Non-GAAP revenues of $53.5 million, increase of 31% over prior year Non-GAAP operating income of $8.6 million, increase of 34% over prior year
WALTHAM, Mass.--(BUSINESS WIRE)--Jul. 27, 2009--
Phase Forward Incorporated (NASDAQ: PFWD), a leading provider of data
management solutions for clinical trials and drug safety, today
announced its financial results for the second quarter of 2009.
GAAP revenues for the second quarter of 2009 were $52.5 million, a 29%
increase from $40.9 million in the second quarter of 2008. Within total
revenues, InForm™ license, application hosting and other related
revenues were $38.2 million, representing 71% of second quarter total
non-GAAP revenues and an increase of 23% from $31.1 million in the prior
year period.
Bob Weiler, chairman and chief executive officer, remarked, “The company
delivered better-than-expected financial results in the second quarter,
in addition to renewing and expanding some of our largest customer
relationships and launching a major new release of our market-leading
EDC solution, InForm GTM. With the growing adoption of EDC and
globalization of clinical research, end-user requirements have changed
dramatically in recent years. We believe InForm GTM is uniquely
positioned to respond to this new user paradigm and support trial
management on a global basis.”
Weiler added, “Customers are increasingly looking for a broader,
end-to-end, integrated clinical research suite (ICRS) from a single,
trusted vendor. We believe that Phase Forward has the broadest and
deepest ICRS offering in the market place as a result of our market
leading EDC solution, combined with our suite of safety solutions,
interactive response technologies and clinical data repository and
analysis platforms. In addition, our acquisition of Maaguzi’s ePRO and
late phase solutions rounds out our ICRS offering, while our pending
acquisition of Covance’s IVRS/IWRS business will add further momentum to
our IRT efforts and result in the two largest CROs in the world
recommending Phase Forward as their preferred solutions provider. As a
result, we are increasingly optimistic about Phase Forward’s long-term
market opportunity and leadership position.”
For the second quarter of 2009, GAAP income from operations was $3.1
million, compared to $4.2 million in the second quarter of 2008. GAAP
net income for the period was $2.2 million, or $0.05 per diluted share,
compared to $0.08 per diluted share in the second quarter of 2008.
For the second quarter of 2009, non-GAAP revenues were $53.5 million,
which excludes a $968,000 purchase accounting adjustment to record
assumed acquisition deferred revenues and backlog at fair value.
Non-GAAP income from operations was $8.6 million, representing an
increase of 34% from the prior year period and a non-GAAP operating
margin of 16%. Non-GAAP net income for the period was $5.6 million, or
$0.13 per diluted share, representing an increase from non-GAAP net
income of $5.2 million, or $0.12 per diluted share, in the second
quarter of 2008.
The attached table presents a reconciliation of GAAP to non-GAAP
revenues, income from operations and net income and net income per share
applicable to common stockholders for the three and six months ended
June 30, 2008 and 2009. Non-GAAP results exclude the impact of
stock-based compensation expense, amortization of intangible assets
associated with acquisitions, the purchase accounting adjustment to
record assumed acquisition deferred revenues and backlog at fair value
and restructuring expenses.
Total cash, cash equivalents and investments were $168.7 million at the
end of the second quarter, compared to $178.1 million at the end of the
prior quarter. During the quarter, the company generated $9.2 million in
cash flows from operations, while it paid $6.3 million for capital
expenditures and approximately $14.0 million for the Waban acquisition.
Total deferred revenues were $91.1 million at the end of the quarter,
compared to $95.8 million at the end of the prior quarter and $82.7
million at the end of the second quarter of 2008.
Second Quarter and Recent Business Highlights
-
The company today announced the acquisition of Maaguzi, an innovative
provider of internet-based electronic Patient Reported Outcomes (ePRO)
and health outcomes study solutions for the life sciences industry.
-
In July 2009, the company announced that it signed an agreement to
purchase the Interactive Voice & Web Response Services (IVRS/IWRS)
business of Covance Inc. (NYSE: CVD) for $10.0 million in cash. As
part of the transaction, Phase Forward and Covance have also agreed to
enter into a multi-year marketing agreement to provide Phase Forward’s
market leading InForm electronic data capture solution and Clarix™
interactive response technology as the preferred solutions to Covance
clients. Phase Forward expects the purchase, which is subject to
customary closing conditions, to be completed by the middle of August
2009.
