Cloud enables SMBs to access new, scalable resources – previously only available to enterprises – in flexible and cost-effective ways. McKinsey’s SMB Cloud Report projects the public cloud market to reach $40-$50 billion by 2015, with SMBs comprising 65% of public cloud spending in 2015. But selling cloud to SMBs raises the questions of who, what and how.
In this session Manjula Talreja, VP of Cisco’s Global Cloud Business Development Team, will discuss the importance of knowing who SMB...| By Business Wire | Article Rating: |
|
| February 20, 2013 04:53 PM EST | Reads: |
262 |
Fleetmatics Group PLC (NYSE: FLTX), a leading global provider of fleet management solutions for commercial fleet vehicles delivered as Software-as-a-Service (SaaS), today announced preliminary financial results for its fourth quarter and full year ended December 31, 2012.
“We were very pleased with the company’s execution during the fourth quarter, which provided a strong finish to a record year,” stated Jim Travers, Chief Executive Officer of Fleetmatics. “Our strong growth in subscriptions, revenue, and profitability is being driven by continued market demand for our highly differentiated Software-as-a-Service fleet management solution for SMBs.”
Travers added, “Looking forward, Fleetmatics remains well positioned to maintain its momentum and capitalize on the large underpenetrated market for fleet tracking. We continue to expect the combination of acquiring new customers, increasing sales to existing customers, entering new geographies, introducing new features and further monetizing our data, to extend our leadership position and increase our market share worldwide.”
Fourth Quarter 2012 Financial Highlights
- Revenue: Total revenue for the fourth quarter was $35.8 million, an increase of 38% compared to $25.9 million for the fourth quarter of 2011.
- Gross Profit: GAAP gross profit for the fourth quarter was $26.6 million, compared to $18.2 million for the fourth quarter of 2011. Non-GAAP gross profit, which excludes share-based compensation and amortization of intangible assets was $26.7 million for the quarter compared to $18.3 million in the year ago period. GAAP gross margin was 74% for the fourth quarter of 2012, compared to 70% during the same period of last year. Non-GAAP gross margin was 75% for the fourth quarter of 2012, compared to 71% during the same period last year.
- Operating Income: GAAP operating income for the fourth quarter was $6.6 million, compared to $2.4 million for the fourth quarter of 2011. Non-GAAP operating income, which excludes share-based compensation, amortization of intangible assets and other items as defined in “Non-GAAP Financial Measures” was $9.0 million, an increase of 100% compared to $4.5 million for the fourth quarter of 2011.
-
Net Income: Preliminary GAAP net income for the fourth quarter
was $4.1 million, compared to $1.1 million for the same period last
year. Preliminary GAAP diluted net income per share for the fourth
quarter was $0.13, based on 32.2 million weighted-average diluted
shares outstanding, compared to $0.03, and based on 2.4 million
weighted-average diluted shares outstanding, for the same period last
year.
Preliminary non-GAAP adjusted earnings, which excludes share-based compensation, amortization of intangible assets as well as other items as defined in “Non-GAAP Financial Measures” was $6.4 million for the fourth quarter, up 142% compared to $2.6 million for the fourth quarter of 2011. Preliminary non-GAAP diluted adjusted earnings per share for the fourth quarter was $0.18 based on 35.4 million pro forma weighted-average diluted shares outstanding compared to $0.09 per share based on 29.1 million pro forma weighted-average diluted shares outstanding for the same period last year. - Adjusted EBITDA: Adjusted EBITDA for the fourth quarter was $11.8 million, an increase of 77% compared to $6.7 million for the fourth quarter of 2011. Adjusted EBITDA margin was 33% for the fourth quarter of 2012, compared to a 26% margin for the same period last year. Adjusted EBITDA is defined as net income (loss) plus provision for income taxes; interest (income) expense, net; foreign currency transaction (gain) loss, net; depreciation and amortization of property and equipment; amortization of capitalized in-vehicle devices owned by customers; amortization of intangible assets; share-based compensation; and other items as defined in “Non-GAAP Financial Measures.”
-
Balance Sheet: As of December 31, 2012, Fleetmatics had cash of
$100.1 million, due primarily to the completion of the company’s
initial public offering on October 11, 2012, which generated net
proceeds of approximately $93.4 million.
During the fourth quarter of 2012, the company generated $9.8 million in net cash from operations and invested $6.0 million in capital expenditures, resulting in free cash flow of $3.8 million. During the fourth quarter of 2011, the company generated $2.4 million in net cash from operations and invested $4.5 million in capital expenditures, resulting in free cash flow of negative $2.1 million.
- Final determination of GAAP net income and non-GAAP adjusted earnings are subject to the completion of the Company’s tax provision. The fourth quarter tax provision is currently estimated to be $2.0 million. The company expects the tax provision to be completed upon the filing of the Company’s 20-F for 2012.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”
Full Year 2012 Financial Highlights
- Revenue: Total revenue for the full year of 2012 was $127.5 million, an increase of 38% compared to $92.3 million for the full year 2011.
