EX-99.1 2 bsft-20151231xex991.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
February 29, 2016
BroadSoft Reports Fourth Quarter and Full Year 2015 Financial Results
GAITHERSBURG , MD, February 29, 2016 - BroadSoft, Inc. (NASDAQ:BSFT), the leading global provider of Internet protocol-based, or IP-based, communications services to the telecommunications industry, today announced financial results for the fourth quarter and twelve-month period ended December 31, 2015.
Financial Highlights for the Fourth Quarter of 2015
Total revenue increased 36% year-over-year to $89.6 million
GAAP gross profit equaled 78% of total revenue; non-GAAP gross profit equaled 82% of total revenue
GAAP income from operations totaled $20.6 million or 23% of revenue; non-GAAP income from operations totaled $32.1 million or 36% of revenue
GAAP diluted earnings per share equaled $0.39 per common share; non-GAAP diluted earnings per share equaled $1.04 per common share
Results for the three months ended December 31, 2015
Total revenue rose to $89.6 million in the fourth quarter of 2015, an increase of 36% compared to $65.8 million in the fourth quarter of 2014.
Net income for the fourth quarter of 2015 was $11.6 million, or $0.39 per diluted common share, compared to net income of $7.7 million, or $0.26 per diluted common share in the fourth quarter of 2014.
On a non-GAAP basis, net income in the fourth quarter of 2015 was $30.7 million, or $1.04 per diluted common share, compared to non-GAAP net income of $19.1 million, or $0.65 per diluted common share, in the fourth quarter of 2014. A reconciliation of non-GAAP and GAAP results is included in the financial tables below.
Results for the twelve months ended December 31, 2015
For the full year, total revenue was $278.8 million, an increase of 29% compared to $216.9 million in 2014.
Net income for the full year of 2015 was $0.2 million, or $0.01 per diluted common share, compared to net income of $0.3 million, or $0.01 per diluted common share, in 2014.
On a non-GAAP basis, net income for the full year of 2015 was $58.6 million or $1.96 per diluted common share, compared to non-GAAP net income of $40.1 million, or $1.37 per diluted common share, in 2014. A reconciliation of non-GAAP and GAAP results is included in the financial tables below.
Management Commentary
"We closed out an outstanding 2015 for BroadSoft with a strong fourth quarter,” said Michael Tessler, president and chief executive officer, BroadSoft.  "In addition to delivering robust financial results, we delivered on our strategic goals.  We introduced our vision of the “future of work” and next-generation business communications with Project Tempo.  We expanded BroadCloud internationally, including into Japan, and achieved important milestones on several of the large network transformation deals we previously won.  I look forward to continuing this momentum in 2016.”
“I am delighted with our fourth quarter financial results as we generated strong revenue, non-GAAP earnings and cash flow. I would note that while we had forecast strength in our fourth quarter professional services revenue, our actual results exceeded these expectations," said Jim Tholen, chief financial officer, BroadSoft. "We achieved revenue recognition milestones related to a single large network transformation project earlier than anticipated which added an incremental $7 million of services revenue.”
Guidance
For the first quarter of 2016, BroadSoft anticipates revenue of $70 to $74 million. The Company also expects to achieve earnings on a non-GAAP basis of $0.20 to $0.32 per diluted common share.  For the full year 2016, BroadSoft expects revenue of $332 to $340 million. The Company anticipates full year 2016 earnings on a non-GAAP basis of $1.90 to $2.10 per diluted common share which incorporates approximately $0.05 per share of dilution in aggregate from the Company's recently announced acquisitions.





