Pegasystems Announces Record Revenue for Fourth Quarter and Fiscal Year 2011

Dramatic Increase in Customer Demand Fuels Record Bookings and Revenue; Value of 2011 License Signings up More Than 75 Percent Over Previous Year

Pegasystems Inc. (NASDAQ: PEGA - News) today announced financial results for the fourth quarter and year ended December 31, 2011. GAAP revenue for 2011 increased 24% to $416.7 million compared to 2010. GAAP net income for 2011 was $10.1 million, or $0.26 per diluted share, compared to GAAP net loss of $5.9 million, or ($0.16) per diluted share, for 2010. Non-GAAP net income for 2011 was $28.4 million, or $0.72 per diluted share, compared to Non-GAAP net income of $22.5 million, or $0.57 per diluted share, for 2010.


                    SELECTED GAAP & NON-GAAP RESULTS (1)

                                        Three Months Ended December 31,
                                   -----------------------------------------
                                                 2011      2010       2010
($ in '000s)                       2011 GAAP   Non-GAAP    GAAP     Non-GAAP
                                   ---------  --------- ---------  ---------
Total revenue                      $ 115,294  $ 115,783 $  89,253  $  91,880
Operating income (loss)            $   3,704  $  11,567 $  (3,945) $   5,571
Net (loss) income                  $  (1,855) $   6,459 $  (4,693) $   2,644
Basic (loss) earnings per share    $   (0.05) $    0.17 $   (0.13) $    0.07
Diluted (loss) earningsper share   $   (0.05) $    0.16 $   (0.13) $    0.07

                                            Year Ended December 31,
                                   -----------------------------------------
                                      2011       2011      2010       2010
($ in '000s)                          GAAP     Non-GAAP    GAAP     Non-GAAP
                                   ---------  --------- ---------  ---------
Total revenue                      $ 416,675  $ 420,652 $ 336,599  $ 348,236
Operating income (loss)            $  10,494  $  38,466 $  (2,580) $  37,491
Net income (loss)                  $  10,108  $  28,402 $  (5,891) $  22,498
Basic earnings (loss) per share    $    0.27  $    0.76 $   (0.16) $    0.61
Diluted earnings (loss) per share  $    0.26  $    0.72 $   (0.16) $    0.57

(1) See a reconciliation of our GAAP to Non-GAAP measures contained in the
 financial schedules at the end of this release.

Business Perspective
"We had terrific results in Q4 highlighted by growth across geographies and within key industries, including financial services, insurance, communications, energy, warranty management, travel & hospitality, and healthcare," said Alan Trefler, Founder and CEO of Pegasystems. "Significant customer wins during the quarter included one of the largest global wireless carriers, one of the largest insurers in Western Europe, and a leading U.S. cable television provider. We also saw increased adoption of our solutions at a leading U.K bank, two of the largest global banks, and a leading online travel services provider. Our work with partners continues to bear fruit with most of these customer successes driven with partners who continue building significant Pega practices."

"We enter 2012 excited about recent and imminent additions to our product portfolio. We are broadening our product leadership focus in the areas of multi-channel customer service and next-best-action marketing. We are also extending our mobile, social media, and decisioning capabilities across our core platform and industry solutions. We are thrilled that our existing customers are seeing the value from their initial purchases, and are expanding their adoption of Pega technology," concluded Mr. Trefler.

Craig Dynes, Pegasystems' CFO, added, "Despite the challenging economy, we set new records for the value of license signings for both the year and Q4. We start 2012 with a great backlog and a strong pipeline. We estimate our 2012 revenue to exceed $500 million, with no material differences between GAAP and Non-GAAP revenue. Similar to last year, we expect 2012 will be back-end loaded, and therefore, revenue for the first half of 2012 is estimated to be about 45% of annual guidance."

"We believe that our record license signings are related to our investments in sales and R&D. These will be areas of continued investment to drive future growth. Accordingly, net income for 2012 is estimated to be $15 million, or $0.37 per diluted share, on a GAAP basis, or $36.5 million or $0.91 per diluted share on a Non-GAAP basis. Because of the back-ended nature of our revenue, as well as important planned expenditures in the first half of 2012 which include our annual sales kickoff in Q1 and our PegaWORLD user conference in Q2, we estimate the first half of 2012 to be break-even on a GAAP basis or earnings of $0.25 per diluted share on a Non GAAP basis."

