|
Date of Report (Date of earliest event reported)
October 22, 2009
|
||
|
RIGHTNOW TECHNOLOGIES, INC.
|
||
|
(Exact Name of Registrant as Specified in Charter)
|
||
|
DELAWARE
|
000-31321
|
81-0503640
|
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
|
136 ENTERPRISE BOULEVARD, BOZEMAN, MT
|
59718
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
|
Registrant’s telephone number, including area code
(406) 522-4200
|
||
|
N/A
|
||
|
(Former Name or Former Address, if Changed Since Last Report)
|
||
| Exhibit No. | Description of Exhibit |
|
99.1
|
Press Release dated October 22, 2009 announcing RightNow Technologies, Inc.’s financial results for the third quarter ended September 30, 2009 (furnished herewith but not filed pursuant to Item 2.02).
|
|
99.2
|
Supplemental financial data of RightNow Technologies, Inc. as of October 22, 2009 (furnished herewith but not filed pursuant to Item 2.02).
|
|
RIGHTNOW TECHNOLOGIES, INC.
|
||
|
(Registrant)
|
||
|
Dated: October 22, 2009
|
/s/ Jeffrey C. Davison
|
|
|
Jeffrey C. Davison
Chief Financial Officer, Vice President and
Treasurer
|
| Exhibit No. | Description of Exhibit |
|
99.1
|
Press Release dated October 22, 2009 announcing RightNow Technologies, Inc.’s financial results for the third quarter ended September 30, 2009 (furnished herewith but not filed pursuant to Item 2.02).
|
|
99.2
|
Supplemental financial data of RightNow Technologies, Inc. as of October 22, 2009 (furnished herewith but not filed pursuant to Item 2.02).
|
|
Investor Relations:
|
Corporate Communications:
|
|
Todd Friedman or Stacie Bosinoff
|
Katie O’Connell
|
|
The Blueshirt Group
|
RightNow Technologies
|
|
415.217.7722
|
925.674.1487 Desk
|
|
todd@blueshirtgroup.com
|
925.270.6107 Cell
|
|
stacie@blueshirtgroup.com
|
koconnell@rightnow.com
|
|
·
|
For the fourth quarter of 2009, revenue is expected to be in the range of approximately $39 to $40 million. Fourth quarter net income (loss) per share is expected to be in the range of $(0.01) to $0.01. Non-GAAP net income per share, which excludes stock-based compensation, is expected to be in the range of $0.04 to $0.06. This would
equate to full year revenue of approximately $150 to $151 million, net income per share of $0.09 to $0.11 and non-GAAP net income per share of $0.33 to $0.35
|
|
September 30,
|
December 31,
|
|||||||
|
2009
|
2008
|
|||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 32,388 | $ | 51,405 | ||||
|
Short-term investments
|
60,634 | 34,412 | ||||||
|
Accounts receivable
|
31,034 | 36,770 | ||||||
|
Term receivables, current
|
3,011 | 5,752 | ||||||
|
Allowance for doubtful accounts
|
(1,701 | ) | (2,277 | ) | ||||
|
Net receivables
|
32,344 | 40,245 | ||||||
|
Deferred commissions
|
5,822 | 5,381 | ||||||
|
Prepaid and other current assets
|
2,867 | 2,150 | ||||||
|
Total current assets
|
134,055 | 133,593 | ||||||
|
Long-term investments
|
-- | 4,963 | ||||||
|
Property and equipment, net
|
9,781 | 10,141 | ||||||
|
Term receivables, non-current
|
1,447 | 3,547 | ||||||
|
Intangible assets, net
|
11,222 | 6,399 | ||||||
|
Deferred commissions, non-current
|
2,828 | 2,840 | ||||||
|
Other
|
941 | 854 | ||||||
|
Total Assets
|
$ | 160,274 | $ | 162,337 | ||||
|
Liabilities and Stockholders’ Equity
|
||||||||
|
Accounts payable
|
$ | 4,593 | $ | 5,058 | ||||
|
Commissions and bonuses payable
|
4,838 | 5,665 | ||||||
|
Other accrued liabilities
|
12,008 | 11,165 | ||||||
|
Current portion of long-term debt
|
34 | 46 | ||||||
|
Current portion of deferred revenue
|
75,643 | 77,584 | ||||||
|
Total current liabilities
|
97,116 | 99,518 | ||||||
|
Long-term debt, less current portion
|
-- | 22 | ||||||
|
Deferred revenue, net of current portion
|
28,298 | 35,614 | ||||||
|
Stockholders’ equity:
|
||||||||
|
Common stock
|
34 | 34 | ||||||
|
Additional paid-in capital
|
109,394 | 102,662 | ||||||
|
Treasury stock, at cost