- Gross Profit: GAAP gross profit for the full year was $91.9 million, compared to $63.7 million for 2011. Non-GAAP gross profit for the year was $92.5 million compared to $64.2 million in 2011. GAAP gross margin was 72% for the full year 2012, compared to 69% during 2011. Non-GAAP gross margin was 73% for the full year of 2012, compared to 70% during 2011.
- Operating Income: GAAP operating income for the full year was $12.4 million, an increase of 108% compared to $6.0 million for 2011. Non-GAAP operating income was $23.7 million, an increase of 71% compared to $13.8 million for 2011.
-
Net Income: Preliminary GAAP net income for the full year was
$4.9 million, an increase of 72% compared to $2.9 million last year.
Preliminary GAAP diluted net income per share for the full year was
$0.46, based on 10.1 million weighted-average diluted shares
outstanding, compared to $0.08, and based on 2.1 million
weighted-average diluted shares outstanding, last year.
Preliminary non-GAAP adjusted earnings was $17.1 million for the full year, up 103% compared to $8.4 million for 2011. Non-GAAP diluted adjusted earnings per share for the full year was $0.55 based on 30.8 million pro forma weighted-average diluted shares outstanding, compared to $0.29 per share based on 28.7 million pro forma weighted-average diluted shares outstanding last year. - Adjusted EBITDA: Adjusted EBITDA for the full year was $33.9 million, an increase of 56% compared to $21.7 million for 2011. Adjusted EBITDA margin was 27% for the full year of 2012, compared to a 24% margin last year.
- Cash Flow: The company generated $16.9 million in net cash from operations and invested $25.2 million in capital expenditures, resulting in free cash flow of negative $8.3 million during the full year of 2012. The company generated $1.8 million in net cash from operations and invested $15.1 million in capital expenditures during the full year 2011, resulting in free cash flow of negative $13.3 million.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”
Fourth Quarter 2012 Operating Highlights
- Fleetmatics ended the fourth quarter of 2012 with 331,000 active vehicles under subscription, up 40% compared to 237,000 during the fourth quarter of 2011.
- Net churn during the fourth quarter of 2012 was 1.6% compared to 1.2% during the fourth quarter of 2011. We calculate our net churn for a period by dividing (i) the number of vehicles under subscription added from existing customers less vehicles under subscription lost from existing customers over that period by (ii) the total vehicles under subscription at the beginning of that period. A positive net churn in each period means we added more vehicles from existing customers than we lost from those customers during the particular period.
Financial Outlook
As of February 20, 2013, Fleetmatics is initiating guidance for the first quarter of 2013 and full year 2013 as follows:
First Quarter 2013 Guidance: Total revenue is expected to be in the range of $37.2 million to $37.6 million. Adjusted EBITDA is expected to be in the range of $8.7 million to $9.1 million. Non-GAAP diluted adjusted earnings per share is expected to be in the range of $0.12 to $0.14 based on approximately 36.2 million weighted-average diluted shares outstanding. Fleetmatics’ non-GAAP results exclude an estimated $0.7 million of share-based compensation expense, $0.5 million of intangible amortization, and $0.5 million relating to tax reserves.
Full Year 2013 Guidance: Total revenue is expected to be in the range of $162.5 million to $164.5 million, which represents growth of 28% year-over-year at the midpoint. Adjusted EBITDA is expected to be in the range of $45 million to $46 million. Non-GAAP diluted adjusted earnings per share is expected to be in the range of $0.69 to $0.72 based on approximately 36.9 million weighted-average diluted shares outstanding. Fleetmatics’ non-GAAP results exclude an estimated $2.7 million of share-based compensation expense, $1.9 million of intangible amortization, and negative $14.5 million relating to tax reserves.
Quarterly Conference Call
Fleetmatics will host a conference call today at 5:00 p.m. EST to discuss the company's financial results for the fourth quarter and full year 2012, its business outlook and other matters. To access this call, dial +1-888-401-4690 (United States), or +1-719-325-2461 (international), with conference ID # 3041154. A live webcast of this conference call will also be available on the investor relations portion of the company’s website at ir.fleetmatics.com, and a replay will be archived on the website as well. A replay of this conference call will also be available through March 6, 2013, by dialing +1-877-870-5176 (United States), or +1-858-384-5517 (international). The recording access code is #3041154.
About Fleetmatics Group PLC
Fleetmatics Group PLC is a leading global provider of fleet management solutions for small and mid-sized businesses delivered as Software-as-a-Service (SaaS). Our solutions enable businesses to meet the challenges associated with managing local fleets, and improve the productivity of their mobile workforces, by extracting actionable business intelligence from real-time and historical vehicle and driver behavioral data.
