Closes Acquisition of OutStart
WAYNE, Pa.--(BUSINESS WIRE)--Feb. 6, 2012--
Kenexa (NYSE: KNXA), a global provider of business solutions for human
resources, today announced operating results for the fourth quarter and
for the year, ended December 31, 2011.
For the fourth quarter of 2011, Kenexa reported total GAAP revenue of
$78.2 million. Non-GAAP revenue, which eliminates the GAAP adjustment to
deferred revenue resulting from the October 2010 acquisition of
Salary.com, Inc., was $79.6 million for the fourth quarter of 2011, an
increase of 24% compared to $64.1 million for the fourth quarter of
2010. Within total non-GAAP revenue, subscription revenue was $56.0
million for the fourth quarter of 2011, an increase of 15% compared with
$48.6 million in the fourth quarter of 2010. Professional services and
other revenue was $23.5 million for the fourth quarter of 2011, an
increase of 52% compared to $15.5 million for the fourth quarter of 2010.
“Our fourth quarter results were above our expectations and represented
a strong finish to a record year for Kenexa. The company’s market share
gains are being driven by our end-to-end business model, which enables
HR organizations to serve as a strategic function that drives business
value,” said Rudy Karsan, Chief Executive Officer of Kenexa.
“Uncertainty regarding the global economy remains at a very high level,
however, we have continued to experience solid global demand for our
solutions. As we look ahead, we are cautiously optimistic regarding
Kenexa’s outlook for 2012. We expect our differentiated offering to
drive continued market share gains, and we are targeting modest non-GAAP
operating margin expansion as we continue to invest in proven growth
strategies.”
Karsan added, “Our acquisition of OutStart, announced separately today,
provides Kenexa with a next generation e-learning solution. We believe
that Kenexa is the only vendor capable of meeting growing demand for an
end-to-end, integrated talent management solution that includes
e-learning along with recruiting, performance management, compensation
management, proprietary content and services expertise to help implement
best practices.”
Non-GAAP income from operations, which excludes share-based compensation
expense, amortization of acquired intangibles, the purchase accounting
impact to Salary.com’s deferred revenue, acquisition related fees, and a
gain related to an asset sale, was $9.9 million for the three months
ended December 31, 2011. This represented a 12.4% non-GAAP operating
margin and an increase of 35% compared to non-GAAP income from
operations of $7.4 million for the three months ended December 31, 2010.
Non-GAAP net income available to common shareholders, which excludes the
items listed above and accretion associated with a variable interest
entity and a non-GAAP tax adjustment was $7.5 million for the three
months ended December 31, 2011, compared to $5.4 million for the three
months ended December 30, 2010. Non-GAAP net income available to common
shareholders was $0.27 per diluted share for the fourth quarter of 2011,
above the Company’s guidance of $0.25 to $0.26 and based on 27.9 million
weighted average shares outstanding. Non-GAAP net income available to
common shareholders was $0.23 per diluted share for the fourth quarter
of 2010, based on 23.7 million weighted average shares outstanding.
Kenexa’s income from operations for the three months ended December 31,
2011, determined in accordance with GAAP, was $2.9 million, compared to
a loss from operations of $3.6 million for the same period of 2010. GAAP
net income available to common shareholders was approximately $0.6
million, or $0.02 per diluted shares for the three months ended December
31, 2011, compared to net loss of $6.9 million, or ($0.30) per basic and
diluted share, in the same period of 2010.
A reconciliation of GAAP to non-GAAP results has been provided in the
financial statement tables included at the end of this press release. An
explanation of these measures is also included below under the heading
“Non-GAAP Financial Measures.”
Kenexa had cash, cash equivalents and investments of $129.0 million at
December 31, 2011, an increase from $124.9 million at the end of the
prior quarter. The Company generated $23.9 million in cash from
operations for the fourth quarter, which was partially offset primarily
by $11.0 million used for acquisitions and $5.5 million associated with
capital expenditures and capitalized investments.
Deferred revenue was $88.8 million at December 31, 2011, an increase of
17% from December 31, 2010.
Other Fourth Quarter and Recent Highlights
-
Today announced and closed the acquisition OutStart, a leading
innovator in the learning management industry. The company delivers a
portfolio of inter-related mobile, social and learning knowledge
solutions and has been recognized as a visionary in Gartner’s Magic
Quadrant for the last 7 years, in addition to winning a wide range of
awards for having the top learning portal in the industry. Using cash
on hand, Kenexa paid $38.9 million, subject to working capital and
other adjustments described in the Merger Agreement.
-
More than 70 “preferred partner” customers were added during the
fourth quarter (defined as customers that spend more than $50,000
annually), an increase from the over 50 preferred partner customer
additions in the year ago period.
-
The average annualized revenue from the company’s top 80 customers, or
P-cubed metric, was greater than $1.6 million in the fourth quarter of
2011, an increase from the over $1.2 million level in the fourth
quarter of 2010.