Conference Call
BroadSoft will discuss its fourth quarter and full year 2015 results and its business outlook today via teleconference at 8:30 a.m. Eastern Time. To participate in the teleconference, callers can dial the toll free number 1-877-312-5517 (U.S. callers only) or 1-760-666-3772 (from outside the U.S.). The conference call can also be heard live via audio webcast at http://investors.broadsoft.com/events.cfm . To help ensure the conference begins on time, please dial in or connect via the web five minutes prior to the scheduled start time.
For those unable to participate in the live call, a recording will be available shortly after the conclusion of the call at http://investors.broadsoft.com/events.cfm and will remain available until immediately prior to our next earnings call.
BroadSoft has provided in this release, and will provide on this morning’s teleconference, financial information that has not been prepared in accordance with generally accepted accounting principles, or GAAP. BroadSoft uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating BroadSoft’s ongoing operational performance. BroadSoft’s management regularly uses these non-GAAP financial measures to understand and manage its business and believes these non-GAAP financial measures provide meaningful supplemental information regarding the Company’s performance by excluding certain non-cash expenses, and may include additional adjustments for items that are infrequent in nature. BroadSoft believes the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in BroadSoft’s industry, many of which present similar non-GAAP financial measures to investors. A reconciliation of the non-GAAP financial measures included in this release and to be discussed on this morning’s teleconference to the most directly comparable GAAP financial measures is set forth below.
Non-GAAP financial measures:
Non-GAAP cost of revenue, license software cost of revenue, subscription and maintenance cost of revenue and professional services and other cost of revenue. We define non-GAAP cost of revenue as a cost of revenue less stock-based compensation expense and amortization expense for acquired intangible assets. We consider non-GAAP cost of revenue to be a useful metric for management and our investors because it excludes the effect of certain non-cash expenses so management and investors can compare our cost of revenue over multiple periods.
Non-GAAP gross profit, license software gross profit, subscription and maintenance support gross profit and professional services and other gross profit. We define non-GAAP gross profit as gross profit plus stock-based compensation expense and amortization expense for acquired intangible assets. We consider non-GAAP gross profit to be a useful metric for management and our investors because it excludes the effect of certain non-cash expenses so management and investors can compare our sales margins over multiple periods.
Non-GAAP income from operations. We define non-GAAP income from operations as income from operations plus stock-based compensation expense and amortization expense for acquired intangible assets. We consider non-GAAP income from operations to be a useful metric for management and investors because it excludes the effect of certain non-cash expenses so management and investors can compare our core business operating results over multiple periods.
Non-GAAP operating expenses, sales and marketing expense, research and development expense and general and administrative expense. We define non-GAAP operating expenses as operating expense less stock-based compensation expense allocated to sales and marketing, research and development and general and administrative expenses. Similarly, we define non-GAAP sales and marketing, research and development and general and administrative expenses as the relevant GAAP measure less stock-based compensation expense allocated to the particular expense item.
Non-GAAP net income and net income per share. We define non-GAAP net income as net income plus stock-based compensation expense, amortization expense for acquired intangible assets, non-cash interest expense on our convertible senior notes, foreign currency transaction gains and losses, loss on repurchase of our convertible senior notes and non-cash tax expense included in the GAAP tax provision. We define non-GAAP income per share as non-GAAP net income divided by the weighted average shares outstanding.
Billings. BroadSoft defines billings as revenue plus the net change in our deferred revenue balance for a particular period. BroadSoft believes that billings is a key measure of our business activity.
With respect to our expectations under “Guidance” above, and regarding certain of the projections discussed on this morning’s teleconference, reconciliation of both non-GAAP earnings per share guidance, and of projections regarding non-GAAP cost of sales and non-GAAP operating expenses in the first quarter and full year of 2016, to the closest corresponding GAAP measures are not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low