-
The company announced the immediate availability of the InForm Global
Trial Management (GTM) eClinical solution. Responding to changes in
user demands for EDC solutions, InForm GTM provides a completely
redesigned interface that sets a new standard for eClinical solutions,
and an integrated, unified environment for use in regional and
multi-language global trials.
-
The company continued to enhance its suite of products through the
launch of Empirica™ Study, formerly the Clinical Trials Signal
Detection product (CTSD™), which helps clinical and safety teams
improve their understanding of a product’s emerging safety profile
during clinical development, and the release of WebSDM™ Release 3.0
for the validation and review of submission data in CDISC Study Data
Tabulation Model (SDTM) format.
-
The Immune Tolerance Network (ITN) will implement Phase Forward's
recently acquired Waban Statistical Computing Environment (SCE), Waban
Clinical Data Repository (CDR) and Waban Submission Metadata Manager
(SMM) to further their biomarker discovery program. Headquartered
at the University of California San Francisco, The Immune Tolerance
Network is an international research consortium that aims to
accelerate the clinical development of immune tolerance therapies for
use in transplantation, autoimmune diseases and allergy and asthma.
-
The company’s CRO-related non-GAAP revenues grew 50% year-over-year
during the second quarter. During this period, the company announced
an agreement with INC Research for InForm and signed a multi-year,
multi-million dollar agreement with Everest Clinical Research Services
for InForm and Central Designer.
Financial Outlook
The following statements are based on current expectations and the
company assumes no obligation to update or confirm them. These
statements are forward-looking and inherently uncertain. Actual results
may differ materially as a result of the factors identified below and
the factors identified in our public filings made with the Securities
and Exchange Commission, or other factors.
For the third quarter of 2009, the company expects non-GAAP revenues to
be between $53.0 and $54.5 million, which includes an expected
contribution of between $500,000 and $1.3 million related to the
recently announced acquisitions of Covance’s IVRS/IWRS business and
Maaguzi. The company expects non-GAAP operating income to be between
$5.5 and $6.2 million. Non-GAAP EPS is expected to be between $0.09 and
$0.10. GAAP EPS is expected to be between $0.00 and $0.01, including the
purchase accounting adjustments from our acquisitions to record the
assumed deferred revenues and backlog at fair value, non-cash expenses
associated with stock-based compensation expense and the amortization of
intangible assets. The guidance includes approximately $0.02 to $0.03
per share dilution on a non-GAAP basis and approximately $0.04 per share
dilution on GAAP EPS basis related to the acquisitions of Covance’s
IVRS/IWRS business and Maaguzi. The expected EPS reflects an estimated
tax rate of approximately 37%.
For the full year 2009, the company expects non-GAAP revenues to be
between $214.5 and $217.5 million. This includes an expected
contribution of between $2.5 and $3.5 million related to the
acquisitions of Covance’s IVRS/IWRS business and Maaguzi. On a non-GAAP
basis, operating income is expected to be between $30.5 and $32.0
million. The company’s non-GAAP EPS guidance is between $0.47 to $0.50,
after taking into consideration expected dilution of $0.04 to $0.05 per
share related to the Covance IVRS/IWRS business and Maaguzi
acquisitions. GAAP EPS is expected to be between $0.17 and $0.20,
including expected dilution of $0.07 to $0.08 per share related to the
acquisitions of Covance’s IVRS/IWRS business and Maaguzi as well as the
purchase accounting adjustments from our acquisitions to record the
assumed deferred revenues and backlog at fair value, non-cash expenses
associated with stock-based compensation expense, the amortization of
intangible assets, and restructuring expenses. The expected full year
EPS reflects an estimated tax rate of approximately 37%.
Conference Call
The company plans to host its investor conference call today at 5:00
p.m. ET to discuss its financial results for the second quarter 2009 and
its outlook for the third quarter and full year 2009. The investor
conference call will be available via live webcast on Phase Forward’s
website at www.phaseforward.com
under the tab “Investors.” To participate by telephone, the domestic
dial-in number is 888-679-8040 and the international dial-in is
617-213-4851. The access code is 87060630. Investors are advised to dial
into the call at least ten minutes prior to the call to register. The
webcast will be available for replay until Thursday, August 27, 2009 on
the “Investors” page of Phase Forward’s website.
About Phase Forward
Phase Forward is a leading provider of integrated data management
solutions for clinical trials and drug safety. Phase Forward’s products
and services have been utilized in over 10,000 clinical trials involving
more than 1,000,000 clinical trial study participants at over 290
organizations and regulatory agencies worldwide including: AstraZeneca,
Boston Scientific, Dana-Farber Cancer Institute, Eli Lilly, the U.S.