-
During the fourth quarter, announced the acquisition of Batrus Hollweg
(BHI). BHI’s wealth of research and content regarding talent best
practice, as well as their assessment solutions, are recognized as
some of the top notch content and solutions in our industry today. The
combination of Kenexa and BHI provides the most researched and proven
talent solutions content, particularly in the hospitality industry.
-
Announced details of its alliance with LinkedIn, including
integrations with LinkedIn to support candidates throughout the job
application process and enable recruiters to work faster, smarter and
more effectively in managing these candidates. Kenexa is committed to
accelerating the benefits of social recruiting for our global clients,
and the new tools for LinkedIn are being incorporated into future
product releases from Kenexa.
-
Transferred the listing of its common stock to the New York Stock
Exchange (“NYSE”) effective November 9, 2011. Kenexa continues to
trade under the “KNXA” ticker symbol.
Full Year 2011 Financial Results
For the full year 2011, Kenexa reported total GAAP revenue of $282.9
million, with non-GAAP revenue of $291.1 million, an increase of 46%
compared to non-GAAP revenue of $199.4 million for the full year 2010.
Non-GAAP subscription revenue was $212.4 million and professional
services revenue was $78.7 million for the full year 2011, compared to
$157.8 million and $41.7 million, respectively, in the year ago period.
Non-GAAP income from operations, which excludes share-based compensation
expense, amortization of acquired intangibles, expenses related to our
acquisitions, a benefit related to a legal settlement, the deferred
revenue write-down related to the Salary.com acquisition, a gain related
to an asset sale and non-recurring litigation charges was $29.6 million
for the year ended December 31, 2011, representing a 10.2% non-GAAP
operating margin and an increase of 68% compared to $17.6 million in the
year ended December 31, 2010. Non-GAAP net income available to common
shareholders, which excludes the items listed above and accretion
associated with a variable interest entity and a non-GAAP tax
adjustment, was $22.2 million, or $0.84 per diluted share, for the year
ended December 31, 2011, an increase of 35% compared to $0.62 in the
year ago period.
Kenexa’s income from operations for the full year 2011, determined in
accordance with GAAP, was $1.9 million, compared with a loss from
operations of $0.3 million for 2010. GAAP net loss allocable to common
shareholders’ was $7.3 million or loss of ($0.28) per diluted and basic
share for the full year 2011, compared to a net loss allocable to common
shareholders’ of $5.8 million or a loss of ($0.25) per diluted and basic
share for the full year 2010.
A reconciliation of GAAP to non-GAAP results has been provided in the
financial statement tables included at the end of this press release. An
explanation of these measures is also included below under the heading
“Non-GAAP Financial Measures.”
Business Outlook
Based on information as of today, February 6, 2012, the Company is
issuing financial guidance as follows:
First Quarter 2012*: The Company expects GAAP revenue to be $75.8
million to $76.8 million. Excluding the GAAP adjustment to deferred
revenue, resulting from the Salary.com and OutStart acquisitions, the
Company expects non-GAAP revenue to be $78 million to $79 million, and
non-GAAP operating income to be $6.1 million to $6.5 million. Assuming
an effective tax rate for reporting purposes of approximately 20% and
approximately 28 million shares outstanding, Kenexa expects its non-GAAP
net income per diluted share to be $0.15 to $0.17.
First quarter guidance assumes that the OutStart acquisition contributes
approximately $1 million to GAAP revenue, $2 million to non-GAAP revenue
and has no material impact on non-GAAP operating income.
Full Year 2012*: The Company expects GAAP revenue to be $344
million to $354 million. Excluding the GAAP adjustment to deferred
revenue, the Company expects non-GAAP revenue to be $352 million to $362
million, and non-GAAP operating income to be $36 million to $40 million.
Assuming an effective tax rate for reporting purposes of approximately
20% and approximately 28.6 million shares outstanding, Kenexa expects
its non-GAAP net income per diluted share to be $0.95 to $1.07.
Full year 2012 guidance assumes that the OutStart acquisition
contributes approximately $13.5 million to GAAP revenue, $17 million to
non-GAAP revenue and $1.5 million to $2.0 million to non-GAAP operating
income.
* Kenexa’s non-GAAP guidance excludes stock-based compensation
expense, amortization of acquired intangibles, acquisition-related fees,
the purchase accounting reduction for Salary.com’s and OutStart’s
revenue, and accretion associated with a variable interest entity.
Conference Call Information
Kenexa will host a conference call today, February 6, 2012, at 5:00 p.m.
(Eastern Time) to discuss the Company's financial results. To access
this call, dial 877-705-6003 (domestic) or 201-493-6725 (international).
A replay of this conference call will be available through February 13,
2012, at 877-870-5176 (domestic) or 858-384-5517 (international). The
replay passcode is 386345. A live webcast of this conference call will
be available on the "Investor Relations" page of the Company's Web site,
(www.kenexa.com)
and a replay will be archived on the Web site as well.
Forward-Looking Statements
This press release includes certain “forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995.
