Unified Communications Industry News


TMCNet:  BroadSoft Reports Third Quarter 2017 Financial Results

[November 06, 2017]

BroadSoft Reports Third Quarter 2017 Financial Results

GAITHERSBURG, Md., Nov. 06, 2017 (GLOBE NEWSWIRE) -- BroadSoft, Inc. (NASDAQ:BSFT), a global market leader in cloud business software for unified communication as a service (UCaaS), and provider of team collaboration and contact center as a service (CCaaS), today announced financial results for the quarter ended September 30, 2017.

Financial Highlights for the Third Quarter of 2017

  • Total revenue increased 9% year-over-year to $91.5 million

  • GAAP gross profit equaled 71% of total revenue; non-GAAP gross profit equaled 75% of total revenue

  • GAAP income from operations totaled $0.6 million; non-GAAP income from operations totaled $16.8 million or 18% of revenue

  • GAAP basic and diluted net loss per share equaled $(0.09) per common share; non-GAAP diluted earnings per share equaled $0.38 per common share

Results for the three months ended September 30, 2017

Total revenue rose to $91.5 million in the third quarter of 2017, an increase of 9% compared to $84.1 million in the third quarter of 2016.

Net loss for the third quarter of 2017 was $(2.7) million, or $(0.09) per basic and diluted common share, compared to net loss of $(0.6) million, or $(0.02) per basic and diluted common share in the third quarter of 2016.

On a non-GAAP basis, net income in the third quarter of 2017 was $12.4 million, or $0.38 per diluted common share, compared to non-GAAP net income of $12.7 million, or $0.40 per diluted common share, in the third quarter of 2016.

Results for the nine months ended September 30, 2017

Total revenue rose to $259.9 million for the first nine months of 2017, an increase of 9% compared to $239.0 million for the first nine months of 2016.

Net loss for the first nine months of 2017 was $(16.2) million, or $(0.53) per basic and diluted common share, compared to a net loss of $(5.0) million, or $(0.17) per basic and diluted common share for the first nine months of 2016.

On a non-GAAP basis, net income for the first nine months of 2017 was $27.0 million, or $0.84 per diluted common share, compared to non-GAAP net income of $33.0 million, or $1.08 per diluted common share, for the first nine months of 2016. 

Conference Call

As previously announced on October 23, 2017, the Company has entered into a merger agreement with Cisco Systems, Inc. ("Cisco") under which Cisco will acquire the Company for $55.00 per share in an all-cash transaction.  The acquisition is expected to close during the first quarter of calendar year 2018, subject to customary closing conditions and regulatory review.

Due to the pending merger, the Company will not be updating its outlook for fiscal 2017 and will not be hosting a conference call for its third quarter 2017 business results.

Non-GAAP Methodology Change

In the third quarter of 2017, we changed our method of calculating our non-GAAP provision for income taxes in accordance with the SEC's Non-GAAP Financial Measures Compliance and Disclosure Interpretation. To assist investors to better understand the change, we are providing the calculations under our new method and the prior method - please see "Reconciliation of Non-GAAP Financial Measures" below.

The "New Method" consists of current and deferred income tax expense commensurate with the non-GAAP measure of profitability utilizing our projected effective long-term statutory tax rate (i.e. the rate we expect to be applicable to us after we implement our planned international restructuring and without giving effect to the merger with Cisco). We currently believe this effective long-term statutory tax rate will be approximately 26% of Non-GAAP pre-tax income. The "Prior Method" consists of current and deferred income tax expense commensurate with our cash income tax rate. We believe our long-term effective GAAP tax rate will be lower than the U.S. statutory tax rate based upon the planned restructuring (and without giving effect to the merger).

Non-GAAP financial measures:

BroadSoft has provided in this release 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 BroadSoft’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 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 operating income as income from operations plus stock-based compensation expense and amortization expense for acquired intangible assets. We consider non-GAAP operating income 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 plus 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 plus 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 adjusted for our non-GAAP tax provision, which is our estimated current and deferred income tax expense commensurate with the non-GAAP measure of profitability utilizing our projected effective long-term statutory tax rate to which we expect that we will be subject after we implement our expected reorganization of our international operations (and without giving effect to the Merger). We define non-GAAP income per share as non-GAAP net income divided by the weighted average shares outstanding.

