
• | Revenues: Total revenues were $108.8 million, an increase of 13% from $96.3 million in the second quarter of 2015. Recurring revenues, which include cloud subscriptions and support fees from on-premises licenses, increased 23% to $66.0 million and accounted for 61% of total revenues. Revenues from cloud subscriptions grew 43% to $31.3 million from $21.9 million in the same quarter last year. License and hardware revenues were $29.7 million and services revenues were $13.0 million, compared to $27.0 million and $15.5 million, respectively, in the 2015 second quarter. |
• | Operating (Loss) Income: The company’s GAAP operating loss was $7.3 million, compared to a loss of $3.8 million in the second quarter of 2015. Its non-GAAP* operating loss was $1.5 million, compared to non-GAAP operating income of $0.7 million in the same quarter last year. |
• | Net (Loss) Income: The company’s GAAP net loss was $10.2 million, or $0.46 per diluted share based on 22.1 million weighted average diluted shares outstanding, compared to GAAP net loss of $5.1 million, or $0.24 per diluted share based on 21.5 million weighted average diluted shares outstanding in the same quarter of 2015. Its non-GAAP net loss was $1.2 million, or $0.06 per diluted share, compared to non-GAAP net income of $0.3 million, or $0.01 per diluted share in the same quarter last year. |
• | Balance Sheet and Cash Flows: Cash and cash equivalents and investments were $198.2, and total deferred revenues were $133.9 million. The company generated $1.7 million of cash from operating activities during the quarter, compared to using $1.7 million in the 2015 second quarter. Capital expenditures totaled $1.8 million, primarily for data center infrastructure. |
* | 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 | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues: | ||||||||||||||||
Recurring | $ | 66,045 | $ | 53,846 | $ | 130,335 | $ | 108,058 | ||||||||
License and hardware | 29,702 | 27,010 | 51,080 | 48,631 | ||||||||||||
Services | 13,044 | 15,475 | 26,657 | 29,117 | ||||||||||||
Total revenues | 108,791 | 96,331 | 208,072 | 185,806 | ||||||||||||
Costs of revenues (1)(2): | ||||||||||||||||
Costs of recurring | 22,765 | 19,253 | 45,201 | 37,997 | ||||||||||||
Costs of license and hardware | 5,623 | 6,552 | 12,014 | 13,081 | ||||||||||||
Costs of services | 11,389 | 11,514 | 22,940 | 22,765 | ||||||||||||
Total costs of revenues | 39,777 | 37,319 | 80,155 | 73,843 | ||||||||||||
Gross profit | 69,014 | 59,012 | 127,917 | 111,963 | ||||||||||||
Operating expenses (1)(2): | ||||||||||||||||
Sales and marketing | 39,808 | 33,875 | 74,244 | 64,984 | ||||||||||||
Research and development | 23,242 | 16,694 | 46,022 | 30,531 | ||||||||||||
General and administrative | 13,216 | 12,204 | 25,726 | 24,980 | ||||||||||||
Total operating expenses | 76,266 | 62,773 | 145,992 | 120,495 | ||||||||||||
Operating loss | (7,252 | ) | (3,761 | ) | (18,075 | ) | (8,532 | ) | ||||||||
Other expense: | ||||||||||||||||
Interest expense, net | (1,728 | ) | (590 | ) | (3,565 | ) | (442 | ) | ||||||||
Other expense | (412 | ) | (232 | ) | (663 | ) | (559 | ) | ||||||||
Total other expense | (2,140 | ) | (822 | ) | (4,228 | ) | (1,001 | ) | ||||||||
Loss before income taxes | (9,392 | ) | (4,583 | ) | (22,303 | ) | (9,533 | ) | ||||||||
Income tax (expense) benefit | (767 | ) | (501 | ) | (1,108 | ) | 990 | |||||||||
Net loss | $ | (10,159 | ) | $ | (5,084 | ) | $ | (23,411 | ) | $ | (8,543 | ) | ||||
Net loss per share: | ||||||||||||||||
Basic | $ | (0.46 | ) | $ | (0.24 | ) | $ | (1.06 | ) | $ | (0.40 | ) | ||||
Diluted | (0.46 | ) | (0.24 | ) | (1.06 | ) | (0.40 | ) | ||||||||
