• Q2 SaaS Revenue Increases 32% to $47.7 Million
  • Updates Full Year SaaS Revenue Guidance to $194.0 to $197.0 Million, 28 to 30% growth rate
  • Raises Full Year Total Revenue Guidance to $245.0 to $248.0 Million
  • Cash from Operations of $8.0 Million, up 16% Year over Year

DUBLIN, Calif., Aug. 03, 2017 (GLOBE NEWSWIRE) -- Callidus Software Inc. (NASDAQ:CALD), a global leader in cloud-based sales, marketing, learning and customer experience solutions, today announced financial results for the quarter ended June 30, 2017.

“We delivered yet another quarter of over 30% SaaS growth in Q2, and are on track to meet our 2017 top and bottom line goals,” said Leslie Stretch, president and CEO, CallidusCloud. “We expanded our product portfolio with the acquisition of RevSym for ASC 606, and further strengthened our fast-growing mobile learning business with the acquisition of Learning Heroes. Our cross-sell and multi-product momentum continued and EMEA had a strong quarter.”

Financial Highlights for the Second Quarter 2017
SaaS revenue was $47.7 million, an increase of 32% over the same quarter in the prior year. Maintenance revenue was $900,000, resulting in total recurring revenue of $48.6 million. SaaS revenue growth continues to benefit from success in our Lead to Money suite. Professional services revenue was $12.7 million. Total revenue was $61.3 million for the second quarter, an increase of 23% year-over-year. Normalized SaaS billings growth was 30% for the trailing twelve-month period. Normalized billings growth for the quarter was 23%. Cash and short-term investments were $172.4 million. Cash flow from operations for the quarter was $8.0 million, compared to $6.9 million in the same quarter of the prior year.

GAAP Performance

  • Recurring revenue gross margin was 72%, compared to 74% for the same quarter in the prior year.

  • Overall gross margin was 60%, compared to 63% for the same quarter in the prior year.

  • Operating loss was $7.2 million compared to $5.0 million for the same quarter in the prior year.

  • Pre-tax loss was $6.9 million, compared to $5.3 million for the same quarter in the prior year.  

Non-GAAP Performance
The following non-GAAP measures are described below and are reconciled to the corresponding GAAP measures at the end of this release.

  • Recurring revenue gross margin was 76%, compared to 77% in the prior year.

  • Overall gross margin was 64%, compared to 66% in the prior year.

  • Operating income was $5.4 million, compared to $4.0 million for the same quarter in the prior year.

  • Pre-tax income was $5.6 million, compared to $3.7 million for the same quarter in the prior year. 

Business Highlights for the Second Quarter 2017

  • CallidusCloud acquired RevSym, a brand-new cloud solution for the management of revenue and incentives in the new world of ASC 606 revenue recognition requirements.
     
  • CallidusCloud acquired Learning Heroes, an innovative provider of education content. The acquisition adds a large library of bite-size, fun content to the Litmos Mobile Learning Platform and consolidates it as one of the most comprehensive business skills and compliance education platforms in the world.
     
  • SAP SE named CallidusCloud “ISV Partner of the Year” in the 2017 SAP Pinnacle awards. The award was officially presented during the SAPPHIRE conference, where CallidusCloud had a large presence with of over 20,000 attendees.
     
  • CallidusCloud’s Litmos learning platform was recognized by G2Crowd, a leading independent review company, as the highest rated provider in the Corporate LMS Software Satisfaction Report, Summer 2017.
     
  • CallidusCloud was again recognized as the most awarded organization at the American Business Awards. The Lead to Money suite, Enablement, Litmos, and the customer service department received gold Stevie awards.

Financial Outlook for 2017 – Third Quarter and Full Year

For the third quarter of 2017, CallidusCloud expects SaaS revenue to be between $49.7 million and $50.2 million. Maintenance revenue is expected to be between $300,000 and $500,000. Total revenue is expected to be between $61.7 million and $62.7 million. GAAP operating loss is expected to be between $5.6 million and $6.2 million, with GAAP pre-tax loss between $5.8 million and $6.4 million. Non-GAAP operating income is expected to be between $5.0 million and $6.0 million, with non-GAAP pre-tax income between $4.8 million and $5.8 million.