visibility with respect to the charges excluded from these non-GAAP measures, in particular, the measures and effects of non-cash income taxes, which are extremely difficult to project as a result of our tax status in a number of foreign jurisdictions, and stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.
The presentation of non-GAAP net income, non-GAAP net income per share, non-GAAP gross margin, non-GAAP income from operations, billings and other non-GAAP financial measures in this release and on this morning’s teleconference is not meant to be a substitute for “net income,” “net income per share,” “gross margin,” “income from operations” or other financial measures presented in accordance with GAAP, but rather should be evaluated in conjunction with such data. BroadSoft’s definition of “non-GAAP net income,” “non-GAAP net income per share,” “non-GAAP gross margin,” “non-GAAP income from operations,” “billings” and other non-GAAP financial measures may differ from similarly titled non-GAAP measures used by other companies and may differ from period to period. In reporting non-GAAP measures in the future, management may make other adjustments for expenses and gains it does not consider reflective of core operating performance in a particular period and may modify “non-GAAP net income,” “non-GAAP net income per share,” “non-GAAP gross margin,” “non-GAAP income from operations,” “billings” and such other non-GAAP measures by excluding these expenses and gains.
Forward-Looking Statements
This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by their use of terms and phrases such as “anticipate,” “enable,” “expect,” “will,” “believe,” “continue” and other similar terms and phrases, and such forward-looking statements include, but are not limited to, the statements regarding the Company’s future financial performance set forth under the heading “Guidance.” The outcome of the events described in these forward-looking statements is subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated by these forward-looking statements, including, but not limited to: the Company’s dependence on the success of BroadWorks ® and on its service provider customers to sell services using its applications; the Company’s dependence in large part on service providers’ continued deployment of, and investment in, their IP-based networks; claims that the Company infringes the intellectual property rights of others; the Company’s ability to integrate and achieve the expected benefits from its recent acquisitions; and the Company’s ability to expand its product offerings, as well as those factors contained in the “Risk Factors” sections of the Company’s Form 10-K for the year ended December 31, 2015 to be filed with the SEC on February 29, 2016, and in the Company’s other filings with the SEC. All information in this release is as of February 29, 2016. Except as required by law, the Company undertakes no obligation to update publicly any forward-looking statement made herein for any reason to conform the statement to actual results or changes in the Company’s expectations.
About BroadSoft
BroadSoft is the leading provider of software and services that enable mobile, fixed-line and cable service providers to offer Unified Communications over their Internet Protocol networks. The Company’s core communications platform enables the delivery of a range of enterprise and consumer calling, messaging and collaboration communication services, including private branch exchanges, video calling, text messaging and converged mobile and fixed-line services.
Financial Statements
As described in more detail in the Form 10-K, during the fourth quarter of 2015, the Company changed its policy with respect to the recognition of stock-based compensation expense related to service-only equity awards.  The Company has retrospectively applied that policy change in the financial statements and the reconciliation of non-GAAP financial measures set forth below.
The financial statements set forth below are not the complete set of the Company’s financial statements for the quarter and the year and are presented below without footnotes. Readers are encouraged to obtain and carefully review BroadSoft’s Annual Report on Form 10-K for the year ended December 31, 2015, including all financial statements contained therein and the footnotes thereto, to be filed with the SEC on February 29, 2016. Once filed with the SEC, the Form 10-K may be retrieved from the SEC’s website at www.sec.gov or from BroadSoft’s website at www.broadsoft.com.







Contact Information
For further information contact:
Investor Relations:
John Kiang, CFA
+1-240-720-0625
jkiang@broadsoft.com

Chris Martin
+561-404-2130
cmartin@broadsoft.com

Media Contacts:
Caroline Higgins, Hotwire PR London, for BroadSoft UK
+44 (0) 20 7608 4643
caroline.higgins@hotwirepr.com

Brian Lustig, Bluetext PR for BroadSoft US
+1 301.775.6203
brian@bluetext.com

BSFT-F






BroadSoft, Inc.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)

 
December 31,
2015
 
December 31,
2014
 
(Unaudited)
 
 
Assets:
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
175,857

 
$
101,543

Short-term investments
72,531

 
68,923

Accounts receivable, net of allowance for doubtful accounts of $85 and $286 at December 31, 2015 and December 31, 2014, respectively
108,113

 
81,794

Other current assets
13,155

 
12,272

Total current assets
369,656

 
264,532

Long-term assets:
 