The presentation of non-GAAP net income, non-GAAP net income per share, non-GAAP gross margin, non-GAAP income from operations, 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” 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” 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,” “expect,” “will,” “believe,” “continue” and other similar terms and phrases. 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: BroadSoft's ability to expand its BroadCloud offering geographically and increase the associated recurring service revenue; BroadSoft’s dependence on the success of BroadWorks and on its service provider customers to sell services using its applications; BroadSoft’s dependence in large part on service providers’ continued deployment of, and investment in, their IP-based networks; claims that BroadSoft infringes the intellectual property rights of others; BroadSoft’s ability to integrate and achieve the expected benefits from its recent acquisitions; and BroadSoft’s ability to expand its product offerings, as well as those factors contained in the “Risk Factors” sections of BroadSoft’s Form 10-K for the year ended December 31, 2016 filed with the SEC on February 23, 2017, and in BroadSoft’s other filings with the SEC. All information in this release is as of November 6, 2017. Except as required by law, BroadSoft 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 BroadSoft’s expectations.  

About BroadSoft

BroadSoft is the technology innovator in cloud PBX, unified communications, collaboration, and contact center solutions for businesses and service providers across 80 countries.  We are the market share leader for cloud unified communications with an open, mobile and secure platform trusted by 25 of the world's top 30 service providers by revenue.  Our BroadSoft Business application suite empowers users and teams to share ideas and work simply to achieve breakthrough performance.

Financial Statements

The financial statements set forth below are not the complete set of BroadSoft’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 Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, including all financial statements contained therein and the footnotes thereto, once the report is filed with the SEC. Once filed with the SEC, the Form 10-Q 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:
Chris Martin
+1-561-404-2130
cmartin@broadsoft.com 

Media Contact:
Niaobh Levestam
+240-720-9643
nlevestam@broadsoft.com 

BSFT-F

 
BroadSoft, Inc.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
 
 September 30,
 2017
 December 31,
 2016
 (Unaudited)  
Assets:
Current assets:   
Cash and cash equivalents$129,546  $82,993 
Short-term investments241,521  136,428 
Accounts receivable, net of allowance for doubtful accounts of $240 and $108 at September 30, 2017 and December 31, 2016, respectively109,086  121,817 
Other current assets30,295  17,431 
Total current assets510,448  358,669 
Long-term assets:   
Property and equipment, net29,409  22,626 
Long-term investments25,221  144,159 
Intangible assets, net23,246  27,839 
Goodwill85,559  82,758 
Deferred tax assets31,929  7,042 
Other long-term assets8,354  8,107 
Total long-term assets203,718  292,531 
    Total assets$714,166  $651,200 
Liabilities and stockholders’ equity:
Current liabilities:   
Current portion of convertible senior notes$65,787  $ 
Accounts payable and accrued expenses41,002  33,854 
Deferred revenue, current portion86,764  97,037 
    Total current liabilities193,553  130,891 
Convertible senior notes145,339  201,015 
Deferred revenue10,582  12,152 
Other long-term liabilities9,477  5,908 
    Total liabilities$358,951  $349,966 
Commitments and contingencies   
Stockholders’ equity:   
Preferred stock, $0.01 par value per share; 5,000,000 shares authorized at September 30, 2017 and December 31, 2016; no shares issued and outstanding at September 30, 2017 and December 31, 2016   
Common stock, par value $0.01 per share; 100,000,000 shares authorized at September 30, 2017 and December 31, 2016; 31,520,196 and 30,353,127 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively.315  304 
Additional paid-in capital427,416  383,268 
Accumulated other comprehensive loss(15,047) (21,845)
Accumulated deficit(57,469) (60,493)
Total stockholders’ equity355,215  301,234 
Total liabilities and stockholders’ equity$714,166  $651,200 
        