Fleetmatics Group's intuitive, cost-effective Web-based solutions provide fleet operators with visibility into vehicle location, fuel usage, speed and mileage, and other insights into their mobile workforce, enabling them to reduce operating and capital costs, as well as increase revenue. Fleetmatics serves more than 18,000 customers, tracking more than 331,000 vehicles worldwide.
Fleetmatics' solutions are marketed both under the Fleetmatics (www.fleetmatics.com) and SageQuest (www.sage-quest.com) brands.
Non-GAAP Financial Measures
In this release, Fleetmatics’ non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP adjusted earnings, non-GAAP diluted adjusted earnings per share, are not presented in accordance with generally accepted accounting principles (GAAP) and are not intended to be used in lieu of GAAP presentations of results of operations. Non-GAAP gross profit, non-GAAP gross margin and non-GAAP operating income exclude share-based compensation and amortization of intangible assets. Non-GAAP adjusted earnings and non-GAAP diluted adjusted earnings per share exclude share-based compensation; amortization of intangible assets; foreign currency transaction (gain) loss; loss on extinguishment of debt; certain non-recurring litigation and settlement costs; management services agreement expense; the tax effects related to these items, and the tax reserve component of the income tax provision.
Adjusted EBITDA is defined as net income (loss) plus provision for income taxes; interest (income) expense, net; foreign currency transaction (gain) loss, net; depreciation and amortization of property and equipment; amortization of capitalized in-vehicle devices owned by customers; amortization of intangible assets; share-based compensation; certain non-recurring litigation and settlement costs; management services agreement expense; and loss on extinguishment of debt.
Management presents these non-GAAP financial measures because it considers them to be important supplemental measures of performance. Management uses the non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.
The company’s earnings press releases containing such non-GAAP reconciliations can be found on the Investors section of the Company’s web site at http://ir.fleetmatics.com.
Forward Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about our growth strategy, extending our market leadership position, acquiring new customers, increasing sales to existing customers, entering new geographies, introducing new features, monetizing our data, and our expected financial results for the first quarter of 2013, the full year of 2013 and the preliminary financial results for the fourth quarter of 2012 and the full year of 2012. 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 forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, risks associated with our ability to effectively and efficiently attract, sell to and retain SMB customers; our ability to retain and increase sales to our existing customers; expectations regarding the widespread adoption of fleet management solutions; our ability to expand the sales of our products to customers located outside the U.S.; our ability to continue to compete in a highly fragmented market and the risk of future competitors by way of acquisition or otherwise; keeping up with the rapid technological change required to remain competitive in our industry; and the impact of adverse economic conditions on information technology spending by SMB businesses , and other risks set forth under the caption “Risk Factors” in the Company’s final prospectus related to its recent follow on public offering filed pursuant to Rule 424b under the Securities Act with the Securities and Exchange Commission on January 31, 2013, as updated by our subsequently furnished or filed quarterly reports on Form 6-K, annual reports on Form 20-F and other filings that we make with the Securities and Exchange Commission. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.
|
FLEETMATICS GROUP PLC |
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(In thousands, except share and per share data) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
Three Months Ended |
Year Ended |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Subscription revenue | $ | 35,821 | $ | 25,865 | $ | 127,451 | $ | 92,317 | ||||||||
| Cost of subscription revenue | 9,244 | 7,696 | 35,507 | 28,631 | ||||||||||||
| Gross profit | 26,577 | 18,169 | 91,944 | 63,686 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Sales and marketing | 10,638 | 8,895 | 41,138 | 33,391 | ||||||||||||
| Research and development | 2,135 | 1,648 | 7,379 | 6,021 | ||||||||||||
| General and administrative | 7,158 | 5,184 | 31,047 | 18,309 | ||||||||||||