For the full year of 2017, CallidusCloud is updating its previous SaaS revenue guidance to be between $194.0 million and $197.0 million and raising its previous total revenue guidance to be between $245.0 million and $248.0 million. Maintenance revenue is expected to be between $2.5 million and $2.9 million. GAAP operating loss is expected to be between $22.5 million and $24.0 million, with GAAP pre-tax loss between $22.6 million and $24.3 million. Non-GAAP operating income is expected to be between $22.0 million and $24.0 million, with non-GAAP pre-tax income between $21.9 million and $23.7 million.

Conference Call

In conjunction with this announcement CallidusCloud will host a conference call at 1:30 p.m. Pacific Time (PT) today to discuss the second quarter and outlook for the third quarter 2017 and the full year 2017. The conference call will be available via live webcast at the Investor Relations section of CallidusCloud’s website.

Webcast site: http://www.calliduscloud.com/about-us/investor-relations
Dial-in: 866-324-2828 (International callers: 678-509-7525)
Passcode: 49807849
Replay information: A webcast replay will be available on the Investor Relations section of our website under Calendar of Events.

For more information, please visit: http://www.calliduscloud.com/about-us/investor-relations/

About CallidusCloud
Callidus Software Inc. (NASDAQ: CALD), doing business as CallidusCloud®, is the global leader in cloud-based sales, marketing, learning and customer experience solutions. CallidusCloud enables organizations to accelerate and maximize their Lead to Money process with a complete suite of solutions that identify the right leads, ensure proper territory and quota distribution, enable sales forces, automate configure price quote, and streamline sales compensation – driving bigger deals, faster. Approximately 5,700 leading organizations, across all industries, rely on CallidusCloud to optimize the Lead to Money process to close more deals for more money in record time.

For more information, please visit www.calliduscloud.com.

Non-GAAP Financial Measures

In this release, CallidusCloud has provided additional financial information that has not been prepared in accordance with GAAP. This information includes non-GAAP gross margin, non-GAAP recurring revenue gross margin, non-GAAP operating expenses, non-GAAP operating income, and non-GAAP net income before provision for income taxes. CallidusCloud uses non-GAAP measures internally in analyzing its financial results and believes that they are useful to investors as a supplement to GAAP measures in evaluating CallidusCloud’s operating performance. CallidusCloud believes that the use of these non-GAAP measures provides additional insight for investors to use in evaluation of ongoing operating results and trends and in comparing its financial measures with other companies in CallidusCloud’s industry, many of which present non-GAAP financial measures that may resemble our non-GAAP financial measures. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

Our non-GAAP measures reflect adjustments based on the following items:

Stock-based compensation expense: We have excluded the effect of stock-based compensation expense from our non-GAAP gross profit, recurring revenue gross profit, operating expenses, operating income, and net income before provision for income taxes. We believe the exclusion of stock-based compensation expense provides a useful comparison of our operating results to our peers.

Restructuring and other expense: We have excluded the effect of restructuring and other expense from our non-GAAP operating expenses, operating income and net income before provision for income taxes. Restructuring and other expense consists of employee severance and facility exit costs. We feel it is useful to investors to understand the effects of these items on our financial results.

Patent litigation and settlement costs: We have excluded patent litigation and settlement costs from our non-GAAP gross profit, recurring revenue gross profit, operating expenses, operating income, and net income before provision for income taxes. We believe patent litigation and settlement costs are not indicative of our ongoing business operations, and are inconsistent in amount and frequency; as such we exclude these costs during our evaluation of our business performance.

Non-cash amortization of acquired intangible assets: We have excluded the effect of amortization of acquired intangibles which include developed technology, customer relationships, trade names, domain names, patents and licenses, and order backlog from our non-GAAP gross profit, recurring revenue gross profit, operating expenses, operating income, other income and expense, and net income before provision for income taxes. Amortization of acquired intangibles are significantly affected by timing, and as such, can be inconsistent in amount and nature. 

Acquisition-related costs: We have excluded the costs related to acquisitions from our non-GAAP operating expenses, operating income, net income and net income before provision for income taxes. These costs include legal and transactional costs associated with acquisition activities as well as expense related to earnouts that we would not have otherwise incurred in the periods presented as part of our continuing operations. We believe the exclusion of acquisition-related costs provides a useful comparison of our operating results to our peers.