Food and Drug Administration, GlaxoSmithKline, Harvard Clinical Research
Institute, Merck Serono, Novartis, Novo Nordisk, PAREXEL International,
Procter & Gamble, Quintiles, sanofi-aventis, Schering-Plough Research
Institute, Servier, Tibotec and the U.K. Medicines and Healthcare
Products Regulatory Agency. Additional information about Phase Forward
is available at www.phaseforward.com.
Cautionary Statement
Certain statements made in this press release that are not based on
historical information are forward-looking statements which are made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. This press release contains express or
implied forward-looking statements relating to, among other things,
Phase Forward's expectations and assumptions concerning management's
forecast of financial performance, the performance of Phase Forward's
products and services, future business and operations plans of Phase
Forward's customers, the ability of Phase Forward's customers to realize
benefits from the use of Phase Forward's products and services, planned
acquisitions, integration of acquired businesses, and management's
plans, objectives and strategies. These statements are neither promises
nor guarantees, but are subject to a variety of risks and uncertainties,
many of which are beyond Phase Forward's control, which could cause
actual results to differ materially from those contemplated in these
forward-looking statements. In particular, the risks and uncertainties
include, among other things, changes in our customers' industries; our
ability to convince prospective customers to adopt our solutions;
competition and changes in competition during future periods; changing
customer requirements; governmental regulation; our ability to maintain
profitability; fluctuations in our operating results; long sales and
implementation cycles; our dependence on a limited number of customers
or suppliers; product performance; third party service interruptions or
delays; technology failures; our ability to maintain customer
relationships and contracts; our ability to retain and hire skilled
personnel; our ability to protect our intellectual property rights;
product liability or intellectual property infringement claims brought
against us; acquisitions; our ability to manage our rapid growth; our
ability to obtain capital when desired on favorable terms; and the
volatility of the market price of our common stock. Existing and
prospective investors are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date hereof.
Phase Forward undertakes no obligation to update or revise the
information contained in this press release, whether as a result of new
information, future events or circumstances or otherwise. For additional
disclosure regarding these and other risks faced by Phase Forward, see
the disclosure contained in Phase Forward's public filings with the
Securities and Exchange Commission including, without limitation, its
most recent Annual Report on Form 10-K.
Non-GAAP Financial Information
Phase Forward provides non-GAAP revenues, income from operations, net
income, and net income per share applicable to common stockholders data
as additional information for its operating results. These measures are
not in accordance with, or an alternative for, generally accepted
accounting principles and may be different from non-GAAP measures used
by other companies. Phase Forward's management believes these non-GAAP
measures are useful to investors because this supplemental information
facilitates comparisons to prior periods. Management uses these non-GAAP
measures to evaluate its financial results, develop budgets and manage
expenditures. Investors are encouraged to review the reconciliations of
these non-GAAP financial measures to the comparable GAAP results, which
are attached to this press release.
|
Phase Forward Incorporated
|
|
Condensed Consolidated Statements of Income
|
|
(unaudited)
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
License
|
|
$
|
13,087
|
|
$
|
14,695
|
|
$
|
25,701
|
|
$
|
28,811
|
|
Service
|
|
|
27,764
|
|
|
37,806
|
|
|
53,170
|
|
|
72,506
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
40,851
|
|
|
52,501
|
|
|
78,871
|
|
|
101,317
|
|
Costs of revenues:
|
|
|
|
|
|
|
|
|
|
License(2)
|
|
|
626
|
|
|
785
|
|
|
1,281
|
|
|
1,351
|
|
Service(1), (2)
|
|
|
17,191
|
|
|
21,245
|
|
|
32,719
|
|
|
41,144
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
|
17,817
|
|
|
22,030
|
|
|
34,000
|
|
|
42,495
|
|
Gross margin:
|
|
|
|
|
|
|
|
|
|
License
|
|
|
12,461
|
|
|
13,910
|
|
|
24,420
|
|
|
27,460
|
|
Service
|
|
|
10,573
|
|
|
16,561
|
|
|
20,451
|
|
|
31,362
|
|
|
|
|
|
|
|
|
|
|
|
Total gross margin
|
|
|
23,034
|
|
|
30,471
|
|
|
44,871
|
|
|
58,822
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and marketing(1), (2)
|
|
|
6,783
|
|
|
8,216
|