These forward-looking statements include, but are not limited to, plans,
objectives, expectations and intentions and other statements contained
in this press release that are not historical facts and statements
identified by words such as "expects," "anticipates," "intends,"
"plans," "believes," "seeks," "estimates" or words of similar meaning.
These statements may contain, among other things, guidance as to future
revenue and earnings, operations, expected benefits from acquisitions,
prospects of the business generally, intellectual property and the
development of products. These statements are based on our current
beliefs or expectations and are inherently subject to various risks and
uncertainties, including those set forth under the caption "Risk
Factors" in Kenexa’s most recent Annual Report on Form 10-K as filed
with the Securities and Exchange Commission and as revised or
supplemented by Kenexa’s quarterly reports on Form 10-Q. Actual results
may differ materially from these expectations due to changes in global
political, economic, business, competitive, market and regulatory
factors, Kenexa’s ability to implement business and acquisition
strategies or to complete or integrate acquisitions. Kenexa does not
undertake any obligation to update any forward-looking statements
contained in this document as a result of new information, future events
or otherwise.
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures. Kenexa believes
that non-GAAP measures of financial results provide useful information
to management and investors regarding certain financial and business
trends relating to Kenexa’s financial condition and results of
operations. The Company’s management uses these non-GAAP results to
compare the Company’s performance to that of prior periods for trend
analyses, for purposes of determining executive incentive compensation,
and for budget and planning purposes. These measures are used in monthly
financial reports prepared for management and in quarterly financial
reports presented to the Company’s Board of Directors. The Company
believes that 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 measures with other
companies in the Company’s industry, many of which present similar
non-GAAP financial measures to investors.
Management of the Company does not consider such non-GAAP measures in
isolation or as an alternative to such measures determined in accordance
with GAAP. The principal limitation of such non-GAAP financial measures
is that they exclude significant expenses that are required by GAAP to
be recorded. In addition, they are subject to inherent limitations as
they reflect the exercise of judgment by management about which charges
are excluded from the non-GAAP financial measures.
In order to compensate for these limitations, management of the Company
presents its non-GAAP financial measures in connection with its GAAP
results. Kenexa urges investors and potential investors in the Company’s
securities to review the reconciliation of its non-GAAP financial
measures to the comparable GAAP financial measures which it includes in
press releases announcing earnings information, including this press
release, and not to rely on any single financial measure to evaluate the
Company’s business.
We have not provided a reconciliation of forward-looking non-GAAP
financial measures to the directly comparable GAAP measures because, due
primarily to variability and difficulty in making accurate forecasts and
projections, not all of the information necessary for a quantitative
reconciliation is available to us without unreasonable efforts.
Kenexa presents the following non-GAAP financial measures in this press
release: non-GAAP revenue; non-GAAP cash from operations; non-GAAP
income from operations; non-GAAP net income allocable to common
shareholders’; non-GAAP gross profit; non-GAAP operating margin, and
non-GAAP net income per diluted share as described below.
The Company’s non-GAAP financial measures reflect the following
adjustments to GAAP financial measures:
Non-GAAP revenue. Non-GAAP revenue consists
of GAAP revenue and the effect of the write down of the deferred revenue
associated with purchase accounting for the Salary.com acquisition. This
effect during the three months ended December 31, 2011 was $1.3 million
and is added back since the Company believes its inclusion provides a
more accurate depiction of total revenue.
Share-based compensation expense.
Share-based compensation expense consists of expenses for stock options
and stock awards in accordance with ASC 718. Share-based compensation
was $1.8 million for the three months ended December 31, 2011 and $1.0
million for the three months ended December 31, 2010. Share-based
compensation expenses are excluded in the Company’s non-GAAP financial
measures because share-based compensation amounts are difficult to
forecast. This is due in part to the magnitude of the charges which
depends upon the volume and timing of stock option grants, which are
unpredictable and can vary dramatically from period to period, and
external factors such as interest rates and the trading price and
volatility of the Company’s common stock. The Company believes that this
exclusion provides meaningful supplemental information regarding the
Company’s operating results because these non-GAAP financial measures
facilitate the comparison of results for future periods with results
from past periods. The dilutive effect of all outstanding options is
included in the calculation of diluted earnings per share on both a GAAP
and a non-GAAP basis.
Amortization of acquired intangible assets.
In accordance with GAAP, operating expenses include amortization of
acquired intangible assets which are amortized over the estimated useful
lives of such assets. Amortization of acquired intangible assets was
$3.7 million for the three months ended December 31, 2011, and $3.2
million for the three months ended December 31, 2010. Amortization of
acquired intangible assets is excluded from the Company’s non-GAAP
financial measures because the Company believes that such exclusion
facilitates comparisons to its historical operating results and to the
results of other companies in the same industry, which have their own
unique acquisition histories.
Acquisition-related fees. In accordance
with ASC 805, Business Combinations, acquisition-related fees including
advisory, legal, accounting and other professional fees are reported as
expense in the periods in which the costs are incurred and the services
are received. Acquisition-related fees of $0.4 million for the three
months ended December 31, 2011, and $3.6 million for the three months
ended December 31, 2010, and include legal, travel, and other
fees not expected to reoccur from the acquisitions. Acquisition-related
fees are excluded in the non-GAAP financial measures because the Company
believes that such exclusion facilitates comparisons to its historical
operating results and to the results of other companies in the same
industry, which have their own unique acquisition histories.
