EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

Motive, Inc. Reports Record Third Quarter Financial Results

 

  • License revenue exceeds consensus analyst estimates, drives core revenue growth of 51% over prior year

 

  • Pro forma earnings of $0.05 per diluted share exceed consensus analyst estimates; GAAP earnings of $0.06 per diluted share

 

AUSTIN, Texas – Oct. 20, 2004 – Motive, Inc. (NASDAQ: MOTV), a leading provider of management software, today announced results for the quarter ended September 30, 2004. Core revenue, which excludes services revenue acquired in business combination, was $23.0 million for the third quarter of 2004, a 51 percent increase over the same period in 2003. Motive’s total revenue for the third quarter of 2004 was $24.5 million, a 23 percent increase over the same period in 2003.

 

Motive’s pro forma net income for the third quarter of 2004 was $1.4 million or $0.05 per diluted share, compared to $798,000 or $0.04 per diluted share for the second quarter of 2004. Motive’s GAAP net income for the third quarter of 2004 was $1.6 million or $0.06 per diluted share. A reconciliation of GAAP to pro forma results has been provided in the financial statement tables included in this press release.

 

“Motive’s strategy to build management intelligence into products from the outset is changing the traditional technology management paradigm, and helping us to achieve our growth objectives,” said Scott Harmon, CEO of Motive, Inc. “Our third quarter results confirm that self-management is taking hold among technology providers as a strategic differentiator in the delivery of their products.”

 

“Our third quarter performance was based on excellent sales execution across all geographies and the expansion of strategic relationships with existing customers and partners,” said Logan Wray, COO of Motive, Inc. “Going into the fourth quarter, we anticipate building on these successes to increase market penetration across consumer and enterprise markets alike.”

 

Q3 2004 Highlights

 

• Increased consumer market share with numerous competitive wins and expansion of current customer relationships across North America, Europe, Japan and South America; also signed strategic alliance with Alcatel, which will sell and deploy Motive’s core broadband self-management products on a global basis as part of Alcatel’s DSL Subscriber Care solution.

 

• Expanded consumer product offerings with newly announced Motive Edge Device Manager, which will provide automated management capabilities for residential gateways; also delivered latest versions of Motive Broadband Manager and Motive Customer Service Manager, which will provide built-in self-management of next-generation voice, video and data services.

 

• Delivered two new application management products for enterprise market – Motive Triage and Motive Resolution – extending Motive’s ability to manage complex,


   highly distributed enterprise applications; also signed strategic alliances with PeopleSoft and Siebel, both of which will use components of Motive Profile to provide their customers with configuration management for their application environments.

 

• Increased the total number of our customers’ branded product or service offerings using Motive’s self-management software to more than 200.

 

Financial Outlook

 

Core revenue for the fourth quarter of 2004 is expected to be in the range of $25.0 million to $25.5 million, resulting in core revenue for the 2004 calendar year in the range of $89.2 million to $89.7 million. Total revenue for the fourth quarter of 2004 is expected to be in the range of $26.4 million to $26.9 million, resulting in total revenue for the 2004 calendar year in the range of $97.6 million to $98.1 million. Core revenue for the 12 months ending September 30, 2005 is expected to be in the range of $100 million to $103 million, and total revenue is expected to be in the range of $104 million to $107 million. Pro forma earnings are expected to be in the range of $0.07 to $0.08 per diluted share for the fourth quarter of 2004.

 

Conference Call Details

 

Motive has scheduled a conference call for 4:00 p.m. CDT today to discuss its third quarter results. Listeners can access the conference call via webcast from the Investor Relations section of Motive’s website at www.motive.com or by dialing (800) 237-9752 and using the participant code 99477987. Presentation slides will accompany the call and can be accessed from the Investor Relations section of Motive’s website at www.motive.com. For those who cannot listen to the live broadcast of the call, a replay of the webcast will be available approximately two hours after the live call ends from the Investor Relations section of Motive’s website at www.motive.com or you can access a replay of the conference call at (888) 286-8010. The pass code for the replay is 17924548.

 

About Motive, Inc.

