Actuate Reports Second Quarter 2012 Financial Results and Approval of $30 Million Share Repurchase Program
August 02, 2012
- License revenue up 26% year-over-year to $15.7 million;
- Non-GAAP operating margin of 25%;
- Non-GAAP operating income up 11% year-over-year to $9.0 million;
- Non-GAAP fully diluted EPS of $0.12;
- Record quarterly operating cash flow of $16.9 million;
- Announces $30 million share repurchase program.
SAN MATEO, Calif.--(BUSINESS WIRE)--
Actuate Corporation (NASDAQ: BIRT), The BIRT Company™ -
delivering more insights to more people than all BI companies combined,
today announced financial results for the second quarter 2012. In
addition, the Company announced that its Board of Directors has
authorized a share repurchase program of $30 million.
Second Quarter 2012 Financial and Operational Highlights: -
License revenue up 26% year-over-year to $15.7 million;
-
Revenue included 2 transactions with a license component in excess of
$1 million;
-
Total revenue of $36.2 million, an increase of 7% from the same period
a year ago;
-
Non-GAAP operating margin of 25%, up 90 basis points from the year ago
quarter;
-
Non-GAAP operating income of $9.0 million, up 11% year-over-year;
-
Non-GAAP fully diluted EPS of $0.12;
-
Total cash and short-term investments of $80.9 million, an increase of
$13.3 million from March 31, 2012. The Company also has access to a
$50 million line of credit;
-
Record operating cash flow of $16.9 million for the quarter;
-
The Company repurchased $5.0 million worth of stock.
“Actuate’s solid second quarter results are a testament to our unique
business strategy and the ubiquity of BIRT,” said Peter Cittadini,
President and CEO of Actuate. “Our hybrid open source enterprise model
and disciplined investment approach are a significant advantage,
regardless of the economic environment. We are seeing significant
development efforts - which originated from our global developer
community of 1.5 million - translate into expanded demand for our
BIRT-based commercial offerings. This effect gives us an advantage while
the economy is weak and should accelerate when the outlook improves.”
Tweet this: #Actuate $BIRT Lic rev +26% YOY; Non-GAAP dil EPS
$0.12; Non-GAAP Op Margin 25%; $16.9m in CFFO; $30m share
repurchase prog #BIRT

Revenues as reported in accordance with U.S. generally accepted
accounting principles (GAAP) for the second quarter of 2012 were $36.2
million, up 7% when compared with $33.7 million in the second quarter of
2011. License revenues for the second quarter of 2012 were $15.7
million, up 26% when compared with $12.4 million in the year-ago
quarter. Service revenues for the quarter were $20.5 million, compared
with $21.3 million reported in the same quarter last year. For the six
months ended June 30, 2012, GAAP revenues were $71.1 million, up 8% when
compared to GAAP revenues of $65.8 million for the comparable period of
2011. License revenues for the six months ended June 30, 2012were
$29.1 million, up 21% when compared to $24.1 million for the comparable
period of 2011. Services revenues for the six months ended June 30, 2012were $42.0 million compared to $41.7 million for the comparable
period of 2011.
GAAP operating income was $6.2 million for the second quarter of 2012,
compared with $3.6 million in the second quarter of 2011. GAAP net
income for the second quarter of 2012 was $5.6 million, or $0.11 per
diluted share, compared with net income of $581,000, or $0.01 per
diluted share, in the second quarter of 2011. For the six months ended
June 30, 2012, GAAP operating income was $12.5 million compared with
$6.3 million in the comparable period of 2011. GAAP net income for the
six months ended June 30, 2012 was $9.4 million, or $0.18 per diluted
share, compared with $2.3 million, or $0.04 per diluted share, in the
comparable period of 2011.
Non-GAAP net income for the second quarter of 2012 was $6.3 million, or
$0.12 per diluted share, compared with non-GAAP net income of $6.5
million, or $0.13 per diluted share in the second quarter of 2011.
Non-GAAP operating margin and net income margin for the second quarter
of 2012 was 25% and 17%, respectively. Non-GAAP net income for the six
months ended June 30, 2012 was $12.2 million, or $0.23 per diluted
share, compared with $10.7 million, or $0.21 per diluted share, in the
comparable period of 2011. Non-GAAP operating margin and net income
margin for the six months ended June 30, 2012 was 25% and 17%,
respectively.
Cash flow from operations was $16.9 million for the second quarter of
2012. Cash and short term investments totaled $80.9 million on June 30,
2012, an increase of $13.3 million from March 31, 2012. During the
second quarter of 2012 the Company repurchased $5.0 million worth of
stock.A $30 million share repurchase program has been authorized
by the Company’s Board of Directors.
Second Quarter 2012 Business Highlights:
 Big Data: -
Collaboration between Actuate BIRT and the Hortonworks
Data Platform, enabling more users to cost effectively analyze
vast amounts of data stored in Hadoop;
-
Alliance with Cloudera to support Apache Hadoop and BIRT Developers in
Big Data integration, making it easier for organizations to attain
value from data too large to access and interpret using existing
database management tools;
-
Alliance with KXEN, the leading provider of predictive
analytics for business users, to help companies seeking to improve
decisions and optimize processes by deploying easy to use predictive
analytics on petabytes of data;
-
Integration of ActuateOne and Pervasive RushAnalyzer™ via BIRT to
expand Big Data analytics possibilities for business users in any
industry and into the BIRT developer community.
