-
Non-GAAP revenues of $53.9 million, increase of 25% over prior year
-
Non-GAAP operating income of $7.1 million represents a 13% margin
WALTHAM, Mass.--(BUSINESS WIRE)--Oct. 29, 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 third quarter of 2009.
GAAP revenues for the third quarter of 2009 were $53.1 million, a 24%
increase from $43.0 million in the third quarter of 2008. Within total
revenues, electronic data capture (EDC) license, application hosting and
other related revenues were $38.5 million, representing 71% of third
quarter total non-GAAP revenues and an increase of 18% from $32.7
million in the prior year period.
Bob Weiler, chairman and chief executive officer, remarked, “The
combination of solid revenue growth and expense management led to
non-GAAP operating income and EPS that were above our guidance for the
quarter. Having a unique combination of best-of-breed solutions and the
industry’s broadest integrated clinical research suite, we are focused
on capitalizing on our market leadership position to drive revenue
growth and margin expansion.”
Weiler added, “During the third quarter, a pharmaceutical company in the
top 40 in sales selected Phase Forward’s InForm™ EDC solution for a
multi-year, multi-million dollar commitment, while a leading provider of
information technology, consulting, and business process outsourcing
services selected InForm as part of their outsourcing services to a top
10 pharma. We believe we were chosen due to our unique ability to
effectively and efficiently manage the largest and most complex global
trial environments. In addition, Phase Forward’s leadership position
with CROs was further reinforced during the third quarter, as evidenced
by several multi-million dollar commitments. We are encouraged by the
interest levels and cross-sale activity related to our end-to-end suite
of solutions.”
For the third quarter of 2009, GAAP income from operations was $2.4
million, compared to $4.4 million in the third quarter of 2008. GAAP net
income for the period was $1.8 million, or $0.04 per diluted share,
compared to $0.08 per diluted share in the third quarter of 2008.
For the third quarter of 2009, non-GAAP revenues were $53.9 million,
which excludes an $802,000 purchase accounting adjustment to record
assumed acquisition deferred revenues and backlog at fair value.
Non-GAAP income from operations was $7.1 million, above the company’s
guidance of $5.5 to $6.2 million and compared to $7.4 million in the
prior year period. Non-GAAP net income for the period was $4.8 million,
or $0.11 per diluted share, compared to $5.4 million, or $0.12 per
diluted share, in the third 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 nine months ended
September 30, 2008 and 2009. Non-GAAP results exclude the impact of
stock-based compensation expense, amortization of intangible assets
associated with certain 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 $147.2 million at the
end of the third quarter, which was down from $168.7 million at the end
of the prior quarter due primarily to approximately $21.0 million used
in the previously announced acquisitions of Maaguzi and Covance’s IRT
business unit. Total deferred revenues were $103.6 million at the end of
the quarter, compared to $91.1 million at the end of the prior quarter
and $86.5 million at the end of the third quarter of 2008.
Third Quarter and Recent Business Highlights
-
Allergan, Inc., a pharmaceutical company ranking in the top 40 for
worldwide sales, chose Phase Forward to be their EDC supplier by
signing a multi-year, multi-million dollar commitment. Allergan is a
multi-specialty health care company that discovers, develops and
commercializes innovative pharmaceuticals, biologics and medical
devices.
-
The company signed combined InForm/Clarix IRT agreements with
customers such as LungRX and OncoGenex during the third quarter.
-
The company’s CRO-related non-GAAP revenues of $12.3 million grew 44%
year-over-year during the third quarter. During this period, the
company signed a number of sizeable commitment agreements with CROs,
including Covance, INC Research, Parexel, PharmaNet and SGS.
-
The company signed a multi-million dollar agreement with the
Department of Defense related to the Army’s Pharmacovigilance Center
project, in addition to agreements, totaling over seven figures, with
the FDA relating to extended use of the company’s Empirica™ Signal,
Empirica Study and WebSDM™ solutions.
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 fourth quarter of 2009, the company expects non-GAAP revenues to
be between $58.0 and $59.5 million. The company expects non-GAAP
operating income to be between $8.2 and $8.9 million. Non-GAAP EPS is
expected to be between $0.12 and $0.13. GAAP EPS is expected to be
between $0.05 and $0.06, including the purchase accounting adjustments
related to some of 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 expected EPS reflects an estimated tax rate of approximately
37%.