Messrs. Trefler and Dynes will host a conference call and live Webcast associated with this announcement at 6:00 p.m. EST on February 29, 2012. Dial-in information is as follows: (877) 348-9349 (domestic) or (678) 809-1046 (international). To listen to the Webcast log onto www.pega.com at least 5 minutes prior to the event's broadcast and click on the Webcast icon in the Investor Relations section. A replay of the call will also be available on www.pega.com in the Investor Relations section Audio Archives link.

Discussion of Non-GAAP Measures
To supplement financial results presented on a GAAP basis, the Company provides Non-GAAP measures, including in this release. Pegasystems' management utilizes a number of different financial measures, both GAAP and Non-GAAP, in analyzing and assessing the overall performance of the business, for making operating decisions, and for forecasting and planning for future periods. The Company's annual financial plan is prepared both on a GAAP and Non-GAAP basis, and the Non-GAAP annual financial plan is approved by our board of directors. In addition and as a consequence of the importance of these measures in managing the business, the Company uses Non-GAAP measures and results in the evaluation process to establish management's compensation.

The Non-GAAP measures exclude certain business combination accounting entries and expenses related to our acquisition of Chordiant, as well as other significant expenses including stock-based compensation. The Company believes that these Non-GAAP measures are helpful in understanding our past financial performance and our anticipated future results. These Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. A reconciliation of the Company's GAAP to Non-GAAP measures is included in the financial schedules at the end of the release.

Forward-Looking Statements
Certain statements contained in this press release may be construed as "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995, including those relating to our revenue, net income, and earnings per share. The words "anticipate," "project," "expect," "plan," "intend," "believe," "estimate," "should", "target," "forecast," "could," "preliminary," "guidance" and similar expressions, among others, identify forward-looking statements, which speak only as of the date the statement was made. These statements are based on current expectations and assumptions and involve various risks and uncertainties, which could cause the Company's actual results to differ from those expressed in such forward-looking statements. These risks and uncertainties include, among others, variation in demand for our products and services and the difficulty in predicting the completion of product acceptance and other factors affecting the timing of our license revenue recognition, our ability to develop new products and evolve existing ones, the ongoing consolidation in the financial services and healthcare markets, our ability to attract and retain key personnel, reliance on key third party relationships, the potential loss of vendor specific objective evidence for our professional services, and management of the Company's growth. Further information regarding these and other factors which could cause the Company's actual results to differ materially from any forward-looking statements contained in this press release is contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2011 and other recent filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release represent the Company's views as of February 29, 2012. Investors are cautioned not to place undue reliance on such forward-looking statements and there are no assurances that the matters contained in such statements will be achieved. Although subsequent events may cause the Company's view to change, the Company does not undertake and specifically disclaims any obligation to publicly update or revise these forward-looking statements whether as the result of new information, future events or otherwise. The statements should therefore not be relied upon as representing the Company's view as of any date subsequent to February 29, 2012.

RSS Feeds for Pegasystems Press Releases, Pegasystems Media Coverage and Pegasystems Events

About Pegasystems
Pegasystems, the leader in business process management and software for customer centricity, helps organizations enhance customer loyalty, generate new business, and improve productivity. Our patented Build for Change® technology speeds the delivery of critical business solutions by directly capturing business objectives and eliminating manual programming. Pegasystems flexible on-premise and cloud-based solutions enable clients to quickly adapt to changing business conditions in order to outperform the competition. For more information, please visit us at www.pega.com.

All trademarks are the property of their respective owners.

The information contained in this press release is not a commitment, promise, or legal obligation to deliver any material, code or functionality. The development, release and timing of any features or functionality described remains at the sole discretion of Pegasystems. Pegasystems specifically disclaims any liability with respect to this information.

 

Pegasystems Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)