Cash taxes: Cash taxes are defined as GAAP current income tax expense excluding the related tax amount for non-cash and non-GAAP items.

Additionally, CallidusCloud believes the following supplemental non-GAAP financial information is useful to investors and others in assessing its operating performance. A calculation of the supplemental non-GAAP financial information is provided in the table titled “Non-GAAP Supplemental Financial Information.”

  • SaaS billings is calculated as SaaS revenue plus the change in SaaS deferred revenue in a period.
  • Normalized SaaS billings is calculated as SaaS revenue plus the change in SaaS deferred revenue, reduced for the remaining deferred revenue acquired during the period, plus or minus the effect of multiple year SaaS billings in that period.

We believe that normalized SaaS billings provide valuable insight into the sales of our solutions and the performance of our business. We do not consider normalized SaaS billings as a substitute for revenue recognition or revenue measurement.

Note on Forward-Looking Statements

The forward-looking statements included in this press release, including for example discussion of our commercial prospects, partnerships, estimates of future revenues, operating income/loss and expenses, stock-based compensation expenses, amortization of acquired intangible assets, acquisition-related costs, restructuring and other expenses, and patent litigation and settlement costs and estimates reflect management’s best judgment based on factors currently known and involve risks and uncertainties. These risks and uncertainties include, but are not limited to, potential disruption of customer purchase decisions resulting from global economic conditions, timing and size of orders, relative growth of our recurring revenue, potential decreases in customer spending, uncertainty regarding purchasing trends in the cloud software market, customer cancellations or non-renewal of maintenance contracts or on-demand services, our potential inability to manage effectively any growth we experience, our ability to develop new products and services, increased competition or new entrants in the marketplace, potential impact of acquisitions and investments, changes in staffing levels, and other risks detailed in periodic reports we file with the Securities and Exchange Commission, including our most recent Quarterly Report on Form 10-Q which may be obtained by contacting CallidusCloud’s Investor Relations department at 415-445-3232, or from the Investor Relations section of CallidusCloud’s website (http://www.calliduscloud.com/about-us/investor-relations/). Actual results may differ materially from those presently reported. We assume no obligation to update the information contained in this release.

© 2017 Callidus Software Inc. All rights reserved. Callidus, Callidus Software, the Callidus Software logo, CallidusCloud, the CallidusCloud logo, Badgeville, BridgeFront, Clicktools, Datahug, iCentera, Lead to Money, LeadFormix, LeadRocket, Learning Heroes, Learnpass, Litmos, the Litmos logo, Producer Pro, RevSym, SalesGenius, Surve, Syncfrog, Thunderbridge, and ViewCentral are trademarks, service marks, or registered trademarks of Callidus Software Inc. and its affiliates in the United States and other countries. All other brand, service or product names are trademarks or registered trademarks of their respective companies or owners.

  
CALLIDUS SOFTWARE INC. 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
(In thousands, except per share data) 
(unaudited) 
  
 Three Months Ended
June 30,
  Six Months Ended
June 30,
 
  2017   2016    2017   2016  
Revenue:         
Recurring$48,605  $39,290   $94,802  $76,896  
Services and license 12,658   10,461    24,602   21,233  
Total revenue 61,263   49,751    119,404   98,129  
Cost of revenue:         
Recurring 13,535   10,137    26,557   20,099  
Services and license 10,919   8,332    20,859   16,593  
Total cost of revenue 24,454   18,469    47,416   36,692  
Gross profit 36,809   31,282    71,988   61,437  
          
Operating expenses:         
Sales and marketing 21,983   19,682    44,674   38,585  
Research and development 9,277   7,248    18,578   14,490  
General and administrative 12,356   9,296    21,722   17,551  
Restructuring and other 375   86    972   402  
Total operating expenses 43,991   36,312    85,946   71,028  
Operating loss (7,182)  (5,030)   (13,958)  (9,591) 
Interest income and other income (expense) 271   (277)   336   (52) 
Interest expense (23)  (39)   (42)  (82) 
Loss before provision for income taxes (6,934)  (5,346)   (13,664)  (9,725) 
Provision for income taxes 413   341    581   497  
Net loss$(7,347) $(5,687)  $(14,245) $(10,222) 
Net loss per share         
Basic and Diluted$(0.11) $(0.10)  $(0.22) $(0.18) 
          
