|
-
|
On a generally accepted accounting principles (GAAP) basis, net income of $3.1 million in 2011, with diluted earnings per share (EPS) of $0.16, compared to net income of $1.9 million in 2010, or EPS of $0.10.
|
|
-
|
Net income on a non-GAAP* basis of $5.5 million in 2011, with EPS of $0.28, compared to non-GAAP net income of $4.2 million in 2010, or EPS of $0.22.
|
|
-
|
GAAP operating income of $4.9 million in 2011, up 23 percent from $4.0 million in 2010.
|
|
-
|
Non-GAAP operating income of $6.8 million in 2011, up 34 percent from 2010.
|
|
-
|
Other expense of $123,000 in 2011, compared to $733,000 in 2010, reflecting foreign currency translation losses in both years.
|
|
-
|
An increase in cash flows from operations to $6.7 million in 2011, compared to $5.3 million in 2010.
|
|
Interactive Intelligence, Inc.
|
||||||||
|
Condensed Consolidated Statements of Income
|
||||||||
|
(in thousands, except per share amounts)
|
||||||||
|
(unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Revenues:
|
||||||||
|
Product
|
$ | 20,766 | $ | 15,786 | ||||
|
Recurring
|
20,746 | 15,925 | ||||||
|
Services
|
6,218 | 3,312 | ||||||
|
Total revenues
|
47,730 | 35,023 | ||||||
|
Costs of revenues:
|
||||||||
|
Product
|
6,196 | 4,799 | ||||||
|
Recurring
|
5,282 | 3,423 | ||||||
|
Services
|
3,712 | 2,174 | ||||||
|
Amortization of intangible assets
|
35 | 16 | ||||||
|
Total cost of revenues
|
15,225 | 10,412 | ||||||
|
Gross profit
|
32,505 | 24,611 | ||||||
|
Operating expenses:
|
||||||||
|
Sales and marketing
|
14,157 | 10,352 | ||||||
|
Research and development
|
8,147 | 6,425 | ||||||
|
General and administrative
|
5,095 | 3,836 | ||||||
|
Amortization of intangible assets
|
184 | 9 | ||||||
|
Total operating expenses
|
27,583 | 20,622 | ||||||
|
Operating income
|
4,922 | 3,989 | ||||||
|
Other income (expense):
|
||||||||
|
Interest income, net
|
43 | 42 | ||||||
|
Other expense
|
(166 | ) | (775 | ) | ||||
|
Total other income (expense)
|
(123 | ) | (733 | ) | ||||
|
Income before income taxes
|
4,799 | 3,256 | ||||||
|
Income tax expense
|
1,704 | 1,388 | ||||||
|
Net income
|
$ | 3,095 | $ | 1,868 | ||||
|
Net income per share:
|
||||||||
|
Basic
|
$ | 0.17 | $ | 0.11 | ||||
|
Diluted
|
0.16 | 0.10 | ||||||
|
Shares used to compute net income per share:
|
||||||||
|
Basic
|
18,417 | 17,320 | ||||||
|
Diluted
|
19,780 | 18,708 | ||||||
|
Interactive Intelligence, Inc.
|
||||||||
|
Reconciliation of Supplemental Financial Information
|
||||||||
|
(in thousands, except per share amounts)
|
||||||||
|
(unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Net income, as reported
|
$ | 3,095 | $ | 1,868 | ||||
|
Purchase accounting adjustments:
|
||||||||
|
Increase to revenues:
|
||||||||
|
Recurring
|
59 | 7 | ||||||
|
Services
|
31 | 2 | ||||||
|
Reduction of operating expenses:
|
||||||||
|
Customer relationships
|
139 | 9 | ||||||
|
Technology
|
35 | 16 | ||||||
|
Non-compete agreements
|
45 | - | ||||||
|
Acquisition costs
|
201 | - | ||||||
|
Total
|
510 | 34 | ||||||
|
Non-cash stock-based compensation expense:
|
||||||||
|
Cost of recurring revenues
|
105 | 31 | ||||||
|
Cost of services
|
25 | 48 | ||||||
|
Sales and marketing
|
392 | 324 | ||||||
|
Research and development
|
408 | 298 | ||||||
|
General and administrative
|
388 | 311 | ||||||
|
Total
|
1,318 | 1,012 | ||||||
|
Non-cash income tax expense
|
549 | 1,241 | ||||||
|
Non-GAAP net income
|
$ | 5,472 | $ | 4,155 | ||||
|
Operating income, as reported
|
$ | 4,922 | $ | 3,989 | ||||
|
Purchase accounting adjustments
|
510 | 34 | ||||||
|
Non-cash stock-based compensation expense
|
1,318 | 1,012 | ||||||
|
Non-GAAP operating income
|
$ | 6,750 | $ | 5,035 | ||||
|
Diluted EPS, as reported
|
$ | 0.16 | $ | 0.10 | ||||
|
Purchase accounting adjustments
|
0.03 | 0.00 | ||||||
|
Non-cash stock-based compensation expense
|
0.07 | 0.05 | ||||||
|
Non-cash income tax expense
|
0.02 | 0.07 | ||||||
|
Non-GAAP diluted EPS
|
$ | 0.28 | $ | 0.22 | ||||
|
Interactive Intelligence, Inc.