For the full year 2009, the company expects non-GAAP revenues to be
between $215.0 and $216.5 million. On a non-GAAP basis, operating income
is expected to be between $33.0 and $33.7 million, with non-GAAP EPS
guidance to be between $0.50 and $0.51. GAAP EPS is expected to be
between $0.23 and $0.24, including purchase accounting adjustments
related to some of 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 third quarter 2009 and
its outlook for the fourth quarter and full year 2009. The investor
conference call will be available via live webcast on Phase Forward’s
web site at www.phaseforward.com
under the tab “Investors.” To participate by telephone, the domestic
dial-in number is 888-713-4217 and the international dial-in is
1-617-213-4869. The access code is 86750827. 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 Sunday, November 29, 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 300
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, SGS, 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 September 30,
|
|
Nine Months Ended September 30,
|
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
$
|
12,974
|
|
|
$
|
15,159
|
|
$
|
38,675
|
|
|
$
|
43,970
|
|
Service
|
|
30,017
|
|
|
|
37,960
|
|
|
83,187
|
|
|
|
110,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
42,991
|
|
|
|
53,119
|
|
|
121,862
|
|
|
|
154,436
|
|
Costs of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License(2)
|
|
838
|
|
|
|
559
|
|
|
2,119
|
|
|
|
1,910
|
|
Service(1), (2)
|
|
17,686
|
|
|
|
23,076
|
|
|
50,405
|
|
|
|
64,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
18,524
|
|
|
|
23,635
|
|
|
52,524
|
|
|
|
66,130
|
|
Gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
12,136
|
|
|
|
14,600
|
|
|
36,556
|
|
|
|
42,060
|
|
Service
|
|
12,331
|
|
|
|
14,884
|
|
|
32,782
|
|
|
|
46,246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross margin
|
|
24,467
|
|
|
|
29,484
|
|
|
69,338
|
|
|
|
88,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing(1), (2)
|
|
7,024
|
|
|
|
8,678
|
|
|
19,958
|
|
|
|
24,100
|
|
Research and development(1)
|
|
6,424
|
|
|
|
9,639
|
|
|
18,003
|
|
|
|
27,244
|
|
General and administrative(1), (2)
|
|
6,629
|
|
|
|
8,796
|
|
|
18,374
|
|
|
|
26,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
20,077
|
|
|
|
27,113
|
|
|
56,335
|
|
|
|
77,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
4,390
|
|
|
|
2,371
|
|
|
13,003
|
|
|
|
10,647
|
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
1,483
|
|
|
|
331
|
|
|
4,770
|
|
|
|
1,473
|
|
Other, net
|
|
(478
|
)
|
|
|
120
|
|
|
(229
|
)
|
|
|
585
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
1,005
|
|
|
|
451
|
|
|
4,541
|
|
|
|
2,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
5,395
|
|
|
|
2,822
|
|
|
17,544
|
|
|
|
12,705
|
|
Provision for income taxes
|
|
1,954
|
|
|
|
1,013
|
|
|
6,407
|
|
|
|
4,591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
3,441
|
|
|
$
|
1,809
|
|
$
|
11,137
|
|
|
$
|
8,114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share applicable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.08
|
|
|
$
|
0.04
|
|
$
|
0.27
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
0.08
|
|
|
$
|
0.04
|
|
$
|
0.25
|
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares used in net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
income per share calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
42,194
|
|
|
|
42,853
|
|
|
42,020
|
|
|
|
42,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
44,065
|
|
|
|
44,517
|
|
|
43,879
|
|
|
|
44,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts include stock-based compensation expense, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of service revenues
|
$
|
437
|
|
|
$
|
317
|
|
$
|
1,278
|
|
|
$
|
1,282
|
|
Sales and marketing
|
|
393
|
|
|
|
426
|
|
|
1,075
|
|
|
|
1,303
|
|
Research and development
|
|
329
|
|
|
|
1,139
|
|
|
931
|
|
|
|
2,465
|
|
General and administrative
|
|
1,133
|
|
|
|
1,114
|
|
|
2,746
|
|
|
|
4,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense
|
$
|
2,292
|
|
|
$
|
2,996
|
|
$
|
6,030
|
|
|
$
|