Weighted average shares used in computing net loss per share:           
 Basic and Diluted 65,079   57,098    64,726   56,894  
          


CALLIDUS SOFTWARE INC. 
CONDENSED CONSOLIDATED BALANCE SHEETS 
(In thousands)
(unaudited)
         
 June 30, December 31, 
 2017 2016 
ASSETS 
Current assets:      
Cash and cash equivalents$  132,206  $  148,008  
Short-term investments   40,240     39,266  
Accounts receivable, net   55,807     55,464  
Prepaid and other current assets   20,281     18,275  
Total current assets   248,534     261,013  
       
Property and equipment, net   42,243     35,456  
Goodwill   75,049     63,957  
Intangible assets, net   23,761     21,659  
Deposits and other non-current assets   4,209     4,416  
Total assets$  393,796  $  386,501  
     
  
LIABILITIES AND STOCKHOLDERS’ EQUITY 
Current liabilities:      
Accounts payable$  5,850  $  3,573  
Accrued payroll and related expenses   13,427     17,831  
Accrued expenses   22,742     15,126  
Deferred revenue   106,023     99,758  
Total current liabilities   148,042     136,288  
       
Deferred revenue, non-current   1,511     3,209  
Deferred income taxes, non-current   2,137     1,541  
Other non-current liabilities   8,363     8,602  
Total liabilities   160,053     149,640  
      
Stockholders’ equity:      
Common stock   65     64  
Additional paid-in capital   568,128     559,200  
Treasury stock   (14,430)    (14,430) 
Accumulated other comprehensive loss   (2,943)    (5,141) 
Accumulated deficit   (317,077)    (302,832) 
Total stockholders’ equity   233,743     236,861  
Total liabilities and stockholders’ equity                                            $  393,796  $  386,501  
     


CALLIDUS SOFTWARE INC. 
 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
(In thousands) 
(unaudited) 
        
  Six Months Ended June 30, 
  2017 2016 
Cash flows from operating activities:       
 Net loss $  (14,245) $  (10,222) 
 Adjustments to reconcile net loss to net cash provided by operating activities:         
Depreciation expense    5,600     3,582  
Amortization of intangible assets    3,991     2,835  
Provision for doubtful accounts     567     891  
Stock-based compensation    18,191     14,065  
   Excess tax benefits from stock-based compensation    -     (11) 
Deferred income taxes    (9)    51  
Loss on disposal of property and equipment    3     4  
Loss on foreign currency from mark-to-market of derivative    249     -  
Amortization of premium on investments    103     91  
        
Changes in operating assets and liabilities:       
 Accounts receivable    (361)    (3,268) 
 Prepaid and other current assets    (1,913)    (846) 
 Other non-current assets    220     251  
 Accounts payable    2,349     462  
 Accrued expenses     (624)    1,412  
 Accrued payroll and related expenses    (4,404)    (1,996) 
 Accrued restructuring and other expenses    220     (285) 
 Deferred revenue    3,757     5,959  
Net cash provided by operating activities    13,694     12,975  
        
Cash flows from investing activities:       
 Purchases of investments    (6,456)    (8,483) 
 Proceeds from maturities and sale of investments    5,360     8,751  
 Purchases of property and equipment    (7,661)    (3,924) 
 Purchases of intangible assets    (458)    (444) 
 Acquisitions, net of cash acquired    (11,477)    (11,500) 
Net cash used in investing activities    (20,692)    (15,600) 
        
Cash flows from financing activities:       
 Proceeds from issuance of common stock    2,603     1,951  
 Restricted stock units acquired to settle employee withholding liability    (11,864)    (1,821) 
 Excess tax benefits from stock-based compensation    -      11  
 Payment of consideration related to acquisitions    (100)    (104) 
Net cash (used in) provided by financing activities    (9,361)    37  
Effect of foreign currency exchange rates on cash and cash equivalents    557     (313) 
Net (decrease) in cash and cash equivalents    (15,802)    (2,901) 
Cash and cash equivalents at beginning of period    148,008     77,232  
Cash and cash equivalents at end of period $  132,206  $  74,331  
        


CALLIDUS SOFTWARE INC. 
GAAP TO NON-GAAP ADJUSTMENT SUMMARY 
(In thousands) 
(unaudited) 
          