Shares used to compute net loss per share: | ||||||||||||||||
Basic | 22,053 | 21,504 | 22,059 | 21,519 | ||||||||||||
Diluted | 22,053 | 21,504 | 22,059 | 21,519 | ||||||||||||
(1) Amounts include amortization of purchased intangibles from business combinations, as follows: | ||||||||||||||||
Costs of license and hardware | $ | 186 | $ | 177 | $ | 372 | $ | 354 | ||||||||
General and administrative | 422 | 442 | 839 | 891 | ||||||||||||
Total intangible amortization expense | $ | 608 | $ | 619 | $ | 1,211 | $ | 1,245 | ||||||||
(2) Amounts include stock-based compensation expense, as follows: | ||||||||||||||||
Costs of recurring revenues | $ | 472 | $ | 512 | $ | 865 | $ | 944 | ||||||||
Costs of license and hardware revenues | 25 | 20 | 55 | 42 | ||||||||||||
Costs of services revenues | 268 | 164 | 542 | 293 | ||||||||||||
Sales and marketing | 1,548 | 1,154 | 2,365 | 1,715 | ||||||||||||
Research and development | 1,640 | 963 | 3,394 | 1,782 | ||||||||||||
General and administrative | 1,175 | 1,063 | 1,876 | 2,093 | ||||||||||||
Total stock-based compensation expense | $ | 5,128 | $ | 3,876 | $ | 9,097 | $ | 6,869 | ||||||||
Interactive Intelligence Group, Inc. | ||||||||||||||||
Reconciliation of Supplemental Financial Information | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
GAAP recurring revenue gross profit, as reported | $ | 43,280 | $ | 34,593 | $ | 85,134 | $ | 70,061 | ||||||||
Purchase accounting adjustments | — | 3 | 2 | 6 | ||||||||||||
Non-cash stock-based compensation expense | 472 | 512 | 865 | 944 | ||||||||||||
Non-GAAP recurring revenue gross profit | $ | 43,752 | $ | 35,108 | $ | 86,001 | $ | 71,011 | ||||||||
Non-GAAP recurring revenue gross margin | 66.2 | % | 65.2 | % | 66.0 | % | 65.7 | % | ||||||||
GAAP license and hardware revenue gross profit, as reported | $ | 24,079 | $ | 20,458 | $ | 39,066 | $ | 35,550 | ||||||||
Acquired technology | 186 | 177 | 372 | 354 | ||||||||||||
Non-cash stock-based compensation expense | 25 | 20 | 55 | 42 | ||||||||||||
Non-GAAP license and hardware revenue gross profit | $ | 24,290 | $ | 20,655 | $ | 39,493 | $ | 35,946 | ||||||||
Non-GAAP license and hardware revenue gross margin | 81.8 | % | 76.5 | % | 77.3 | % | 73.9 | % | ||||||||
GAAP services revenue gross profit, as reported | $ | 1,655 | $ | 3,961 | $ | 3,717 | $ | 6,352 | ||||||||
Non-cash stock-based compensation expense | 268 | 164 | 542 | 293 | ||||||||||||
Non-GAAP services revenue gross profit | $ | 1,923 | $ | 4,125 | $ | 4,259 | $ | 6,645 | ||||||||
Non-GAAP services revenue gross margin | 14.7 | % | 26.6 | % | 16.0 | % | 22.8 | % | ||||||||
GAAP Gross Profit, as reported | $ | 69,014 | $ | 59,012 | $ | 127,917 | $ | 111,963 | ||||||||
Purchase accounting adjustments | — | 3 | 2 | 6 | ||||||||||||
Acquired technology | 186 | 177 | 372 | 354 | ||||||||||||
Non-cash stock-based compensation expense | 765 | 696 | 1,462 | 1,279 | ||||||||||||
Non-GAAP gross profit | $ | 69,965 | $ | 59,888 | $ | 129,753 | $ | 113,602 | ||||||||
Non-GAAP gross margin | 64.3 | % | 62.1 | % | 62.4 | % | 61.1 | % | ||||||||
GAAP Operating loss, as reported | $ | (7,252 | ) | $ | (3,761 | ) | $ | (18,075 | ) | $ | (8,532 | ) | ||||
Purchase accounting adjustments | 608 | 622 | 1,213 | 1,251 | ||||||||||||
Non-cash stock-based compensation expense | 5,128 | 3,876 | 9,097 | 6,869 | ||||||||||||
Non-GAAP operating (loss) income | $ | (1,516 | ) | $ | 737 | $ | (7,765 | ) | $ | (412 | ) | |||||
Non-GAAP operating margin | (1.4 | )% | 0.7 | % | (3.7 | )% | (0.2 | )% | ||||||||
GAAP Net loss, as reported | $ | (10,159 | ) | $ | (5,084 | ) | $ | (23,411 | ) | $ | (8,543 | ) | ||||
Purchase accounting adjustments | 608 | 622 | 1,213 | 1,251 | ||||||||||||