 
 
Property and equipment, net
19,481

 
14,363

Long-term investments
102,385

 
52,030

Intangible assets, net
18,835

 
15,568

Goodwill
72,275

 
65,303

Deferred tax assets
1,661

 
17,074

Other long-term assets
8,081

 
7,281

Total long-term assets
222,718

 
171,619

Total assets
$
592,374

 
$
436,151

Liabilities and stockholders’ equity:
 
 
 
Current liabilities:
 
 
 
Accounts payable and accrued expenses
$
28,667

 
$
20,787

Deferred revenue, current portion
106,483

 
87,423

Total current liabilities
135,150

 
108,210

Convertible senior notes
188,331

 
95,628

Deferred revenue
4,571

 
14,033

Other long-term liabilities
7,289

 
5,319

Total liabilities
335,341

 
223,190

Commitments and contingencies
 
 
 
Stockholders’ equity:
 
 
 
Preferred stock, $0.01 par value per share; 5,000,000 shares authorized at December 31, 2015 and December 31, 2014; no shares issued and outstanding at December 31, 2015 and December 31, 2014

 

Common stock, par value $0.01 per share; 100,000,000 shares authorized at December 31, 2015 and December 31, 2014; 29,080,197 and 28,943,336 shares issued and outstanding at December 31, 2015 and December 31, 2014, respectively
291

 
290

Additional paid-in capital
333,153

 
258,169

Accumulated other comprehensive loss
(13,810
)
 
(7,712
)
Accumulated deficit
(62,601
)
 
(37,786
)
Total stockholders’ equity
257,033

 
212,961

Total liabilities and stockholders’ equity
$
592,374

 
$
436,151







BroadSoft, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

 
 
Three Months Ended December 31,
 
Year Ended December 31,
 
2015
 
2014
 
2015
 
2014
 
(Unaudited)
 
(Unaudited)
 
 
Revenue:
 
 
 
 
 
 
 
License software
$
35,438

 
$
34,841

 
$
119,808

 
$
103,311

Subscription and maintenance support
30,573

 
25,192

 
112,836

 
92,492

Professional services and other
23,580

 
5,793

 
46,199

 
21,054

Total revenue
89,591

 
65,826

 
278,843

 
216,857

Cost of revenue:
 
 
 
 
 
 
 
License software
2,247

 
2,577

 
10,231

 
9,755

Subscription and maintenance support
9,644

 
8,790

 
38,602

 
32,984

Professional services and other
7,976

 
3,424

 
28,925

 
14,955

Total cost of revenue
19,867

 
14,791

 
77,758

 
57,694

Gross profit
69,724

 
51,035

 
201,085

 
159,163

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing
23,955

 
18,967

 
83,806

 
69,471

Research and development
15,225

 
12,941

 
60,749

 
50,125

General and administrative
9,920

 
7,867

 
41,287

 
32,993

Total operating expenses
49,100

 
39,775

 
185,842

 
152,589

Income from operations
20,624

 
11,260

 
15,243

 
6,574

Other expense:
 
 
 
 
 
 
 
Interest expense, net
3,341

 
1,797

 
9,386

 
7,177

Other, net
402

 
562

 
5,714

 
1,300

Total other expense, net
3,743

 
2,359

 
15,100

 
8,477

Income (loss) before income taxes
16,881

 
8,901

 
143

 
(1,903
)
Provision for (benefit from) income taxes
5,258

 
1,214

 
(36
)
 
(2,199
)
Net income
$
11,623

 
$
7,687

 
$
179

 
$
296

Net income per common share:
 
 
 
 
 
 
 
Basic
$
0.40

 
$
0.27

 
$
0.01

 
$
0.01

Diluted
$
0.39

 
$
0.26

 
$
0.01

 
$
0.01

Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
28,906

 
28,853

 
29,113

 
28,654

Diluted
29,462

 
29,272

 
29,818

 
29,365

Stock-based compensation expense included above:
 