|
||||||||
|
Condensed Consolidated Balance Sheets
|
||||||||
|
(in thousands)
|
||||||||
|
March 31,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 51,870 | $ | 48,300 | ||||
|
Short-term investments
|
34,439 | 37,582 | ||||||
|
Accounts receivable, net
|
37,295 | 36,130 | ||||||
|
Deferred tax assets, net
|
5,112 | 5,499 | ||||||
|
Prepaid expenses
|
9,054 | 7,456 | ||||||
|
Other current assets
|
4,773 | 4,989 | ||||||
|
Total current assets
|
142,543 | 139,956 | ||||||
|
Long-term investments
|
5,566 | - | ||||||
|
Property and equipment, net
|
11,877 | 10,336 | ||||||
|
Deferred tax assets, net
|
2,494 | 2,765 | ||||||
|
Goodwill
|
14,567 | 11,371 | ||||||
|
Intangible assets, net
|
12,068 | 11,001 | ||||||
|
Other assets, net
|
931 | 803 | ||||||
|
Total assets
|
$ | 190,046 | $ | 176,232 | ||||
|
Liabilities and Shareholders' Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 15,139 | $ | 16,364 | ||||
|
Accrued compensation and related expenses
|
5,303 | 6,553 | ||||||
|
Deferred product revenues
|
4,989 | 3,350 | ||||||
|
Deferred services revenues
|
47,109 | 43,281 | ||||||
|
Total current liabilities
|
72,540 | 69,548 | ||||||
|
Deferred revenue
|
8,935 | 7,420 | ||||||
|
Total liabilities
|
81,475 | 76,968 | ||||||
|
Shareholders' equity:
|
||||||||
|
Preferred stock
|
- | - | ||||||
|
Common stock
|
186 | 182 | ||||||
|
Additional paid-in-capital
|
109,990 | 103,837 | ||||||
|
Accumulated other comprehensive income
|
(235 | ) | (290 | ) | ||||
|
Accumulated deficit
|
(1,370 | ) | (4,465 | ) | ||||
|
Total shareholders' equity
|
108,571 | 99,264 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 190,046 | $ | 176,232 | ||||
|
Interactive Intelligence, Inc.
|
||||||||
|
Condensed Consolidated Statements of Cash Flows
|
||||||||
|
(in thousands)
|
||||||||
|
(unaudited)
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Operating activities:
|
||||||||
|
Net income
|
$ | 3,095 | $ | 1,868 | ||||
|
Adjustments to reconcile net income to net cash
|
||||||||
|
provided by operating activities:
|
||||||||
|
Depreciation, amortization and other non-cash items
|
1,481 | 1,059 | ||||||
|
Stock-based compensation expense
|
1,318 | 1,012 | ||||||
|
Tax benefits from stock-based payment arrangements
|
(862 | ) | (1,251 | ) | ||||
|
Deferred income tax
|
34 | (150 | ) | |||||
|
Accretion of investment income
|
(682 | ) | 27 | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(49 | ) | 5,110 | |||||
|
Prepaid expenses
|
(1,311 | ) | (346 | ) | ||||
|
Other current assets
|
272 | (47 | ) | |||||
|
Other assets
|
(128 | ) | 53 | |||||
|
Accounts payable and accrued liabilities
|
(1,598 | ) | 143 | |||||
|
Accrued compensation and related expenses
|
(1,585 | ) | (1,304 | ) | ||||
|
Deferred product revenues
|
1,793 | (615 | ) | |||||
|
Deferred services revenues
|
4,889 | (214 | ) | |||||
|
Net cash provided by operating activities
|
6,667 | 5,345 | ||||||
|
Investing activities:
|
||||||||
|
Sales of available-for-sale investments
|
21,028 | 2,550 | ||||||
|
Purchases of available-for-sale investments
|
(22,740 | ) | (7,828 | ) | ||||
|
Purchases of property and equipment
|
(2,139 | ) | (985 | ) | ||||
|
Acquisition, net of cash
|
