Attached files

file filename
8-K - FORM 8-K - BROADSOFT, INC.d493617d8k.htm
EX-99.1 - EX-99.1 - BROADSOFT, INC.d493617dex991.htm

Exhibit 99.2

BroadSoft, Inc.

Historical Revenue, GAAP Cost of Revenue and GAAP Gross Profit Reclassification (Unaudited)

(all dollar amounts in thousands)

 

     2010      Q1 11      Q2 11      Q3 11      Q4 11      2011      Q1 12      Q2 12      Q3 12      Q4 12      2012  

Revenue

                                

License software

   $ 53,302       $ 15,191       $ 19,202       $ 17,414       $ 25,482       $ 77,289       $ 21,265       $ 22,501       $ 21,554       $ 24,430       $ 89,750   

Subscription and maintenance support

     33,743         9,130         10,431         10,384         12,517         42,462         12,373         13,794         15,375         16,707         58,249   

Professional services and other

     8,578         5,333         2,546         7,882         2,552         18,313         4,705         4,221         3,245         4,672         16,843   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

     95,623         29,654         32,179         35,680         40,551         138,064         38,343         40,516         40,174         45,809         164,842   

Cost of Revenue

                                

License software

     5,341         1,399         1,489         1,389         1,800         6,077         2,221         2,653         2,030         1,739         8,643   

Subscription and maintenance support

     7,691         2,497         2,494         2,599         2,829         10,419         3,388         3,457         3,667         4,319         14,831   

Professional services and other

     7,010         1,934         2,248         2,091         2,205         8,478         2,463         2,211         2,028         2,310         9,012   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

     20,042         5,830         6,231         6,079         6,834         24,974         8,072         8,321         7,725         8,368         32,486   

Gross Profit

                                

License software

     47,961         13,792         17,713         16,025         23,682         71,212         19,044         19,848         19,524         22,691         81,107   

Subscription and maintenance support

     26,051         6,633         7,937         7,785         9,688         32,043         8,985         10,337         11,708         12,388         43,418   

Professional services and other

     1,568         3,399         298         5,791         347         9,835         2,242         2,010         1,217         2,362         7,831   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

     75,581         23,824         25,948         29,601         33,717         113,090         30,271         32,195         32,449         37,441         132,356   


BroadSoft, Inc.

Reconciliation of Non-GAAP Financial Measures (Unaudited)

(all dollar amounts in thousands)

 

     2010     Q1 11     Q2 11     Q3 11     Q4 11     2011     Q1 12     Q2 12     Q3 12     Q4 12     2012  

License Software:

                      

GAAP Gross Profit

   $ 47,961      $ 13,792      $ 17,713      $ 16,025      $ 23,682      $ 71,212      $ 19,044      $ 19,848      $ 19,524      $ 22,691      $ 81,107   

(% of related revenue)

     90     91     92     92     93     92     90     88     91     93     90

Plus

                      

Stock-based compensation expense

     89        30        62        111        128        331        141        175        113        124        553   

Amortization of acquired intangible assets

     675        160        160        151        233        704        241        239        214        244        938   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 48,725      $ 13,982      $ 17,935      $ 16,287      $ 24,043      $ 72,247      $ 19,426      $ 20,262      $ 19,851      $ 23,059      $ 82,598   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(% of related revenue)

     91     92     93     94     94     93     91     90     92     94     92

Subscription and Maintenance Support:

                      

GAAP Gross Profit

   $ 26,051      $ 6,633      $ 7,937      $ 7,785      $ 9,688      $ 32,043      $ 8,985      $ 10,337      $ 11,708      $ 12,388      $ 43,418   

(% of related revenue)

     77     73     76     75     77     75     73     75     76     74     75

Plus

                      

Stock-based compensation expense

     81        20        83        98        133        334        162        191        170        316        839   

Amortization of acquired intangible assets

     118        79        91        85        336        591        318        318        516        570        1,722   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 26,251      $ 6,732      $ 8,111      $ 7,968      $ 10,157      $ 32,968      $ 9,465      $ 10,846      $ 12,394      $ 13,274      $ 45,979   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(% of related revenue)

     78     74     78     77     81     78     76     79     81     79     79

Professional services and other:

                      

GAAP Gross Profit

   $ 1,568      $ 3,399      $ 298      $ 5,791      $ 347      $ 9,835      $ 2,242      $ 2,010      $ 1,217      $ 2,362      $ 7,831   

(% of related revenue)

     18     64     12     73     14     54     48     48     38     51     46

Plus

                      

Stock-based compensation expense

     40        16        66        78        91        251        105        117        102        115        439   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 1,608      $ 3,415      $ 364      $ 5,869      $ 438      $ 10,086      $ 2,347      $ 2,127      $ 1,319      $ 2,477      $ 8,270   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(% of related revenue)

     19     64     14     74     17     55     50     50     41     53     49


BroadSoft, Inc.

Historical Revenue, Cost of Revenue and Gross Profit Reclassification: FY10 – FY12

Non-GAAP Financial Measures

In addition to our GAAP operating results, we use certain non-GAAP financial measures when planning, monitoring, and evaluating our performance. We consider these non-GAAP financial measures to be useful metrics for management and investors because they exclude the effect of certain non-cash expenses, such as stock-based compensation expense and amortization of acquired intangibles expense so management and investors can compare our core business operating results over multiple periods. While we believe that these non-GAAP financial measures are useful in evaluating our business, this information should be considered as supplemental in nature and is not meant as a substitute for revenue recognized in accordance with U.S. GAAP. In addition, other companies, including companies in our industry, may calculate such measures differently, which reduces its usefulness as a comparative measure. We believe that these non-GAAP measures reflect our ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of trends in our business, as they exclude certain expenses.

As discussed in our earnings call held on February 27, 2013, beginning with the fourth quarter of fiscal 2012 and for our 2012 results, we reclassified our revenue disclosure from two categories to three categories: software license revenue; subscription and maintenance support; and professional services and other. This summary shows such reclassification for fiscal years 2010, 2011 and 2012, and, on a quarterly results basis, the most recent eight quarters.

The presentation of non-GAAP gross profit below is not meant to be a substitute for “gross profit” or other financial measures presented in accordance with GAAP, but rather should be evaluated in conjunction with such data. Our definition of “non-GAAP gross profit” may differ from a similarly titled non-GAAP measure used by other companies and may differ from period to period. In reporting non-GAAP measures in the future, we may make other adjustments for expenses and gains we do not consider reflective of core operating performance in a particular period and may modify “non-GAAP gross profit” by excluding these expenses and gains.

Non-GAAP gross profit, license gross profit, subscription and maintenance support gross profit, and professional services and other gross profit. BroadSoft defines non-GAAP gross profit as gross profit plus stock-based compensation expense and amortization expense for acquired intangible assets. BroadSoft considers non-GAAP gross profit to be a useful metric for management and our investors because it excludes the effect of certain non-cash expenses so management and its investors can compare BroadSoft’s sales margins over multiple periods. Where BroadSoft provides further breakdown of non-GAAP gross profit between license, subscription and maintenance support and professional services and other, the Company adds back the stock-based compensation expense and amortization expense, as applicable, to the related gross profit.