 
 
 
 
 
 
Cost of revenue
$
1,940

 
$
1,127

 
$
7,227

 
$
3,862

Sales and marketing
3,773

 
2,407

 
13,821

 
9,856

Research and development
2,911

 
2,666

 
11,844

 
10,164

General and administrative
1,433

 
1,049

 
7,552

 
6,391







BroadSoft, Inc.
SUMMARY OF CONSOLIDATED CASH FLOW ACTIVITY
(in thousands)

 
Year ended December 31,
 
2015
 
2014
 
2013
 
(Unaudited)
 
 
 
 
Cash provided by (used in):
 
 
 
 
 
Operating activities
$
44,786

 
$
54,759

 
$
31,934

Investing activities
(88,011
)
 
(17,558
)
 
(57,406
)
Financing activities
118,918

 
(4,135
)
 
4,831



BroadSoft, Inc.
BILLINGS
(Unaudited)

 
Three Months Ended
December 31,
 
Year ended December 31,
 
2015
 
2014
 
2015
 
2014
 
2013
 
(in thousands)
Beginning of period deferred revenue balance
$
109,678

 
$
82,848

 
$
101,456

 
$
77,662

 
$
61,149

End of period deferred revenue balance
111,054

 
101,456

 
111,054

 
101,456

 
77,662

Increase in deferred revenue
1,376

 
18,608

 
9,598

 
23,794

 
16,513

Revenue
89,591

 
65,826

 
278,843

 
216,857

 
178,493

Revenue plus net change in deferred revenue
90,967

 
84,434

 
288,441

 
240,651

 
195,006



BroadSoft, Inc.
LICENSE SOFTWARE BILLINGS
(Unaudited)

 
Three Months Ended
December 31,
 
Year ended December 31,
 
2015
 
2014
 
2015
 
2014
 
2013
 
(in thousands)
Beginning of period deferred license software revenue balance
$
32,282

 
$
24,179

 
$
26,495

 
$
20,149

 
$
18,375

End of period deferred license software revenue balance
33,200

 
26,495

 
33,200

 
26,495

 
20,149

Increase (decrease) in deferred license software revenue
918

 
2,316

 
6,705

 
6,346

 
1,774

License software revenue
35,438

 
34,841

 
119,808

 
103,311

 
94,408

License software revenue plus net change in deferred license software revenue
$
36,356

 
$
37,157

 
$
126,513

 
$
109,657

 
$
96,182








BroadSoft, Inc.
SUBSCRIPTION AND MAINTENANCE SUPPORT BILLINGS
(Unaudited)

 
Three Months Ended
December 31,
 
Year ended December 31,
 
2015
 
2014
 
2015
 
2014
 
2013
 
(in thousands)
Beginning of period deferred subscription and maintenance support revenue balance
$
49,598

 
$
42,978

 
$
52,764

 
$
46,975

 
$
35,701

End of period deferred subscription and maintenance support revenue balance
61,399

 
52,764

 
61,399

 
52,764

 
46,975

Increase in deferred subscription and maintenance support revenue
11,801

 
9,786

 
8,635

 
5,789

 
11,274

Subscription and maintenance support revenue
30,573

 
25,192

 
112,836

 
92,492

 
69,357

Subscription and maintenance support revenue plus net change in deferred subscription and maintenance support revenue
42,374

 
34,978

 
121,471

 
98,281

 
80,631



BroadSoft, Inc.
PROFESSIONAL SERVICES AND OTHER BILLINGS
(Unaudited)

 
Three Months Ended
December 31,
 
Year ended December 31,
 
2015
 
2014
 
2015
 
2014
 
2013
 
(in thousands)
Beginning of period deferred professional services and other revenue balance
$
27,798

 
$
15,691

 
$
22,197

 
$
10,538

 
$
7,073

End of period deferred professional services and other revenue balance
16,455

 
22,197

 
16,455

 
22,197

 
10,538

Increase (decrease) in deferred professional services and other revenue
(11,343
)
 
