
• | Revenues: Total revenues were $99.3 million, an increase of 11% from $89.5 million in the first quarter of 2015. Recurring revenues, which include cloud subscriptions and support fees from on-premises licenses, increased 19% to $64.3 million and accounted for 65% of total revenues. Revenues from cloud subscriptions grew 41% to $29.7 million, compared to $21.0 million in the same quarter last year. License and hardware revenues were $21.4 million and services revenues were $13.6 million, compared to $21.6 million and $13.6 million, respectively, in the 2015 first quarter. |
• | Operating Loss: GAAP operating loss was $10.8 million, compared to a loss of $4.8 million in the first quarter of 2015. Non-GAAP* operating loss was $6.2 million, compared to a loss of $1.1 million in the same quarter last year. |
• | Net Loss: GAAP net loss was $13.3 million, or $0.60 per diluted share based on 22.0 million weighted average diluted shares outstanding, compared to GAAP net loss of $3.5 million, or $0.16 per diluted share based on 21.4 million weighted average diluted shares outstanding in the same quarter of 2015. Non-GAAP net loss was $4.0 million, or $0.18 per diluted share, compared to a loss of $863,000, or $0.04 per diluted share in the same quarter last year. |
• | Balance Sheet: Cash and cash equivalents and investments were $198.0 million, compared to $189.5 million as of December 31, 2015. Total deferred revenues were $135.1 million, consistent with $135.4 million at the end of last year. |
• | Cash Flows: The company generated $11.2 million of cash from operating activities during the quarter, compared to $15.9 million in the 2015 first quarter. Capital expenditures totaled $2.0 million, primarily for data center infrastructure expansions. |
* | A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included with this press release. An explanation of these measures is also included below under the heading “Non-GAAP Measures.” |
Interactive Intelligence Group, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(in thousands, except per share amounts) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2016 | 2015 | |||||||
Revenues: | ||||||||
Recurring | $ | 64,290 | $ | 54,212 | ||||
License and hardware | 21,378 | 21,621 | ||||||
Services | 13,613 | 13,642 | ||||||
Total revenues | 99,281 | 89,475 | ||||||
Costs of revenues (1)(2): | ||||||||
Costs of recurring | 22,436 | 18,744 | ||||||
Costs of license and hardware | 6,391 | 6,529 | ||||||
Costs of services | 11,551 | 11,251 | ||||||
Total costs of revenues | 40,378 | 36,524 | ||||||
Gross profit | 58,903 | 52,951 | ||||||
Operating expenses (1)(2): | ||||||||
Sales and marketing | 34,436 | 31,109 | ||||||
Research and development | 22,780 | 13,837 | ||||||
General and administrative | 12,510 | 12,776 | ||||||
Total operating expenses | 69,726 | 57,722 | ||||||
Operating loss | (10,823 | ) | (4,771 | ) | ||||
Other expense: | ||||||||
Interest (expense) income, net | (1,837 | ) | 148 | |||||
Other expense | (251 | ) | (327 | ) | ||||
Total other expense | (2,088 | ) | (179 | ) | ||||
Loss before income taxes | (12,911 | ) | (4,950 | ) | ||||
Income tax (expense) benefit | (341 | ) | 1,491 | |||||
Net loss | $ | (13,252 | ) | $ | (3,459 | ) | ||
Net loss per share: | ||||||||
Basic | $ | (0.60 | ) | $ | (0.16 | ) | ||
Diluted | (0.60 | ) | (0.16 | ) | ||||
Shares used to compute net loss per share: | ||||||||
Basic | 22,007 | 21,447 | ||||||
Diluted | 22,007 | 21,447 | ||||||
(1) Amounts include amortization of purchased intangibles from business combinations, as follows: | ||||||||
Costs of license and hardware revenues | $ | 186 | $ | 177 | ||||
General and administrative | 417 | 449 | ||||||
Total intangible amortization expense | $ | 603 | $ | 626 | ||||
(2) Amounts include stock-based compensation expense, as follows: | ||||||||
Costs of recurring revenues | $ | 393 | $ | 432 | ||||
Costs of license and hardware revenues | 30 | 22 | ||||||
Costs of services revenues | 274 | 129 | ||||||
Sales and marketing | 817 | 561 | ||||||
Research and development | 1,754 | 819 | ||||||
General and administrative | 701 | 1,030 | ||||||