 

Motive, Inc. has pioneered a unique approach to designing management services into Internet-era networks, systems and applications. Motive’s software makes complex products and services self-managing, reducing overhead costs and optimizing customers’ return on investment. Companies worldwide have relied on Motive’s software to provide a range of problem remediation and configuration management tasks for more than 40 million endpoints. Founded in 1997, Motive is headquartered in Austin, Texas, and has offices in Europe and Asia. For more information, visit www.motive.com.

 

Forward-Looking Statements

 

This press release contains “forward-looking statements” that involve risks and uncertainties concerning our expected financial performance, as well our future business prospects and product and service offerings. Our actual results may differ materially from


the results predicted or from any other forward-looking statements made by, or on behalf of, us and reported results should not be considered as an indication of future performance. These potential risks and uncertainties include, among other things: 1) our concentrated customer base; 2) the mix of perpetual and term licenses; 3) the effect of the timing of the recognition of revenue from products licensed; 4) our typically long sales cycle; 5) the dependence of our financial growth on the continued success and acceptance of our existing and new product and service offerings; 6) the compatibility of our software with hardware and software platforms that are used by our customers and their subscribers now or in the future; 7) the ability to attract and retain key personnel; 8) the intensely competitive nature of the market for our products and services; and 9) the additional risk factors described in our SEC filings, which are available at the SEC’s website at www.sec.gov. Statements included in this press release are based upon information known to us as of the date of this release, and we assume no obligation to update any information contained in this press release.

 

Non-GAAP Financial Information

 

Motive has provided in this release certain financial information that has not been prepared in accordance with generally accepted accounting principles (GAAP). This information includes but is not limited to core revenue, pro forma net income and pro forma fully diluted earnings per share. These measures may be different from measures used by other companies. Our management uses these non-GAAP measures to evaluate our financial results, develop budgets and manage expenditures. Investors are encouraged to review the reconciliation of these and other non-GAAP financial measures to the comparable GAAP results, which is included in this press release.


MOTIVE, INC.

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts; unaudited)

 

    

Three Months

Ended

September 30,


   

Nine Months

Ended

September 30,


 
     2004

   2003

    2004

    2003

 

Revenue:

                               

License fees

   $ 14,488    $ 8,995     $ 39,569     $ 26,613  

Services:

                               

Services

     8,522      6,231       24,651       18,145  

Acquired in business combination

     1,510      4,732       6,998       20,562  
    

  


 


 


Total services revenue

     10,032      10,963       31,649       38,707  
    

  


 


 


Total revenue

     24,520      19,958       71,218       65,320  
    

  


 


 


Cost of revenue:

                               

License fees

     152      682       503       1,751  

Amortization of acquired technology

     234      117       682       331  

Services

     6,932      7,638       21,553       23,216  
    

  


 


 


Total cost of revenue

     7,318      8,437       22,738       25,298  
    

  


 


 


Gross margin

     17,202      11,521       48,480       40,022  
    

  


 


 


 

Operating expenses:

                               

Sales and marketing

     8,490      8,041       24,307       23,925  

Research and development

     4,750      4,518       13,667       12,041  

General and administrative

     2,212      2,067       6,427       6,038  

Amortization of intangibles

     802      571       2,377       1,618  

Amortization of deferred stock compensation (1)

     443      77       1,931       358  

Business restructuring charge

     —        —         —         1,422  
    

  


 


 


Total operating expenses

     16,697      15,274       48,709       45,402  
    

  


 


 


Income (loss) from operations

     505      (3,753 )     (229 )     (5,380 )

Interest income (expense), net

     59      (470 )     (2,469 )     (1,418 )

Other income (expense), net

     1,300      5,939       1,717       6,081  
    

  


 


 


Income (loss) before income taxes

     1,864      1,716       (981 )     (717 )

Provision for income taxes

     241      130       1,109       1,517  
    

  


 


 


Net income (loss)

   $ 1,623    $ 1,586     $ (2,090 )   $ (2,234 )
    

  


 


 


Basic income (loss) per share

   $ 0.06    $ 0.16     $ (0.14 )   $ (0.23 )
    

  


 


 


Diluted income (loss) per share

   $ 0.06    $ 0.08     $ (0.14 )   $ (0.23 )
    

  


 


 


Shares used in computing basic income (loss) per share

     25,627      9,731       15,401       9,892  

Shares used in computing diluted income (loss) per share

     27,058      20,765       15,401       9,892  

(1) If the amortization of deferred stock compensation were allocated to specific operating statement line items, it would be allocated as follows:

 

Cost of services revenue

   $ 15    $ 8    $ 100    $ (9 )

Sales and marketing

     97      7      665      128  

Research and development

     97      10      595      41  

General and administrative

     234      52      571      198  
    

  

  

  


     $ 443    $ 77    $ 1,931    $ 358  
    

  

  

  



MOTIVE, INC.