BIRT: -
Over 91,000 total registrations to date on BIRT Exchange, up from
65,000 a year ago.
Customers: - Sacramento
Municipal Utility District achieved cost savings though efficiency
and optimization initiatives of $2.5 to $3 million in just one year
using BIRT Performance Analytics, while increasing the value delivered
per budget dollar consumed;
-
By focusing on effective Performance monitoring and measurement using
Actuate's technology, St. Thomas
Elgin General Hospital achieved $3.1 million in savings and
additional revenue;
-
MERETHIS chooses ActuateOne to extend Centreon BI beyond open source
Eclipse BIRT.
Talent: -
Actuate named one of the 75 Top
Workplaces in the Bay Area by the San Jose Mercury News and
Workplace Dynamics’ list of Top Workplaces in 2012.
During the second quarter, Actuate received significant new and
repeat business from, among others: Billmatrix Corporation (Part of
Fiserv Group), CA, Inc., Cambia Health Solutions, Chep Australia
Limited, Cisco Systems (ACS), Computer Word Processing Systems, Inc.,
Deutsche Bank, Dun & Bradstreet, DWS Holding & Service GmbH, Egg Banking
Plc. - A Citigroup UK Company, Finiti, Freepoint Commodities, Harland
Financial Solutions, Inc., HSBC France, HSBC North America Inc.,
Huntington National Bank, JVL, Massachusetts Department of Transitional
Assistance, Mobily, Motorist Insurance Group, National Bank of Canada,
NorthStar BlueScope Steel LLC, NV Energy, Inc., STW Fixed Income
Management, Inc., The Bank of Nova Scotia, The Northwestern Mutual Life
Insurance Company, Transaction Network Services (TNS), Vodacom Service
Provider Company and Zurich Financial Services.
 Conference Call Information
Actuate’s management will be holding a conference call at 2:00 p.m. PT
(5:00 p.m. ET) today, August 2, 2012 to further discuss these results.
The dial-in number for the call is 877-407-8035 (201-689-8035 for
international participants) and the conference ID is #396833. The
conference call will be broadcast live on the Investor Relations section
of Actuate’s web site at http://www.actuate.com/investor
and will be available as an archived replay for a limited time
thereafter.
Actuate – The BIRT Company™
Actuate founded and co-leads the BIRT
open source project, which is used by over 1.5 million
developers around the globe and serves as the foundation of the ActuateOne®
platform. Applications built on ActuateOne deliver more business and
consumer insights to more people than all BI companies combined -
ensuring organizations are ready for the exponential growth of Big Data
and the proliferation of touch devices.
The ActuateOne platform empowers developers to rapidly develop custom,
BIRT-based business
analyticsand customer
communications applications. ActuateOne applications built with one
BIRT design, can access and integrate any data, including
unstructured sources. They provide one
user experience regardless of skill level and are supported by one
platform for any cloud, hybrid, on-premise, web or touch device
deployment.
Headquartered in the Silicon
Valley, Actuate has over 5,000 customers globally in a diverse range
of business areas including financial
services,technology
and the public
sector. Actuate is listed on NASDAQ under the symbol BIRT. For
more information, visit www.actuate.com
or engage with the BIRT community at www.birt-exchange.com. Discussion of Non-GAAP Financial Measures
This press release contains financial measures that are not calculated
in accordance with U.S. generally accepted accounting principles (GAAP).
Actuate management evaluates and makes operating decisions using various
performance measures. In addition to our GAAP results, we also consider
adjusted net income, which we refer to as non-GAAP net income. We
further consider various components of non-GAAP net income such as
non-GAAP gross margin and non-GAAP operating expense. Non-GAAP net
income is generally based on the revenues of our product, maintenance
and services business operations and the costs of those operations, such
as cost of revenue, research and development, sales and marketing and
general and administrative expenses, that management considers in
evaluating our ongoing core operating performance. Non-GAAP net income
consists of net income excluding amortization of intangible assets,
equity plan-related compensation expenses, acquisition related expenses,
restructuring charges, asset impairment costs, non-recurring facilities
adjustments, other one-time termination costs, foreign currency exchange
gains and losses related to the revaluation of monetary assets and
liabilities and other charges and gains which management does not
consider reflective of our core operating business. Non-GAAP net income
also includes an adjustment to add back revenue that could not be
recognized due to the impact of purchase accounting on the acquired
Xenos revenue contracts. Intangible assets consist primarily of
purchased technology, in-process research and development, trade names,
customer relationships, employment agreements and other intangible
assets issued in connection with acquisitions. Restructuring charges
consist of severance and benefits, excess facilities and asset-related
charges and include strategic reallocations or reductions of personnel
resources. Equity plan-related compensation expenses represent the fair
value of all share-based payments to employees, including grants of
employee stock options recognized during the period. For purposes of
comparability across other periods and against other companies in our
industry, non-GAAP net income is adjusted by the amount of additional
taxes or tax benefit that the Company would accrue using a normalized
effective tax rate applied to the non-GAAP results. Our non-GAAP
earnings per share calculation also includes an adjustment to total
outstanding shares to reflect what the share amount would have been if
it were calculated using non-GAAP results.