Accretion of variable interest entity. In
accordance with ASC 810, Variable Interest Entities, the Chinese joint
venture is subject to periodic adjustment in its value. The accretion of
the variable interest entity of $1.4 million for the three months ended
December 31, 2010, is excluded in the non-GAAP financial measures
because the Company believes that such exclusion facilitates comparisons
to its historical operating results and to the results of other
companies in the same industry, which have their own unique acquisition
histories.
Gain on sale of assets. Proceeds totaling
$0.2 for the three months ended December 31, 2011, million are excluded
from the Company’s non-GAAP income from operations and non-GAAP net
income allocable to common shareholders due to their infrequent and or
unusual nature. The Company believes that excluding these amounts
provides meaningful supplemental information regarding the Company’s
operating results because these non-GAAP financial measures facilitate
the comparison of results for future periods with results from past
periods.
Non-GAAP tax. Non-GAAP tax of $0.1 million
for the three months ended December 31, 2011, is an estimated tax
applied to the non-GAAP net income for purposes of determining the
non-GAAP income allocable to common shareholders. Including the amount
is considered important in the determination of non-GAAP income
allocable to common shareholders since it depicts a more meaningful
measure of the Company’s non-GAAP results.
Taleo settlement and nonrecurring litigation
charges. For the full year 2011, settlement proceeds and
nonrecurring litigation fees totaling $3.0 million and $1.4 million
respectively are excluded from the Company’s non-GAAP income from
operations and non-GAAP net income allocable to common shareholders due
to their infrequent and or unusual nature. The Company believes that
excluding these amounts provides meaningful supplemental information
regarding the Company’s operating results because these non-GAAP
financial measures facilitate the comparison of results for future
periods with results from past periods.
About Kenexa
Kenexa (NYSE:KNXA) helps drive HR and business outcomes through its
unique combination of technology, content and services. Enabling
organizations to optimize their workforces since 1987, Kenexa’s
integrated talent acquisition and talent management solutions have
touched the lives of more than 110 million people. Additional
information about Kenexa and its global products and services can be
accessed at www.kenexa.com.
Follow Kenexa on Twitter: @kenexa.
Note to editors: Trademarks and registered trademarks referenced
herein remain the property of their respective owners.
|
Kenexa Corporation and Subsidiaries
|
|
Consolidated Balance Sheets
|
|
(In thousands, except share data)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
(unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
67,459
|
|
|
$
|
52,455
|
|
|
Short-term investments
|
|
|
51,807
|
|
|
|
-
|
|
|
Accounts receivable, net of allowance for doubtful accounts of
$3,045 and $2,545
|
|
|
52,664
|
|
|
|
45,584
|
|
|
Unbilled receivables
|
|
|
3,385
|
|
|
|
2,782
|
|
|
Income tax receivable
|
|
|
196
|
|
|
|
2,406
|
|
|
Deferred income taxes
|
|
|
5,477
|
|
|
|
5,583
|
|
|
Prepaid expenses and other current assets
|
|
|
9,555
|
|
|
|
8,782
|
|
|
Total current assets
|
|
|
190,543
|
|
|
|
117,592
|
|
|
|
|
|
|
|
|
Long-term investments
|
|
|
9,710
|
|
|
|
-
|
|
|
Property and equipment, net
|
|
|
18,632
|
|
|
|
19,757
|
|
|
Software, net
|
|
|
27,179
|
|
|
|
21,459
|
|
|
Goodwill
|
|
|
43,265
|
|
|
|
32,935
|
|
|
Intangible assets, net
|
|
|
73,074
|
|
|
|
68,238
|
|
|
Deferred income taxes, non-current
|