|
|
12,934
|
|
|
15,422
|
|
Research and development(1)
|
|
|
6,021
|
|
|
9,425
|
|
|
11,579
|
|
|
17,605
|
|
General and administrative(1), (2)
|
|
|
6,045
|
|
|
9,715
|
|
|
11,745
|
|
|
17,519
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
18,849
|
|
|
27,356
|
|
|
36,258
|
|
|
50,546
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
4,185
|
|
|
3,115
|
|
|
8,613
|
|
|
8,276
|
|
Other income:
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
1,386
|
|
|
502
|
|
|
3,287
|
|
|
1,142
|
|
Other, net
|
|
|
115
|
|
|
56
|
|
|
249
|
|
|
465
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
|
1,501
|
|
|
558
|
|
|
3,536
|
|
|
1,607
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
5,686
|
|
|
3,673
|
|
|
12,149
|
|
|
9,883
|
|
Provision for income taxes
|
|
|
1,992
|
|
|
1,446
|
|
|
4,453
|
|
|
3,578
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
3,694
|
|
$
|
2,227
|
|
$
|
7,696
|
|
$
|
6,305
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share applicable to common stockholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.09
|
|
$
|
0.05
|
|
$
|
0.18
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.08
|
|
$
|
0.05
|
|
$
|
0.18
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares used in net
|
|
|
|
|
|
|
|
|
|
income per share calculations:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
42,007
|
|
|
42,623
|
|
|
41,933
|
|
|
42,527
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
43,859
|
|
|
44,298
|
|
|
43,798
|
|
|
44,190
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts include stock-based compensation expense, as follows:
|
|
|
|
|
|
|
|
|
|
Costs of service revenues
|
|
$
|
448
|
|
$
|
489
|
|
$
|
841
|
|
$
|
965
|
|
Sales and marketing
|
|
|
368
|
|
|
462
|
|
|
682
|
|
|
877
|
|
Research and development
|
|
|
323
|
|
|
705
|
|
|
602
|
|
|
1,326
|
|
General and administrative
|
|
|
853
|
|
|
1,969
|
|
|
1,613
|
|
|
3,026
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense
|
|
$
|
1,992
|
|
$
|
3,625
|
|
$
|
3,738
|
|
$
|
6,194
|
|
|
|
|
|
|
|
|
|
|
|
(2) Amounts include amortization of intangible assets, as follows:
|
|
|
|
|
|
|
|
|
|
Costs of license revenues
|
|
$
|
155
|
|
$
|
194
|
|
$
|
310
|
|
$
|
349
|
|
Costs of service revenues
|
|
|
-
|
|
|
260
|
|
|
-
|
|
|
521
|
|
Sales and marketing
|
|
|
100
|
|
|
354
|
|
|
200
|
|
|
674
|
|
General and administrative
|
|
|
-
|
|
|
28
|
|
|
-
|
|
|
53
|
|
|
|
|
|
|
|
|
|
|
|
Total amortization of intangible assets
|
|
$
|
255
|
|
$
|
836
|
|
$
|
510
|
|
$
|
1,597
|
|
Phase Forward Incorporated
|
|
Reconciliation of GAAP Revenues, GAAP Income From Operations and
GAAP Net Income to
|
|
Non-GAAP Revenues, Non-GAAP Income From Operations and Non-GAAP
Net Income
|
|
(unaudited)
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
TOTAL REVENUES:
|
|
|
|
|
|
|
|
|
|
GAAP total revenues
|
|
$
|
40,851
|
|
$
|
52,501
|
|
$
|
78,871
|
|
$
|
101,317
|
|
Deferred revenues and backlog adjustments related to acquisitions (1)
|
|
|
-
|
|
|
968
|
|
|
-
|
|
|
1,596
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP total revenues
|
|
$
|
40,851
|
|
$
|
53,469
|
|
$
|
78,871
|
|
$
|
102,913
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS:
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
|
$
|
4,185
|
|
$
|
3,115
|
|
$
|
8,613
|
|
$
|
8,276
|
|
Stock-based compensation expense
|
|
|
1,992
|
|
|
3,625
|
|
|
3,738
|
|
|
6,194
|
|
Amortization of intangible assets
|
|
|
255
|
|
|
836
|
|
|
510
|
|
|
1,597
|
|
Deferred revenues and backlog adjustments related to acquisitions (1)
|
|
|
-
|
|
|
968
|
|
|
-
|
|
|
1,596
|
|
Restructuring
|
|
|
-
|
|
|
86
|
|
|
-
|
|
|
86
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
|
$
|
6,432
|
|
$
|
8,630
|
|
$
|
12,861
|
|
$
|
17,749
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME:
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
3,694
|
|
$
|
2,227
|
|
$
|
7,696
|
|
$
|
6,305
|
|
Stock-based compensation expense, net of tax
|
|
|
1,294
|
|
|
2,199
|
|
|
2,368
|
|
|
3,952
|
|
Amortization of intangible assets, net of tax
|
|
|
166
|
|
|
507
|
|
|
323
|
|
|
1,019
|
|
Deferred revenues and backlog adjustments related acquisitions, net
of tax (1)
|
|
|
-
|
|
|
587
|
|
|
-
|
|
|
1,018
|
|
Restructuring, net of tax
|
|
|
-
|
|
|
52
|
|
|
-
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
$
|
5,154
|
|
$
|
5,572
|
|
$
|
10,387
|
|
$
|
12,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share applicable to common stockholders:
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.08
|
|
$
|
0.05
|
|
$
|
0.18
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share applicable to common stockholders:
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.12
|
|
$
|
0.13
|
|
$
|
0.24
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Fair value adjustments to deferred revenues and backlog.