Non-cash stock-based compensation expense | 5,128 | 3,876 | 9,097 | 6,869 | ||||||||||||
Amortization of debt discount and issuance costs | 1,613 | 512 | 3,210 | 512 | ||||||||||||
Non-GAAP income tax expense adjustment | 1,584 | 381 | 4,621 | (645 | ) | |||||||||||
Non-GAAP net (loss) income | $ | (1,226 | ) | $ | 307 | $ | (5,270 | ) | $ | (556 | ) | |||||
GAAP Diluted loss per share, as reported | $ | (0.46 | ) | $ | (0.24 | ) | $ | (1.06 | ) | $ | (0.40 | ) | ||||
Purchase accounting adjustments | 0.03 | 0.03 | 0.05 | 0.06 | ||||||||||||
Non-cash stock-based compensation expense | 0.23 | 0.18 | 0.41 | 0.32 | ||||||||||||
Amortization of debt discount and issuance costs | 0.07 | 0.02 | 0.15 | 0.02 | ||||||||||||
Non-GAAP income tax expense adjustment | 0.07 | 0.02 | 0.21 | (0.03 | ) | |||||||||||
Non-GAAP diluted (loss) income per share | $ | (0.06 | ) | $ | 0.01 | $ | (0.24 | ) | $ | (0.03 | ) | |||||
Interactive Intelligence Group, Inc. | ||||||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA | ||||||||||||||||
Net loss | $ | (10,159 | ) | $ | (5,084 | ) | $ | (23,411 | ) | $ | (8,543 | ) | ||||
Depreciation | 4,170 | 4,068 | 8,617 | 8,227 | ||||||||||||
Amortization | 3,210 | 1,601 | 6,202 | 2,804 | ||||||||||||
Interest expense, net | 1,728 | 590 | 3,565 | 442 | ||||||||||||
Income tax expense (benefit) | 767 | 501 | 1,108 | (990 | ) | |||||||||||
Stock-based compensation expense | 5,128 | 3,876 | 9,097 | 6,869 | ||||||||||||
Other expense | 412 | 232 | 663 | 559 | ||||||||||||
Adjusted EBITDA | $ | 5,256 | $ | 5,784 | $ | 5,841 | $ | 9,368 | ||||||||
Interactive Intelligence Group, Inc. | ||||||||
Reconciliation of Operating Cash Flow to Free Cash Flow | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Six Months Ended | ||||||||
June 30, | ||||||||
2016 | 2015 | |||||||
Reconciliation of Operating Cash Flow to Free Cash Flow | ||||||||
Operating cash flow | $ | 12,904 | $ | 14,162 | ||||
Capital expenditures | (3,781 | ) | (10,659 | ) | ||||
Capitalized software | (1,867 | ) | (12,568 | ) | ||||
Free cash flow | $ | 7,256 | $ | (9,065 | ) | |||
Interactive Intelligence Group, Inc. | ||||||||||||||||
Comprehensive Loss | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net loss | $ | (10,159 | ) | $ | (5,084 | ) | $ | (23,411 | ) | $ | (8,543 | ) | ||||
Other comprehensive (loss) income: | ||||||||||||||||
Foreign currency translation adjustment | (781 | ) | 453 | 956 | (2,809 | ) | ||||||||||
Net unrealized investment gain (loss) - net of tax | 95 | (9 | ) | 343 | 50 | |||||||||||
Comprehensive loss | $ | (10,845 | ) | $ | (4,640 | ) | $ | (22,112 | ) | $ | (11,302 | ) | ||||
Interactive Intelligence Group, Inc. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(in thousands) | ||||||||
June 30, | December 31, | |||||||
2016 | 2015 | |||||||
Assets | (unaudited) | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 106,872 | $ | 94,808 | ||||
Short-term investments | 58,906 | 64,182 | ||||||
Accounts receivable, net | 96,997 | 106,950 | ||||||
Prepaid expenses | 34,197 | 32,709 | ||||||
Other current assets | 10,242 | 13,264 | ||||||
Total current assets | 307,214 | 311,913 | ||||||
Long-term investments | 32,469 | 30,503 | ||||||
Property and equipment, net | 39,812 | 44,837 | ||||||
Capitalized software, net | 40,563 | 43,783 | ||||||
Goodwill | 42,220 | 41,848 | ||||||
Intangible assets, net | 14,083 | 14,427 | ||||||
Other assets, net | 6,362 | 6,222 | ||||||
Total assets | $ | 482,723 | $ | 493,533 | ||||
Liabilities and Shareholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 9,771 | $ | 10,571 | ||||
Accrued liabilities | 17,751 | 17,157 | ||||||
Accrued compensation and related expenses | 18,448 | 18,910 | ||||||