 
BroadSoft, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
 
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (Unaudited) (Unaudited)
Revenue:       
License software$30,587  $31,486  $94,683  $95,992 
Subscription and maintenance support43,520  36,509  127,106  106,348 
Professional services and other17,366  16,127  38,112  36,639 
Total revenue91,473  84,122  259,901  238,979 
Cost of revenue:       
License software1,463  1,799  4,655  5,697 
Subscription and maintenance support15,002  11,894  42,085  34,060 
Professional services and other10,226  10,060  30,577  27,340 
Total cost of revenue26,691  23,753  77,317  67,097 
Gross profit64,782  60,369  182,584  171,882 
Operating expenses:       
Sales and marketing30,519  26,112  88,296  75,386 
Research and development20,814  19,931  62,545  58,120 
General and administrative12,880  12,759  40,295  36,675 
Total operating expenses64,213  58,802  191,136  170,181 
Income (loss) from operations569  1,567  (8,552) 1,701 
Other expense:       
Interest expense4,260  3,959  12,471  11,738 
Interest income(855) (683) (2,457) (1,950)
Other, net316  (207) 93  (533)
Total other expense, net3,721  3,069  10,107  9,255 
Loss before income taxes(3,152) (1,502) (18,659) (7,554)
Benefit from income taxes(478) (897) (2,466) (2,545)
Net loss$(2,674) $(605) $(16,193) $(5,009)
Net loss per common share:       
Basic and diluted$(0.09) $(0.02) $(0.53) $(0.17)
Weighted average common shares outstanding:       
Basic and diluted31,175  29,878  30,807  29,491 
Stock-based compensation expense included above:       
Cost of revenue$2,516  $2,225  $6,930  $6,118 
Sales and marketing6,184  4,973  15,548  13,321 
Research and development3,341  4,249  9,979  11,414 
General and administrative2,589  2,574  7,500  7,454 
            



 
BroadSoft, Inc.
SUMMARY OF CONSOLIDATED CASH FLOW ACTIVITY
(Unaudited)
 
 Nine Months Ended
 September 30,
 2017 2016
 (in thousands)
Cash provided by (used in):   
Operating activities$40,724  $47,937 
Investing activities(1,151) (124,049)
Financing activities3,336  828 
      


 
BroadSoft, Inc.
BILLINGS (REVENUE PLUS NET CHANGE IN DEFERRED REVENUE)
(Unaudited)
 
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Beginning of period deferred revenue balance$99,244  $107,305  $109,189  $111,054 
End of period deferred revenue balance97,346  102,049  97,346  102,049 
Decrease in deferred revenue(1,898) (5,256) (11,843) (9,005)
Revenue91,473  84,122  259,901  238,979 
Revenue plus net change in deferred revenue$89,575  $78,866  248,058  229,974 
              


 
BroadSoft, Inc.
LICENSE SOFTWARE BILLINGS
(Unaudited)
 
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Beginning of period deferred license software revenue balance$9,856  $26,798  $17,662  $33,200 
End of period deferred license software revenue balance10,464  19,476  10,464  19,476 
Increase (decrease) in deferred license software revenue608  (7,322) (7,198) (13,724)
License software revenue30,587  31,486  94,683  95,992 
License software revenue plus net change in deferred license software revenue$31,195  $24,164  $87,485  $82,268 
                


 
BroadSoft, Inc.
SUBSCRIPTION AND MAINTENANCE SUPPORT BILLINGS
(Unaudited)
 
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Beginning of period deferred subscription and maintenance support revenue balance$63,060  $60,381  $72,559  $61,399 
End of period deferred subscription and maintenance support revenue balance65,804  58,154  65,804  58,154 
Increase (decrease) in deferred license software revenue2,744  (2,227) (6,755) (3,245)
Subscription and maintenance support revenue43,520  36,509  127,106  106,348 
Subscription and maintenance support revenue plus net change in deferred subscription and maintenance support revenue$46,264  $34,282  $120,351  $103,103 
                


 
BroadSoft, Inc.
PROFESSIONAL SERVICES AND OTHER BILLINGS
(Unaudited)
 
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Beginning of period deferred professional services and other revenue balance$26,328  $20,126  $18,968  $16,455 
End of period deferred professional services and other revenue balance21,078  24,419  21,078  24,419 
Increase (decrease) in deferred license software revenue(5,250) 4,293  2,110  7,964 
Professional services and other revenue17,366  16,127  38,112  36,639 
Professional services and other revenue plus net change in deferred professional services and other revenue$12,116  $20,420  $40,222  $44,603 
                