                                  Three Months Ended        Year Ended
                                     December 31,          December 31,
                                    2011       2010       2011       2010
                                 ---------  ---------  ---------  ---------
Revenue:
  Software license               $  45,354  $  27,407  $ 138,807  $ 119,839
  Maintenance                       31,397     24,986    117,110     83,878
  Professional services             38,543     36,860    160,758    132,882
                                 ---------  ---------  ---------  ---------
    Total revenue                  115,294     89,253    416,675    336,599
                                 ---------  ---------  ---------  ---------
Cost of revenue:
  Cost of software license           1,751      1,592      6,693      4,303
  Cost of maintenance                3,463      3,202     13,077     11,041
  Cost of professional services     37,360     31,254    145,028    113,390
                                 ---------  ---------  ---------  ---------
    Total cost of revenue (1)       42,574     36,048    164,798    128,734
                                 ---------  ---------  ---------  ---------
Gross profit                        72,720     53,205    251,877    207,865
                                 ---------  ---------  ---------  ---------
Operating expenses:
  Selling and marketing             43,750     33,242    147,457    116,230
  Research and development          18,261     14,633     65,308     55,193
  General and administrative         7,005      6,788     28,198     25,034
  Acquisition-related costs              -        910        482      5,924
  Restructuring costs                    -      1,577        (62)     8,064
                                 ---------  ---------  ---------  ---------
    Total operating expenses (1)    69,016     57,150    241,383    210,445
                                 ---------  ---------  ---------  ---------
Income (loss) from operations        3,704     (3,945)    10,494     (2,580)
Foreign currency transaction
 loss                               (1,075)    (1,466)      (935)    (5,569)
Interest income, net                   119        222        398      1,138
Other income, net                      491          -        856        814
                                 ---------  ---------  ---------  ---------
Income (loss) before provision
 (benefit) for income taxes          3,239     (5,189)    10,813     (6,197)
Provision (benefit) for income
 taxes                               5,094       (496)       705       (306)
                                 ---------  ---------  ---------  ---------
    Net (loss) income            $  (1,855) $  (4,693) $  10,108  $  (5,891)
                                 =========  =========  =========  =========
Net (loss) earnings per share:
Basic                            $   (0.05) $   (0.13) $    0.27  $   (0.16)
                                 =========  =========  =========  =========
Diluted                          $   (0.05) $   (0.13) $    0.26  $   (0.16)
                                 =========  =========  =========  =========
Weighted-average number of
 common shares outstanding:
Basic                               37,681     37,078     37,496     37,031
Diluted                             37,681     37,078     39,404     37,031
Dividends per share              $    0.03  $    0.03  $    0.12  $    0.12
                                 =========  =========  =========  =========
(1) Includes stock-based
 compensation as follows:
Cost of revenue                  $     728  $     497  $   2,737  $   1,825
Operating expenses               $   1,578  $   1,035  $   6,291  $   4,920





 
                              PEGASYSTEMS INC.
          RECONCILIATION OF SELECTED GAAP TO NON-GAAP MEASURES (1)
                  ($ in thousands, except per share data)

                                                     Three Months Ended
                                                        December 31,
                                                 --------------------------
                                                     2011          2010
                                                 ------------  ------------
TOTAL REVENUE - GAAP                             $    115,294  $     89,253
                                                 ------------  ------------
Adjustments                                               489         2,627
                                                 ------------  ------------
TOTAL REVENUE - Non-GAAP                         $    115,783  $     91,880

TOTAL COST OF REVENUE - GAAP                     $     42,574  $     36,048
Amortization of intangible assets (2)                  (1,571)       (1,571)
Stock-based compensation                                 (728)         (497)
Depreciation & rent (3)                                  (653)            -
                                                 ------------  ------------
Total adjustments                                      (2,952)       (2,068)
                                                 ------------  ------------
TOTAL COST OF REVENUE - Non-GAAP                 $     39,622  $     33,980

TOTAL OPERATING EXPENSES - GAAP                  $     69,016  $     57,150
Amortization of intangible assets (2)                  (1,237)       (1,299)
Stock-based compensation                               (1,578)       (1,035)
Acquisition-related costs                                   -          (910)
Restructuring costs                                         -        (1,577)
Depreciation & rent (3)                                (1,607)            -
                                                 ------------  ------------
Total adjustments                                      (4,422)       (4,821)
                                                 ------------  ------------
TOTAL OPERATING EXPENSES - Non-GAAP              $     64,594  $     52,329

INCOME (LOSS) FROM OPERATIONS - GAAP             $      3,704  $     (3,945)
Revenue adjustments                                       489         2,627
Cost of revenue adjustments                             2,952         2,068
Operating expense adjustments                           4,422         4,821
                                                 ------------  ------------
Total adjustments                                       7,863         9,516
                                                 ------------  ------------
INCOME FROM OPERATIONS - Non-GAAP                $     11,567  $      5,571

OPERATING MARGIN % - GAAP                                3.21%        -4.42%
OPERATING MARGIN % - Non-GAAP                            9.99%         6.06%

INCOME TAX EFFECTS - GAAP                        $      5,094  $       (496)
                                                 ------------  ------------
Adjustments (4)                                          (451)        2,179
                                                 ------------  ------------
INCOME TAX EFFECTS - Non-GAAP                    $      4,643  $      1,683