|
|
35,092
|
|
|
|
35,825
|
|
|
Deferred financing costs, net
|
|
|
354
|
|
|
|
566
|
|
|
Other long-term assets
|
|
|
7,795
|
|
|
|
11,050
|
|
|
Total assets
|
|
$
|
405,644
|
|
|
$
|
307,422
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
7,909
|
|
|
$
|
7,921
|
|
|
Notes payable, current
|
|
|
11
|
|
|
|
92
|
|
|
Term loan, current
|
|
|
5,000
|
|
|
|
5,000
|
|
|
Commissions payable
|
|
|
3,673
|
|
|
|
3,169
|
|
|
Accrued compensation and benefits
|
|
|
18,061
|
|
|
|
9,491
|
|
|
Other accrued liabilities
|
|
|
13,970
|
|
|
|
10,007
|
|
|
Deferred revenue
|
|
|
81,795
|
|
|
|
65,489
|
|
|
Capital lease obligations
|
|
|
282
|
|
|
|
271
|
|
|
Total current liabilities
|
|
|
130,701
|
|
|
|
101,440
|
|
|
|
|
|
|
|
|
Revolving credit line and term loan
|
|
|
25,000
|
|
|
|
54,500
|
|
|
Capital lease obligations, less current portion
|
|
|
218
|
|
|
|
146
|
|
|
Notes payable, less current portion
|
|
|
-
|
|
|
|
10
|
|
|
Deferred revenue, less current portion
|
|
|
7,042
|
|
|
|
10,563
|
|
|
Deferred income taxes
|
|
|
1,823
|
|
|
|
1,329
|
|
|
Other long-term liabilities
|
|
|
5,330
|
|
|
|
2,515
|
|
|
Total liabilities
|
|
|
170,114
|
|
|
|
170,503
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Temporary equity
|
|
|
|
|
|
Noncontrolling interest
|
|
|
4,990
|
|
|
|
4,052
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
Preferred stock, $0.01 par value; authorized 10,000,000 shares;
issued and outstanding: none
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, par value $0.01; authorized 100,000,000 shares; shares
issued and outstanding: 27,124,276 and 22,900,253, respectively
|
|
|
271
|
|
|
|
229
|
|
|
Additional paid-in capital
|
|
|
385,511
|
|
|
|
281,791
|
|
|
Accumulated deficit
|
|
|
(149,376
|
)
|
|
|
(145,271
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(5,866
|
)
|
|
|
(3,882
|
)
|
|
Total shareholders' equity
|
|
|
230,540
|
|
|
|
132,867
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
405,644
|
|
|
$
|
307,422
|
|
|
|
|
|
|
|
|
Kenexa Corporation and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
(In thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
2011
|
|
2010
|
|
|
|
(unaudited)
|
|
|
|
|
(unaudited)
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
Subscription
|
|
$
|
54,698
|
|
|
$
|
45,553
|
|
|
|
$
|
204,230
|
|
|
$
|
154,689
|
|
|
Other
|
|
|
23,545
|
|
|
|
15,487
|
|
|
|
|
78,709
|
|
|
|
41,664
|
|
|
Total revenues
|
|
|
78,243
|
|
|
|
61,040
|
|
|
|
|
282,939
|
|
|
|
196,353
|
|
|
Cost of revenues
|
|
|
32,268
|
|
|
|
21,605
|
|
|
|
|
112,173
|
|
|
|
68,433
|
|
|
Gross profit
|
|
|
45,975
|
|
|
|
39,435
|
|
|
|
|
170,766
|
|
|
|
127,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
17,041
|
|
|
|
15,637
|
|
|
|
|
63,394
|
|
|
|
48,177
|
|
|
General and administrative
|
|
|
12,852
|
|
|
|
15,939
|
|
|
|
|
53,933
|
|
|
|
48,481
|
|
|
Research and development
|
|
|
4,913
|
|
|
|
4,208
|
|
|
|
|
19,089
|
|
|
|
11,901
|
|
|
Depreciation and amortization
|
|
|
8,279
|
|
|
|
7,204
|
|
|
|
|
32,447
|
|
|
|
19,661
|
|
|
Total operating expenses
|
|
|
43,085
|
|
|
|
42,988
|
|
|
|
|
168,863
|
|
|
|
128,220
|
|
|
Income (loss) from operations
|
|
|
2,890
|
|
|
|
(3,553
|
)
|
|
|
|
1,903
|
|
|
|
(300
|
)
|
|
Interest (expense) income, net
|
|
|
(850
|
)
|
|
|
(341
|
)
|
|
|
|
(1,575
|
)
|
|
|
14
|
|
|
Gain (loss) on change in fair market value of investments, net
|
|
|
147
|
|
|
|
-
|
|
|
|
|
(244
|
)
|
|
|
(379
|
)
|
|
Income (loss) before income taxes
|
|
|
2,187
|
|
|
|
(3,894
|
)
|
|
|
|
84
|
|
|
|
(665
|
)
|
|
Income tax expense
|
|
|
(1,783
|
)
|
|
|
(1,438
|
)
|
|
|
|
(3,955
|
)
|
|
|
(2,344
|
)
|
|
Net income (loss)
|
|
$
|
404
|
|
|
$
|
(5,332
|
)
|
|
|
$
|
(3,871
|
)
|
|
$
|
(3,009