Total stock-based compensation expense | $ | 3,969 | $ | 2,993 | ||||
Interactive Intelligence Group, Inc. | ||||||||
Reconciliation of Supplemental Financial Information | ||||||||
(in thousands, except per share amounts) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2016 | 2015 | |||||||
GAAP recurring revenue gross profit, as reported | $ | 41,854 | $ | 35,468 | ||||
Purchase accounting adjustments | 2 | 3 | ||||||
Non-cash stock-based compensation expense | 393 | 432 | ||||||
Non-GAAP recurring revenue gross profit | $ | 42,249 | $ | 35,903 | ||||
Non-GAAP recurring revenue gross margin | 65.7 | % | 66.2 | % | ||||
GAAP license and hardware revenue gross profit, as reported | $ | 14,987 | $ | 15,092 | ||||
Acquired technology | 186 | 177 | ||||||
Non-cash stock-based compensation expense | 30 | 22 | ||||||
Non-GAAP license and hardware revenue gross profit | $ | 15,203 | $ | 15,291 | ||||
Non-GAAP license and hardware revenue gross margin | 71.1 | % | 70.7 | % | ||||
GAAP services revenue gross profit, as reported | $ | 2,062 | $ | 2,391 | ||||
Non-cash stock-based compensation expense | 274 | 129 | ||||||
Non-GAAP services revenue gross profit | $ | 2,336 | $ | 2,520 | ||||
Non-GAAP services revenue gross margin | 17.2 | % | 18.5 | % | ||||
GAAP gross profit, as reported | $ | 58,903 | $ | 52,951 | ||||
Purchase accounting adjustments | 2 | 3 | ||||||
Acquired technology | 186 | 177 | ||||||
Non-cash stock-based compensation expense | 697 | 583 | ||||||
Non-GAAP gross profit | $ | 59,788 | $ | 53,714 | ||||
Non-GAAP gross margin | 60.2 | % | 60.0 | % | ||||
GAAP operating loss, as reported | $ | (10,823 | ) | $ | (4,771 | ) | ||
Purchase accounting adjustments | 605 | 629 | ||||||
Non-cash stock-based compensation expense | 3,969 | 2,993 | ||||||
Non-GAAP operating loss | $ | (6,249 | ) | $ | (1,149 | ) | ||
Non-GAAP operating margin | (6.3 | )% | (1.3 | )% | ||||
GAAP net loss, as reported | $ | (13,252 | ) | $ | (3,459 | ) | ||
Purchase accounting adjustments | 605 | 629 | ||||||
Non-cash stock-based compensation expense | 3,969 | 2,993 | ||||||
Amortization of debt discount and issuance costs | 1,597 | — | ||||||
Non-GAAP income tax expense adjustment | 3,037 | (1,026 | ) | |||||
Non-GAAP net loss | $ | (4,044 | ) | $ | (863 | ) | ||
GAAP diluted loss per share, as reported | $ | (0.60 | ) | $ | (0.16 | ) | ||
Purchase accounting adjustments | 0.03 | 0.03 | ||||||
Non-cash stock-based compensation expense | 0.18 | 0.14 | ||||||
Amortization of debt discount and issuance costs | 0.07 | — | ||||||
Non-GAAP income tax expense adjustment | 0.14 | (0.05 | ) | |||||
Non-GAAP diluted loss per share | $ | (0.18 | ) | $ | (0.04 | ) | ||
Interactive Intelligence Group, Inc. | ||||||||
Reconciliation of Net Loss to Adjusted EBITDA | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2016 | 2015 | |||||||
Reconciliation of Net Loss to Adjusted EBITDA | ||||||||
Net loss | $ | (13,252 | ) | $ | (3,459 | ) | ||
Depreciation | 4,447 | 4,736 | ||||||
Amortization | 2,992 | 626 | ||||||
Interest expense (income), net | 1,837 | (148 | ) | |||||
Income tax expense (benefit) | 341 | (1,491 | ) | |||||
Stock-based compensation expense | 3,969 | 2,993 | ||||||
Acquisition-related expenses | — | 1 | ||||||
Other expense | 251 | 327 | ||||||
Adjusted EBITDA | $ | 585 | $ | 3,585 | ||||
Interactive Intelligence Group, Inc. | ||||||||
Comprehensive Loss | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2016 | 2015 | |||||||
Net loss | $ | (13,252 | ) | $ | (3,459 | ) | ||
Other comprehensive loss: | ||||||||
Foreign currency translation adjustment | 1,737 | (3,262 | ) | |||||
Net unrealized investment gain - net of tax | 248 | 59 | ||||||
Comprehensive loss | $ | (11,267 | ) | $ | (6,662 | ) | ||
Interactive Intelligence Group, Inc. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(in thousands) | ||||||||
March 31, | December 31, | |||||||
2016 | 2015 | |||||||
Assets | (unaudited) | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 114,549 | $ | 94,808 | ||||
Short-term investments | 58,558 | 64,182 | ||||||
Accounts receivable, net | 87,107 | 106,950 | ||||||
Prepaid expenses | 37,252 | 32,709 | ||||||