 
BroadSoft, Inc.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
 
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Non-GAAP cost of revenue:       
GAAP license cost of revenue$1,463  $1,799  $4,655  $5,697 
(percent of related revenue)5% 6% 5% 6%
Less:       
Stock-based compensation expense105  146  312  472 
Amortization of acquired intangible assets265  334  1,034  1,003 
Non-GAAP license cost of revenue$1,093  $1,319  $3,309  $4,222 
(percent of related revenue)4% 4% 3% 4%
        
        
GAAP subscription and maintenance support cost of revenue$15,002  $11,894  $42,085  $34,060 
(percent of related revenue)34% 33% 33% 32%
Less:       
Stock-based compensation expense1,184  952  3,136 /td> 2,438 
Amortization of acquired intangible assets1,139  1,197  3,449  3,431 
Non-GAAP subscription and maintenance support cost of revenue$12,679  $9,745  $35,500  $28,191 
(percent of related revenue)29% 27% 28% 27%
        
        
GAAP professional services and other cost of revenue$10,226  $10,060  $30,577  $27,340 
(percent of related revenue)59% 62% 80% 75%
Less:       
Stock-based compensation expense1,227  1,127  3,482  3,208 
Amortization of acquired intangible assets175  175  525  525 
Non-GAAP professional services and other cost of revenue$8,824  $8,758  $26,570  $23,607 
(percent of related revenue)51% 54% 70% 64%
            


 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Non-GAAP gross profit:       
GAAP gross profit$64,782  $60,369  $182,584  $171,882 
(percent of total revenue)71% 72% 70% 72%
Plus:       
Stock-based compensation expense2,516  2,225  6,930  6,118 
Amortization of acquired intangible assets1,579  1,706  5,008  4,959 
Non-GAAP gross profit$68,877  $64,300  $194,522  $182,959 
(percent of total revenue)75% 76% 75% 77%
        
        
GAAP license gross profit$29,124  $29,687  $90,028  $90,295 
(percent of related revenue)95% 94% 95% 94%
Plus:       
Stock-based compensation expense105  146  312  472 
Amortization of acquired intangible assets265  334  1,034  1,003 
Non-GAAP license gross profit$29,494  $30,167  $91,374  $91,770 
(percent of related revenue)96% 96% 97% 96%
        
        
GAAP subscription and maintenance support gross profit$28,518  $24,615  $85,021  $72,288 
(percent of related revenue)66% 67% 67% 68%
Plus:       
Stock-based compensation expense1,184  952  3,136  2,438 
Amortization of acquired intangible assets1,139  1,197  3,449  3,431 
Non-GAAP subscription and maintenance support gross profit$30,841  $26,764  $91,606  $78,157 
(percent of related revenue)71% 73% 72% 73%
        
        
GAAP professional services and other gross profit (loss)$7,140  $6,067  $7,535  $9,299 
(percent of related revenue)41% 38% 20% 25%
Plus:       
Stock-based compensation expense1,227  1,127  3,482  3,208 
Amortization of acquired intangible assets175  175  525  525 
Non-GAAP professional services and other gross profit$8,542  $7,369  $11,542  $13,032 
(percent of related revenue)49% 46% 30% 36%


 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016
 (in thousands)
Non-GAAP income from operations:       
GAAP income (loss) from operations$569  $1,567  $(8,552) $1,701 
(percent of total revenue)1% 2% (3)% 1%
Plus:       
Stock-based compensation expense14,630  14,021  39,957  38,307 
Amortization of acquired intangible assets1,579  1,706  5,008  4,959 
Non-GAAP income from operations$16,778  $17,294  $36,413  $44,967 
(percent of total revenue)18% 21% 14% 19%
        
        
GAAP operating expense$64,213  $58,802  $191,136  $170,181 
(percent of total revenue)70% 70% 74% 71%
Less:       
Stock-based compensation expense12,114  11,796  33,027  32,189 
Non-GAAP operating expense$52,099  $47,006  $158,109  $137,992 
(percent of total revenue)57% 56% 61% 58%
        
        
GAAP sales and marketing expense$30,519  $26,112  $88,296  $75,386 
(percent of total revenue)33% 31% 34% 32%
Less:       
Stock-based compensation expense6,184  4,973  15,548  13,321 
Non-GAAP sales and marketing expense$24,335  $21,139  $72,748  $62,065 
(percent of total revenue)27% 25% 28% 26%
        
