577 | ) | ||||
Net loss per share: |
||||||||||||||||
Basic and diluted |
$ | (0.02 | ) | $ | (0.63 | ) | $ | (0.21 | ) | $ | (0.78 | ) | ||||
Weighted average shares outstanding used in computing
per share amounts: |
||||||||||||||||
Basic and diluted |
17,833,206 | 18,736,771 | 17,921,238 | 18,743,305 |
Vocus, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(dollars in thousands)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2011 | 2010 | 2011 | |||||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||||||
Cash flows from operating activities: |
||||||||||||||||
Net loss |
$ | (397 | ) | $ | (11,752 | ) | $ | (3,675 | ) | $ | (14,577 | ) | ||||
Adjustments to reconcile net loss to net cash provided by
operating activities: |
||||||||||||||||
Depreciation and amortization |
1,262 | 1,322 | 4,411 | 5,156 | ||||||||||||
Other non-cash charges, net |
3,090 | 16,274 | 12,579 | 27,221 | ||||||||||||
Excess tax benefits from equity awards |
(156 | ) | (34 | ) | (883 | ) | (34 | ) | ||||||||
Payments of contingent consideration for business
acquisitions in excess of fair value on acquisition date |
| | | (147 | ) | |||||||||||
Changes in operating assets and liabilities |
1,971 | 504 | 5,298 | 13,525 | ||||||||||||
Net cash provided by operating activities |
5,770 | 6,314 | 17,730 | 31,144 | ||||||||||||
Cash flows from investing activities: |
||||||||||||||||
Business acquisitions, net of cash acquired |
(1,025 | ) | | (9,851 | ) | (6,947 | ) | |||||||||
Net change in available-for-sale securities |
187 | (4,807 | ) | 13,345 | (4,517 | ) | ||||||||||
Purchases of property, equipment and software, net |
(1,206 | ) | (458 | ) | (2,597 | ) | (13,744 | ) | ||||||||
Software development costs |
(32 | ) | (75 | ) | (446 | ) | (305 | ) | ||||||||
Net cash provided by (used in) investing activities |
(2,076 | ) | (5,340 | ) | 451 | (25,513 | ) | |||||||||
Cash flows from financing activities: |
||||||||||||||||
Purchases of common stock |
| (3,898 | ) | (13,503 | ) | (20,006 | ) | |||||||||
Proceeds from exercises of stock options |
3,777 | 16 | 4,163 | 18,952 | ||||||||||||
Payments of contingent consideration for business acquisitions |
| | | (1,289 | ) | |||||||||||
Excess tax benefits from equity awards |
156 | 34 | 883 | 34 | ||||||||||||
Net proceeds from (payments on) notes payable and capital
lease obligations |
(57 | ) | (38 | ) | (317 | ) | 263 | |||||||||
Net cash provided by (used in) financing activities |
3,876 | (3,886 | ) | (8,774 | ) | (2,046 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents |
(145 | ) | (232 | ) | (306 | ) | (219 | ) | ||||||||
Net increase (decrease) in cash and cash equivalents |
7,425 | (3,144 | ) | 9,101 | 3,366 | |||||||||||
Cash and cash equivalents, beginning of period |
87,493 | 101,428 | 85,817 | 94,918 | ||||||||||||
Cash and cash equivalents, end of period |
$ | 94,918 | $ | 98,284 | $ | 94,918 | $ | 98,284 | ||||||||
Use of Non-GAAP Financial Measures
Vocus provides non-GAAP measures for revenue, income from operations, net income, diluted net income per share and free cash flow as supplemental information.
We define non-GAAP revenue as GAAP revenue adjusted for the impact of the fair value adjustment to deferred revenue related to purchase accounting. Management believes the adjustment is useful to investors as a more accurate measure of our ongoing performance from the acquisitions.
We define non-GAAP income from operations as GAAP income from operations including the impact of non-GAAP revenue and excluding stock-based compensation, amortization of acquired intangible assets, fair value adjustments to contingent consideration and acquisition related expenses.
We define non-GAAP net income as GAAP net income including the impact of non-GAAP revenue and excluding stock-based compensation, amortization of acquired intangible assets, fair value adjustments to contingent consideration including the effect of foreign currencies, acquisition related expenses and income tax expense related to the valuation allowance established against a portion of deferred tax assets.
Stock-based compensation included in our GAAP financial results relates to stock option and restricted stock awards. Companies record stock-based compensation by applying varying valuation methodologies and subjective assumptions to different types of equity awards. Amortization of acquired intangible assets included in our GAAP financial results consists of amortization of non-compete agreements, trade names, purchased technology and customer relationships that are not expected to be replaced when fully amortized, as a depreciable tangible asset might. Amortization expense can vary from period to period due to the timing and size of our acquisitions. Our GAAP financial results include adjustments to the fair value of contingent consideration for acquisition earn-outs as of each reporting date from the fair value recorded on the acquisition date. Acquisition related expenses included in our GAAP general and administrative costs consists of professional fees for legal, accounting and other advisory services, integration related professional services, severance costs and retention payments incurred during the reporting period in connection with our acquired businesses. The income tax expense related to the establishment of a valuation allowance against a portion of our deferred tax assets is a non-cash expense that is not considered part of ongoing operations. It is the opinion of management that it is more likely than not that some or all of the deferred tax assets will not be realized, therefore the valuation allowance is recorded against the deferred tax assets. Management believes these non-GAAP measures allow management and investors to make meaningful comparisons between our operating results and those of the other companies, as well as provide a consistent comparison of our relative historical financial performance.