|
)
|
|
Loss (income) allocated to noncontrolling interest
|
|
|
203
|
|
|
|
(144
|
)
|
|
|
|
(234
|
)
|
|
|
(550
|
)
|
|
Accretion associated with variable interest entity
|
|
|
-
|
|
|
|
(1,393
|
)
|
|
|
|
(3,159
|
)
|
|
|
(2,202
|
)
|
|
Net income (loss) allocable to common shareholders'
|
|
$
|
607
|
|
|
$
|
(6,869
|
)
|
|
|
$
|
(7,264
|
)
|
|
$
|
(5,761
|
)
|
|
Basic net income (loss) per share
|
|
$
|
0.02
|
|
|
$
|
(0.30
|
)
|
|
|
$
|
(0.28
|
)
|
|
$
|
(0.25
|
)
|
|
Diluted net income (loss) per share
|
|
$
|
0.02
|
|
|
$
|
(0.30
|
)
|
|
|
$
|
(0.28
|
)
|
|
$
|
(0.25
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - basic
|
|
|
27,073,137
|
|
|
|
22,769,802
|
|
|
|
|
25,524,227
|
|
|
|
22,645,286
|
|
|
Weighted average common shares - diluted
|
|
|
27,915,541
|
|
|
|
22,769,802
|
|
|
|
|
25,524,227
|
|
|
|
22,645,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kenexa Corporation and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
(Unaudited and in thousands, except for per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
Revenue and Gross Profit:
|
|
|
|
|
|
|
|
|
|
GAAP subscription revenue
|
|
$
|
54,698
|
|
|
$
|
45,553
|
|
|
$
|
204,230
|
|
|
$
|
154,689
|
|
|
Deferred revenue associated with acquisition
|
|
|
1,337
|
|
|
|
3,065
|
|
|
|
8,146
|
|
|
|
3,065
|
|
|
Non-GAAP subscription revenue
|
|
|
56,035
|
|
|
|
48,618
|
|
|
|
212,376
|
|
|
|
157,754
|
|
|
Other revenue
|
|
|
23,545
|
|
|
|
15,487
|
|
|
|
78,709
|
|
|
|
41,664
|
|
|
Non-GAAP revenue
|
|
$
|
79,580
|
|
|
$
|
64,105
|
|
|
$
|
291,085
|
|
|
$
|
199,418
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP cost of revenues
|
|
$
|
32,268
|
|
|
$
|
21,605
|
|
|
$
|
112,173
|
|
|
$
|
68,433
|
|
|
Share-based compensation expense
|
|
|
65
|
|
|
|
43
|
|
|
|
252
|
|
|
|
238
|
|
|
Acquisition-related fees
|
|
|
-
|
|
|
|
151
|
|
|
|
-
|
|
|
|
151
|
|
|
Cost of revenue adjustment
|
|
|
65
|
|
|
|
194
|
|
|
|
252
|
|
|
|
389
|
|
|
Non-GAAP gross profit
|
|
$
|
47,377
|
|
|
$
|
42,694
|
|
|
$
|
179,164
|
|
|
$
|
131,374
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
43,085
|
|
|
$
|
42,988
|
|
|
$
|
168,863
|
|
|
$
|
128,220
|
|
|
Share-based compensation expense
|
|
|
(1,711
|
)
|
|
|
(921
|
)
|
|
|
(6,117
|
)
|
|
|
(4,304
|
)
|
|
Amortization of acquired intangibles
|
|
|
(3,696
|
)
|
|
|
(3,243
|
)
|
|
|
(14,381
|
)
|
|
|
(5,753
|
)
|
|
Acquisition-related fees
|
|
|
(400
|
)
|
|
|
(3,491
|
)
|
|
|
(559
|
)
|
|
|
(4,436
|
)
|
|
Litigation-related fees
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,416
|
)
|
|
|
-
|
|
|
Taleo settlement
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
|
|
-
|
|
|
Gain on sale of asset
|
|
|
197
|
|
|
|
-
|
|
|
|
197
|
|
|
|
-
|
|
|
Total operating expense adjustment
|
|
|
(5,610
|
)
|
|
|
(7,655
|
)
|
|
|
(19,276
|
)
|
|
|
(14,493
|
)
|
|
Non-GAAP operating expenses
|
|
$
|
37,475
|
|
|
$
|
35,333
|
|
|
$
|
149,587
|
|
|
$
|
113,727
|
|
|
|
|
|
|
|
|
|
|
|
|
Results:
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) from operations
|
|
$
|
2,890
|
|
|
$
|
(3,553
|
)
|
|
$
|
1,903
|
|
|
$
|
(300
|
)
|
|
Deferred revenue associated with acquisition
|
|
|
1,337
|
|
|
|
3,065
|
|
|
|
8,146
|
|
|
|
3,065
|
|
|
Cost of revenue adjustment
|
|
|
65
|
|
|
|
194
|
|
|
|
252
|
|
|
|
389
|
|
|
Operating expense adjustment
|
|
|
5,610
|
|
|
|
7,655
|
|
|
|
19,276
|
|
|
|
14,493
|
|
|
Non-GAAP income from operations
|
|
$
|
9,902
|
|
|
$
|
7,361
|
|
|
$
|
29,577
|
|
|
$
|
17,647
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) allocable to common shareholders
|
|
$
|
607
|
|
|
$
|
(6,869
|
)
|
|
$
|
(7,264
|
)
|
|
$
|
(5,761
|
)
|
|
Deferred revenue associated with acquisition
|
|
|
1,337
|
|
|
|
3,065
|
|
|
|
8,146
|