| Total operating expenses | 19,931 | 15,727 | 79,564 | 57,721 | ||||||||||||
| Income from operations | 6,646 | 2,442 | 12,380 | 5,965 | ||||||||||||
| Interest income (expense), net | (408 | ) | (609 | ) | (2,075 | ) | (2,386 | ) | ||||||||
| Foreign currency transaction gain (loss), net | (96 | ) | (95 | ) | (24 | ) | 155 | |||||||||
| Loss on extinguishment of debt | — | — | (934 | ) | — | |||||||||||
| Other income (expense), net | — | — | (32 | ) | — | |||||||||||
| Income before income taxes | 6,142 | 1,738 | 9,315 | 3,734 | ||||||||||||
| Provision for income taxes |
2,047* |
668 |
4,372* |
865 | ||||||||||||
| Net income |
4,095* |
1,070 |
4,943* |
2,869 | ||||||||||||
| Accretion of redeemable convertible preferred shares to redemption value | — | (113 | ) | (336 | ) | (446 | ) | |||||||||
| Net income attributable to participating securities | — | (906 | ) | — | (2,294 | ) | ||||||||||
| Net income attributable to ordinary shareholders | $ |
4,095* |
$ | 51 | $ |
4,607* |
$ | 129 | ||||||||
| Net income per share attributable to ordinary shareholders: | ||||||||||||||||
| Basic | $ |
0.13* |
$ | 0.03 | $ |
0.52* |
$ | 0.09 | ||||||||
| Diluted | $ |
0.13* |
$ | 0.03 | $ |
0.46* |
$ | 0.08 | ||||||||
| Weighted average ordinary shares outstanding: | ||||||||||||||||
| Basic | 30,585,811 | 1,497,150 | 8,822,169 | 1,497,150 | ||||||||||||
| Diluted | 32,194,164 | 2,413,020 | 10,084,580 | 2,077,592 | ||||||||||||
|
* Preliminary estimate subject to completion of the Company’s FY 2012 tax provision. |
||||||||||||||||
|
FLEETMATICS GROUP PLC |
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
(In thousands, except share and per share data) |
|||||||
|
(Unaudited) |
|||||||
|
December 31, 2012 |
December 31, 2011 |
||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash | $ | 100,087 | $ | 8,615 | |||
| Restricted cash | 64 | 592 | |||||
| Accounts receivable, net of allowances of $887 and $1,237 at December 31, 2012 and 2011, respectively | 8,871 | 5,376 | |||||
| Deferred tax assets | 8,615 | 8,343 | |||||
| Prepaid expenses and other current assets | 10,371 | 5,425 | |||||
| Total current assets | 128,008 | 28,351 | |||||
| Property and equipment, net | 41,132 | 26,848 | |||||
| Goodwill | 24,879 | 24,879 | |||||
| Intangible assets, net | 7,013 | 9,341 | |||||
| Deferred tax assets, net | 547 | 4,298 | |||||
| Other assets | 8,722 | 5,859 | |||||
| Total assets | $ | 210,301 | $ | 99,576 | |||
| Liabilities, Redeemable Convertible Preferred Shares and Shareholders’ Deficit | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 9,115 | $ | 5,398 | |||
| Accrued expenses and other current liabilities | 11,420 | 12,382 | |||||
| Deferred revenue | 17,087 | 18,679 | |||||
| Current portion of long-term debt | 1,250 | 750 | |||||
| Total current liabilities | 38,872 | 37,209 | |||||
| Deferred revenue | 8,931 | 7,741 | |||||
| Accrued income taxes | 15,931 | 17,825 | |||||
| Long-term debt, net of discount of $556 and $449 at December 31, 2012 and 2011, respectively | 22,881 | 16,301 | |||||
| Other liabilities | 3,030 | 726 | |||||
| Total liabilities | 89,645 | 79,802 | |||||
| Redeemable convertible preferred shares | — | 130,839 | |||||
| Total shareholders’ equity (deficit) | 120,656 | (111,065 | ) | ||||
| Total liabilities, redeemable convertible preferred shares and shareholders’ equity (deficit) | $ | 210,301 | $ | 99,576 | |||
|
FLEETMATICS GROUP PLC |
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(In thousands) |
||||||||
|
(Unaudited) |
||||||||
|
Year Ended |
||||||||
| 2012 | 2011 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 4,943 | $ | 2,869 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization of property and equipment | 9,547 | 7,581 | ||||||
| Amortization of capitalized in-vehicle devices owned by customers | 668 | 344 | ||||||
| Amortization of intangible assets | 2,332 | 3,349 | ||||||
| Amortization of deferred commissions, other deferred costs and debt discount | 4,986 | 3,855 | ||||||
| Provision for deferred tax assets | 5,863 | 1,788 | ||||||
| Provision for accounts receivable allowances | 1,509 | 990 | ||||||
| Unrealized foreign currency transaction (gain) loss | 38 | (178 | ) | |||||
| Loss on disposal of property and equipment and other assets | 2,182 | 954 | ||||||
| Share-based compensation | 2,422 | 2,292 | ||||||
| Loss on extinguishment of debt, non-cash portion | 405 | — | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (4,979 | ) | (3,460 | ) | ||||
| Prepaid expenses and other current and long-term assets | (11,630 | ) | (7,211 | ) | ||||
| Accounts payable, accrued expenses and other current liabilities | 986 | 2,194 | ||||||
| Accrued income taxes | (1,893 | ) | (1,015 | ) | ||||
| Deferred revenue | (489 | ) | (12,547 | ) | ||||