        
GAAP research and development expense$20,814  $19,931  $62,545  $58,120 
(percent of total revenue)23% 24% 24% 24%
Less:       
Stock-based compensation expense3,341  4,249  9,979  11,414 
Non-GAAP research and development expense$17,473  $15,682  $52,566  $46,706 
(percent of total revenue)19% 19% 20% 20%
        
        
GAAP general and administrative expense$12,880  $12,759  $40,295  $36,675 
(percent of total revenue)14% 15% 16% 15%
Less:       
Stock-based compensation expense2,589  2,574  7,500  7,454 
Non-GAAP general and administrative expense$10,291  $10,185  $32,795  $29,221 
(percent of total revenue)11% 12% 13% 12%
            


    
 NEW METHOD (1) PRIOR METHOD (1) (2)
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 Three Months Ended
 September 30,
 Nine Months Ended
 September 30,
 2017 2016 2017 2016 2017 2016 2017 2016
 (in thousands)        
                
Non-GAAP net income and income per share:               
GAAP net income (loss)$(2,674) $(605) $(16,193) $(5,009) $(2,674) $(605) $(16,193) $(5,009)
(percent of total revenue)(3)% (1)% (6)% (2)% (3)% (1)% (6)% (2)%
Adjusted for:               
Stock-based compensation expense14,630  14,021  39,957  38,307  14,630  14,021  39,957  38,307 
Amortization of acquired intangible assets1,579  1,706  5,008  4,959  1,579  1,706  5,008  4,959 
Non-cash interest expense on our notes3,429  3,197  10,112  9,428  3,429  3,197  10,112  9,428 
Foreign currency transaction losses (gains)316  (207) 93  (533) 316  (207) 93  (533)
Non-GAAP tax provision(4,847) (5,373) (11,959) (14,143) (2,049) (1,758) (5,022) (4,775)
Non-GAAP net income$12,433  $12,739  $27,018  $33,009  $15,231  $16,354  $33,955  $42,377 
(percent of total revenue)14% 15% 10% 14% 17% 19% 13% 18%
                
                
GAAP net income (loss) per basic common share$(0.09) $(0.02) $(0.53) $(0.17) $(0.09) $(0.02) $(0.53) $(0.17)
Adjusted for:               
Stock-based compensation expense0.47  0.47  1.30  1.30  0.47  0.47  1.30  1.30 
Amortization of acquired intangible assets0.05  0.06  0.16  0.17  0.05  0.06  0.16  0.17 
Non-cash interest expense on our notes0.11  0.11  0.33  0.32  0.11  0.11  0.33  0.32 
Foreign currency transaction losses (gains)0.01  (0.01)   (0.02) 0.01  (0.01)   (0.02)
Non-GAAP tax provision(0.16) (0.18) (0.39) (0.48) (0.07) (0.06) (0.16) (0.16)
Non-GAAP net income per basic common share$0.40  $0.43  $0.88  $1.12  $0.49  $0.55  $1.10  $1.44 
                
                
GAAP net income (loss) per diluted common share$(0.09) $(0.02) $(0.53) $(0.17) $(0.09) $(0.02) $(0.53) $(0.17)
Adjusted for:               
Stock-based compensation expense0.44  0.44  1.24  1.25  0.44  0.44  1.24  1.25 
Amortization of acquired intangible assets0.05  0.05  0.16  0.16  0.05  0.05  0.16  0.16 
Non-cash interest expense on our notes0.10  0.10  0.31  0.31  0.10  0.10  0.31  0.31 
Foreign currency transaction losses (gains)0.01  (0.01)   (0.02) 0.01  (0.01)   (0.02)
Non-GAAP tax provision(0.15) (0.17) (0.37) (0.46) (0.06) (0.06) (0.16) (0.16)
Non-GAAP net income per diluted common share *$0.38  $0.40  $0.84  $1.08  $0.46  $0.52  $1.05  $1.39 
                                

* For the three and nine months ended September 30, 2017 and 2016, the non-GAAP net income per diluted common share calculation included the dilutive effect of stock-based awards and the dilutive effect of the premium feature of the convertible senior notes (which, in each case, 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 these periods). Total diluted weighted average common shares outstanding used for calculating non-GAAP net income per diluted common share were 33,114 thousand and 31,584 thousand for the three months ended September 30, 2017 and 2016 and 32,284 thousand and 30,547 thousand for the nine months ended September 30, 2017 and 2016, respectively.

