DUBLIN, Ireland & BOSTON--(BUSINESS WIRE)--Fleetmatics Group PLC (NYSE: FLTX), a leading global provider of mobile workforce solutions for service-based businesses of all sizes delivered as software-as-a-service (SaaS), today announced financial results for its fourth quarter and full year ended December 31, 2015.
“We are delighted to be reporting strong full year results – highlighted by record revenue, profitability and free cash flow,” said Jim Travers, Chairman and Chief Executive Officer of Fleetmatics. “Looking ahead, we remain very well positioned to leverage several major trends reshaping the technology landscape including the proliferation of the internet of things (IoT), the widespread adoption of mobility, the migration to SaaS-based solutions and the growth of Big Data. In 2016, we will remain relentlessly focused on extending our leadership in our key markets to take full advantage of these trends for the benefit of our customers and our shareholders.”
Results for the Fourth Quarter of 2015
Total revenue for the
fourth quarter of 2015 was $77.2 million, an increase of 21% compared to
$64.0 million for the fourth quarter of 2014. GAAP net income for the
fourth quarter of 2015 was $12.8 million, or $0.32 per diluted share,
compared to $12.4 million, or $0.32 per diluted share, for the fourth
quarter of 2014. Non-GAAP1 adjusted earnings for the fourth
quarter of 2015 was $19.9 million, or $0.50 per diluted share, compared
to $17.0 million, or $0.44 per diluted share, for the fourth quarter of
2014. Adjusted EBITDA1 for the fourth quarter of 2015 was
$29.0 million, an increase of 20% compared to $24.2 million for the
fourth quarter of 2014. Adjusted EBITDA1 margin for the
fourth quarter of 2015 was 37.5% compared to 37.7% for the fourth
quarter of 2014. As of December 31, 2015, the Company had cash of $177.1
million compared to $189.3 million at September 30, 2015. During the
fourth quarter of 2015, the Company generated $22.5 million in net cash
from operations and invested $10.6 million in purchases of property and
equipment and capitalization of internally developed software, resulting
in free cash flow of $11.9 million. During the fourth quarter of 2014,
the Company generated $24.2 million in net cash from operations and
invested $9.4 million in purchases of property and equipment and
capitalization of internally developed software, resulting in free cash
flow of $14.8 million.
Full Year 2015 Financial Highlights
Total revenue for the
full year of 2015 was $284.8 million, an increase of 23% compared to
$231.6 million for the full year of 2014. GAAP net income for the full
year of 2015 was $38.8 million, or $0.99 per diluted share, compared to
$27.5 million, or $0.71 per diluted share, for the full year of 2014.
Non-GAAP1 adjusted earnings for the full year of 2015 was
$62.1 million, or $1.58 per diluted share, compared to $42.2 million, or
$1.09 per diluted share, for the full year of 2014. Adjusted EBITDA1
for the full year of 2015 was $96.2 million, an increase of 30% compared
to $73.9 million for the full year of 2014. Adjusted EBITDA1
margin for the full year of 2015 was 33.8%, compared to 31.9% for the
full year of 2014. The Company generated free cash flow of $45.2 million
in 2015, compared to $30.9 million in 2014.
Company Issues First Quarter Guidance and Raises Full Year 2016
Outlook
The Company today issued guidance for the first quarter
of 2016 and raised its full year 2016 outlook. The Company’s guidance is
based on the current indications for its business, which may change at
any time.
- First Quarter 2016 Guidance: The Company expects total revenue to be in the range of $78.0 million to $80.0 million. Adjusted EBITDA1 is expected to be in the range of $23.0 million to $24.0 million. Non-GAAP1 adjusted earnings per share is expected to be in the range of $0.33 to $0.35 based on approximately 40.0 million weighted average diluted shares outstanding.
- Full Year 2016 Guidance: The Company expects total revenue to be in the range of $342.0 million to $346.0 million. Adjusted EBITDA1 is expected to be in the range of $113.0 million to $117.0 million. Non-GAAP1 adjusted earnings per share is expected to be in the range of $1.72 to $1.80 based on approximately 40.5 million weighted average diluted shares outstanding.