9,190
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Amounts include amortization of intangible assets, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of license revenues
|
$
|
327
|
|
|
$
|
208
|
|
$
|
637
|
|
|
$
|
557
|
|
Costs of service revenues
|
|
-
|
|
|
|
282
|
|
|
-
|
|
|
|
804
|
|
Sales and marketing
|
|
231
|
|
|
|
421
|
|
|
431
|
|
|
|
1,095
|
|
General and administrative
|
|
7
|
|
|
|
26
|
|
|
7
|
|
|
|
78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amortization of intangible assets
|
$
|
565
|
|
|
$
|
937
|
|
$
|
1,075
|
|
|
$
|
2,534
|
|
|
|
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 September 30,
|
|
Nine Months Ended September 30,
|
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
TOTAL REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total revenues
|
$
|
42,991
|
|
$
|
53,119
|
|
$
|
121,862
|
|
$
|
154,436
|
|
Deferred revenues and backlog adjustments related to acquisitions (1)
|
|
201
|
|
|
802
|
|
|
201
|
|
|
2,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP total revenues
|
$
|
43,192
|
|
$
|
53,921
|
|
$
|
122,063
|
|
$
|
156,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
$
|
4,390
|
|
$
|
2,371
|
|
$
|
13,003
|
|
$
|
10,647
|
|
Stock-based compensation expense
|
|
2,292
|
|
|
2,996
|
|
|
6,030
|
|
|
9,190
|
|
Amortization of intangible assets
|
|
565
|
|
|
937
|
|
|
1,075
|
|
|
2,534
|
|
Deferred revenues and backlog adjustments related to acquisitions (1)
|
|
201
|
|
|
802
|
|
|
201
|
|
|
2,398
|
|
Restructuring
|
|
-
|
|
|
-
|
|
|
-
|
|
|
86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
$
|
7,448
|
|
$
|
7,106
|
|
$
|
20,309
|
|
$
|
24,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
$
|
3,441
|
|
$
|
1,809
|
|
$
|
11,137
|
|
$
|
8,114
|
|
Stock-based compensation expense, net of tax
|
|
1,462
|
|
|
1,921
|
|
|
3,829
|
|
|
5,869
|
|
Amortization of intangible assets, net of tax
|
|
360
|
|
|
601
|
|
|
682
|
|
|
1,618
|
|
Deferred revenues and backlog adjustments related acquisitions, net
of tax (1)
|
|
128
|
|
|
514
|
|
|
127
|
|
|
1,531
|
|
Restructuring, net of tax
|
|
-
|
|
|
-
|
|
|
-
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
$
|
5,391
|
|
$
|
4,845
|
|
$
|
15,775
|
|
$
|
17,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share applicable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
0.08
|
|
$
|
0.04
|
|
$
|
0.25
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share applicable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
0.12
|
|
$
|
0.11
|
|
$
|
0.36
|
|
$
|
0.39
|
(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 September 30,
|
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
131,550
|
|
|
$
|
53,011
|
|
|
Restricted cash, current portion
|
|
500
|
|
|
|
-
|
|
|
Short-term investments
|
|
27,893
|
|
|
|
59,490
|
|
|
Accounts receivable, net of allowance of $578 and $856, respectively
|
|
39,999
|
|
|
|
60,366
|
|
|
Acquired future billings, current portion
|
|
1,129
|
|
|
|
516
|
|
|
Deferred set up costs, current portion
|
|
2,393
|
|
|
|
3,142
|
|
|
Prepaid commissions and royalties, current portion
|
|
4,524
|
|
|
|
5,613
|
|
|
Prepaid expenses and other current assets
|
|
4,773
|
|
|
|
6,429
|
|
|
Deferred income taxes, current portion
|
|
12,895
|
|
|
|
12,973
|
|
|
Securities settlement agreement
|
|
-
|
|
|
|
4,838
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
225,656
|
|
|
|
206,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired future billings, net of current portion
|
|
962
|
|
|
|
415
|
|
|
Property and equipment, net
|
|
36,615
|
|
|
|
43,829
|
|
|
Deferred set up costs, net of current portion
|
|
1,630
|
|
|
|
2,039
|
|
|
Prepaid commissions and royalties, net of current portion
|
|
4,277
|
|
|
|
5,786
|
|
|
Intangible assets, net of accumulated amortization of $3,624 and
$6,157 respectively
|
|
27,586
|
|
|
|
45,118
|
|
|
Goodwill
|
|
39,125
|
|
|
|
59,441
|
|
|
Deferred income taxes, net of current portion
|
|
7,107
|
|
|
|
1,693
|
|
|
Restricted cash, net of current portion
|
|
962
|
|
|
|
962
|
|
|
Long-term investments
|
|
18,022
|
|
|
|
34,725
|
|
|
Securities settlement agreement