(4,111 | ) | - | |||||
|
Unrealized gain on investment
|
26 | - | ||||||
|
Net cash used in investing activities
|
(7,936 | ) | (6,263 | ) | ||||
|
Financing activities:
|
||||||||
|
Proceeds from stock options exercised
|
3,881 | 691 | ||||||
|
Proceeds from issuance of common stock
|
96 | 158 | ||||||
|
Tax benefits from stock-based payment arrangements
|
862 | 1,251 | ||||||
|
Net cash provided by financing activities
|
4,839 | 2,100 | ||||||
|
Net increase in cash and cash equivalents
|
3,570 | 1,182 | ||||||
|
Cash and cash equivalents, beginning of period
|
48,300 | 48,497 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 51,870 | $ | 49,679 | ||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$ | - | $ | 1 | ||||
|
Income taxes
|
842 | 318 | ||||||
|
Other non-cash item:
|
||||||||
|
Purchases of property and equipment payable at end of period
|
$ | 746 | $ | 57 | ||||
|
Condensed Consolidated Statements of Income - GAAP
|
||||||||||||||||||||||||
|
(in thousands, except per share amounts)
|
||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||
|
2010
|
2011
|
|||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 |
Total
|
Q1 | |||||||||||||||||||
|
Revenues:
|
||||||||||||||||||||||||
|
Product
|
$ | 15,786 | $ | 18,315 | $ | 20,671 | $ | 25,045 | $ | 79,817 | $ | 20,766 | ||||||||||||
|
Recurring
|
15,925 | 16,322 | 16,595 | 19,898 | 68,740 | 20,746 | ||||||||||||||||||
|
Services
|
3,312 | 4,174 | 4,565 | 5,707 | 17,758 | 6,218 | ||||||||||||||||||
|
Total revenues
|
35,023 | 38,811 | 41,831 | 50,650 | 166,315 | 47,730 | ||||||||||||||||||
|
Costs of revenues:
|
||||||||||||||||||||||||
|
Product
|
4,799 | 5,502 | 6,198 | 7,369 | 23,868 | 6,196 | ||||||||||||||||||
|
Recurring
|
3,423 | 4,043 | 4,302 | 5,223 | 16,991 | 5,282 | ||||||||||||||||||
|
Services
|
2,174 | 2,144 | 2,465 | 3,005 | 9,788 | 3,712 | ||||||||||||||||||
|
Amortization of intangibles
|
16 | 16 | 16 | 35 | 83 | 35 | ||||||||||||||||||
|
Total cost of revenues
|
10,412 | 11,705 | 12,981 | 15,632 | 50,730 | 15,225 | ||||||||||||||||||
|
Gross profit
|
24,611 | 27,106 | 28,850 | 35,018 | 115,585 | 32,505 | ||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Sales and marketing
|
10,352 | 11,480 | 12,106 | 13,134 | 47,072 | 14,157 | ||||||||||||||||||
|
Research and development
|
6,425 | 6,945 | 7,193 | 7,786 | 28,349 | 8,147 | ||||||||||||||||||
|
General and administrative
|
3,836 | 4,013 | 3,935 | 4,800 | 16,584 | 5,095 | ||||||||||||||||||
|
Amortization of intangibles
|
9 | 9 | 9 | 184 | 211 | 184 | ||||||||||||||||||
|
Total operating expenses
|
20,622 | 22,447 | 23,243 | 25,904 | 92,216 | 27,583 | ||||||||||||||||||
|
Operating income
|
3,989 | 4,659 | 5,607 | 9,114 | 23,369 | 4,922 | ||||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||
|
Interest income, net
|
42 | 67 | 120 | 111 | 340 | 43 | ||||||||||||||||||
|
Other income (expense)
|
(775 | ) | (590 | ) | 337 | (118 | ) | (1,146 | ) | (166 | ) | |||||||||||||
|
Total other income (expense)
|
(733 | ) | (523 | ) | 457 | (7 | ) | (806 | ) | (123 | ) | |||||||||||||
|
Income before income taxes
|
3,256 | 4,136 | 6,064 | 9,107 | 22,563 | 4,799 | ||||||||||||||||||
|
Income tax expense
|