Deferred license and hardware revenues | 2,036 | 7,823 | ||||||
Deferred recurring revenues | 100,057 | 92,773 | ||||||
Deferred services revenues | 13,052 | 14,979 | ||||||
Total current liabilities | 161,115 | 162,213 | ||||||
Convertible notes | 121,232 | 118,022 | ||||||
Long-term deferred revenues | 18,733 | 19,834 | ||||||
Deferred tax liabilities, net | 2,294 | 2,143 | ||||||
Other long-term liabilities | 6,947 | 7,291 | ||||||
Total liabilities | 310,321 | 309,503 | ||||||
Shareholders' equity: | ||||||||
Common stock | 222 | 218 | ||||||
Additional paid-in-capital | 247,976 | 237,496 | ||||||
Accumulated other comprehensive loss | (9,945 | ) | (11,244 | ) | ||||
Accumulated deficit | (65,851 | ) | (42,440 | ) | ||||
Total shareholders' equity | 172,402 | 184,030 | ||||||
Total liabilities and shareholders' equity | $ | 482,723 | $ | 493,533 | ||||
Interactive Intelligence Group, Inc. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Six Months Ended | ||||||||
June 30, | ||||||||
2016 | 2015 | |||||||
(unaudited) | ||||||||
Operating activities: | ||||||||
Net loss | $ | (23,411 | ) | $ | (8,543 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
Depreciation | 8,617 | 8,227 | ||||||
Amortization | 6,202 | 2,804 | ||||||
Other non-cash items | (319 | ) | (856 | ) | ||||
Stock-based compensation expense | 9,097 | 6,869 | ||||||
Deferred income taxes | 151 | (89 | ) | |||||
Amortization of investment premium | 94 | 151 | ||||||
Loss on disposal of fixed assets | 403 | 21 | ||||||
Amortization of debt issuance costs | 353 | 57 | ||||||
Amortization of debt discount | 2,857 | 455 | ||||||
Gain on sale of subsidiary | (452 | ) | — | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 9,839 | 2,188 | ||||||
Prepaid expenses | (1,488 | ) | 1,453 | |||||
Other current assets | 3,022 | 294 | ||||||
Accounts payable | (800 | ) | (43 | ) | ||||
Accrued liabilities | 770 | (222 | ) | |||||
Accrued compensation and related expenses | (462 | ) | 80 | |||||
Deferred licenses and hardware revenues | (5,833 | ) | 1,945 | |||||
Deferred recurring revenues | 7,297 | (1,520 | ) | |||||
Deferred services revenues | (2,599 | ) | 358 | |||||
Other assets and liabilities | (434 | ) | 533 | |||||
Net cash provided by operating activities | 12,904 | 14,162 | ||||||
Investing activities: | ||||||||
Sales of available-for-sale investments | 41,294 | 20,462 | ||||||
Purchases of available-for-sale investments | (37,735 | ) | — | |||||
Purchases of property and equipment | (3,781 | ) | (10,659 | ) | ||||
Capitalized software | (1,867 | ) | (12,568 | ) | ||||
Acquisitions and divestitures | 160 | — | ||||||
Net cash used in investing activities | (1,929 | ) | (2,765 | ) | ||||
Financing activities: | ||||||||
Proceeds from issuance of convertible debt | — | 150,000 | ||||||
Payment for debt issuance costs | — | (4,521 | ) | |||||
Payment for capped call premiums | — | (12,750 | ) | |||||
Principal payments on capital lease obligations | (176 | ) | — | |||||
Proceeds from stock options exercised | 2,835 | 2,166 | ||||||
Proceeds from issuance of common stock | 647 | 789 | ||||||
Tax withholding on restricted stock awards | (2,217 | ) | (3,309 | ) | ||||
Net cash provided by financing activities | 1,089 | 132,375 | ||||||
Net increase in cash and cash equivalents | 12,064 | 143,772 | ||||||
Cash and cash equivalents, beginning of period | 94,808 | 36,168 | ||||||
Cash and cash equivalents, end of period | $ | 106,872 | $ | 179,940 | ||||
Cash paid during the period for: | ||||||||
Interest | $ | 959 | $ | 43 | ||||
Income taxes | 1,300 | 662 | ||||||
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 | 646 | 105 | ||||||