Non-GAAP net income is a supplemental measure of our performance that is
not required by, nor presented in accordance with, GAAP. Moreover, it
should not be considered as an alternative to net income, operating
income, or any other performance measure derived in accordance with
GAAP, or as an alternative to cash flow from operating activities or as
a measure of our liquidity. We present non-GAAP net income because we
consider it an important supplemental measure of our performance.
Management excludes from non-GAAP net income certain recurring items to
facilitate its review of the comparability of the Company's core
operating performance on a period-to-period basis because such items are
not related to the Company's ongoing core operating performance as
viewed by management. Management uses this view of its operating
performance for purposes of comparison with its business plan and
individual operating budgets and allocations of resources. Additionally,
when evaluating potential acquisitions, management excludes the items
described above from its consideration of target performance and
valuation.
The Company believes that, in general, these items possess one or more
of the following characteristics: their magnitude and timing is largely
outside of the Company's control; they are unrelated to the ongoing
operation of the business in the ordinary course; they are unusual and
the Company does not expect them to occur in the ordinary course of
business; or they are non-operational, or non-cash expenses involving
stock option grants.
The Company believes that the presentation of these non-GAAP financial
measures is warranted for several reasons:
1) Such non-GAAP financial measures provide an additional analytical
tool for understanding the Company's financial performance by excluding
the impact of items that may obscure trends in the core operating
performance of the business;
2) Since the Company has historically reported non-GAAP results to the
investment community, the Company believes the inclusion of non-GAAP
numbers provides consistency and enhances investors' ability to compare
the Company's performance across financial reporting periods;
3) These non-GAAP financial measures are employed by the Company's
management in its own evaluation of performance and are utilized in
financial and operational decision making processes, such as budget
planning and forecasting;
4) These non-GAAP financial measures facilitate comparisons to the
operating results of other companies in our industry, which use similar
financial measures to supplement their GAAP results, thus enhancing the
perspective of investors who wish to utilize such comparisons in their
analysis of the Company's performance.
Set forth below are additional reasons why specific items are adjusted
in the Company's non-GAAP financial measures:
a) Amortization charges for purchased technology and other intangible
assets are excluded because they are inconsistent in amount and
frequency and are significantly impacted by the timing and magnitude of
the Company's acquisition transactions. We analyze and measure our
operating results without these charges when evaluating our core
performance. Generally, the impact of these charges to the Company's net
income tends to diminish over time following an acquisition.
b) While stock-based compensation constitutes an ongoing and recurring
expense of the Company, it is not an expense that typically requires or
will require cash settlement by the Company. We therefore exclude these
charges for purposes of evaluating our core performance as well as with
respect to evaluating any potential acquisition.
c) Restructuring charges are primarily related to severance costs and/or
the disposition of excess facilities driven by modifications of business
strategy. These costs are excluded because they are inherently variable
in size, and are not specifically included in the Company's annual
operating plan and related budget due to the rapidly changing facts and
circumstances typically associated with such modifications of business
strategy.
d) Other one-time termination costs relate to benefits provided to the
estate of one of Actuate’s senior executives who passed away on December
31, 2010. The benefits were approved by the Compensation Committee of
the Board of Directors in February 2011. These costs are excluded
because they are non-recurring and are not specifically included in the
Company’s annual operating plan and related budget. Management believes
that these costs are unrelated to the ongoing operation of its business
in the ordinary course and are non-operational.
e) The deferred revenue adjustment relates to our acquisition of Xenos
Group, Inc, which was concluded in February 2010. In accordance with the
fair value provisions of Accounting Standards Codification ("ASC") 805,
Business Combination, acquired deferred revenue of approximately $1.5
million was recorded on the opening balance sheet, which was
approximately $3.3 million lower than the historical carrying value.
This purchase accounting requirement adversely impacts the Company's
reported GAAP revenue primarily for the first twelve months
post-acquisition. In order to provide investors with financial
information that facilitates comparison of both historical and future
results, the Company has provided non-GAAP financial measures which
exclude the impact of the purchase accounting adjustment. The Company
believes that this non-GAAP financial adjustment is useful to investors
because it allows investors to (a) evaluate the effectiveness of the
methodology and information used by management in its financial and
operational decision-making and (b) compare past and future reports of
financial results of the Company as the revenue reduction related to
acquired deferred revenue will not recur when related terms are renewed
in future periods.
f) Foreign currency exchange gains and losses represent the net gain or
loss that Actuate has recorded for the impact of currency exchange rate
movements on monetary assets and liabilities denominated in foreign
currencies related to the revaluation of these assets and liabilities.
Actuate presents non-GAAP financial information excluding foreign
exchange gains and losses for several reasons. These foreign currency
gains and losses are generally unpredictable and can cause Actuate’s
reported results to vary significantly. The magnitude and timing of
these gains and losses are largely outside of Actuate’s control because
Actuate has not engaged in hedging or taken other actions to reduce the
likelihood of incurring a sizeable net gain or loss in future periods.