6,506

 
(5,742
)
 
11,659

 
3,465

Professional services and other revenue
23,580

 
5,793

 
46,199

 
21,054

 
14,728

Professional services and other revenue plus net change in deferred professional services and other revenue
$
12,237

 
$
12,299

 
$
40,457

 
$
32,713

 
$
18,193








BroadSoft, Inc.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

 
Three Months Ended
December 31,
 
Three Months Ended
September 30,
 
Year Ended
December 31,
 
2015
 
2014
 
2015
 
2015
 
2014
 
(in thousands)
Non-GAAP cost of revenue:
 
 
 
 
 
 
 
 
 
GAAP license cost of revenue
$
2,247

 
$
2,577

 
$
2,444

 
$
10,231

 
$
9,755

(percent of related revenue)
6
%
 
7
%
 
8
%
 
9
%
 
9
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
246

 
170

 
234

 
1,017

 
738

Amortization of acquired intangible assets
421

 
196

 
430

 
1,718

 
871

Non-GAAP license cost of revenue
$
1,580

 
$
2,211

 
$
1,780

 
$
7,496

 
$
8,146

(percent of related revenue)
4
%
 
6
%
 
6
%
 
6
%
 
8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP subscription and maintenance support cost of revenue
$
9,644

 
$
8,790

 
$
9,784

 
$
38,602

 
$
32,984

(percent of related revenue)
32
%
 
35
%
 
33
%
 
34
%
 
36
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
677

 
750

 
607

 
3,006

 
2,287

Amortization of acquired intangible assets
855

 
1,040

 
1,010

 
3,977

 
4,520

Non-GAAP subscription and maintenance support cost of revenue
$
8,112

 
$
7,000

 
$
8,167

 
$
31,619

 
$
26,177

(percent of related revenue)
27
%
 
28
%
 
27
%
 
28
%
 
28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP professional services and other cost of revenue
$
7,976

 
$
3,424

 
$
9,418

 
$
28,925

 
$
14,955

(percent of related revenue)
34
%
 
59
%
 
119
%
 
63
%
 
71
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
1,017

 
207

 
1,060

 
3,204

 
837

Amortization of acquired intangible assets
175

 

 
175

 
408

 

Non-GAAP professional services and other cost of revenue
$
6,784

 
$
3,217

 
$
8,183

 
$
25,313

 
$
14,118

(percent of related revenue)
29
%
 
56
%
 
103
%
 
55
%
 
67
%







 
Three Months Ended
December 31,
 
Three Months Ended
September 30,
 
Year Ended
December 31,
 
2015
 
2014
 
2015
 
2015
 
2014
 
(in thousands)
Non-GAAP gross profit:
 
 
 
 
 
 
 
 
 
GAAP gross profit
$
69,724

 
$
51,035

 
$
47,451

 
$
201,085

 
$
159,163

(percent of total revenue)
78
%
 
78
%
 
69
 %
 
72
%
 
73
%
Plus:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
1,940

 
1,127

 
1,901

 
7,227

 
3,862

Amortization of acquired intangible assets
1,451

 
1,236

 
1,615

 
6,103

 
5,391

Non-GAAP gross profit
$
73,115

 
$
53,398

 
$
50,967

 
$
214,415

 
$
168,416

(percent of total revenue)
82
%
 
81
%
 
74
 %
 
77
%
 
78
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP license gross profit
$
33,191

 
$
32,264

 
$
28,899

 
$
109,577

 
$
93,556

(percent of related revenue)
94
%
 
93
%
 
92
 %
 
91
%
 
91
%
Plus:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
246

 
170

 
234

 
1,017

 
738

Amortization of acquired intangible assets
421

 
196

 
430

 
1,718

 
871

Non-GAAP license gross profit
$
33,858

 
$
32,630

 
$
29,563

 
$
112,312

 
$
95,165

(percent of related revenue)
96
%
 
94
%
 
94
 %
 
94
%
 
92
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP subscription and maintenance support gross profit
$
20,929