(1) In the third quarter of 2017, we changed our method of calculating our non-GAAP provision for income taxes in accordance with the SEC's Non-GAAP Financial Measures Compliance and Disclosure Interpretation. To assist investors to better understand the change, we are providing the calculations under our new method and the prior method. The "New Method" consists of current and deferred income tax expense commensurate with the non-GAAP measure of profitability utilizing our projected effective long-term statutory tax rate (i.e. the rate we expect to be applicable to us after we implement our planned international restructuring and without giving effect to the merger with Cisco). We currently believe this effective long-term statutory tax rate will be approximately 26% of Non-GAAP pre-tax income. The "Prior Method" consists of current and deferred income tax expense commensurate with our cash income tax rate. We believe our long-term effective GAAP tax rate will be lower than the U.S. statutory tax rate based upon the planned restructuring (and without giving effect to the merger).

(2) During the third quarter of 2017, we have updated the 2017 cash income tax rate used in the “Prior Method” from 5% to 7%. The non-GAAP tax provision using the Prior Method for the three months ended September 30, 2017 will reflect the true-up of non-GAAP tax provision for the six months ended June 30, 2017 to the 7% cash income tax rate.

The impact of the change described in (1) above on prior periods with respect to non-GAAP net income and non-GAAP diluted net income per share is as follows:

        
   NEW METHOD    
 30-Sep 30-Jun 31-Mar 31-Dec 30-Sep 30-Jun 31-Mar
 2017 2017 2017 2016 2016 2016 2016
Non-GAAP net income and income per share:             
GAAP net (loss) income$(2,674) $(2,983) $(10,536) $5,826  $(605) $(2,895) $(1,509)
(percent of total revenue)(3)% (3)% (13)% 6% (1)% (4)% (2)%
Adjusted for:             
Stock-based compensation expense14,630  12,934  12,393  13,200  14,021  13,612  10,674 
Amortization of acquired intangible assets1,579  1,727  1,702  1,649  1,706  1,693  1,560 
Non-cash interest expense on our convertible notes3,429  3,371  3,311  3,256  3,197  3,144  3,087 
Foreign currency transaction losses (gains)316  (31) (192) 717  (207) 185  (511)
Non-GAAP tax provision(4,847) (5,259) (1,853) (3,445) (5,373) (4,091) (4,679)
Non-GAAP net income12,433  9,759  4,825  21,203  12,739  11,648  8,622 
(percent of total revenue)14% 11% 6% 21% 15% 14% 12%
              
              
GAAP net (loss) income per basic common share$(0.09) $(0.10) $(0.35) $0.19  $(0.02) $(0.10) $(0.05)
Adjusted for:             
Stock-based compensation expense0.47  0.42  0.41  0.44  0.47  0.46  0.37 
Amortization of acquired intangible assets0.05  0.06  0.06  0.05  0.06  0.06  0.05 
Non-cash interest expense on our convertible notes0.11  0.11  0.11  0.11  0.11  0.11  0.11 
Foreign currency transaction losses (gains)0.01    (0.01) 0.02  (0.01) 0.01  (0.02)
Non-GAAP tax provision(0.16) (0.17) (0.06) (0.11) (0.18) (0.14) (0.16)
Non-GAAP net income per basic common share$0.40  $0.32  $0.17  $0.70  $0.43  $0.40  $0.30 
              
              
GAAP net (loss) income per diluted common share$(0.09) $(0.10) $(0.35) $0.18  $(0.02) $(0.10) $(0.05)
Adjusted for:             
Stock-based compensation expense0.44  0.41  0.39  0.42  0.44  0.44  0.36 
Amortization of acquired intangible assets0.05  0.05  0.05  0.05  0.05  0.06  0.05 
Non-cash interest expense on our convertible notes0.10  0.11  0.10  0.10  0.10  0.10  0.10 
Foreign currency transaction losses (gains)0.01    (0.01) 0.02  (0.01) 0.01  (0.02)
Non-GAAP tax provision(0.15) (0.17) (0.06) (0.11) (0.17) (0.13) (0.16)
Non-GAAP net income per diluted common share$0.38  $0.31  $0.15  $0.67  $0.40  $0.38  $0.29 