“We are pleased to be reporting a strong finish to the most successful year in the Company’s history,” said Steve Lifshatz, Chief Financial Officer of Fleetmatics. “We believe that we are well positioned to deliver top line growth of approximately 20% in 2016 while driving expanded full year adjusted EBITDA margin of approximately 34% to 35%. Longer term, we continue to believe that there is additional leverage in our business model and remain focused on strong top line growth, adjusted EBITDA margin expansion and accelerating free cash flow margins.”
Company to Host Live Conference Call and Webcast
The
Company’s management team plans to host a live conference call and
webcast at 5:00 p.m. Eastern Time today to discuss the financial results
as well as management’s outlook for the business and other matters. The
conference call may be accessed in the United States by dialing
1.800.553.5275 and using access code “FLTX”. The conference call may be
accessed outside of the United States by dialing +1.612.332.0725 and
using access code “FLTX”. The conference call will be simultaneously
webcast on the Company’s investor relations website, which can be
accessed at http://ir.fleetmatics.com.
A replay of the conference call will be available approximately two
hours after the call by dialing 1.800.475.6701 or +1.320.365.3844 and
using access code 382547 or by accessing the webcast replay on the
Company’s investor relations website. The Company has used, and intends
to continue to use, the investor relations portion of its website as a
means of disclosing material non-public information and for complying
with disclosure obligations under Regulation FD.
About Fleetmatics Group PLC
Fleetmatics Group PLC is a
leading global provider of mobile workforce solutions for service-based
businesses of all sizes delivered as software-as-a-service (SaaS). Our
solutions enable businesses to meet the challenges associated with
managing local fleets, and improve the productivity of their mobile
workforces, by extracting actionable business intelligence from
real-time and historical vehicle and driver behavioral data. Fleetmatics
Group's intuitive, cost-effective Web-based solutions provide fleet
operators with visibility into vehicle location, fuel usage, speed and
mileage, and other insights into their mobile workforce, enabling them
to reduce operating and capital costs, as well as increase revenue. An
integrated, full-featured mobile workforce management product provides
additional efficiencies related to job management by empowering the
field worker and speeding the job completion process – quote through
payment. As of December 31, 2015, Fleetmatics served approximately
35,000 customers and approximately 709,000 subscribed vehicles
worldwide. To learn more about Fleetmatics, visit www.fleetmatics.com.
1Non-GAAP Financial Measures
In this
release, Fleetmatics’ non-GAAP gross profit, non-GAAP gross margin,
non-GAAP operating income, non-GAAP adjusted earnings, non-GAAP diluted
adjusted earnings per share, adjusted EBITDA and adjusted EBITDA margin
are not presented in accordance with generally accepted accounting
principles (GAAP) and are not intended to be used in lieu of GAAP
presentations of results of operations. Non-GAAP gross profit and
non-GAAP gross margin exclude share-based compensation and amortization
of intangible assets. Non-GAAP operating income excludes share-based
compensation; amortization of intangible assets; certain non-recurring
litigation and settlement costs; certain acquisition-related transaction
costs; and contingent consideration expense. Non-GAAP adjusted earnings
and non-GAAP diluted adjusted earnings per share exclude share-based
compensation; amortization of intangible assets; foreign currency
transaction (gain) loss; certain non-recurring litigation and settlement
costs; certain acquisition-related transaction costs; loss on
extinguishment of debt; contingent consideration expense; the tax
effects related to these items; and the tax reserve component of the
income tax provision.
Adjusted EBITDA is defined as net income (loss) plus provision for (benefit from) income taxes; interest (income) expense, net; foreign currency transaction (gain) loss, net; depreciation and amortization of property and equipment; amortization of capitalized in-vehicle devices owned by customers; amortization of intangible assets; share-based compensation; certain non-recurring litigation and settlement costs; loss on extinguishment of debt; contingent consideration expense; and certain acquisition-related transaction costs.
Management presents these non-GAAP financial measures because it considers them to be important supplemental measures of performance. Management uses the non-GAAP financial measures for planning purposes, including analysis of the Company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the Company's financial and operational performance. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.