 
$
16,402

 
$
20,044

 
$
74,234

 
$
59,508

(percent of related revenue)
68
%
 
65
%
 
67
 %
 
66
%
 
64
%
Plus:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
677

 
750

 
607

 
3,006

 
2,287

Amortization of acquired intangible assets
855

 
1,040

 
1,010

 
3,977

 
4,520

Non-GAAP subscription and maintenance support gross profit
$
22,461

 
$
18,192

 
$
21,661

 
$
81,217

 
$
66,315

(percent of related revenue)
73
%
 
72
%
 
73
 %
 
72
%
 
72
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP professional services and other gross profit
$
15,604

 
$
2,369

 
$
(1,492
)
 
$
17,274

 
$
6,099

(percent of related revenue)
66
%
 
41
%
 
(19
)%
 
37
%
 
29
%
Plus:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
1,017

 
207

 
1,060

 
3,204

 
837

Amortization of acquired intangible assets
175

 

 
175

 
408

 

Non-GAAP professional services and other gross profit
$
16,796

 
$
2,576

 
$
(257
)
 
$
20,886

 
$
6,936

(percent of related revenue)
71
%
 
44
%
 
(3
)%
 
45
%
 
33
%






 
Three Months Ended
December 31,
 
Three Months Ended
September 30,
 
Year Ended
December 31,
 
2015
 
2014
 
2015
 
2015
 
2014
 
(in thousands)
Non-GAAP income from operations:
 
 
 
 
 
 
 
 
 
GAAP income from operations
$
20,624

 
$
11,260

 
$
822

 
$
15,243

 
$
6,574

(percent of total revenue)
23
%
 
17
%
 
1
%
 
5
%
 
3
%
Plus:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
10,057

 
7,249

 
9,157

 
40,444

 
30,273

Amortization of acquired intangible assets
1,451

 
1,236

 
1,615

 
6,103

 
5,391

Non-GAAP income from operations
$
32,132

 
$
19,745

 
$
11,594

 
$
61,790

 
$
42,238

(percent of total revenue)
36
%
 
30
%
 
17
%
 
22
%
 
19
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP operating expense
$
49,100

 
$
39,775

 
$
46,629

 
$
185,842

 
$
152,589

(percent of total revenue)
55
%
 
60
%
 
67
%
 
67
%
 
70
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
8,117

 
6,122

 
7,256

 
33,217

 
26,411

Non-GAAP operating expense
$
40,983

 
$
33,653

 
$
39,373

 
$
152,625

 
$
126,178

(percent of total revenue)
46
%
 
51
%
 
57
%
 
55
%
 
58
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP sales and marketing expense
$
23,955

 
$
18,967

 
$
20,703

 
$
83,806

 
$
69,471

(percent of total revenue)
27
%
 
29
%
 
30
%
 
30
%
 
32
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
3,773

 
2,407

 
2,812

 
13,821

 
9,856

Non-GAAP sales and marketing expense
$
20,182

 
$
16,560

 
$
17,891

 
$
69,985

 
$
59,615

(percent of total revenue)
23
%
 
25
%
 
26
%
 
25
%
 
27
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP research and development expense
$
15,225

 
$
12,940

 
$
14,974

 
$
60,749

 
$
50,125

(percent of total revenue)
17
%
 
20
%
 
22
%
 
22
%
 
23
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
2,911

 
2,666

 
2,428

 
11,844

 
10,164

Non-GAAP research and development expense
$
12,314

 
$
10,274

 
$
12,546

 
$
48,905

 
$
39,961

(percent of total revenue)
14
%
 
16
%
 
18
%
 
18
%
 
18
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP general and administrative expense
$
9,920