   PRIOR METHOD    
 30-Sep 30-Jun 31-Mar 31-Dec 30-Sep 30-Jun 31-Mar
 2017 2017 2017 2016 2016 2016 2016
Non-GAAP net income and income per share:             
GAAP net (loss) income$(2,674) $(2,983) $(10,536) $5,826  $(605) $(2,895) $(1,509)
(percent of total revenue)(3)% (3)% (13)% 6% (1)% (4)% (2)%
Adjusted for:             
Stock-based compensation expense14,630  12,934  12,393  13,200  14,021  13,612  10,674 
Amortization of acquired intangible assets1,579  1,727  1,702  1,649  1,706  1,693  1,560 
Non-cash interest expense on our convertible notes3,429  3,371  3,311  3,256  3,197  3,144  3,087 
Foreign currency transaction losses (gains)316  (31) (192) 717  (207) 185  (511)
Non-cash tax provision(2,049) (2,489) (484) 4,054  (1,758) (786) (2,232)
Non-GAAP net income15,231  12,529  6,194  28,702  16,354  14,953  11,069 
(percent of total revenue)17% 14% 8% 28% 19% 18% 15%
              
              
GAAP net (loss) income per basic common share$(0.09) $(0.10) $(0.35) $0.19  $(0.02) $(0.10) $(0.05)
Adjusted for:             
Stock-based compensation expense0.47  0.42  0.41  0.44  0.47  0.46  0.37 
Amortization of acquired intangible assets0.05  0.06  0.06  0.05  0.06  0.06  0.05 
Non-cash interest expense on our convertible notes0.11  0.11  0.11  0.11  0.11  0.11  0.11 
Foreign currency transaction losses (gains)0.01    (0.01) 0.02  (0.01) 0.01  (0.02)
Non-cash tax provision(0.07) (0.08) (0.02) 0.13  (0.06) (0.03) (0.08)
Non-GAAP net income per basic common share$0.49  $0.41  $0.20  $0.95  $0.55  $0.51  $0.38 
              
              
GAAP net (loss) income per diluted common share$(0.09) $(0.10) $(0.35) $0.18  $(0.02) $(0.10) $(0.05)
Adjusted for:             
Stock-based compensation expense0.44  0.41  0.39  0.42  0.44  0.44  0.36 
Amortization of acquired intangible assets0.05  0.05  0.05  0.05  0.05  0.06  0.05 
Non-cash interest expense on our convertible notes0.10  0.11  0.10  0.10  0.10  0.10  0.10 
Foreign currency transaction losses (gains)0.01    (0.01) 0.02  (0.01) 0.01  (0.02)
Non-cash tax provision(0.06) (0.08) (0.02) 0.13  (0.06) (0.03) (0.07)
Non-GAAP net income per diluted common share$0.46  $0.40  $0.19  $0.91  $0.52  $0.49  $0.37 

[ Back To Unified Communications's Homepage ]

Request a Quote
Become a Partner
White Papers
Customer Service in the Age of the Cloud
The ability to provide excellent customer service matters more than ever, given the expectations of consumers today. Take a recent report from Microsoft on the state of customer service, for example ...
Cloud Solutions Take the Stress Out of Moving Offices
Moving offices or opening a new location can be a serious challenge.The logistical hurdles can be daunting...
Case Studies
Gilbane Company Building
Gilbane works on large construction projects that typically last about 1-3 years. As a result, project trailers need to be equipped with a state-of-the-art phone solution but capital cost constraints prohibit purchasing equipment that will only be used for a few years...
Sable Natural Resources
Sable Natural Resources required a more flexible voice solution with advanced capabilities in combination with cost savings...
Product Sheets
Fusion360 & FusionWorks
Fusion offers a 360 degree view of the communications solutions your company needs to succeed. Fusion360 provides you with the stability of a traditional PBX phone system and the advanced unified communications features that only a next generation ...
MobileConnect
Fusion offers a 360 degree view of the communications solutions your company needs to succeed ...