|
|
5,322
|
|
|
|
-
|
|
|
Other assets
|
|
626
|
|
|
|
879
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
$
|
367,890
|
|
|
$
|
401,265
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
8,895
|
|
|
$
|
7,047
|
|
|
Accrued expenses
|
|
22,686
|
|
|
|
23,969
|
|
|
Leasehold incentive obligation, current portion
|
|
791
|
|
|
|
791
|
|
|
Deferred revenues, current portion
|
|
79,918
|
|
|
|
92,469
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
112,290
|
|
|
|
124,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred rent, net of current portion
|
|
564
|
|
|
|
1,741
|
|
|
Leasehold incentive obligation, net of current portion
|
|
7,248
|
|
|
|
6,655
|
|
|
Deferred revenues, net of current portion
|
|
8,600
|
|
|
|
11,177
|
|
|
Other long-term liabilities
|
|
1,515
|
|
|
|
1,614
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
130,217
|
|
|
|
145,463
|
|
|
|
|
|
|
|
|
|
|
|
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 43,330 shares, respectively
|
|
430
|
|
|
|
433
|
|
|
Additional paid-in capital
|
|
283,676
|
|
|
|
292,849
|
|
|
Treasury stock, 37 shares at cost
|
|
(111
|
)
|
|
|
(111
|
)
|
|
Accumulated other comprehensive (loss) income
|
|
(672
|
)
|
|
|
167
|
|
|
Accumulated deficit
|
|
(45,650
|
)
|
|
|
(37,536
|
)
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
237,673
|
|
|
|
255,802
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
367,890
|
|
|
$
|
401,265
|
|
|
|
|
Phase Forward Incorporated
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(unaudited)
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
Net income
|
$
|
11,137
|
|
|
$
|
8,114
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
7,149
|
|
|
|
12,088
|
|
|
Stock-based compensation expense
|
|
6,030
|
|
|
|
9,190
|
|
|
Loss on disposal of fixed assets
|
|
303
|
|
|
|
54
|
|
|
Amortization of leasehold incentive obligation
|
|
-
|
|
|
|
(593
|
)
|
|
Provision for allowance for doubtful accounts
|
|
55
|
|
|
|
386
|
|
|
Deferred income taxes
|
|
5,739
|
|
|
|
2,915
|
|
|
Amortization of discounts or premiums on investments
|
|
(178
|
)
|
|
|
(178
|
)
|
|
Change in fair value of short-term investments
|
|
-
|
|
|
|
(1,005
|
)
|
|
Change in fair value of securities settlement agreement
|
|
-
|
|
|
|
484
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable and acquired future billings
|
|
(502
|
)
|
|
|
(18,157
|
)
|
|
Deferred costs
|
|
(1,524
|
)
|
|
|
(3,453
|
)
|
|
Prepaid expenses and other current assets
|
|
864
|
|
|
|
(1,395
|
)
|
|
Accounts payable
|
|
3,843
|
|
|
|
(2,141
|
)
|
|
Accrued expenses
|
|
840
|
|
|
|
(584
|
)
|
|
Deferred revenue
|
|
17,336
|
|
|
|
11,304
|
|
|
Deferred rent
|
|
(386
|
)
|
|
|
1,177
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
50,706
|
|
|
|
18,206
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
(Increase) decrease in restricted cash
|
|
(1,462
|
)
|
|
|
500
|
|
|
Proceeds from maturities of short-term and long-term investments
|
|
50,325
|
|
|
|
39,428
|
|
|
Purchase of short-term and long-term investments
|
|
(45,901
|
)
|
|
|
(86,545
|
)
|
|
Purchase of property and equipment
|
|
(11,108
|
)
|
|
|
(16,353
|
)
|
|
Cash paid for acquisitions, net of cash acquired
|
|
(40,869
|
)
|
|
|
(34,628
|
)
|
|
Net cash used in investing activities
|
|
(49,015
|
)
|
|
|
(97,598
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
1,795
|
|
|
|
1,860
|
|
|
Withholding taxes in connection with vesting of restricted stock
|
|
(1,247
|
)
|
|
|
(1,854
|
)
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
548
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(1,239
|
)
|
|
|
847
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
1,000
|
|
|
|
(78,539
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
133,401
|
|
|
|
131,550
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
134,401
|
|
|
|
53,011
|
|
|
Short-term and long-term investments at end of period
|
|
43,719
|
|
|
|
94,215
|
|
|
|
|
|
|
|
|
|
|
|
Total cash, cash equivalents and short-term and long-term
investments at end of period
|
$
|
178,120
|
|
|
$
|
147,226
|
|
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
|