GAAP to Non-GAAP adjustments include stock-based compensation, amortization of acquired intangible assets, patent
litigation and settlement costs, acquisition-related costs, restructuring and other expenses as follows:
 
  
 Three Months Ended
June 30,
  Six Months Ended
 June 30,
 
 2017 2016  2017 2016 
Cost of revenue:         
Recurring$  1,779 $  1,159  $  3,401 $  2,322 
Services and license   559    524     1,191    1,036 
Operating expenses:         
Sales and marketing   2,417    2,491     5,418    4,941 
Research and development   1,765    1,171     3,428    2,341 
General and administrative   5,637    3,602     8,960    5,833 
Restructuring and other   375    86     972    402 
  Total$  12,532 $  9,033  $  23,370 $  16,875 
          

 

 

CALLIDUS SOFTWARE INC. 
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES 
(In thousands, except for percentages) 
(unaudited) 
  
            
   Three Months Ended  Six Months Ended 
   June 30,  June 30, 
   2017  2016   2017  2016  
            
Non-GAAP gross profit reconciliation:          
            
Gross profit$  36,809 $  31,282  $  71,988 $  61,437  
            
 Gross margin 60% 63%  60% 63% 
Add back:           
 Stock-based compensation   971    977     2,026    1,998  
 Non-cash amortization of acquired          
    intangible assets   1,367    706     2,566    1,360  
Non-GAAP gross profit$39,147 $32,965  $76,580 $64,795  
            
 Gross margin 64% 66%  64% 66% 
            
Non-GAAP recurring revenue gross profit reconciliation:              
            
Recurring revenue gross profit$  35,070 $  29,153  $  68,245 $  56,797  
            
 Recurring revenue gross margin 72% 74%  72% 74% 
Add back:           
 Stock-based compensation   412    453     835    962  
 Non-cash amortization of acquired          
    intangible assets   1,367    706     2,566    1,360  
Non-GAAP recurring revenue gross profit$36,849 $30,312  $71,646 $59,119  
            
 Non-GAAP recurring revenue gross margin 76% 77%  76% 77% 
            
Non-GAAP operating expense reconciliation:          
            
Operating expenses$43,991 $36,312  $  85,946 $71,028  
 Operating expenses, as a % of total          
    revenue 72% 73%  72% 72% 
Subtract:           
 Stock-based compensation   (8,969)   (6,635)    (16,379)   (12,067) 
 Non-cash amortization of acquired          
   intangible assets   (474)   (429)    (944)   (807) 
 Patent litigation and settlement costs   (28)   (29)    (56)   (57) 
 Acquisition costs   (348)   (171)    (427)   (184) 
 Restructuring and other   (375)   (86)    (972)   (402) 
Non-GAAP operating expenses$  33,797  $   28,962   $   67,168  $   57,511  
 Non-GAAP operating expenses, as a %          
    of total revenue 55% 58%  56% 59% 


            
CALLIDUS SOFTWARE INC. 
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES 
(In thousands, except for percentages) 
(unaudited) 
            
            
   Three Months Ended  Six Months Ended 
   June 30,  June 30, 
   2017  2016   2017  2016  
Non-GAAP operating income (loss) reconciliation:          
            
Operating loss$  (7,182)$  (5,030) $  (13,958)$  (9,591) 
 Operating loss, as a % of total          
   revenue (12)% (10)%  (12)% (10)% 
Add back:           
 Stock-based compensation   9,940    7,612     18,405    14,065  
 Non-cash amortization of acquired          
   intangible assets   1,841    1,135     3,510    2,167  
 Patent litigation and settlement costs   28    29     56    57  
 Acquisition costs   348    171     427    184  
 Restructuring and other   375    86     972    402  
Non-GAAP operating income$  5,350 $  4,003  $  9,412 $  7,284  
 Non-GAAP operating income, as a %          
   of total revenue 9% 8%  8% 7% 
            
Non-GAAP net income (loss) before provision for income tax reconciliation:        
            
Net loss before provision for income taxes$  (6,934)$  (5,346) $  (13,664)$  (9,725) 
 Net loss before provision for income taxes, as a % of total        
    revenue (11)% (11)%  (11)% (10)% 
Add back:           
 Stock-based compensation   9,940    7,612     18,405    14,065  
 Non-cash amortization of acquired          
    intangible assets   1,841    1,135     3,510    2,167  
 Patent litigation and settlement costs   28    29     56    57  
 Acquisition costs   348    171     427    184  
 Restructuring and other   375    86     972    402  
Non-GAAP net income before provision for income taxes$  5,598 $  3,687  $  9,706 $  7,150  
 Non-GAAP net income before provision           
    for income taxes, as a % of total revenue                               9% 7%  8% 7%.
            