NET LOSS - GAAP                                  $     (1,855) $     (4,693)
                                                 ------------  ------------
Adjustments                                             8,314         7,337
                                                 ------------  ------------
NET INCOME - Non-GAAP                            $      6,459  $      2,644

NET (LOSS) EARNINGS PER SHARE:
BASIC & DILUTED - GAAP                           $      (0.05) $      (0.13)

BASIC - Non-GAAP                                 $       0.17  $       0.07
DILUTED - Non-GAAP                               $       0.16  $       0.07

WEIGHTED-AVERAGE NUMBER OF COMMON SHARES
 OUTSTANDING
BASIC - GAAP                                           37,681        37,078
BASIC - Non-GAAP                                       37,681        37,078

DILUTED - GAAP                                         37,681        37,078
DILUTED - Non-GAAP (5)                                 39,226        39,274





 
                              PEGASYSTEMS INC.
          RECONCILIATION OF SELECTED GAAP TO NON-GAAP MEASURES (1)
                  ($ in thousands, except per share data)

                                                         Year Ended
                                                        December 31,
                                                 --------------------------
                                                     2011          2010
                                                 ------------  ------------
TOTAL REVENUE - GAAP                             $    416,675  $    336,599
                                                 ------------  ------------
Adjustments                                             3,977        11,637
                                                 ------------  ------------
TOTAL REVENUE - Non-GAAP                         $    420,652  $    348,236

TOTAL COST OF REVENUE - GAAP                     $    164,798  $    128,734
Amortization of intangible assets (2)                  (6,284)       (4,231)
Stock-based compensation                               (2,737)       (1,825)
Depreciation & rent (3)                                  (934)            -
                                                 ------------  ------------
Total adjustments                                      (9,955)       (6,056)
                                                 ------------  ------------
TOTAL COST OF REVENUE - Non-GAAP                 $    154,843  $    122,678

TOTAL OPERATING EXPENSES - GAAP                  $    241,383  $    210,445
Amortization of intangible assets (2)                  (5,031)       (3,470)
Stock-based compensation                               (6,291)       (4,920)
Acquisition-related costs                                (482)       (5,924)
Restructuring costs                                        62        (8,064)
Depreciation & rent (3)                                (2,298)            -
                                                 ------------  ------------
Total adjustments                                     (14,040)      (22,378)
                                                 ------------  ------------
TOTAL OPERATING EXPENSES - Non-GAAP              $    227,343  $    188,067

INCOME (LOSS) FROM OPERATIONS - GAAP             $     10,494  $     (2,580)
Revenue adjustments                                     3,977        11,637
Cost of revenue adjustments                             9,955         6,056
Operating expense adjustments                          14,040        22,378
                                                 ------------  ------------
Total adjustments                                      27,972        40,071
                                                 ------------  ------------
INCOME FROM OPERATIONS - Non-GAAP                $     38,466  $     37,491

OPERATING MARGIN % - GAAP                                2.52%        -0.77%
OPERATING MARGIN % - Non-GAAP                            9.14%        10.77%

INCOME TAX EFFECTS - GAAP                        $        705  $       (306)
                                                 ------------  ------------
Adjustments (4)                                         9,678        11,682
                                                 ------------  ------------
INCOME TAX EFFECTS - Non-GAAP                    $     10,383  $     11,376

NET INCOME (LOSS) - GAAP                         $     10,108  $     (5,891)
                                                 ------------  ------------
Adjustments                                            18,294        28,389
                                                 ------------  ------------
NET INCOME - Non-GAAP                            $     28,402  $     22,498

NET EARNINGS (LOSS) PER SHARE:
BASIC - GAAP                                     $       0.27  $      (0.16)
BASIC - Non-GAAP                                 $       0.76  $       0.61

DILUTED - GAAP                                   $       0.26  $      (0.16)
DILUTED - Non-GAAP                               $       0.72  $       0.57
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES
 OUTSTANDING
BASIC - GAAP                                           37,496        37,031
BASIC - Non-GAAP                                       37,496        37,031

DILUTED - GAAP                                         39,404        37,031
DILUTED - Non-GAAP (5)                                 39,404        39,409

                              PEGASYSTEMS INC.
                       FOOTNOTES FOR RECONCILIATON OF
                 SELECTED GAAP MEASURES TO NON-GAAP MEASURES