Forward-Looking Statements
This press release contains
“forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, including statements about our
positioning for future growth opportunities and underlying trends
driving these growth opportunities, our expected financial results for
the first quarter of 2016 and the full year of 2016 and beyond. These
forward-looking statements include, but are not limited to: plans,
objectives, expectations and intentions and other statements contained
in this press release that are not historical facts and statements
identified by words such as “expects,” “anticipates,” “intends,”
“plans,” “believes,” “seeks,” “estimates” or words of similar meaning.
These forward-looking statements reflect our current views about our
plans, intentions, expectations, strategies and prospects, which are
based on the information currently available to us and on assumptions we
have made. Although we believe that our plans, intentions, expectations,
strategies and prospects as reflected in or suggested by those
forward-looking statements are reasonable, we can give no assurance that
the plans, intentions, expectations or strategies will be attained or
achieved. Furthermore, actual results may differ materially from those
described in the forward-looking statements and will be affected by a
variety of risks and factors that are beyond our control including,
without limitation, risks associated with the fluctuations of foreign
currency exchange rates and the impact on our revenue and expenses;
risks associated with our ability to effectively and efficiently
attract, sell to and retain customers; our ability to retain and
increase sales to our existing customers; our ability to successfully
attract customers on a cost-effective basis; our dependence on
enterprise customers; our dependence on various lead generation
programs; our ability to successfully complete and integrate
acquisitions; expectations regarding the widespread adoption of fleet
management solutions; our ability to expand the sales of our products in
new geographies using our current lead generation and sales model; the
effect of fluctuations in foreign currency exchange rates; our ability
to integrate and sell our products through indirect sales channels; our
ability to maintain high levels of performance of our software offering;
our ability to continue to compete in a highly fragmented market and the
risk of future competitors by way of recent and future acquisitions or
otherwise; our ability to keep up with the rapid technological change
required to remain competitive in our industry; our ability to migrate
customers to newer technologies; the impact of adverse economic
conditions on information technology spending by our target customers;
and collection of our accounts receivable and other risks set forth
under the caption “Risk Factors” in the Company’s annual report on Form
10-K filed with the Securities and Exchange Commission on February 27,
2015, as updated by our subsequently filed quarterly reports on Form
10-Q, annual reports on Form 10-K and other filings that we make with
the Securities and Exchange Commission. We assume no obligation to
update any forward-looking statements contained in this document as a
result of new information, future events or otherwise.
FLEETMATICS GROUP PLC | ||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||
(In thousands, except share and per share data) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
Subscription revenue | $ | 77,231 | $ | 63,995 | $ | 284,761 | $ | 231,581 | ||||||||||
Cost of subscription revenue | 19,315 | 15,169 | 73,061 | 57,505 | ||||||||||||||
Gross profit | 57,916 | 48,826 | 211,700 | 174,076 | ||||||||||||||
Operating expenses: | ||||||||||||||||||
Sales and marketing | 24,676 | 19,321 | 96,908 | 78,885 | ||||||||||||||
Research and development | 5,973 | 4,041 | 21,440 | 17,090 | ||||||||||||||