| Net cash provided by operating activities | 16,890 | 1,805 | ||||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (25,221 | ) | (15,083 | ) | ||||
| Capitalization of internal-use software costs | (883 | ) | (686 | ) | ||||
| Net (increase) decrease in restricted cash | 528 | (387 | ) | |||||
| Net cash used in investing activities | (25,576 | ) | (16,156 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from issuance of Term Loan, net of discount and issuance costs | 23,549 | — | ||||||
| Proceeds from borrowings under Revolving Credit Facility | 8,286 | — | ||||||
| Payments of borrowings under Revolving Credit Facility | (8,286 | ) | — | |||||
| Proceeds from initial public offering, net of offering costs | 94,667 | — | ||||||
| Proceeds from exercise of stock options | 305 | — | ||||||
| Reversal of excess tax benefits from share-based awards | (266 | ) | — | |||||
| Collection of note receivable from officer | — | 152 | ||||||
| Payments of Senior Secured Notes | (17,500 | ) | — | |||||
| Payments of capital lease obligations | (369 | ) | (139 | ) | ||||
| Net cash provided by financing activities | 100,386 | 13 | ||||||
| Effect of exchange rate changes on cash | (228 | ) | (101 | ) | ||||
| Net increase (decrease) in cash | 91,472 | (14,439 | ) | |||||
| Cash, beginning of period | 8,615 | 23,054 | ||||||
| Cash, end of period | $ | 100,087 | $ | 8,615 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash paid for interest | $ | 1,913 | $ | 2,251 | ||||
| Cash paid for income taxes | $ | 1,841 | $ | 243 | ||||
| Supplemental disclosure of non-cash financing and investing activities: | ||||||||
| Accretion of redeemable convertible preferred shares to redemption value | $ | 336 | $ | 446 | ||||
| Acquisition of property and equipment through capital leases | $ | 31 | $ | 1,152 | ||||
| Additions to property and equipment included in accounts payable at the balance sheet dates | $ | 2,173 | $ | 1,276 | ||||
| Initial public offering costs included in accounts payable at the balance sheet dates | $ | 1,254 | $ | — | ||||
|
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA |
|||||||||||||
|
(In thousands) |
|||||||||||||
|
(Unaudited) |
|||||||||||||
| Three Months Ended | Year Ended | ||||||||||||
| December 31, | December 31, | ||||||||||||
|
|
2012 |
2011 |
2012 |
2011 |
|
||||||||
|
|
|||||||||||||
|
Net income |
$ |
4,095* |
$ | 1,070 | $ |
4,943* |
$ | 2,869 | |||||
| Provision for income taxes | 2,047 | 668 | 4,372 | 865 | |||||||||
| Interest (income) expense, net | 408 | 609 | 2,075 | 2,386 | |||||||||
| Foreign currency transaction (gain) loss, net | 96 | 95 | 24 | (155 | ) | ||||||||
| Depreciation and amortization of property and equipment | 2,582 | 2,073 | 9,547 | 7,581 | |||||||||
| Amortization of capitalized in-vehicle devices owned by customers | 200 | 105 | 668 | 344 | |||||||||
| Amortization of intangible assets | 583 | 838 | 2,332 | 3,349 | |||||||||
| Share-based compensation | 549 | 665 | 2,422 | 2,292 | |||||||||
| Litigation and settlements | 1,216 | — | 1,216 | — | |||||||||
| Management Services Agreement expense | 50 | 559 | 5,353 | 2,217 | |||||||||
| Loss on extinguishment of debt |
— |
— | 934 | — | |||||||||
| Adjusted EBITDA | $ | 11,826 | $ | 6,682 | $ | 33,886 | $ | 21,748 | |||||
|
* Preliminary estimate subject to completion of the Company’s FY 2012 tax provision. |
|||||||||||||
|
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EPS |
||||||||||||||||
|
(In thousands, except share and per share data) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||
|
Net income |
$ |
4,095* |
$ | 1,070 | $ |
4,943* |
$ | 2,869 | ||||||||
| Amortization of intangible assets | 583 | 838 | 2,332 | 3,349 | ||||||||||||
| Share-based compensation | 549 | 665 | 2,422 | 2,292 | ||||||||||||
| Foreign currency transaction (gain) loss, net | 96 | 95 | 24 | (155 | ) | |||||||||||
| Loss on extinguishment of debt | — | — | 934 | — | ||||||||||||
| Litigation and settlements | 1,216 | — | 1,216 | — | ||||||||||||
| Management Services Agreement expense | 50 | 559 | 5,353 | 2,217 | ||||||||||||
| Tax effect of non-GAAP adjustments above at 15% | (374 | ) | (324 | ) | (1,842 | ) | (1,155 | ) | ||||||||
|
Tax reserve component of income tax provision |
204 | (254 | ) | 1,668 | (1,014 | ) | ||||||||||
| Adjusted earnings | $ |
6,419* |
$ | 2,649 | $ |
17,050* |
$ | 8,403 | ||||||||
| Pro forma weighted average ordinary shares outstanding — diluted | 35,380,981 | 29,066,403 | 30,839,263 | 28,730,975 | ||||||||||||
| Non-GAAP adjusted EPS | $ |
0.18* |
$ | 0.09 | $ |
0.55* |
$ | 0.29 | ||||||||
|
*Preliminary estimate subject to completion of the Company’s FY 2012 tax provision. |
||||||||||||||||
|
FLEETMATICS GROUP PLC |
||||||||||||||||
|
RECONCILIATION TO NON-GAAP INCOME |
||||||||||||||||
|