Management believes that these gains and losses are unrelated to the
ongoing operation of its business in the ordinary course and are
non-operational. Management therefore excludes these items for the
purposes of evaluating core performance and they are not specifically
included in the Company’s annual operating plans, budgets or management
compensation structure. Actuate believes that investors benefit from a
supplemental non-GAAP financial measure that excludes these items
because it allows more meaningful comparability of results between
periods and enables investors to compare Actuate’s core operating
results in different periods without this variability.
g) The Facilities Adjustment relates to the Company’s new and old
headquarters facilities and their related leases. In the second quarter
of fiscal 2012 the Company initiated a lease for its new headquarters in
the BayCenter facility, which the Company occupied in July 2012. As a
result of this new lease, the Company incurred duplicate rent during a
portion of the second quarter of fiscal 2012 as it was paying rent on
both the old Bridgepointe campus and the new BayCenter facility. The
Facilities Adjustment compensates for this duplicate rent. In addition,
as part of the old lease, Actuate was required to restore the facility
back to its original condition upon expiration of the lease period. The
Facilities Adjustment serves to add restoration costs on the old
headquarters facility back to income.
The Facilities Adjustment is made for non-GAAP purposes because the
underlying costs are non-recurring in nature, are unrelated to the
Company's core operations in the ordinary course, and are not included
in our annual operating plan and related budget. They are directly
impacted by the timing of the Company's lease transactions and we
analyze and measure our operating results without these charges when
evaluating our core performance. Actuate believes that investors benefit
from a supplemental non-GAAP financial measure that excludes these items
because it allows more meaningful comparability of results between
periods and enables investors to compare Actuate’s core operating
results in different periods without this variability.
h) Asset impairment costs are excluded because they inherently vary in
size and are not specifically included in the Company's annual operating
plan. Furthermore, asset impairment charges do not typically require any
cash outlay and the timing of such impairments is largely outside of the
Company's control.
i) Income tax expense is adjusted by the amount of additional expense or
benefit that we would accrue if we used non-GAAP results instead of GAAP
results in the calculation of our tax liability, taking into
consideration the Company's long-term tax structure. The Company is
using a normalized effective tax rate of 30% for 2012. Prior to 2012 the
Company used a normal non-GAAP tax rate of 20%. This adjustment is made
because the rate remains subject to change based on several factors,
including variations over time in the geographic business mix and
statutory tax rates. This non-GAAP estimated tax rate is reviewed
annually.
In the future, the Company expects to continue reporting non-GAAP
financial measures excluding items described above and the Company
expects to continue to incur expenses similar to the non-GAAP
adjustments described above. Accordingly, exclusion of these and other
similar items in our non-GAAP presentation should not be construed as an
inference that these costs are unusual, infrequent or non-recurring.
As stated above, the Company presents non-GAAP financial measures
because it considers them to be important supplemental measures of
performance. However, non-GAAP financial measures have limitations as an
analytical tool and should not be considered in isolation or as a
substitute for the Company's GAAP results. In the future, the Company
expects to incur expenses similar to the non-GAAP adjustments described
above and expects to continue reporting non-GAAP financial measures
excluding such items. Some of the limitations in relying on non-GAAP
financial measures are:
-
Amortization of intangibles, though not directly affecting our current
cash position, represent the loss in value as the technology in our
industry evolves, is advanced or is replaced over time. The expense
associated with this loss in value is not included in the non-GAAP net
income presentation and therefore does not reflect the full economic
effect of the ongoing cost of maintaining our current technological
position in our competitive industry, which is addressed through our
research and development program.
-
The Company may engage in acquisition transactions in the future.
Merger and acquisition related charges may therefore continue to be
incurred and should not be viewed as non-recurring.
-
The Company's employee equity incentive and employee stock purchase
plans are important components of our incentive compensation
arrangements and will be reflected as expenses in our GAAP results for
the foreseeable future.
-
The Company's income tax expense will be ultimately based on its GAAP
taxable income and actual tax rates in effect, which may differ
significantly from the rate assumed in our non-GAAP presentation.
-
Other companies, including other companies in our industry, may
calculate non-GAAP financial measures differently than we do, limiting
their usefulness as a comparative measure.
Pursuant to the requirements of SEC Regulation G, a detailed
reconciliation between the Company's GAAP and non-GAAP financial results
is provided in this press release and is available in the investor
relations section of the Company's web site for a limited time at http://www.actuate.com/investor.
Investors are advised to carefully review and consider this information
strictly as a supplement to the GAAP results that are contained in this
press release and in the Company's SEC filings.
Cautionary Note Regarding Forward Looking Statements: The
statements contained in this press release that are not purely
historical are forward looking statements within the meaning of Section
21E of the Securities Exchange Act of 1934. These include statements
regarding Actuate’s expectations, beliefs, hopes, intentions or
strategies regarding the future. All such forward-looking statements are
based upon information available to Actuate as of the date hereof, and
Actuate disclaims any obligation to update or revise any such
forward-looking statements based on changes in expectations or the
circumstances or conditions on which such expectations may be based.