 

CONSOLIDATED CONDENSED BALANCE SHEETS

(in thousands, except per share amounts)

 

    

September 30,

2004


   

December 31,

2003


 
     (unaudited)        
ASSETS                 

Current assets:

                

Cash and cash equivalents

   $ 79,721     $ 28,433  

Accounts receivable, net

     11,783       21,276  

Prepaid expenses and other current assets

     3,142       2,437  
    


 


Total current assets

     94,646       52,146  
    


 


Restricted cash

     —         15,000  

Property and equipment, net

     6,567       7,008  

Goodwill

     56,569       59,143  

Acquired technology, net

     8,221       8,903  

Other intangibles, net

     9,216       11,593  

Other assets

     3,486       4,650  
    


 


Total assets

   $ 178,705     $ 158,443  
    


 


LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)

                

Current liabilities:

                

Accounts payable

   $ 5,318     $ 5,651  

Accrued liabilities

     7,203       17,684  

Deferred revenue

     12,673       13,886  

Current portion of long-term debt

     1,566       278  
    


 


Total current liabilities

     26,760       37,499  

Deferred revenue

     6,434       7,347  

Long-term debt, net of current portion

     4,500       6,026  

Related party subordinated debt, net

     —         10,757  
    


 


Total liabilities

     37,694       61,629  
    


 


Redeemable convertible preferred stock:

                

Preferred Stock: $0.001 par value; 47,000,000 shares authorized, 10,322,056 shares issued and outstanding at December 31, 2003

     —         119,785  
    


 


Stockholders’ equity (deficit):

                

Common stock: $0.001 par value; 150,000,000 shares authorized, 25,681,464 shares issued and outstanding at September 30, 2004 (unaudited); 25,000,000 shares authorized, 9,723,131 shares issued and outstanding at December 31, 2003

     26       10  

Additional paid-in capital

     234,261       69,734  

Deferred stock compensation

     (2,227 )     (4,168 )

Accumulated comprehensive loss

     (593 )     (181 )

Accumulated deficit

     (90,456 )     (88,366 )
    


 


Total stockholders’ equity (deficit)

     141,011       (22,971 )
    


 


Total liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit)

   $ 178,705     $ 158,443  
    


 



MOTIVE, INC.

 

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(in thousands; unaudited)

 

    

Nine Months

Ended

September 30,


 
     2004

    2003

 

Cash flows from operating activities

                

Net loss

   $ (2,090 )   $ (2,234 )

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

                

Depreciation

     2,578       3,013  

Amortization of deferred stock compensation

     1,931       358  

Amortization of debt discount

     1,743       360  

Amortization of intangibles

     3,059       1,949  

Other noncash items

     (129 )     (1,490 )

Changes in operating assets and liabilities net of acquisitions

     (699 )     (19,671 )
    


 


Net cash provided by (used in) operating activities

     6,393       (17,715 )
    


 


Cash flows from investing activities

                

Proceeds from maturities of short-term investments

     —         1,692  

Restricted cash

     15,000       —    

Cash acquired in BroadJump acquisition

     —         51,655  

Cash used in BroadJump acquisition

     —         (5,654 )

Purchase of property and equipment

     (2,135 )     (3,566 )
    


 


Net cash provided by investing activities

     12,865       44,127  
    


 


Cash flows from financing activities

                

Payments made on long-term debt

     (238 )     (8,935 )

Payments made on subordinated debt

     (12,500 )     —    

Proceeds from IPO

     43,954       —    

Proceeds from issuance of common stock

     1,073       206  

Repurchase of common stock

     (259 )     (178 )
    


 


Net cash provided by (used in) financing activities

     32,030       (8,907 )
    


 


Net increase in cash and cash equivalents

     51,288       17,505  

Cash and cash equivalents at beginning of period

     28,433       32,728  
    


 


Cash and cash equivalents at end of period

   $ 79,721     $ 50,233  
    


 



MOTIVE, INC.