(In thousands) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
Three Months Ended |
Year Ended |
|||||||||||||||
|
2012 |
2011 | 2012 | 2011 | |||||||||||||
| Cost of subscription revenue | ||||||||||||||||
| Share-based compensation | $ | 42 | $ | 7 | $ | 136 | $ | 24 | ||||||||
| Amortization of intangible assets | 98 | 128 | 383 | 514 | ||||||||||||
| Subtotal cost of subscription revenue | 140 | 135 | 519 | 538 | ||||||||||||
|
Sales and marketing |
||||||||||||||||
| Share-based compensation | 95 | 200 | 921 | 734 | ||||||||||||
| Amortization of intangible assets | 485 | 710 | 1,949 | 2,835 | ||||||||||||
| Subtotal sales and marketing | 580 | 910 | 2,870 | 3,569 | ||||||||||||
|
Research and development |
||||||||||||||||
| Share-based compensation | 53 | 47 | 187 | 155 | ||||||||||||
| Subtotal research and development | 53 | 47 | 187 | 155 | ||||||||||||
|
General and administrative |
||||||||||||||||
| Share-based compensation | 359 | 411 | 1,178 | 1,379 | ||||||||||||
| Management Services Agreement expense | 50 | 559 | 5,353 | 2,217 | ||||||||||||
| Litigation and settlements | 1,216 | — | 1,216 | — | ||||||||||||
| Subtotal general and administrative | 1,625 | 970 | 7,747 | 3,596 | ||||||||||||
| Foreign currency transaction (gain) loss, net | 96 | 95 | 24 | (155 | ) | |||||||||||
| Loss on extinguishment of debt | — | — | 934 | — | ||||||||||||
| Tax effect of non-GAAP adjustments, net of tax reserve component of income tax provision | (170 | ) | (578 | ) | (174 | ) | (2,169 | ) | ||||||||
| Total expense add-backs | $ | 2,324 | $ | 1,579 | $ | 12,107 | $ | 5,534 | ||||||||
Published February 20, 2013 Reads 262
Copyright © 2013 SYS-CON Media, Inc. — All Rights Reserved.
Syndicated stories and blog feeds, all rights reserved by the author.
More Stories By Business Wire
Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.
Cloud enables SMBs to access new, scalable resources – previously only available to enterprises – in flexible and cost-effective ways. McKinsey’s SMB Cloud Report projects the public cloud market to reach $40-$50 billion by 2015, with SMBs comprising 65% of public cloud spending in 2015. But selling cloud to SMBs raises the questions of who, what and how.
In this session Manjula Talreja, VP of Cisco’s Global Cloud Business Development Team, will discuss the importance of knowing who SMB...May. 19, 2013 06:00 AM EDT Reads: 957 |
By Jeremy Geelan The economics of business are radically changing due to the way in which software and services are being delivered thanks to cloud computing. In his session at 12th Cloud Expo | Cloud Expo New York [10-13 June, 2013], Mike Kavis will cover six reasons for the disruption.May. 19, 2013 02:15 AM EDT Reads: 4,061 |
By Jeremy Geelan Our more interconnected planet is accelerating the adoption and convergence of next-generation architectures, in the form of cloud, mobile and instrumented physical assets. Organizations that can effectively balance optimization and innovation, will be in a position to leverage new systems of engagement, out maneuver their peers and achieve desired outcomes. In the Opening Keynote at 12th Cloud Expo | Cloud Expo New York, IBM GM & Next Generation Platform CTO Dr Danny Sabbah will detail the crit...May. 19, 2013 01:00 AM EDT Reads: 2,795 |
By Jeremy Geelan The massive computing and storage resources that are needed to support big data applications make cloud environments an ideal fit. In Nati Shalom's upcoming session at 12th Cloud Expo | Cloud Expo New York [June 10-13, 2013], you'll learn how to build your big data "database on-demand" using MongoDB, Cassandra, Solr, MySQL, or any other big data solution, as well as manage your big data application using a new open source framework called “Cloudify.” All this, on top of the OpenStack cloud. May. 18, 2013 08:00 PM EDT Reads: 2,345 |
By Liz McMillan “Trust is an ongoing journey and sits at the foundation of any vendor relationship – the companies that don’t consistently earn trust won’t be around long,” noted Henrik Rosendahl, Senior VP of Cloud Solutions at Quantum, in this exclusive Q&A with Cloud Expo Conference Chair Jeremy Geelan. “As they do more with cloud, trust will organically grow – maybe it’s just about meeting SLAs or seeing firsthand that data is there when you need it,” Rosendahl continued.
Cloud Computing Journal: The move ...May. 18, 2013 04:00 PM EDT Reads: 1,416 |
By Jeremy Geelan May. 18, 2013 04:00 PM EDT Reads: 3,121 |
By Pat Romanski SYS-CON Events announced today that MetraTech Corp., the leading provider of agreements-based billing™, commerce and compensation solutions, has been named “Bronze Sponsor” of SYS-CON's 12th International Cloud Expo, which will take place on June 10–13, 2013, at the Javits Center in New York City, New York.