(1) This presentation includes Non-GAAP measures. Our Non-GAAP measures are
    not meant to be considered in isolation or as a substitute for
    comparable GAAP measures, and should be read only in conjunction with
    our consolidated financial statements prepared in accordance with GAAP.
    For a detailed explanation of the adjustments made to comparable GAAP
    measures, the reasons why management uses these measures, the usefulness
    of these measures and the material limitations on the usefulness of
    these measures see disclosure under Discussion of Non-GAAP Measures
    included earlier in this release and below. Our Non-GAAP financial
    measures reflect adjustments based on the following items, as well as
    the related income tax effects:

    Revenue: Business combination accounting rules require that we determine
    the fair value of the deferred revenue liability for contractual
    obligations assumed from Chordiant. In post-acquisition reporting
    periods, we recognize revenue for the fair value of these contracts,
    when all the revenue recognition criteria are satisfied, instead of the
    revenue that would have been recognized by Chordiant as an independent
    company. We add back the effect of the deferred revenue fair value
    adjustment in Non-GAAP revenue to reflect the full amount of these
    revenues to provide a more complete comparison with the revenue of peer
    companies.

    Amortization of intangible assets: We have excluded the effect of
    amortization of intangible assets acquired from Chordiant from our Non-
    GAAP operating expenses and net earnings measures. Amortization of
    intangible assets is inconsistent in amount and frequency and is
    significantly affected by the timing and size of our acquisitions.
    Investors should note that the use of intangible assets contributed to
    our revenues earned during the periods presented and will contribute to
    our future period revenues as well. Amortization of intangible assets
    will recur in future periods.

    Stock-based compensation expenses: We have excluded the effect of stock-
    based compensation expenses from our Non-GAAP operating expenses and net
    earnings measures. Although stock-based compensation is a key incentive
    offered to our employees, and we believe such compensation contributed
    to the revenues earned during the periods presented and also believe it
    will contribute to the generation of future period revenues, we continue
    to evaluate our business performance excluding stock-based compensation
    expense.

    Acquisition-related costs and restructuring costs: We have excluded the
    effect of acquisition-related costs and restructuring costs from our
    Non-GAAP operating expenses and net earnings measures. We incurred
    direct and incremental costs associated with the Chordiant acquisition.
    These acquisition-related costs were primarily due diligence costs,
    advisory and legal transaction fees, and valuation and tax consulting
    fees. We have also incurred restructuring costs related to the
    integration of the acquisition, which we generally would not have
    otherwise incurred in the periods presented as a part of our continuing
    operations. Restructuring costs consist of employee severance and other
    exit costs. We believe it is useful for investors to understand the
    effects of these items on our total operating expenses.

(2) Estimated future annual amortization expense related to intangible
    assets as of December 31, 2011 is as follows:

  Fiscal 2012                                       $ 11,137
  Fiscal 2013                                         11,095
  Fiscal 2014                                          9,489
  Fiscal 2015                                          8,688
  Fiscal 2016                                          8,688
  Fiscal 2017 and thereafter                          20,272
                                                    --------
    Total intangible assets subject to amortization $ 69,369
                                                    ========
(3) As a result of our entering into a lease arrangement in June 2011 for
    our new office headquarters in Cambridge, Massachusetts, we expect to
    cease the use of our current offices in Cambridge, Massachusetts in the
    second half of 2012 and abandon certain leasehold improvements and
    furniture and fixtures. Accordingly, in June 2011 we revised the
    remaining useful lives of these fixed assets and recorded incremental
    depreciation expense of $0.4 million during the fourth quarter of 2011
    and $0.9 million during the year ended December 31, 2011. In addition,
    we recorded rent expense of $1.5 million and $2 million associated with
    our new office headquarters during the fourth quarter and year ended
    December 31, 2011, respectively. We believe the incremental depreciation
    and duplicate rent expense for existing and new office headquarters as a
    result of our moving our headquarters is not representative of our
    ongoing business.

(4) The differences between our GAAP and Non-GAAP effective tax rates in the
    fourth quarter and year ended December 31, 2011 were primarily due to
    the impact of higher Non-GAAP income before taxes. The differences
    between our GAAP and Non-GAAP tax rates in the fourth quarter and year
    ended December 31, 2010 were primarily due to the impact of allowable
    acquisition-related deductions for income tax purposes.