General and administrative | 14,913 | 11,384 | 53,966 | 42,765 | ||||||||||||||
Total operating expenses | 45,562 | 34,746 | 172,314 | 138,740 | ||||||||||||||
Income from operations | 12,354 | 14,080 | 39,386 | 35,336 | ||||||||||||||
Interest income (expense), net | (220 ) | (182 ) | (897 ) | (704 ) | ||||||||||||||
Foreign currency transaction gain (loss), net | 1,543 | 162 | 3,538 | 832 | ||||||||||||||
Loss on extinguishment of debt | — | — | (107 ) | — | ||||||||||||||
Other income (expense), net | (1 ) | — | (41 ) | (1 ) | ||||||||||||||
Income before income taxes | 13,676 | 14,060 | 41,879 | 35,463 | ||||||||||||||
Provision for income taxes | 846 | 1,641 | 3,087 | 7,988 | ||||||||||||||
Net income | $ | 12,830 | $ | 12,419 | $ | 38,792 | $ | 27,475 | ||||||||||
Net income per share: | ||||||||||||||||||
Basic | $ | 0.33 | $ | 0.33 | $ | 1.01 | $ | 0.73 | ||||||||||
Diluted | $ | 0.32 | $ | 0.32 | $ | 0.99 | $ | 0.71 | ||||||||||
Weighted average ordinary shares outstanding: | ||||||||||||||||||
Basic | 38,634,405 | 37,769,400 | 38,358,072 | 37,473,442 | ||||||||||||||
Diluted | 39,736,347 | 38,758,337 | 39,328,127 | 38,551,860 |
FLEETMATICS GROUP PLC | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands) | ||||||||
December 31, 2015 |
December 31, 2014 |
|||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 177,083 | $ | 175,400 | ||||
Restricted cash | 135 | — | ||||||
Accounts receivable, net of allowances of $2,233 and $2,200 at December 31, 2015 and 2014, respectively | 20,971 | 16,876 | ||||||
Deferred tax assets | — | 7,458 | ||||||
Prepaid expenses and other current assets | 14,430 | 13,379 | ||||||
Total current assets | 212,619 | 213,113 | ||||||
Property and equipment, net | 104,506 | 79,734 | ||||||
Goodwill | 54,178 | 30,207 | ||||||
Intangible assets, net | 14,889 | 6,460 | ||||||
Deferred tax assets, net | 6,573 | 6,353 | ||||||
Other assets | 9,630 | 10,829 | ||||||
Total assets | $ | 402,395 | $ | 346,696 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 7,853 | $ | 8,001 | ||||
Accrued expenses and other current liabilities | 24,447 | 24,307 | ||||||
Deferred revenue | 22,339 | 22,592 | ||||||
Total current liabilities | 54,639 | 54,900 | ||||||
Deferred revenue | 7,951 | 10,241 | ||||||
Accrued income taxes | 3,739 | 3,164 | ||||||
Long-term debt, net of discount of $717 at December 31, 2015 | 23,033 | 23,750 | ||||||
Other liabilities | 10,856 | 2,356 | ||||||
Total liabilities | 100,218 | 94,411 | ||||||
Total shareholders’ equity | 302,177 | 252,285 | ||||||
Total liabilities and shareholders’ equity | $ | 402,395 | $ | 346,696 |
FLEETMATICS GROUP PLC | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
Year Ended December 31, |
||||||||
2015 | 2014 | |||||||
Cash flows from operating activities: |
||||||||
Net income | $ | 38,792 | $ | 27,475 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization of property and equipment | 28,258 | 21,492 | ||||||
Amortization of capitalized in-vehicle devices owned by customers | 682 | 1,123 | ||||||
Amortization of intangible assets | 2,672 | 2,562 | ||||||
Amortization of deferred commissions, other deferred costs and debt discount | 10,438 | 8,233 | ||||||
Provision for (benefit from) deferred tax assets | 7,079 |
(8,938) |
||||||
Provision for accounts receivable allowances | 4,362 | 2,413 | ||||||
Unrealized foreign currency transaction (gain) loss |
(5,401) |
(931) |
||||||
Loss on disposal of property and equipment and other assets | 2,987 | 1,740 | ||||||
Share-based compensation | 24,513 | 13,207 | ||||||
Adjustment to contingent consideration | 276 | — | ||||||
Change in excess tax benefits from share-based awards | 2,917 |
(12,973) |
||||||
Loss on extinguishment of debt |
107 | — | ||||||
Changes in operating assets and liabilities, net of effect of acquisition: | ||||||||
Accounts receivable |
(7,403) |
895 | ||||||
Prepaid expenses and other current and long-term assets |
(10,848) |
3,758 | ||||||