 

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share amounts; unaudited)

 

    

Three Months Ended

September 30,


   

Nine Months Ended

September 30,


 
     2004

    2003

    2004

    2003

 

GAAP services revenue

   $ 10,032     $ 10,963     $ 31,649     $ 38,707  

Pro forma adjustments:

                                

Services revenue acquired in business combination

     1,510       4,732       6,998       20,562  
    


 


 


 


Pro forma core services revenue

   $ 8,522     $ 6,231     $ 24,651     $ 18,145  
    


 


 


 


GAAP revenue

   $ 24,520     $ 19,958     $ 71,218     $ 65,320  

Pro forma adjustments:

                                

Services revenue acquired in business combination

     1,510       4,732       6,998       20,562  
    


 


 


 


Pro forma core revenue

   $ 23,010     $ 15,226     $ 64,220     $ 44,758  
    


 


 


 


GAAP gross margin

   $ 17,202     $ 11,521     $ 48,480     $ 40,022  

Pro forma adjustments:

                                

Amortization of acquired technology

     234       117       682       331  
    


 


 


 


Pro forma gross margin

   $ 17,436     $ 11,638     $ 49,162     $ 40,353  
    


 


 


 


Pro forma gross margin

     71 %     58 %     69 %     62 %
    


 


 


 


GAAP income (loss) from operations

   $ 505     $ (3,753 )   $ (229 )   $ (5,380 )

Pro forma adjustments:

                                

Amortization of acquired technology

     234       117       682       331  

Amortization of intangibles

     802       571       2,377       1,618  

Amortization of deferred stock compensation

     443       77       1,931       358  

Business restructuring charge

     —         —         —         1,422  
    


 


 


 


Total pro forma adjustments

     1,479       765       4,990       3,729  
    


 


 


 


Pro forma income (loss) from operations

   $ 1,984     $ (2,988 )   $ 4,761     $ (1,651 )
    


 


 


 


Pro forma operating margin

     8 %     (15 )%     7 %     (3 )%
    


 


 


 


GAAP net income (loss)

   $ 1,623     $ 1,586     $ (2,090 )   $ (2,234 )

Total pro forma adjustments affecting income (loss) from operations

     1,479       765       4,990       3,729  

Write-off of unamortized subordinated debt discount

     —         —         1,511       —    

Deduct other income from Peregrine legal settlement

     (1,250 )     —         (1,250 )     —    

Add back of tax per GAAP financial statements

     241       130       1,109       1,517  

Pro forma income tax expense calculated at 35% effective tax rate

     (733 )     (868 )     (1,495 )     (1,054 )
    


 


 


 


Pro forma net income (loss)

   $ 1,360     $ 1,613     $ 2,776     $ 1,958  
    


 


 


 


GAAP shares used in computing diluted loss per share

     27,058       20,765       15,401       9,892  

Pro forma adjustments:

                                

Common shares subject to repurchase

     —         —         46       67  

Redeemable convertible preferred stock outstanding

     —         —         6,630       10,068  

Incremental shares related to stock warrants

     —         —         312       450  

Incremental shares related to option warrants

     —         —         1,577       215  
    


 


 


 


Pro forma weighted average fully diluted shares outstanding

     27,058       20,765       23,966       20,692  
    


 


 


 


Pro forma fully diluted earnings per share *

   $ 0.05     $ 0.08     $ 0.12     $ 0.09  
    


 


 


 



* Pro forma fully diluted earnings per share is calculated as pro forma net income divided by pro forma weighted average fully diluted shares.


###

 

Motive and the Motive logo are trademarks or registered trademarks of Motive, Inc. All other products or services mentioned herein are trademarks of their respective holders.

 

Media Contact:

  

Investor Contact:

    

Cybele Diamandopoulos

  

April Downing

    

Motive, Inc.

  

Motive, Inc.

    

512-506-4272

  

512-531-1038

    

cdiamand@motive.com

  

ir@motive.com