MetraTech Corp. is the leading provider of commerce, billing and compensation solutions enabling customers to monetize relationships with customers, partners, and suppliers. Its unique Agree...May. 18, 2013 04:00 PM EDT Reads: 1,376 |
By Liz McMillan Cloud computing is more than a buzz-phrase it’s a transformative IT paradigm shift. The emphasis in the cloud is on elasticity, scalability, agility and open. Not just open standards but open APIs and open source. The delivery of software is also going through a paradigm shift. Open source software was often a commoditization of a market leader; Unix to Linux or Oracle to MySQL what’s changing is that the iterative nature, user context and the motto of releasing early and often are driving real ...May. 18, 2013 03:15 PM EDT Reads: 1,402 |
By Elizabeth White In an ideal developer/systems administrator’s world, most applications would deploy seamlessly to multiple platforms and scale elastically with minimal effort bringing the unprecedented agility of the cloud within immediate reach of developer teams and IT organizations.
OpenStack, a RackSpace and NASA initiative, is now managed by an independent foundation and is supported by multiple vendors. It defines APIs for compute, storage, networking, services, monitoring, and additional infrastructure...May. 18, 2013 02:00 PM EDT Reads: 1,317 |
By Jeremy Geelan Organizations across the world are increasingly starting to see the benefits of moving more and more services to the cloud. The focus on the cost-saving potential of cloud is rapidly shifting to completely transforming the business with cloud. As organizations are investing enormous sums on technology they are starting to realize that in order to maximize the return on investment and accelerate the business transformation process the first area of focus should be people. By ensuring the organiza...May. 18, 2013 01:00 PM EDT Reads: 1,478 |
- Cloud People: A Who's Who of Cloud Computing
- Cloud Expo New York Speaker Profile: Dave Linthicum – Cloud Technology Partners
- Cloud Expo New York: Cloud Is Changing the Economics of Business
- Cloud Expo New York Speaker Profile: Nicos Vekiarides – TwinStrata
- AMD and Adobe Collaborate on Upcoming Version of Adobe Premiere Pro Software to Enable Breakthrough Video Editing Performance Through Open Standards
- Windows Azure IaaS Reaches General Availability
- State and Local Governments Adopt Microsoft Dynamics CRM to Improve Citizen Service Delivery
- New Relic Q1 2013 Blazes Past Growth Targets and Reaches 40,000 Active Customer Accounts
- Enterasys Spotlights SDN's Impact on Traditional Networking in Upcoming Webinar
- Best CIO Practices Shared from SHI’s Customers
- Cloud Expo New York: Delivering Digital Marketing on the Cloud
- Cloud Expo New York: Deploying Hybrid Cloud for Performance and Uptime
- Cloud People: A Who's Who of Cloud Computing
- Cloud Expo New York: Best CIO Practices Shared from SHI’s Customers
- Cloud Expo New York Speaker Profile: Dave Linthicum – Cloud Technology Partners
- Cloud Expo New York Speaker Profile: Jill T. Singer – NRO
- Cloud Expo New York Speaker Profile: Greg O'Connor – AppZero
- Examining the True Cost of Big Data
- Cloud Expo New York: Cloud Is Changing the Economics of Business
- Cloud Expo New York: How to Use Google Apps Script
- Cloud Expo New York Speaker Profile: Nicos Vekiarides – TwinStrata
- Cloud Computing Bootcamp at Cloud Expo New York
- AMD and Adobe Collaborate on Upcoming Version of Adobe Premiere Pro Software to Enable Breakthrough Video Editing Performance Through Open Standards
- Windows Azure IaaS Reaches General Availability
- The Top 150 Players in Cloud Computing
- What is Cloud Computing?
- Six Benefits of Cloud Computing
- The Top 250 Players in the Cloud Computing Ecosystem
- Twenty-One Experts Define Cloud Computing
- What's the Difference Between Cloud Computing and SaaS?
- Virtualization Conference Keynote Webcast Live on SYS-CON.TV
- The Future of Cloud Computing
- A Brief History of Cloud Computing: Is the Cloud There Yet?
- GDS International: Global Warming Scam?
- Cloud Expo Europe 2009 in Prague: Themes & Topics
- Cloud Computing Expo 2009 West: Call for Papers Now Closed








The economics of business are radically changing due to the way in which software and services are being delivered thanks to cloud computing. In his session at 12th Cloud Expo | Cloud Expo New York [10-13 June, 2013], Mike Kavis will cover six reasons for the disruption.
Our more interconnected planet is accelerating the adoption and convergence of next-generation architectures, in the form of cloud, mobile and instrumented physical assets. Organizations that can effectively balance optimization and innovation, will be in a position to leverage new systems of engagement, out maneuver their peers and achieve desired outcomes. In the Opening Keynote at 12th Cloud Expo | Cloud Expo New York, IBM GM & Next Generation Platform CTO Dr Danny Sabbah will detail the crit...