|
(15,007 | ) | (13,209 | ) | ||||
|
Accumulated other comprehensive income
|
1,395 | 1,916 | ||||||
|
Accumulated deficit
|
(60,956 | ) | (64,220 | ) | ||||
|
Total stockholders’ equity
|
34,860 | 27,183 | ||||||
|
Total Liabilities and Stockholders’ Equity
|
$ | 160,274 | $ | 162,337 | ||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Software, hosting and support
|
$ | 29,754 | $ | 25,956 | $ | 83,223 | $ | 76,085 | ||||||||
|
Professional services
|
8,977 | 10,281 | 27,885 | 28,271 | ||||||||||||
|
Total revenue
|
38,731 | 36,237 | 111,108 | 104,356 | ||||||||||||
|
Cost of revenue:
|
||||||||||||||||
|
Software, hosting and support
|
5,232 | 5,305 | 15,135 | 15,383 | ||||||||||||
|
Professional services
|
6,365 | 8,133 | 19,719 | 23,228 | ||||||||||||
|
Total cost of revenue
|
11,597 | 13,438 | 34,854 | 38,611 | ||||||||||||
|
Gross profit
|
27,134 | 22,799 | 76,254 | 65,745 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Sales and marketing
|
16,175 | 16,889 | 47,046 | 51,334 | ||||||||||||
|
Research and development
|
5,100 | 4,671 | 14,907 | 13,664 | ||||||||||||
|
General and administrative
|
4,018 | 3,215 | 11,671 | 10,621 | ||||||||||||
|
Total operating expenses
|
25,293 | 24,775 | 73,624 | 75,619 | ||||||||||||
|
Income (loss) from operations
|
1,841 | (1,976 | ) | 2,630 | (9,874 | ) | ||||||||||
|
Interest and other income, net
|
342 | 552 | 1,094 | 2,009 | ||||||||||||
|
Income (loss) before income taxes
|
2,183 | (1,424 | ) | 3,724 | (7,865 | ) | ||||||||||
|
Benefit (provision) for income taxes
|
(218 | ) | (23 | ) | (460 | ) | (110 | ) | ||||||||
|
Net income (loss)
|
$ | 1,965 | $ | (1,447 | ) | $ | 3,264 | $ | (7,975 | ) | ||||||
|
Net income (loss) per share:
|
||||||||||||||||
|
Basic
|
$ | 0.06 | $ | (0.04 | ) | $ | 0.10 | $ | (0.24 | ) | ||||||
|
Diluted
|
$ | 0.06 | $ | (0.04 | ) | $ | 0.10 | $ | (0.24 | ) | ||||||
|
Shares used in the computation:
|
||||||||||||||||
|
Basic
|
31,733 | 33,640 | 31,731 | 33,585 | ||||||||||||
|
Diluted
|
32,424 | 33,640 | 32,249 | 33,585 | ||||||||||||
|
Supplemental information of stock-based compensation expense included in:
|
||||||||||||||||
|
Cost of software, hosting and support
|
$ | 120 | $ | 87 | $ | 358 | $ | 243 | ||||||||
|
Cost of professional services
|
138 | 158 | 480 | 476 | ||||||||||||
|
Sales and marketing
|
761 | 738 | 2,335 | 1,871 | ||||||||||||
|
Research and development
|
285 | 252 | 924 | 729 | ||||||||||||
|
General and administrative
|
548 | 297 | 2,007 | 1,376 | ||||||||||||
|
Total stock-based compensation
|
$ | 1,852 | $ | 1,532 | $ | 6,104 | $ | 4,695 | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Operating activities:
|
||||||||||||||||
|
Net income (loss)
|
$ | 1,965 | $ | (1,447 | ) | $ | 3,264 | $ | (7,975 | ) | ||||||
|
Non-cash adjustments:
|
||||||||||||||||
|
Depreciation and amortization
|
1,797 | 1,956 | 5,410 | 5,866 | ||||||||||||
|
Stock-based compensation
|
1,852 | 1,532 | 6,104 | 4,695 | ||||||||||||
|
Provision for losses on accounts receivable
|
30 | 64 | 117 | 179 | ||||||||||||
|
Changes in operating accounts:
|
||||||||||||||||
|
Receivables
|
2,333 | 1,143 | 10,731 | 12,652 | ||||||||||||
|
Prepaid expenses
|
(628 | ) | (211 | ) | (735 | ) | (654 | ) | ||||||||
|
Deferred commissions
|
(65 | ) | (957 | ) | (142 | ) | (2,170 | ) | ||||||||
|
Accounts payable
|
(1,397 | ) | (523 | ) | (567 | ) | 1,061 | |||||||||
|
Commissions and bonuses payable
|
(132 | ) | 166 | (941 | ) | (615 | ) | |||||||||
|
Other accrued liabilities
|
(30 | ) | 565 | 415 | 1,016 | |||||||||||
|
Deferred revenue
|
(569 | ) | (3,566 | ) | (12,036 | ) | (2,999 | ) | ||||||||
|
Other
|
(247 | ) | (52 | ) | 256 | (142 | ) | |||||||||
|
Cash provided (used) by operating activities
|
4,909 | (1,330 | ) | 11,876 | 10,914 | |||||||||||
|
Investing activities:
|
||||||||||||||||
|
Net change in short-term investments
|