|
|
|
3,065
|
|
|
Cost of revenue adjustment
|
|
|
65
|
|
|
|
194
|
|
|
|
252
|
|
|
|
389
|
|
|
Operating expense adjustment
|
|
|
5,610
|
|
|
|
7,655
|
|
|
|
19,276
|
|
|
|
14,493
|
|
|
Accretion associated with variable interest entity
|
|
|
-
|
|
|
|
1,393
|
|
|
|
3,159
|
|
|
|
2,202
|
|
|
Non-GAAP net income allocated to common shareholders'
|
|
$
|
7,619
|
|
|
$
|
5,438
|
|
|
$
|
23,569
|
|
|
$
|
14,388
|
|
|
Non-GAAP estimated income tax: 20%
|
|
|
(97
|
)
|
|
|
-
|
|
|
|
(1,400
|
)
|
|
|
-
|
|
|
Non-GAAP net income allocated to common shareholders
|
|
$
|
7,522
|
|
|
$
|
5,438
|
|
|
$
|
22,169
|
|
|
$
|
14,388
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basic net income (loss) per share
|
|
$
|
0.02
|
|
|
$
|
(0.30
|
)
|
|
$
|
(0.28
|
)
|
|
$
|
(0.25
|
)
|
|
Non-GAAP basic net income per share
|
|
$
|
0.28
|
|
|
$
|
0.24
|
|
|
$
|
0.87
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted net income (loss) per share
|
|
$
|
0.02
|
|
|
$
|
(0.30
|
)
|
|
$
|
(0.28
|
)
|
|
$
|
(0.25
|
)
|
|
Non-GAAP diluted net income per share
|
|
$
|
0.27
|
|
|
$
|
0.23
|
|
|
$
|
0.84
|
|
|
$
|
0.62
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - basic
|
|
|
27,073,137
|
|
|
|
22,769,802
|
|
|
|
25,524,227
|
|
|
|
22,645,286
|
|
|
Dilutive effect of options and restricted stock
|
|
|
842,404
|
|
|
|
933,053
|
|
|
|
904,468
|
|
|
|
604,379
|
|
|
Weighted average shares - diluted
|
|
|
27,915,541
|
|
|
|
23,702,855
|
|
|
|
26,428,695
|
|
|
|
23,249,665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Classification of non-GAAP measures:
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
45,975
|
|
|
$
|
39,435
|
|
|
$
|
170,766
|
|
|
$
|
127,920
|
|
|
Add: share-based compensation expense
|
|
|
65
|
|
|
|
43
|
|
|
|
252
|
|
|
|
238
|
|
|
Add: acquisition related fees
|
|
|
-
|
|
|
|
151
|
|
|
|
-
|
|
|
|
151
|
|
|
Add: deferred revenue associated with acquisition
|
|
|
1,337
|
|
|
|
3,065
|
|
|
|
8,146
|
|
|
|
3,065
|
|
|
Non-GAAP gross profit
|
|
$
|
47,377
|
|
|
$
|
42,694
|
|
|
$
|
179,164
|
|
|
$
|
131,374
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
$
|
17,041
|
|
|
$
|
15,637
|
|
|
$
|
63,394
|
|
|
$
|
48,177
|
|
|
Less: share-based compensation expense
|
|
|
(264
|
)
|
|
|
(128
|
)
|
|
|
(972
|
)
|
|
|
(904
|
)
|
|
Less: acquisition-related fees
|
|
|
(400
|
)
|
|
|
(595
|
)
|
|
|
(402
|
)
|
|
|
(795
|
)
|
|
Non-GAAP sales and marketing
|
|
$
|
16,377
|
|
|
$
|
14,914
|
|
|
$
|
62,020
|
|
|
$
|
46,478
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
12,852
|
|
|
|
15,939
|
|
|
$
|
53,933
|
|
|
$
|
48,481
|
|
|
Less: share-based compensation expense
|
|
|
(1,311
|
)
|
|
|
(681
|
)
|
|
|
(4,646
|
)
|
|
|
(2,934
|
)
|
|
Less: acquisition-related fees
|
|
|
-
|
|
|
|
(2,678
|
)
|
|
|
(157
|
)
|
|
|
(3,423
|
)
|
|
Less: litigation-related fees
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,416
|
)
|
|
|
-
|
|
|
Add: Taleo settlement
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
|
|
-
|
|
|
Add: gain on sale of asset
|
|
|
197
|
|
|
|
-
|
|
|
|
197
|
|
|
|
-
|
|
|
Non-GAAP general and administrative
|
|
$
|
11,738
|
|
|
$
|
12,580
|
|
|
$
|
50,911
|
|
|
$
|
42,124
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
$
|
4,913
|
|
|
$
|
4,208
|
|
|
$
|
19,089
|
|
|
$
|
11,901
|
|
|
Less: share-based compensation expense
|
|
|
(136
|
)
|
|
|
(112
|
)
|
|
|
(499
|
)
|
|
|
(466
|
)
|
|
Less: acquisition-related fees
|
|
|
-
|
|
|
|
(218
|
)
|
|
|
-
|
|
|
|
(218
|
)
|
|
Non-GAAP research and development
|
|
$
|
4,777
|
|
|
$
|
3,878
|
|
|
$
|
18,590
|
|
|
$
|
11,217
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kenexa Corporation and Subsidiaries
|
|
Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
(unaudited)