The massive computing and storage resources that are needed to support big data applications make cloud environments an ideal fit. In Nati Shalom's upcoming session at 12th Cloud Expo | Cloud Expo New York [June 10-13, 2013], you'll learn how to build your big data "database on-demand" using MongoDB, Cassandra, Solr, MySQL, or any other big data solution, as well as manage your big data application using a new open source framework called “Cloudify.” All this, on top of the OpenStack cloud.
“Trust is an ongoing journey and sits at the foundation of any vendor relationship – the companies that don’t consistently earn trust won’t be around long,” noted Henrik Rosendahl, Senior VP of Cloud Solutions at Quantum, in this exclusive Q&A with Cloud Expo Conference Chair Jeremy Geelan. “As they do more with cloud, trust will organically grow – maybe it’s just about meeting SLAs or seeing firsthand that data is there when you need it,” Rosendahl continued.
Cloud Computing Journal: The move ...
SYS-CON Events announced today that MetraTech Corp., the leading provider of agreements-based billing™, commerce and compensation solutions, has been named “Bronze Sponsor” of SYS-CON's 12th International Cloud Expo, which will take place on June 10–13, 2013, at the Javits Center in New York City, New York.
MetraTech Corp. is the leading provider of commerce, billing and compensation solutions enabling customers to monetize relationships with customers, partners, and suppliers. Its unique Agree...
Cloud computing is more than a buzz-phrase it’s a transformative IT paradigm shift. The emphasis in the cloud is on elasticity, scalability, agility and open. Not just open standards but open APIs and open source. The delivery of software is also going through a paradigm shift. Open source software was often a commoditization of a market leader; Unix to Linux or Oracle to MySQL what’s changing is that the iterative nature, user context and the motto of releasing early and often are driving real ...
In an ideal developer/systems administrator’s world, most applications would deploy seamlessly to multiple platforms and scale elastically with minimal effort bringing the unprecedented agility of the cloud within immediate reach of developer teams and IT organizations.
OpenStack, a RackSpace and NASA initiative, is now managed by an independent foundation and is supported by multiple vendors. It defines APIs for compute, storage, networking, services, monitoring, and additional infrastructure...
Organizations across the world are increasingly starting to see the benefits of moving more and more services to the cloud. The focus on the cost-saving potential of cloud is rapidly shifting to completely transforming the business with cloud. As organizations are investing enormous sums on technology they are starting to realize that in order to maximize the return on investment and accelerate the business transformation process the first area of focus should be people. By ensuring the organiza...
We all talk about cloud differently, but is there a way we should be speaking about this tech?
Cloud computing is now a widely reported, if not accepted, IT movement that, depending on who you talk to, has changed or is changing the way businesses utilize infrastructure.
A recent Gartner study states that the function of the modern CIO is in flux and that his or her future focus must incorporate digital assets (aka cloud-based data and applications) to remain relevant. Towards the goal of riding the sea change a compiler of stacks to a broker of business needs, secu...
New technologies allow schools, colleges and universities to analyze absolutely everything that happens. From student behavior, testing results, career development of students as well as educational needs based on changing societies. A lot of this data has already been stored and is used for statist...
In the coming years, big data will change the way organisations and societies are operated and managed. Big data however, is not the only trend that will impact significantly how organisations operate. Another major trend at the moment is gamification. Gamification will change the way organisations ...
The age of data center automation is upon us. Whether it's cloud or SDN or devops in general, automation as a means to achieve efficiency and, one hopes, free up resources that can be then redirected to focus on innovation.
As is always the case when we begin to move further upwards, abstracting ...
Windows Azure Virtual Networks offers the power to open up several cross-premises use case scenarios, including Active Directory Disaster Recovery, SQL Database Replication, Windows Server 2012 DFS-R File Replication, Accelerated Cloud File Services with BranchCache, Hybrid Web Applications and MORE...
As the infrastructure cloud market (IaaS and PaaS) continues to grow rapidly, we are seeing quite a few customers who are delivering an application – whether it is a mission-critical or SaaS application – and basing their solution on VMware.
VMware Security Cloud Encryption cloud keyboard Cloud Enc...
Have you heard of products like IBM’s InfoSphere Streams, Tibco’s Event Processing product, or Oracle’s CEP product? All good examples of commercially available stream processing technologies which help you process events in real-time.
I’ve been asked what I consider as “Big Data” versus “Small Dat...
My fellow Technical Evangelists and I have authored a content series that steps through building your very own Private Cloud by leveraging Windows Server 2012, our FREE Hyper-V Server 2012, Windows Azure Infrastructure Services ( IaaS ) and System Center 2012 Service Pack 1.
Week-by-week, we walk ...