Purchase accounting requires that deferred revenue assumed in an
acquisition be recorded and subsequently recognized at its fair
value as of the time of the acquisition. Consequently, we do not
recognize the full amount of these deferred revenues and backlog.
We add back non-GAAP revenues associated with deferred revenues
and backlog that were excluded as a result of purchase accounting
adjustments, as we believe that this provides information about
the operating impact of the acquired business in a manner
consistent with the revenue recognition for our pre-existing
products and services.
|
|
Phase Forward Incorporated
|
|
Condensed Consolidated Balance Sheets
|
|
(unaudited)
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
As of June 30,
|
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
131,550
|
|
|
$
|
94,721
|
|
|
Restricted cash, current portion
|
|
|
500
|
|
|
|
-
|
|
|
Short-term investments
|
|
|
27,893
|
|
|
|
43,882
|
|
|
Accounts receivable, net of allowance of $578 and $655, respectively
|
|
|
39,999
|
|
|
|
40,516
|
|
|
Acquired future billings, current portion
|
|
|
1,129
|
|
|
|
924
|
|
|
Deferred set up costs, current portion
|
|
|
2,393
|
|
|
|
2,878
|
|
|
Prepaid commissions and royalties, current portion
|
|
|
4,524
|
|
|
|
5,266
|
|
|
Prepaid expenses and other current assets
|
|
|
4,773
|
|
|
|
4,539
|
|
|
Deferred income taxes, current portion
|
|
|
12,895
|
|
|
|
11,171
|
|
|
Securities settlement agreement
|
|
|
-
|
|
|
|
5,336
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
225,656
|
|
|
|
209,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired future billings, net of current portion
|
|
|
962
|
|
|
|
502
|
|
|
Property and equipment, net
|
|
|
36,615
|
|
|
|
42,170
|
|
|
Deferred set up costs, net of current portion
|
|
|
1,630
|
|
|
|
1,833
|
|
|
Prepaid commissions and royalties, net of current portion
|
|
|
4,277
|
|
|
|
5,180
|
|
|
Intangible assets, net of accumulated amortization of $3,624 and
$5,220 respectively
|
|
|
27,586
|
|
|
|
34,895
|
|
|
Goodwill
|
|
|
39,125
|
|
|
|
47,099
|
|
|
Deferred income taxes, net of current portion
|
|
|
7,107
|
|
|
|
4,170
|
|
|
Restricted cash, net of current portion
|
|
|
962
|
|
|
|
962
|
|
|
Long-term investments
|
|
|
18,022
|
|
|
|
30,077
|
|
|
Securities settlement agreement
|
|
|
5,322
|
|
|
|
-
|
|
|
Other assets
|
|
|
626
|
|
|
|
749
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
367,890
|
|
|
$
|
376,870
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
8,895
|
|
|
$
|
6,137
|
|
|
Accrued expenses
|
|
|
22,686
|
|
|
|
18,172
|
|
|
Leasehold incentive obligation, current portion
|
|
|
791
|
|
|
|
791
|
|
|
Deferred revenues, current portion
|
|
|
79,918
|
|
|
|
82,527
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
112,290
|
|
|
|
107,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred rent, net of current portion
|
|
|
564
|
|
|
|
1,739
|
|
|
Leasehold incentive obligation, net of current portion
|
|
|
7,248
|
|
|
|
6,852
|
|
|
Deferred revenues, net of current portion
|
|
|
8,600
|
|
|
|
8,588
|
|
|
Other long-term liabilities
|
|
|
1,515
|
|
|
|
1,535
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
130,217
|
|
|
|
126,341
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock, $0.01 par value:
|
|
|
|
|
|
Authorized-----5,000 shares
|
|
|
|
|
|
Issued-----0 shares
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, $0.01 par value:
|
|
|
|
|
|
Authorized-----100,000 shares
|
|
|
|
|
|
Issued----- 42,986 and 43,255 shares, respectively
|
|
|
430
|
|
|
|
433
|
|
|
Additional paid-in capital
|
|
|
283,676
|
|
|
|
289,630
|
|
|
Treasury stock, 37 shares at cost
|
|
|
(111
|
)
|
|
|
(111
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(672
|
)
|
|
|
(78
|
)
|
|
Accumulated deficit
|
|
|
(45,650
|
)
|
|
|
(39,345
|
)
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
237,673
|
|
|
|
250,529
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
367,890
|
|
|
$
|
376,870
|
|
|
Phase Forward Incorporated
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(unaudited)
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
Net income
|
|
$
|
7,696
|
|
|
$
|
6,305
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
4,492
|
|
|
|
7,699
|
|
|
Stock-based compensation expense
|
|
|
3,738
|
|
|
|
6,194
|
|
|
Loss on disposal of fixed assets
|
|
|
317
|
|
|
|
-
|
|
|
Amortization of leasehold incentive obligation
|
|
|
-
|
|
|
|
(396
|
)
|
|
Provision for allowance for doubtful accounts
|
|
|
71
|
|
|
|
174
|
|
|
Deferred income taxes
|
|
|
4,328
|
|
|
|
2,240
|
|
|
Amortization of discounts or premiums on investments
|
|
|
(125
|
)
|
|
|
100
|
|
|
Change in fair value of long-term investments
|
|
|
-
|
|
|
|
(464
|
)
|
|
Change in fair value of securities settlement agreement
|
|
|
-
|
|
|
|
(14
|
)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
Accounts receivable and acquired future billings
|
|
|
7,235
|
|
|
|
518
|
|
|
Deferred costs
|
|
|
(1,271
|
)
|
|
|
(2,010
|
)
|
|
Prepaid expenses and other current assets
|
|
|
295
|
|
|
|
285
|
|
|
Accounts payable
|
|
|
1,396
|
|
|
|
(2,923
|
)
|
|
Accrued expenses
|
|
|
(1,594
|
)
|
|
|
(5,325
|
)
|
|
Deferred revenue
|
|
|
15,417
|
|
|
|
1,642
|
|
|
Deferred rent
|
|
|
(321
|
)
|
|
|
1,175
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
41,674
|
|
|
|
15,200
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
(Increase) decrease in restricted cash
|
|
|
(1,462
|
)
|
|
|
500
|
|
|
Proceeds from maturities of short-term and long-term investments
|
|
|
39,825
|
|
|
|
19,389
|
|
|
Purchase of short-term and long-term investments
|
|
|
(36,091
|
)
|
|
|
(47,069
|
)
|
|
Purchase of property and equipment
|
|
|
(5,895
|
)
|
|
|
(11,467
|
)
|
|
Cash paid for acquisitions, net of cash acquired
|
|
|
-
|
|
|
|
(13,629
|
)
|
|
Net cash used in investing activities
|
|
|
(3,623
|
)
|
|
|
(52,276
|
)
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
1,373
|
|
|
|
1,482
|
|
|
Withholding taxes in connection with vesting of restricted stock
|
|
|
(1,247
|
)
|
|
|
(1,718
|
)
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
126
|
|
|
|
(236
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
23
|
|
|
|
483
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
38,200
|
|
|
|
(36,829
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
133,401
|
|
|
|
131,550
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
171,601
|
|
|
|
94,721
|
|
|
Short-term and long-term investments at end of period
|
|
|
44,335
|
|
|
|
73,959
|
|
|
|
|
|
|
|
|
Total cash, cash equivalents and short-term and long-term
investments at end of period
|
|
$
|
215,936
|
|
|
$
|
168,680
|
|
Source: Phase Forward Incorporated
Public Relations CHEN PR, Inc. Barbara
Heffner, 508-397-1138 bheffner@chenpr.com or Investor
Relations ICR Timothy Dolan, 617-956-6727 tdolan@icrinc.com
|