Actual results could differ materially from Actuate’s current
expectations. Factors that could cause or contribute to such differences
include, but are not limited to, the general spending environment for
information technology products and services in general and Rich
Internet Application, performance management, business intelligence and
print stream software in particular, quarterly fluctuations in our
revenues and other operating results, our ability to expand our
international operations, our ability to successfully compete against
current and future competitors, the impact of acquisitions on the
Company’s financial and/or operating condition, the ability to increase
revenues through our indirect distribution channels, general economic
and geopolitical uncertainties and other risk factors that are discussed
in Actuate’s Securities and Exchange Commission filings, specifically
the Actuate 2011 Annual Report on Form 10-K filed on March 9, 2012.
|
| | ACTUATE CORPORATION | | CONDENSED CONSOLIDATED BALANCE SHEETS | | (in thousands) | | (unaudited) | |
| |
| |
| June 30, |
| December 31, | | | | 2012 | | 2011 | | ASSETS | | | | | |
Current assets:
| | | | | |
Cash, cash equivalents and short-term investments
| |
$
|
80,933
| |
$
|
67,428
| |
Accounts receivable, net
| | |
16,771
| | |
26,844
| |
Other current assets
| |
|
9,094
| |
|
7,131
| |
Total current assets
| | |
106,798
| | |
101,403
| |
Property and equipment, net
| | |
6,968
| | |
1,927
| |
Goodwill and other intangibles, net
| | |
56,720
| | |
57,845
| |
Other assets
| |
|
15,666
| |
|
15,729
| | | |
$
|
186,152
| |
$
|
176,904
| | | | | |
| | LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | |
Current liabilities:
| | | | | |
Accounts payable
| |
$
|
1,887
| |
$
|
1,521
| |
Restructuring liabilities
| | |
105
| | |
98
| |
Accrued compensation
| | |
5,056
| | |
5,992
| |
Other accrued liabilities
| | |
5,504
| | |
5,872
| |
Deferred revenue
| |
|
40,341
| |
|
43,045
| |
Total current liabilities
| |
|
52,893
| |
|
56,528
| | | | | |
| |
Long term liabilities:
| | | | | |
Other deferred liabilities
| | |
2,575
| | |
20
| |
Deferred revenue
| | |
1,027
| | |
1,717
| |
Tax liabilities
| | |
1,670
| | |
1,670
| |
Restructuring liabilities
| |
|
53
| |
|
106
| |
Total long term liabilities
| |
|
5,325
| |
|
3,513
| | | | | |
| |
Stockholders' equity
| |
|
127,934
| |
|
116,863
| | | |
$
|
186,152
| |
$
|
176,904
|
|
| | ACTUATE CORPORATION | | CONSOLIDATED STATEMENTS OF OPERATIONS | | (in thousands, except per share data) | | (unaudited) | |
| |
| |
| Three Months Ended |
| Six Months Ended | | | | June 30, | | June 30, | | | |
| 2012 |
|
|
| 2011 |
| |
| 2012 |
|
|
| 2011 |
| |
Revenues:
| | | | | | | | | |
License fees
| |
$
|
15,693
| | |
$
|
12,442
| | |
$
|
29,085
| | |
$
|
24,099
| | |
Services
| |
|
20,535
|
| |
|
21,296
|
| |
|
41,979
|
| |
|
41,727
|
| |
Total revenues
| |
|
36,228
|
| |
|
33,738
|
| |
|
71,064
|
| |
|
65,826
|
| | | | | | | | | |
| |
Costs and expenses:
| | | | | | | | | |
Cost of license fees
| | |
492
| | | |
461
| | | |
957
| | | |
942
| | |
Cost of services
| | |
4,823
| | | |
5,224
| | | |
10,080
| | | |
10,655
| | |
Sales and marketing
| | |
12,870
| | | |
10,371
| | | |
23,744
| | | |
21,396
| | |
Research and development
| | |
5,803
| | | |
6,269
| | | |
11,608
| | | |
12,650
| | |
General and administrative
| | |
5,711
| | | |
5,304
| | | |
11,558
| | | |
10,738
| | |
Amortization of purchased intangibles
| | |
289
| | | |
359
| | | |
578
| | | |
718
| | |
Asset impairment
| | |
-
| | | |
1,681
| | | |
-
| | | |
1,681
| | |
Restructuring charges
| |
|
15
|
| |
|
437
|
| |
|
33
|
| |
|
731
|
| |
Total costs and expenses
| |
|
30,003
|
| |
|
30,106
|
| |
|
58,558
|
| |
|
59,511
|
| |
Income from operations
| | |
6,225
| | | |
3,632
| | | |
12,506
| | | |
6,315
| | |
Interest income and other income/(expense), net
| | |
896
| | | |
(2,102
|
)
| | |
589
| | | |
(1,822
|
)
| |
Interest expense
| |
|
(61
|
)
| |
|
(233
|
)
| |
|
(200
|
)
| |
|
(645
|
)
| |
Income before income taxes
| | |
7,060
| | | |
1,297
| | | |
12,895
| | | |
3,848
| | |
Provision for income taxes
| |
|
1,499
|
| |
|
716
|
| |
|
3,457
|
| |
|
1,588
|
| |
Net income
| |
$
|
5,561
|
| |
$
|
581
|
| |
$
|
9,438
|
| |
$
|
2,260
|
| |
Basic net income per share
| |
$
|
0.11
|
| |
$
|
0.01
|
| |
$
|
0.19
|
| |
$
|
0.05
|
| |
Shares used in basic per share calculation
| |
|
49,218
|
| |
|
46,656
|
| |
|
49,124
|
| |
|
46,264
|
| |
Diluted net income per share
| |
$
|
0.11
|
| |
$
|
0.01
|
| |
$
|
0.18
|
| |
$
|