We define free cash flow as cash flow from operations less net capital expenditures, capitalized software development costs plus the excess tax benefits from equity awards and payments of contingent consideration for business acquisitions in excess of fair value on acquisition date. Management considers free cash flow to be a liquidity measure which provides useful information to management and investors regarding our ability to generate cash from operations that is available for acquisitions and other investments. Our definition of free cash flow may be different from definitions used by other companies.
Management uses non-GAAP income from operations, non-GAAP net income and free cash flow to evaluate operating performance, determine incentive compensation and to prepare operating budgets and determine the appropriate levels of capital investments. However, management believes that non-GAAP income from operations, non-GAAP net income and free cash flow are subject to material limitations since they may not be indicative of ongoing operating results. Management compensates for the limitations in the use of non-GAAP measures by also utilizing GAAP financial measures and by providing investors with a detailed reconciliation between our GAAP and non-GAAP financial results. Investors are advised to carefully review and consider this information as well as the GAAP financial results that are disclosed in our SEC filings.
Vocus, Inc. and Subsidiaries
Reconciliation of Non-GAAP Measures
(dollars in thousands, except per share data)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2011 | 2010 | 2011 | |||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
Reconciliation of GAAP revenue to non-GAAP revenue: |
||||||||||||||||
GAAP revenue |
$ | 26,007 | $ | 30,519 | $ | 96,760 | $ | 114,874 | ||||||||
Fair value adjustment to deferred revenue |
300 | | 1,100 | 181 | ||||||||||||
Non-GAAP revenue |
$ | 26,307 | $ | 30,519 | $ | 97,860 | $ | 115,055 | ||||||||
Reconciliation of GAAP income (loss) from
operations to non-GAAP income from operations: |
||||||||||||||||
Income (loss) from operations |
$ | (866 | ) | $ | 393 | $ | (3,568 | ) | $ | (4,237 | ) | |||||
Stock-based compensation |
3,200 | 3,462 | 12,619 | 14,740 | ||||||||||||
Amortization of intangible assets |
667 | 446 | 2,435 | 2,501 | ||||||||||||
Fair value adjustment to deferred revenue |
300 | | 1,100 | 181 | ||||||||||||
Fair value adjustments to contingent consideration |
67 | 819 | 548 | 1,941 | ||||||||||||
Acquisition related expenses |
39 | | 1,052 | 187 | ||||||||||||
Non-GAAP income from operations |
$ | 3,407 | $ | 5,120 | $ | 14,186 | $ | 15,313 | ||||||||
Reconciliation of GAAP net loss to non-GAAP net
income: |
||||||||||||||||
Net loss |
$ | (397 | ) | $ | (11,752 | ) | $ | (3,675 | ) | $ | (14,577 | ) | ||||
Stock-based compensation |
3,200 | 3,462 | 12,619 | 14,740 | ||||||||||||
Amortization of intangible assets |
667 | 446 | 2,435 | 2,501 | ||||||||||||
Fair value adjustment to deferred revenue |
300 | | 1,100 | 181 | ||||||||||||
Fair value adjustments to contingent consideration
including effects of foreign currency |
100 | 845 | 581 | 1,890 | ||||||||||||
Acquisition related expenses |
39 | | 1,052 | 187 | ||||||||||||
Valuation allowance on deferred tax assets |
| 11,821 | | 11,821 | ||||||||||||
Non-GAAP net income |
$ | 3,909 | $ | 4,822 | $ | 14,112 | $ | 16,743 | ||||||||
Non-GAAP diluted net income per share |
$ | 0.19 | $ | 0.24 | $ | 0.71 | $ | 0.81 | ||||||||
Non-GAAP diluted weighted average shares used in
computing per share amounts |
20,213,301 | 20,422,288 | 19,885,327 | 20,735,931 | ||||||||||||
Reconciliation of GAAP diluted weighted average
shares outstanding to non-GAAP diluted weighted
average shares outstanding: |
||||||||||||||||
GAAP diluted weighted average shares outstanding |
17,833,206 | 18,736,771 | 17,921,238 | 18,743,305 | ||||||||||||
Treasury stock effect of outstanding equity
securities and effect of stock-based compensation |
2,380,095 | 1,685,517 | 1,964,089 | 1,992,626 | ||||||||||||
Non-GAAP diluted weighted average shares outstanding |
20,213,301 | 20,422,288 | 19,885,327 | 20,735,931 | ||||||||||||
Supplemental information of stock-based
compensation included in: |
||||||||||||||||
Cost of revenues |
$ | 342 | $ | 358 | $ | 1,590 | $ | 1,575 | ||||||||
Sales and marketing |
885 | 922 | 3,253 | 4,126 | ||||||||||||
Research and development |
352 | 511 | 1,506 | 2,079 | ||||||||||||
General and administrative |
1,621 | 1,671 | 6,270 | 6,960 | ||||||||||||
Total stock-based compensation |
$ | 3,200 | $ | 3,462 | $ | 12,619 | $ | 14,740 | ||||||||
Reconciliation of cash flow from operations to free
cash flow: |
||||||||||||||||
Net cash provided by operating activities |
$ | 5,770 | $ | 6,314 | $ | 17,730 | $ | 31,144 | ||||||||
Purchases of property, equipment and software, net |
(1,206 | ) | (458 | ) | (2,597 | ) | (13,744 | ) | ||||||||
Software development costs |
(32 | ) | (75 | ) | (446 | ) | (305 | ) | ||||||||
Excess tax benefits from equity awards |
156 | 34 | 883 | 34 | ||||||||||||
Payments of contingent consideration for business
acquisitions in excess of fair value on acquisition
date |
| | | 147 | ||||||||||||
Free cash flow |
$ | 4,688 | $ | 5,815 | $ | 15,570 | $ | 17,276 | ||||||||