1,388 | 1,680 | 2,561 | 2,033 | 7,662 | 1,704 | ||||||||||||||||||
|
Net income
|
$ | 1,868 | $ | 2,456 | $ | 3,503 | $ | 7,074 | $ | 14,901 | $ | 3,095 | ||||||||||||
|
Net income per share:
|
||||||||||||||||||||||||
|
Basic
|
$ | 0.11 | $ | 0.14 | $ | 0.20 | $ | 0.39 | $ | 0.85 | $ | 0.17 | ||||||||||||
|
Diluted
|
$ | 0.10 | $ | 0.13 | $ | 0.19 | $ | 0.37 | $ | 0.79 | $ | 0.16 | ||||||||||||
|
Shares used to compute net income per share:
|
||||||||||||||||||||||||
|
Basic
|
17,320 | 17,445 | 17,524 | 17,956 | 17,563 | 18,417 | ||||||||||||||||||
|
Diluted
|
18,708 | 18,772 | 18,695 | 19,302 | 18,894 | 19,780 | ||||||||||||||||||
|
Condensed Consolidated Statements of Income - Non-GAAP
|
||||||||||||||||||||||||
|
(in thousands, except per share amounts)
|
||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||
|
2010
|
2011
|
|||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 |
Total
|
Q1 | |||||||||||||||||||
|
Revenues:
|
||||||||||||||||||||||||
|
Product
|
$ | 15,786 | $ | 18,315 | $ | 20,671 | $ | 25,045 | $ | 79,817 | $ | 20,766 | ||||||||||||
|
Recurring
|
15,932 | 16,323 | 16,595 | 19,978 | 68,828 | 20,805 | ||||||||||||||||||
|
Services
|
3,314 | 4,175 | 4,566 | 5,707 | 17,762 | 6,249 | ||||||||||||||||||
|
Total revenues
|
35,032 | 38,813 | 41,832 | 50,730 | 166,407 | 47,820 | ||||||||||||||||||
|
Costs of revenues:
|
||||||||||||||||||||||||
|
Product
|
4,799 | 5,502 | 6,198 | 7,369 | 23,868 | 6,196 | ||||||||||||||||||
|
Recurring
|
3,392 | 3,983 | 4,234 | 5,155 | 16,764 | 5,177 | ||||||||||||||||||
|
Services
|
2,126 | 2,141 | 2,447 | 2,980 | 9,694 | 3,687 | ||||||||||||||||||
|
Total cost of revenues
|
10,317 | 11,626 | 12,879 | 15,504 | 50,326 | 15,060 | ||||||||||||||||||
|
Gross profit
|
24,715 | 27,187 | 28,953 | 35,226 | 116,081 | 32,760 | ||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Sales and marketing
|
10,028 | 11,162 | 11,774 | 12,878 | 45,842 | 13,765 | ||||||||||||||||||
|
Research and development
|
6,127 | 6,647 | 6,908 | 7,489 | 27,171 | 7,739 | ||||||||||||||||||
|
General and administrative
|
3,525 | 3,728 | 3,609 | 4,383 | 15,245 | 4,506 | ||||||||||||||||||
|
Total operating expenses
|
19,680 | 21,537 | 22,291 | 24,750 | 88,258 | 26,010 | ||||||||||||||||||
|
Operating income
|
5,035 | 5,650 | 6,662 | 10,476 | 27,823 | 6,750 | ||||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||
|
Interest income, net
|
42 | 67 | 120 | 111 | 340 | 43 | ||||||||||||||||||
|
Other income (expense)
|
(775 | ) | (590 | ) | 337 | (118 | ) | (1,146 | ) | (166 | ) | |||||||||||||
|
Total other income (expense)
|
(733 | ) | (523 | ) | 457 | (7 | ) | (806 | ) | (123 | ) | |||||||||||||
|
Income before income taxes
|
4,302 | 5,127 | 7,119 | 10,469 | 27,017 | 6,627 | ||||||||||||||||||
|
Income tax expense
|
147 | 133 | 151 | 55 | 486 | 1,155 | ||||||||||||||||||
|
Net income
|
$ | 4,155 | $ | 4,994 | $ | 6,968 | $ | 10,414 | $ | 26,531 | $ | 5,472 | ||||||||||||
|
Net income per share:
|
||||||||||||||||||||||||
|
Basic
|
$ | 0.24 | $ | 0.29 | $ | 0.40 | $ | 0.58 | $ | 1.51 | $ | 0.30 | ||||||||||||
|
Diluted
|
0.22 | 0.27 | 0.37 | 0.54 | 1.40 | 0.28 | ||||||||||||||||||
|
Shares used to compute net income per share:
|
||||||||||||||||||||||||
|
Basic
|
17,320 | 17,445 | 17,524 | 17,956 | 17,563 | 18,417 | ||||||||||||||||||
|
Diluted
|
18,708 | 18,772 | 18,695 | 19,302 | 18,894 | 19,780 | ||||||||||||||||||
|
Supplemental Data
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
2010
|
2011
|
|||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 |
Total
|
Q1 | |||||||||||||||||||
|
Non-GAAP Adjustments:
|
||||||||||||||||||||||||
|
Purchase accounting adjustments:
|
||||||||||||||||||||||||
|
Increase to revenues:
|
||||||||||||||||||||||||
|
Recurring
|
$ | 7 | $ | 1 | $ | - | $ | 80 | $ | 88 | $ | 59 | ||||||||||||
|
Services
|
2 | 1 | 1 | - | 4 | 31 | ||||||||||||||||||
|
Reduction of operating expenses:
|
||||||||||||||||||||||||
|
Customer relationships
|
9 | 9 | 9 | 139 | 166 | 139 | ||||||||||||||||||
|
Technology
|
16 | 16 | 16 | 35 | 83 | 35 | ||||||||||||||||||
|
Non-compete agreements
|
- | - | - | 45 | 45 | 45 | ||||||||||||||||||
|
Acquisition costs
|
- | - | - | 89 | 89 | 201 | ||||||||||||||||||
|
Total purchase accounting adjustments
|
$ | 34 | $ | 27 | $ | 26 | $ | 388 | $ | 475 | $ | 510 | ||||||||||||
|
Stock-based compensation expense:
|
||||||||||||||||||||||||
|
Costs of recurring revenues
|
$ | 31 | $ | 60 | $ | 68 | $ | 68 | $ | 227 | $ | 105 | ||||||||||||
|
Costs of services revenues
|
48 | 3 | 18 | 25 | 94 | 25 | ||||||||||||||||||
|
Sales and marketing
|
324 | 318 | 332 | 256 | 1,230 | 392 | ||||||||||||||||||
|
Research and development
|
298 | 298 | 285 | 297 | 1,178 | 408 | ||||||||||||||||||
|
General and administrative
|
311 | 285 | 326 | 328 | 1,250 | 388 | ||||||||||||||||||
|
Total
|
$ | 1,012 | $ | 964 | $ | 1,029 | $ | 974 | $ | 3,979 | $ | 1,318 | ||||||||||||
|
Non-cash income tax expense
|
$ | 1,241 | $ | 1,547 | $ | 2,410 | $ | 1,978 | $ | 7,176 | $ | 549 | ||||||||||||
|
Other Information:
|
||||||||||||||||||||||||
|
Margins (GAAP):
|
||||||||||||||||||||||||
|
Product
|
69.6 | % | 70.0 | % | 70.0 | % | 70.6 | % | 70.1 | % | 70.2 | % | ||||||||||||
|
Recurring
|
78.5 | % | 75.2 | % | 74.1 | % | 73.8 | % | 75.3 | % | 74.5 | % | ||||||||||||
|
Services
|
34.4 | % | 48.6 | % | 46.0 | % | 47.3 | % | 44.9 | % | 40.3 | % | ||||||||||||
|
Overall
|
70.3 | % | 69.8 | % | 69.0 | % | 69.1 | % | 69.5 | % | 68.1 | % | ||||||||||||
|
Year-over-year Revenue Growth (GAAP):
|
||||||||||||||||||||||||
|
Product
|
20.7 | % | 10.6 | % | 32.5 | % | 38.5 | % | 26.0 | % | 31.5 | % | ||||||||||||
|
Recurring
|
18.8 | % | 23.2 | % | 15.7 | % | 34.4 | % | 23.2 | % | 30.3 | % | ||||||||||||
|
Services
|
10.7 | % | 35.0 | % | 41.6 | % | 91.3 | % | 44.5 | % | 87.7 | % | ||||||||||||
|
Overall
|
18.8 | % | 18.0 | % | 26.1 | % | 41.2 | % | 26.6 | % | 36.3 | % | ||||||||||||
|
Orders:
|
||||||||||||||||||||||||
|
Over $1 million
|
3 | 2 | 9 | 5 | 19 | 3 | ||||||||||||||||||
|
Between $250,000 and $1 million
|
11 | 18 | 16 | 26 | 71 | 24 | ||||||||||||||||||
|
Number of new customers
|
71 | 62 | 48 | 77 | 258 | 65 | ||||||||||||||||||
|
Average new customer order:
|
||||||||||||||||||||||||
|
Overall
|
$ | 135 | $ | 178 | $ | 318 | $ | 225 | $ | 206 | $ | 275 | ||||||||||||
|
Cloud-based
|
535 | 446 | 617 | 139 | 401 | 488 | ||||||||||||||||||