(5) The diluted weighted-average common shares used for the calculation of
    Non-GAAP diluted earnings per share include the dilutive effect of
    outstanding options, restricted stock units, and warrants, and the
    average market price of our common stock during the applicable periods
    using the treasury stock method.



 

                              Pegasystems Inc.
                    Condensed Consolidated Balance Sheets


                                                     As of         As of
                                                  December 31,  December 31,
                                                      2011          2010
                                                 ------------- -------------
                                                        (in thousands)
Current Assets:
  Cash and cash equivalents                      $      60,353 $      71,127
  Marketable securities                                 51,079        16,124
                                                 ------------- -------------
    Total cash, cash equivalents, and marketable
     securities                                        111,432        87,251
  Trade accounts receivable, net                        98,293        79,896
  Deferred income taxes                                  9,826         4,770
  Income taxes receivable                                7,545         9,266
  Other current assets                                   4,865         7,473
                                                 ------------- -------------
    Total current assets                               231,961       188,656
Property and equipment, net                             14,458        11,010
Long-term deferred income taxes                         43,286        33,769
Other assets                                             2,186         2,905
Intangible assets, net                                  69,369        80,684
Goodwill                                                20,451        20,451
                                                 ------------- -------------
    Total assets                                 $     381,711 $     337,475
                                                 ============= =============

Current liabilities:
  Accounts payable                               $      10,899 $       6,286
  Accrued expenses                                      18,336        24,736
  Accrued compensation and related expenses             39,170        27,125
  Deferred revenue                                      73,840        56,903
                                                 ------------- -------------
    Total current liabilities                          142,245       115,050
Income taxes payable                                     9,547         5,783
Long-term deferred revenue                              15,367        17,751
Other long-term liabilities                              5,796         3,221
                                                 ------------- -------------
    Total liabilities                                  172,955       141,805
Stockholders' equity:                                  208,756       195,670
                                                 ------------- -------------
    Total liabilities and stockholders' equity   $     381,711 $     337,475
                                                 ============= =============



                              Pegasystems Inc.
              Condensed Consolidated Statements of Cash Flows

                                                         Year Ended
                                                        December 31,
                                                     2011          2010
                                                 ------------  ------------
                                                       (in thousands)
Operating activities:
  Net income (loss)                              $     10,108  $     (5,891)
  Adjustments to reconcile net income (loss) to
   cash provided by operating activities:
    Excess tax benefit from equity awards and
     deferred income taxes                            (21,927)       (5,293)
    Depreciation, amortization, and other non-
     cash items                                        17,980        11,737
    Foreign currency transaction loss                     977         4,753
    Stock-based compensation expense                    9,028         6,745
    Change in operating assets and liabilities,
     and other, net                                    23,649         6,363
                                                 ------------  ------------
  Cash provided by operating activities                39,815        18,414
                                                 ------------  ------------
  Cash (used in) provided by investing
   activities                                         (45,388)        6,841
                                                 ------------  ------------
  Cash used in financing activities                    (6,312)      (13,251)
                                                 ------------  ------------
Effect of exchange rate changes on cash and cash
 equivalents                                            1,111        (4,734)
                                                 ------------  ------------
Net (decrease) increase in cash and cash
 equivalents                                          (10,774)        7,270
Cash and cash equivalents, beginning of period         71,127        63,857
                                                 ------------  ------------
Cash and cash equivalents, end of period         $     60,353  $     71,127
                                                 ============  ============




             FY 2012 Reconciliation of Forward-Looking Guidance

                                    Fiscal Year 2012        YTD Q2 2012
                                 --------------------- ---------------------
                                    ($ in 000's, except per share amounts)


Net Income and Diluted EPS -
 GAAP basis                      $   15,000 $     0.37 $        - $        -

Adjustment to exclude stock-
 based compensation, net of tax       7,900       0.20      4,000       0.10
Adjustment to exclude
 amortization of intangible
 assets, net of tax                   7,500       0.19      3,700       0.09
Adjustment to exclude
 restructuring costs, net of tax      3,600       0.09          -          -
Adjustment to exclude
 depreciation and rent expense,
 net of tax                           2,500       0.06      2,500       0.06

                                 ---------- ---------- ---------- ----------
Net Income and Diluted EPS -
 Non-GAAP basis                  $   36,500 $     0.91 $   10,200 $     0.25
                                 ========== ========== ========== ==========

Contact:
For Information, contact:
Craig Dynes
Chief Financial Officer
617-866-6020
This email address is being protected from spambots. You need JavaScript enabled to view it.