0.04
|
| |
Shares used in diluted per share calculation
| |
|
52,949
|
| |
|
51,049
|
| |
|
52,838
|
| |
|
50,648
|
|
|
| | ACTUATE CORPORATION | | RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | | (in thousands, except per share data) | | (unaudited) | |
| |
| |
| Three Months Ended |
| |
| Six Months Ended |
| | Revenue reconciliation: | | June 30, | |
(a)
| | June 30, | |
(a)
| | | |
| 2012 |
|
|
| 2011 |
| | Notes | |
| 2012 |
|
|
| 2011 |
| | Notes | |
GAAP revenue
| |
$
|
36,228
| | |
$
|
33,738
| | | | |
$
|
71,064
| | |
$
|
65,826
| | | | |
Non-GAAP adjustments:
| | | | | | | | | | | | | |
Deferred revenue adjustment - Xenos | |
|
-
|
| |
|
22
|
| |
(f)
| |
|
-
|
| |
|
67
|
| |
(f)
| |
Total non-GAAP revenues
| |
$
|
36,228
|
| |
$
|
33,760
|
| | | |
$
|
71,064
|
| |
$
|
65,893
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | Three Months Ended | | | | Six Months Ended | | | | | | June 30, | |
(a)
| | June 30, | |
(a)
| Operating expense reconciliation: | |
| 2012 |
| |
| 2011 |
| | Notes | |
| 2012 |
| |
| 2011 |
| | Notes | | | | | | | | | | | | | |
| |
GAAP operating expenses
| |
$
|
30,003
| | |
$
|
30,106
| | | | |
$
|
58,558
| | |
$
|
59,511
| | | | |
Non-GAAP adjustments:
| | | | | | | | | | | | | |
Amortization of purchased technology
| | |
(274
|
)
| | |
(273
|
)
| |
(b)
| | |
(547
|
)
| | |
(547
|
)
| |
(b)
| |
Amortization of other intangibles
| | |
(289
|
)
| | |
(359
|
)
| |
(c)
| | |
(578
|
)
| | |
(718
|
)
| |
(c)
| |
Stock-based compensation expense
| | |
(1,838
|
)
| | |
(1,707
|
)
| |
(d)
| | |
(3,394
|
)
| | |
(3,522
|
)
| |
(d)
| |
Restructuring charges
| | |
(15
|
)
| | |
(437
|
)
| |
(e)
| | |
(33
|
)
| | |
(731
|
)
| |
(e)
| |
Deferred revenue adjustment - Xenos | | |
-
| | | |
-
| | |
(f)
| | |
-
| | | |
-
| | |
(f)
| |
Other one-time termination costs
| | |
-
| | | |
-
| | |
(g)
| | |
-
| | | |
(148
|
)
| |
(g)
| |
Facilities adjustment
| | |
(380
|
)
| | |
-
| | |
(h)
| | |
(380
|
)
| | |
-
| | |
(h)
| |
Asset impairment
| |
|
-
|
| |
|
(1,681
|
)
| |
(i)
| |
|
(89
|
)
| |
|
(1,681
|
)
| |
(i)
| |
Total non-GAAP operating expenses
| |
$
|
27,207
|
| |
$
|
25,649
|
| | | |
$
|
53,537
|
| |
$
|
52,164
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | Three Months Ended | | | | Six Months Ended | | | Operating income reconciliation: | | June 30, | |
(a)
| | June 30, | |
(a)
| | | |
| 2012 |
| |
| 2011 |
| | Notes | |
| 2012 |
| |
| 2011 |
| | Notes | |
Total non-GAAP revenues
| |
$
|
36,228
| | |
$
|
33,760
| | | | |
$
|
71,064
| | |
$
|
65,893
| | | | |
Total non-GAAP operating expenses
| |
|
(27,207
|
)
| |
|
(25,649
|
)
| | | |
|
(53,537
|
)
| |
|
(52,164
|
)
| | | |
Total non-GAAP operating income
| |
$
|
9,021
|
| |
$
|
8,111
|
| | | |
$
|
17,527
|
| |
$
|
13,729
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | Three Months Ended | | | | Six Months Ended | | | Net income reconciliation: | | June 30, | |
(a)
| | June 30, | |
(a)
| | | |
| 2012 |
| |
| 2011 |
| | Notes | |
| 2012 |
| |
| 2011 |
| | Notes | |
GAAP income before income taxes
| |
$
|
7,060
| | |
$
|
1,297
| | | | |
$
|
12,895
| | |
$
|
3,848
| | | | |
Non-GAAP adjustments:
| | | | | | | | | | | | | |
Amortization of purchased technology
| | |
274
| | | |
273
| | |
(b)
| | |
547
| | | |
547
| | |
(b)
| |
Amortization of other intangibles
| | |
289
| | | |
359
| | |
(c)
| | |
578
| | | |
718
| | |
(c)
| |
Stock-based compensation expense
| | |
1,838
| | | |
1,707
| | |
(d)
| | |
3,394
| | | |
3,522
| | |
(d)
| |
Restructuring charges
| | |
15
| | | |
437
| | |
(e)
| | |
33
| | | |
731
| | |
(e)
| |
Deferred revenue adjustment - Xenos | | |
-
| | | |
22
| | |
(f)
| | |
-
| | | |
67
| | |
(f)
| |
Other one-time termination costs
| | |
-
| | | |
-
| | |
(g)
| | |
-
| | | |
148
| | |
(g)
| |
Facilities adjustment
| | |
380
| | | |
-
| | |
(h)
| | |
380
| | | |
-
| | |
(h)
| |
Asset impairment
| | |
-
| | | |
1,681
| | |
(i)
| | |
89
| | | |
1,681
| | |
(i)
| |
Foreign currency exchange (gain)/loss
| |
|
(817
|
)
| |
|
2,318
|
| |
(j)
| |
|
(433
|
)
| |
|
2,126
|
| |
(j)
| |
Non-GAAP income before income taxes
| | |
9,039
| | | |
8,094
| | | | | |
17,483
| | | |
13,388
| | | | |
Non-GAAP tax provision
| |
|
2,712
|
| |
|
1,619
|
| |
(k)
| |
|
5,245
|
| |
|
2,678
|
| |
(k)
| |
Non-GAAP net income
| |
|
6,327
|
| |
|
6,475
|
| | | |
|
12,238
|
| |
|
10,710
|
| | | |
Basic non-GAAP net income per share
| |
$
|
0.13
|
| |
$
|
0.14
|
| | | |
$
|
0.25
|
| |
$
|
0.23
|
| | | |
Shares used in basic per share calculation
| |
|
49,218
|
| |
|
46,656
|
| | | |
|