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net loss from operations
|
|
$
|
(3,871
|
)
|
|
$
|
(3,009
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
32,447
|
|
|
|
19,661
|
|
|
Loss on disposal of property and equipment
|
|
|
189
|
|
|
|
153
|
|
|
Amortization of bond premium
|
|
|
721
|
|
|
|
-
|
|
|
Realized loss on available-for-sale securities
|
|
|
124
|
|
|
|
483
|
|
|
Gain on change in fair market value of ARS and put option, net
|
|
|
-
|
|
|
|
(3
|
)
|
|
Share-based compensation expense
|
|
|
6,369
|
|
|
|
4,542
|
|
|
Amortization of deferred financing costs
|
|
|
212
|
|
|
|
45
|
|
|
Bad debt expense
|
|
|
742
|
|
|
|
890
|
|
|
Deferred income tax (benefit) expense
|
|
|
(273
|
)
|
|
|
2,647
|
|
|
Changes in assets and liabilities, net of business combinations
|
|
|
|
|
|
Accounts and unbilled receivables
|
|
|
(7,598
|
)
|
|
|
(9,225
|
)
|
|
Prepaid expenses and other current assets
|
|
|
(439
|
)
|
|
|
58
|
|
|
Income taxes receivable
|
|
|
2,211
|
|
|
|
(707
|
)
|
|
Other long-term assets
|
|
|
2,403
|
|
|
|
(831
|
)
|
|
Accounts payable
|
|
|
(227
|
)
|
|
|
(3,678
|
)
|
|
Accrued compensation and other accrued liabilities
|
|
|
6,512
|
|
|
|
739
|
|
|
Commissions payable
|
|
|
505
|
|
|
|
2,281
|
|
|
Deferred revenue
|
|
|
12,579
|
|
|
|
12,097
|
|
|
Other liabilities
|
|
|
2,738
|
|
|
|
(249
|
)
|
|
Net cash provided by operating activities
|
|
|
55,344
|
|
|
|
25,894
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Capitalized software and purchases of property and equipment
|
|
|
(23,524
|
)
|
|
|
(16,709
|
)
|
|
Purchases of available-for-sale securities
|
|
|
(88,432
|
)
|
|
|
(7,653
|
)
|
|
Sales of available-for-sale securities
|
|
|
26,070
|
|
|
|
23,054
|
|
|
Sales of trading securities
|
|
|
-
|
|
|
|
15,291
|
|
|
Acquisitions and variable interest entity, net of cash acquired
|
|
|
(22,432
|
)
|
|
|
(77,371
|
)
|
|
Cash released from escrow for acquisitions
|
|
|
-
|
|
|
|
250
|
|
|
Net cash used in investing activities
|
|
|
(108,318
|
)
|
|
|
(63,138
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Borrowings under revolving credit line and term loan
|
|
|
3,000
|
|
|
|
59,500
|
|
|
Repayments under revolving credit line
|
|
|
(32,500
|
)
|
|
|
(2,525
|
)
|
|
Repayments of notes payable
|
|
|
(82
|
)
|
|
|
(77
|
)
|
|
Repayments of capital lease obligations
|
|
|
(493
|
)
|
|
|
(232
|
)
|
|
Deferred financing costs
|
|
|
-
|
|
|
|
(611
|
)
|
|
Purchase of additional interest in variable interest entity
|
|
|
(2,468
|
)
|
|
|
(31
|
)
|
|
Proceeds from common stock issued through Employee Stock Purchase
Plan
|
|
|
545
|
|
|
|
400
|
|
|
Net proceeds from option exercises
|
|
|
8,927
|
|
|
|
3,927
|
|
|
Net proceeds from public offering
|
|
|
91,423
|
|
|
|
-
|
|
|
Net cash provided by financing activities
|
|
|
68,352
|
|
|
|
60,351
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(374
|
)
|
|
|
127
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
15,004
|
|
|
|
23,234
|
|
|
Cash and cash equivalents at beginning of year
|
|
|
52,455
|
|
|
|
29,221
|
|
|
Cash and cash equivalents at end of year
|
|
$
|
67,459
|
|
|
$
|
52,455
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information
|
|
|
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
Interest expense
|
|
$
|
1,568
|
|
|
$
|
337
|
|
|
Income taxes
|
|
$
|
4,517
|
|
|
$
|
1,298
|
|
|
Income taxes refunded
|
|
$
|
4,741
|
|
|
$
|
1,803
|
|
|
|
|
|
|
|
|
Noncash investing and financing activities
|
|
|
|
|
|
Capital lease obligations incurred
|
|
$
|
568
|
|
|
$
|
154
|
|

Source: Kenexa
Media Contact: Kenexa Mark Derowitsch, 402-419-5216 mark.derowitsch@kenexa.com or Investor
Contact: ICR Kori Doherty, 617-956-6730 kdoherty@icrinc.com
|