 
$
7,868

 
$
10,952

 
$
41,287

 
$
32,993

(percent of total revenue)
11
%
 
12
%
 
16
%
 
15
%
 
15
%
Less:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
1,433

 
1,049

 
2,016

 
7,552

 
6,391

Non-GAAP general and administrative expense
$
8,487

 
$
6,819

 
$
8,936

 
$
33,735

 
$
26,602

(percent of total revenue)
9
%
 
10
%
 
13
%
 
12
%
 
12
%






 
Three Months Ended
December 31,
 
Three Months Ended
September 30,
 
Year Ended
December 31,
 
2015
 
2014
 
2015
 
2015
 
2014
 
(in thousands, except per share data)
Non-GAAP net income and income per share:
 
 
 
 
 
 
 
 
 
GAAP net income
$
11,622

 
$
7,687

 
$
(3,250
)
 
$
179

 
$
296

(percent of total revenue)
13
%
 
12
%
 
(5
)%
 
*

 
*

Adjusted for:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
10,057

 
7,249

 
9,157

 
40,444

 
30,273

Amortization of acquired intangible assets
1,451

 
1,236

 
1,615

 
6,103

 
5,391

Non-cash interest expense on our convertible senior notes
3,177

 
1,521

 
2,325

 
8,618

 
5,906

Foreign currency transaction losses
403

 
562

 
336

 
1,962

 
1,300

Loss on repurchase of convertible senior notes

 

 
3,752

 
3,752

 

Non-cash tax provision
3,979

 
825

 
(2,997
)
 
(2,477
)
 
(3,018
)
Non-GAAP net income
$
30,689

 
$
19,080

 
$
10,938

 
$
58,581

 
$
40,148

(percent of total revenue)
34
%
 
29
%
 
16
 %
 
21
%
 
19
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP net income per basic common share
$
0.40

 
$
0.27

 
$
(0.11
)
 
$
0.01

 
$
0.01

Adjusted for:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
0.35

 
0.25

 
0.31

 
1.39

 
1.06

Amortization of acquired intangible assets
0.05

 
0.04

 
0.06

 
0.21

 
0.19

Non-cash interest expense on our convertible senior notes
0.11

 
0.05

 
0.08

 
0.30

 
0.21

Foreign currency transaction losses
0.01

 
0.02

 
0.01

 
0.07

 
0.05

Loss on repurchase of convertible senior notes

 

 
0.13

 
0.13

 

Non-cash tax provision
0.14

 
0.03

 
(0.10
)
 
(0.09
)
 
(0.11
)
Non-GAAP net income per basic common share
$
1.06

 
$
0.66

 
$
0.37

 
$
2.01

 
$
1.40

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP net income per diluted common share
$
0.39

 
$
0.26

 
$
(0.11
)
 
$
0.01

 
$
0.01

Adjusted for:
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
0.34

 
0.25

 
0.31

 
1.36

 
1.03

Amortization of acquired intangible assets
0.05

 
0.04

 
0.05

 
0.20

 
0.18

Non-cash interest expense on our convertible senior notes
0.11

 
0.05

 
0.08

 
0.29

 
0.20

Foreign currency transaction losses
0.01

 
0.02

 
0.01

 
0.07

 
0.04

Loss on repurchase of convertible senior notes

 

 
0.13

 
0.13

 

Non-cash tax provision
0.14

 
0.03

 
(0.10
)
 
(0.08
)
 
(0.10
)
Non-GAAP net income per diluted common share
$
1.04

 
$
0.65

 
$
0.37

 
$
1.96

 
$
1.37


* Less than 1%

^ For the three months ended September 30, 2015, the non-GAAP net income per diluted common share calculation included the dilutive effect of stock-based awards on the weighted average diluted common shares outstanding (such stock-based awards were not reflected in the corresponding GAAP diluted share calculations, as their effect would have been anti-dilutive as a result of the net losses for this periods). Total diluted weighted average common shares outstanding used for calculating non-GAAP net income per diluted common share were 508 thousand for the three months ended September 30, 2015.