49,124
|
| |
|
46,264
|
| | | |
Diluted non-GAAP net income per share
| |
$
|
0.12
|
| |
$
|
0.13
|
| | | |
$
|
0.23
|
| |
$
|
0.21
|
| | | |
Shares used in diluted per share calculation
| |
|
53,468
|
| |
|
51,571
|
| |
(l)
| |
|
53,377
|
| |
|
51,242
|
| |
(l)
|
(a) This table contains financial measures that are not calculated
in accordance with U.S. generally accepted accounting principles
(GAAP). Such measures are intended to serve as a supplement to the
GAAP results presented elsewhere in this press release, and should
not be considered in isolation or as a substitute for such GAAP
results. See the section entitled Discussion of Non-GAAP Financial
Measures in this press release for additional information
regarding: the manner in which management uses these non-GAAP
financial measures; the economic substance behind management's
decision to use such measures; the material limitations associated
with use of these non-GAAP financial measures as compared to the
use of the most directly comparable GAAP financial measures; the
manner in which management compensates for these limitations when
using these non-GAAP financial measures; and the substantive
reasons why management believes these non-GAAP financial measures
provide useful information to investors.
| |
|
(b) Amortization of purchased technology acquired in the Xenos
acquisition transaction in February 2010 and Performancesoft
acquisition transaction in January 2006. Purchased technology is
amortized over the estimated life of the underlying asset.
|
|
(c) Amortization of other intangibles includes identifiable
intangible assets including trade names, employment agreements and
customer relationships acquired through various acquisition
transactions. Other identified intangibles are amortized over the
estimated remaining life of the underlying intangibles.
|
|
(d) Actuate accounts for stock-based compensation expense under
the fair value method in accordance with the authoritative
guidance issued by the Financial Accounting Standards Board
("FASB") related to the measurement and disclosure of stock-based
compensation expense. Stock-based compensation expense is measured
at the grant date based on the fair value of the award and is
recognized as expense over the requisite service period. For the
three months ended June 30, 2012, stock-based expense included
approximately (in thousands): $273, $497, $153, and $915, related
to cost of services revenues, sales and marketing expense,
research and development expense and general and administrative
expense, respectively.
|
|
(e) The restructuring expense for the second quarter of 2012
consists primarily of idle facilities charges related to a Xenos
facility in Europe. The restructuring expense for the second
quarter of 2011 consists of severance payments, payroll taxes and
extended medical benefits related to a reduction-in-force.
|
|
(f) The deferred revenue adjustment relates to our acquisition of
Xenos, Inc, which was concluded in February of 2010. In accordance
with the fair value provisions of Accounting Standards
Codification ("ASC") 805, Business Combination, acquired deferred
revenue of approximately $1.5 million was recorded on the opening
balance sheet, which was approximately $3.3 million lower than the
historical carrying value. This purchase accounting requirement
adversely impacts the Company's reported GAAP revenue primarily
for the first twelve months post-acquisition. In order to provide
investors with financial information that facilitates comparison
of both historical and future results, the Company has provided
non-GAAP financial measures which exclude the impact of the
purchase accounting adjustment.
|
|
(g) Other one-time termination costs relate to benefits provided
to the estate of one of Actuate's senior executives who passed
away on December 31, 2010. The benefits were approved by the
Compensation Committee of the Board of Directors in February 2011.
|
|
(h) The lease on our new headquarters located at 951 Mariners
Island Boulevard commenced on June 1, 2012. However, we relocated
to this new facility on July 23, 2012. During the second quarter
and as a result of our contractual commitments, we incurred rent
expenses on both the Bridgepointe and the Mariners Island
facilities. The rent adjustment above prorates and adjusts the
rent expenses during the quarter to only include rent for the
occupied Bridgepointe facility . We also incurred a one-time lease
restoration charge associated with the Bridgepointe facility
during the second quarter of 2012.