Other current assets | 12,301 | 13,264 | ||||||
Total current assets | 309,767 | 311,913 | ||||||
Long-term investments | 24,934 | 30,503 | ||||||
Property and equipment, net | 42,755 | 44,837 | ||||||
Capitalized software, net | 42,733 | 43,783 | ||||||
Goodwill | 42,573 | 41,848 | ||||||
Intangible assets, net | 14,449 | 14,427 | ||||||
Other assets, net | 6,283 | 6,222 | ||||||
Total assets | $ | 483,494 | $ | 493,533 | ||||
Liabilities and Shareholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 10,209 | $ | 10,571 | ||||
Accrued liabilities | 17,787 | 17,157 | ||||||
Accrued compensation and related expenses | 13,576 | 18,910 | ||||||
Deferred license and hardware revenues | 4,298 | 7,823 | ||||||
Deferred recurring revenues | 96,276 | 92,773 | ||||||
Deferred services revenues | 15,367 | 14,979 | ||||||
Total current liabilities | 157,513 | 162,213 | ||||||
Convertible notes | 119,619 | 118,022 | ||||||
Long-term deferred revenues | 19,158 | 19,834 | ||||||
Deferred tax liabilities, net | 2,229 | 2,143 | ||||||
Other long-term liabilities | 7,645 | 7,291 | ||||||
Total liabilities | 306,164 | 309,503 | ||||||
Shareholders' equity: | ||||||||
Common stock | 221 | 218 | ||||||
Additional paid-in-capital | 242,060 | 237,496 | ||||||
Accumulated other comprehensive loss | (9,259 | ) | (11,244 | ) | ||||
Accumulated deficit | (55,692 | ) | (42,440 | ) | ||||
Total shareholders' equity | 177,330 | 184,030 | ||||||
Total liabilities and shareholders' equity | $ | 483,494 | $ | 493,533 | ||||
Interactive Intelligence Group, Inc. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2016 | 2015 | |||||||
(unaudited) | ||||||||
Operating activities: | ||||||||
Net loss | $ | (13,252 | ) | $ | (3,459 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
Depreciation | 4,447 | 4,736 | ||||||
Amortization | 2,992 | 626 | ||||||
Other non-cash items | (214 | ) | (1,352 | ) | ||||
Stock-based compensation expense | 3,969 | 2,993 | ||||||
Deferred income taxes | 86 | (160 | ) | |||||
Amortization of investment premium | 64 | 124 | ||||||
Loss on disposal of fixed assets | 279 | 5 | ||||||
Amortization of debt issuance costs | 176 | — | ||||||
Amortization of debt discount | 1,421 | — | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 19,843 | 12,425 | ||||||
Prepaid expenses | (4,543 | ) | 122 | |||||
Other current assets | 963 | (1,051 | ) | |||||
Accounts payable | (362 | ) | 199 | |||||
Accrued liabilities | 690 | 1,040 | ||||||
Accrued compensation and related expenses | (5,334 | ) | (2,133 | ) | ||||
Deferred licenses and hardware revenues | (3,539 | ) | 2,174 | |||||
Deferred recurring revenues | 3,403 | (1,199 | ) | |||||
Deferred services revenues | (174 | ) | (18 | ) | ||||
Other assets and liabilities | 293 | 785 | ||||||
Net cash provided by operating activities | 11,208 | 15,857 | ||||||
Investing activities: | ||||||||
Sales of available-for-sale investments | 29,741 | 14,805 | ||||||
Purchases of available-for-sale investments | (18,364 | ) | — | |||||
Purchases of property and equipment | (1,964 | ) | (6,260 | ) | ||||
Capitalized software | (1,312 | ) | (5,872 | ) | ||||
Net cash provided by investing activities | 8,101 | 2,673 | ||||||
Financing activities: | ||||||||
Principal payments on capital lease obligations | (60 | ) | — | |||||
Proceeds from stock options exercised | 1,745 | 1,497 | ||||||
Proceeds from issuance of common stock | 458 | 388 | ||||||
Tax withholding on restricted stock awards | (1,711 | ) | (2,306 | ) | ||||
Net cash provided by (used in) financing activities | 432 | (421 | ) | |||||
Net increase in cash and cash equivalents | 19,741 | 18,109 | ||||||
Cash and cash equivalents, beginning of period | 94,808 | 36,168 | ||||||
Cash and cash equivalents, end of period | $ | 114,549 | $ | 54,277 | ||||
Cash paid during the period for: | ||||||||
Interest | $ | 8 | $ | — | ||||
Income taxes | 728 | 120 | ||||||
Non-cash financing and investing activities: | ||||||||
Issuance of retirement plan shares | — | 2,523 | ||||||
Other non-cash item: | ||||||||
Purchases of property and equipment payable at end of period | 450 | 746 | ||||||