Accounts payable, accrued expenses and other current liabilities |
(5,460) |
7,918 | ||||||
Accrued income taxes | 588 | 1,075 | ||||||
Deferred revenue | (3,016) | 2,694 | ||||||
Net cash provided by operating activities | 91,543 | 71,743 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment |
(41,565) |
(37,080) |
||||||
Capitalization of internal-use software costs |
(4,744) |
(3,777) |
||||||
Proceeds from sale of property and equipment | — | 41 | ||||||
Payments for businesses acquired, net of cash acquired |
(31,727) |
(2,274) |
||||||
Net (increase) decrease in restricted cash |
(149) |
64 | ||||||
Net cash used in investing activities |
(78,185) |
(43,026) |
||||||
Cash flows from financing activities: | ||||||||
Proceeds from exercise of stock options | 2,880 | 2,844 | ||||||
Taxes paid related to net share settlement of equity awards |
(7,808) |
(4,108) |
||||||
Payments of borrowings under Revolving Credit Facility |
(23,750) |
— | ||||||
Payments of borrowings under Credit Facility |
(23,750) |
— | ||||||
Proceeds from borrowings under Credit Facility | 46,132 | — | ||||||
Change in excess tax benefits from share-based awards |
(2,917) |
12,973 | ||||||
Payments of capital lease obligations |
(1,500) |
(833) |
||||||
Payments of notes payable |
(399) |
(620) |
||||||
Net cash provided by (used in) financing activities |
(11,112) |
10,256 | ||||||
Effect of exchange rate changes on cash |
(563) |
(744) | ||||||
Net increase in cash | 1,683 | 38,229 | ||||||
Cash, beginning of period | 175,400 | 137,171 | ||||||
Cash, end of period | $ | 177,083 | $ | 175,400 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for interest | $ | 1,022 | $ | 654 | ||||
Cash paid (refunds received), net for income taxes | $ | (398) | $ | 1,375 | ||||
Supplemental disclosure of non-cash financing and investing activities: | ||||||||
Acquisition of property and equipment and software through capital leases and note payable | $ | 3,758 | $ | 3,092 | ||||
Additions to property and equipment included in accounts payable or accrued expenses at the balance sheet dates | $ | 1,264 | $ | 1,694 | ||||
Leasehold improvements financed by landlord through lease incentives | $ | 2,258 | $ | — | ||||
Issuance of ordinary shares under employee share purchase plan | $ | 1,357 | $ | 949 |
RECONCILIATION OF GAAP TO NON-GAAP GROSS PROFIT AND OPERATING INCOME | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||||||
Gross Profit GAAP | $ | 57,916 | $ | 48,826 | $ | 211,700 | $ | 174,076 | ||||||||||||
Share-based compensation | 397 | 212 | 1,284 | 707 | ||||||||||||||||
Amortization of intangible assets | 349 | 324 | 1,266 | 1,218 | ||||||||||||||||
Gross Profit Non-GAAP | $ | 58,662 | $ | 49,362 | $ | 214,250 | $ | 176,001 | ||||||||||||
Subscription revenue | $ | 77,231 | $ | 63,995 | $ | 284,761 | $ | 231,581 | ||||||||||||
Gross Margin Percentages: | ||||||||||||||||||||
GAAP | 75.0 | % | 76.3 | % | 74.3 | % | 75.2 | % | ||||||||||||
Non-GAAP | 76.0 | % | 77.1 | % | 75.2 | % | 76.0 | % | ||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Operating income GAAP | $ | 12,354 | $ | 14,080 | $ | 39,386 | $ | 35,336 | ||||||||||||
Share-based compensation | 7,503 | 3,490 | 24,513 | 13,207 | ||||||||||||||||
Amortization of intangible assets | 858 | 660 | 2,672 | 2,562 | ||||||||||||||||
Litigation and settlements | — | 66 | (218 | ) | (81 | ) | ||||||||||||||
Acquisition-related transaction costs | 225 | 90 | 661 | 308 | ||||||||||||||||
Contingent consideration expense | 276 | — | 276 | — | ||||||||||||||||
Operating income Non-GAAP | $ | 21,216 | $ | 18,386 | $ | 67,290 | $ | 51,332 |
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA | ||||||||||||||||
(In thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income | $ | 12,830 | $ | 12,419 | $ | 38,792 | $27,475 | |||||||||
Provision for income taxes | 846 | 1,641 | 3,087 | 7,988 | ||||||||||||
Interest (income) expense, net | 220 | 182 | 897 | 704 | ||||||||||||