Cash taxes $  246 $  281  $  409 $  355  
            
Weighted average shares - basic   65,079    57,098     64,726    56,894  
Weighted average shares - diluted   66,669    59,100     66,604    58,694  


          
 CALLIDUS SOFTWARE INC.
 Non-GAAP Supplemental Financial Information
 (In thousands, except for percentages)
 (unaudited)
          
          
   Three Months Ended Trailing Twelve Months Ended
   June 30 June 30
 SaaS Billings 2017  2016  2017  2016 
 SaaS revenue$  47,745 $  36,193 $  173,727 $  134,122 
          
 Add back:        
 Increase in SaaS deferred revenue   2,681    6,691    23,078    15,292 
 SaaS billings$  50,426 $  42,884 $  196,805 $  149,414 
          
 SaaS billings growth rate 18%   32%  
          
 Normalized Billings        
 SaaS billings$  50,426 $  42,884 $  196,805 $  149,414 
 Multi-year billings   -     64    1,160    4,061 
 Remaining deferred revenue from acquisitions      (716)   (2,495)   (949)   (2,495)
 Normalized SaaS billings$  49,710 $  40,453 $  197,016 $  150,980 
          
 Normalized SaaS billings growth rate 23%   30%  
          


CALLIDUS SOFTWARE INC.
FINANCIAL OUTLOOK

The guidance figures provided below and elsewhere in this press release are forward-looking statements, reflect a number of estimates, assumptions and other uncertainties, and are approximate in nature because the Company's future performance is difficult to predict. Such guidance is based on information available on the date of this press release, and the Company assumes no obligation to update.

            
 REVENUE GUIDANCE
 (In thousands)
 (unaudited)
            
    Three Months Ended    Twelve Months Ended  
    September  30, 2017      December 31, 2017  
            
 SaaS revenue $49,700 - $50,200    $194,000 - $197,000  
 Maintenance revenue $300 - $500    $2,500 - $2,900  
 Total revenue $61,700- $62,700    $245,000 - $248,000  
            
            
 RECONCILIATION OF GAAP TO NON-GAAP FORWARD LOOKING GUIDANCE MEASURES
 (In thousands)
 (unaudited)
            
            
            
    Three Months Ended  Twelve Months Ended
    September  30, 2017  December 31, 2017
    From To  From To
 Non-GAAP operating income reconciliation:        
            
 GAAP operating loss$(5,600)$(6,200) $(22,500)$(24,000)
            
 Add back:         
  Stock-based compensation 8,300  9,100   35,000  36,000 
  Non-cash amortization of acquired         
  intangible assets 2,000  2,400   7,500  9,200 
  Acquisition, patent litigation, restructuring and other300  700   2,000  2,800 
 Non-GAAP operating income$5,000 $6,000  $22,000 $24,000 
            
            
    Three Months Ended  Twelve Months Ended
    September  30, 2017  December 31, 2017
    From To  From To
 Non-GAAP pre-tax income reconciliation:         
            
 GAAP (loss) before income taxes$(5,800)$                  (6,400) $(22,600)$                  (24,300)
            
 Add back:         
  Stock-based compensation 8,300  9,100   35,000  36,000 
  Non-cash amortization of acquired         
  intangible assets 2,000  2,400   7,500  9,200 
  Acquisition, patent litigation, restructuring and other 300  700   2,000  2,800 
 Non-GAAP pre-tax income$4,800 $5,800  $21,900 $23,700 
            
            
 GAAP taxes$350 $450  $1,300 $1,600 
 Cash taxes$300 $400  $1,000 $1,300 
 Weighted average basic shares outstanding 65,500  66,000   64,500  65,500 
 Weighted average diluted shares outstanding 67,000  67,500   67,000  68,000 
            
Investor Relations Contact
Carolyn Bass
Market Street Partners
(415) 445-3232
cald@marketstreetpartners.com