|
| |
(i) Represents the impairment of the remaining balance of Xenos
in-process Research and Development ("IPR&D").
| |
|
(j) Foreign currency exchange gains and losses represent the net
gain or loss that Actuate has recorded for the impact of currency
exchange rate movements on monetary assets and liabilities
denominated in foreign currencies related to the revaluation of
these assets and liabilities.
|
|
(k) Income tax expense is adjusted by the amount of additional
expense or benefit that we would accrue if we used non-GAAP
results instead of GAAP results in the calculation of our tax
liability, taking into consideration the company's long-term tax
structure. The Company use a normalized effective tax rate of 30%
in 2012. Prior to fiscal 2012, the Company used a normalized
effective rate of 20%.
|
| |
(l) Shares used in calculating diluted earnings per share have been
adjusted to reflect what the share amounts would have been if they
were calculated using non-GAAP results.
|
| ACTUATE CORPORATION | | CONSOLIDATED STATEMENTS OF CASH FLOWS | | (in thousands) | | (unaudited) | |
| |
| |
| Six Months Ended | | | | June 30, | | Operating activities | |
| 2012 |
|
|
| 2011 |
| |
Net income
| |
$
|
9,438
| |
|
$
|
2,260
| | |
Adjustments to reconcile net income to net cash from operating
activities:
| | | | | |
Share-based compensation expense related to stock options and
employee stock purchase plan
| | |
3,228
| | | |
2,795
| | |
Tax benefits from exercise of stock options
| | |
(2,067
|
)
| | |
(463
|
)
| |
Amortization of other purchased intangibles
| | |
1,125
| | | |
1,265
| | |
Amortization of debt issuance cost
| | |
34
| | | |
144
| | |
Depreciation
| | |
909
| | | |
1,050
| | |
Change in valuation allowance on deferred tax assets
| | |
(191
|
)
| | |
89
| | |
Impairment of assets
| | |
89
| | | |
1,681
| | |
Accretion of discount (premium) on short-term debt securities
| | |
105
| | | |
(408
|
)
| |
Changes in operating assets and liabilities, net of acquired assets
and assumed liabilities:
| | | | | |
Accounts receivable, net
| | |
10,073
| | | |
3,948
| | |
Other current assets
| | |
(3,136
|
)
| | |
(213
|
)
| |
Accounts payable
| | |
192
| | | |
87
| | |
Accrued compensation
| | |
(936
|
)
| | |
(863
|
)
| |
Other accrued liabilities
| | |
(78
|
)
| | |
406
| | |
Deferred tax assets, net of liabilities
| | |
143
| | | |
111
| | |
Income tax receivable
| | |
(1,334
|
)
| | |
(776
|
)
| |
Income tax payable
| | |
1,855
| | | |
(1,877
|
)
| |
Other deferred liabilities
| | |
2,555
| | | |
(208
|
)
| |
Restructuring liabilities
| | |
(46
|
)
| | |
(977
|
)
| |
Deferred revenue
| |
|
(3,394
|
)
|
|
|
(234
|
)
| |
Net cash provided by operating activities
| |
|
18,564
|
|
|
|
7,817
|
| | | | | |
| | Investing activities | | | | | |
Purchases of property and equipment
| | |
(3,253
|
)
| | |
(341
|
)
| |
Proceeds from maturity of investments
| | |
14,855
| | | |
57,365
| | |
Purchases of short-term investments
| | |
(26,391
|
)
| | |
(20,057
|
)
| |
Proceeds from security deposits and other
| |
|
5
|
|
|
|
92
|
|
Net cash provided by (used in) investing activities
| |
|
(14,784
|
)
|
|
|
37,059
|
| | | | | |
| | Financing activities | | | | | |
Credit facility related payments
| | |
(33
|
)
| | |
(40,000
|
)
| |
Tax benefit from exercise of stock options
| | |
2,067
| | | |
463
| | |
Proceeds from issuance of common stock
| | |
6,337
| | | |
5,158
| | |
Stock repurchases
| |
|
(9,995
|
)
|
|
|
-
|
| |
Net cash used in financing activities
| | |
(1,624
|
)
| | |
(34,379
|
)
| |
Effects of exchange rates on cash and cash equivalents
| |
|
(96
|
)
|
|
|
2,014
|
| |
Net increase in cash and cash equivalents
| | |
2,060
| | | |
12,511
| | |
Cash and cash equivalents at the beginning of the period
| |
|
38,759
|
|
|
|
33,269
|
| |
Cash and cash equivalents at the end of the period
| |
$
|
40,819
|
|
|
$
|
45,780
|
| | | | | | | | |
|
Copyright © 2012 Actuate Corporation. All rights reserved. Actuate
and the Actuate logo are registered trademarks of Actuate Corporation
and/or its affiliates in the U.S. and certain other countries. All other
brands, names or trademarks mentioned may be trademarks of their
respective owners. 
Actuate Corporation Linda Wells, 415-445-3236 ir@actuate.com Source: Actuate Corporation | Copyright: | Copyright Business Wire 2012 | | Wordcount: | 6073 |
SHARE THIS:
USER COMMENTS:
Denotes premium content. Learn more about becoming an Insider here.
|