Foreign currency transaction (gain) loss, net | (1,543) | (162) | (3,538) | (832) | ||||||||||||
Depreciation and amortization of property and equipment | 7,738 | 5,541 | 28,258 | 21,492 | ||||||||||||
Amortization of capitalized in-vehicle devices owned by customers | 43 | 227 | 682 | 1,123 | ||||||||||||
Amortization of intangible assets | 858 | 660 | 2,672 | 2,562 | ||||||||||||
Share-based compensation | 7,503 | 3,490 | 24,513 | 13,207 | ||||||||||||
Litigation and settlements | — | 66 | (218) | (81) | ||||||||||||
Acquisition-related transaction costs | 225 | 90 | 661 | 308 | ||||||||||||
Loss on extinguishment of debt | — | — | 107 | — | ||||||||||||
Contingent consideration expense | 276 | — | 276 | — | ||||||||||||
Adjusted EBITDA | $ | 28,996 | $ | 24,154 | $ | 96,189 | $73,946 | |||||||||
Subscription revenue | $ | 77,231 | $ | 63,995 | $ | 284,761 | $231,581 | |||||||||
Adjusted EBITDA margin | 37.5% | 37.7% | 33.8% | 31.9% |
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EARNINGS AND EPS | |||||||||||||||||
(In thousands, except share and per share data) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Net income | $ | 12,830 | $ | 12,419 | $ | 38,792 | $ | 27,475 | |||||||||
Amortization of intangible assets | 858 | 660 | 2,672 | 2,562 | |||||||||||||
Share-based compensation | 7,503 | 3,490 | 24,513 | 13,207 | |||||||||||||
Foreign currency transaction (gain) loss, net | (1,543) | (162) | (3,538) | (832) | |||||||||||||
Litigation and settlements | — | 66 | (218) | (81) | |||||||||||||
Acquisition-related transaction costs | 225 | 90 | 661 | 308 | |||||||||||||
Loss on extinguishment of debt | — | — | 107 | — | |||||||||||||
Contingent consideration expense | 276 | — | 276 | — | |||||||||||||
Tax effect of non-GAAP adjustments above at 8% and 15% for the three months and year ended December 31, 2015 and 2014, respectively | (586) | (622) | (1,958) | (2,275) | |||||||||||||
Tax reserve component of income tax provision | 385 | 1,042 | 789 | 1,833 | |||||||||||||
Adjusted earnings | $ | 19,948 | $ | 16,983 | $ | 62,096 | $ | 42,197 | |||||||||
Weighted average ordinary shares outstanding — diluted | 39,736,347 | 38,758,337 | 39,328,127 | 38,551,860 | |||||||||||||
Non-GAAP adjusted EPS | $ | 0.50 | $ | 0.44 | $ | 1.58 | $ | 1.09 |
RECONCILIATION TO NON-GAAP INCOME | |||||||||||||||||
(In thousands) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Cost of subscription revenue | |||||||||||||||||
Share-based compensation | $ | 397 | $ | 212 | $ | 1,284 | $ | 707 | |||||||||
Amortization of intangible assets | 349 | 324 | 1,266 | 1,218 | |||||||||||||
Subtotal cost of subscription revenue | 746 | 536 | 2,550 | 1,925 | |||||||||||||
Sales and marketing |
|||||||||||||||||
Share-based compensation | 2,370 | 1,136 | 8,203 | 4,751 | |||||||||||||
Amortization of intangible assets | 509 | 336 | 1,406 | 1,344 | |||||||||||||
Subtotal sales and marketing | 2,879 | 1,472 | 9,609 | 6,095 | |||||||||||||
Research and development |
|||||||||||||||||
Share-based compensation | 1,113 | 562 | 3,467 | 1,946 | |||||||||||||
Subtotal research and development | 1,113 | 562 | 3,467 | 1,946 | |||||||||||||
General and administrative |
|||||||||||||||||
Share-based compensation | 3,623 | 1,580 | 11,559 | 5,803 | |||||||||||||
Litigation and settlements | — | 66 | (218) | (81) | |||||||||||||
Acquisition-related transaction costs | 225 | 90 | 661 | 308 | |||||||||||||
Contingent consideration expense |
276 | — | 276 | — | |||||||||||||
Subtotal general and administrative | 4,124 | 1,736 | 12,278 | 6,030 | |||||||||||||
Foreign currency transaction (gain) loss, net | (1,543) | (162) | (3,538) | (832) | |||||||||||||
Loss on extinguishment of debt | — | — | 107 | — | |||||||||||||
Tax effect of non-GAAP adjustments, net of tax reserve component of income tax provision | (201) | 420 | (1,169) | (442) | |||||||||||||
Total expense add-backs | $ | 7,118 | $ | 4,564 | $ | 23,304 | $ | 14,722 |