(13,081 | ) | 2,218 | (21,391 | ) | 996 | ||||||||||
|
Acquisition of property and equipment
|
(1,243 | ) | (1,311 | ) | (3,673 | ) | (4,344 | ) | ||||||||
|
Intangible asset additions
|
(144 | ) | -- | (244 | ) | -- | ||||||||||
|
Business acquisitions
|
(5,906 | ) | -- | (5,906 | ) | -- | ||||||||||
|
Other
|
3 | 2 | 8 | (25 | ) | |||||||||||
|
Cash provided (used) by investing activities
|
(20,371 | ) | 909 | (31,206 | ) | (3,373 | ) | |||||||||
|
Financing activities:
|
||||||||||||||||
|
Proceeds from issuance of common stock
|
167 | 618 | 396 | 1,266 | ||||||||||||
|
Excess tax benefit of stock options exercised
|
95 | -- | 232 | -- | ||||||||||||
|
Common stock repurchased
|
-- | -- | (1,798 | ) | -- | |||||||||||
|
Payments on long-term debt
|
(12 | ) | (11 | ) | (35 | ) | (33 | ) | ||||||||
|
Cash provided (used) by financing activities
|
250 | 607 | (1,205 | ) | 1,233 | |||||||||||
|
Effect of foreign exchange rates on cash and cash equivalents
|
613 | (1,822 | ) | 1,518 | (1,310 | ) | ||||||||||
|
Increase (decrease) in cash and cash equivalents
|
(14,599 | ) | (1,636 | ) | (19,017 | ) | 7,464 | |||||||||
|
Cash and cash equivalents at beginning of period
|
46,987 | 52,781 | 51,405 | 43,681 | ||||||||||||
|
Cash and cash equivalents at end of period
|
$ | 32,388 | $ | 51,145 | $ | 32,388 | $ | 51,145 | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Net income (loss) as reported
|
$ | 1,965 | $ | (1,447 | ) | $ | 3,264 | $ | (7,975 | ) | ||||||
|
Add stock-based compensation (“SBC”)
|
1,852 | 1,532 | 6,104 | 4,695 | ||||||||||||
|
Net income (loss) before SBC
|
$ | 3,817 | $ | 85 | $ | 9,368 | $ | (3,280 | ) | |||||||
|
Net income (loss) per share, as reported (basic and diluted)
|
$ | 0.06 | $ | (0.04 | ) | $ | 0.10 | $ | (0.24 | ) | ||||||
|
Net income (loss) per share, before SBC (basic)
|
$ | 0.12 | $ | 0.00 | $ | 0.30 | $ | (0.10 | ) | |||||||
|
Net income (loss) per share, before SBC (diluted)
|
$ | 0.12 | $ | 0.00 | $ | 0.29 | $ | (0.10 | ) | |||||||
|
Shares outstanding (basic), as reported
|
31,733 | 33,640 | 31,731 | 33,585 | ||||||||||||
|
Shares outstanding (diluted), as reported
|
32,424 | 34,432 | 32,249 | 33,585 | ||||||||||||
|
GAAP Guidance
|
Non-GAAP Guidance
|
|||||||||||||||||||||
|
From
|
To
|
Adjustment
|
From
|
To
|
||||||||||||||||||
|
Fourth quarter ending December 31, 2009
|
||||||||||||||||||||||
|
Net income
|
$ | (400 | ) | $ | 300 | $ | 1,800 | [a] | $ | 1,400 | $ | 2,100 | ||||||||||
|
Net income (loss) per share
|
$ | (0.01 | ) | $ | 0.01 | $ | 0.04 | $ | 0.06 | |||||||||||||
|
Shares (diluted)
|
32,000 | 32,500 | 32,500 | 32,500 | ||||||||||||||||||
|
Year ending December 31, 2009
|
||||||||||||||||||||||
|
Net income
|
$ | 2,864 | $ | 3,564 | $ | 7,904 | [a] | $ | 10,768 | $ | 11,468 | |||||||||||
|
Net income per share
|
$ | 0.09 | $ | 0.11 | $ | 0.33 | $ | 0.35 | ||||||||||||||
|
Shares (diluted)
|
32,500 | 32,500 | 32,500 | 32,500 | ||||||||||||||||||
|
·
|
Other companies inside and outside of our industry may calculate non-GAAP net income (loss) and net income (loss) per share differently than we do, limiting their usefulness as a comparative tool; and
|
|
·
|
The Company’s income tax expense or benefit will be ultimately based on its GAAP taxable income and actual tax rates in effect, which may differ significantly from the effective tax rate used in our non-GAAP financial measures.
|
|
Consolidated Balance Sheets
|
Amounts in thousands
|
|||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||
|
Last updated October 22, 2009
|
Mar 31,
|
Jun 30,
|
Sep 30,
|
Dec 31,
|
Mar 31,
|
Jun 30,
|
Sep 30,
|
Dec 31,
|
Mar 31,
|
Jun 30,
|
Sep 30,
|
Dec 31,
|
Mar 31,
|
Jun 30,
|
Sep 30,
|
|||||
|
2006
|
2006
|
2006
|
2006
|
2007
|
2007
|
2007
|
2007
|
2008
|
2008
|
2008
|
2008
|
2009
|
2009
|
2009
|
||||||
|
Assets
|
||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
42,444
|
30,546
|
38,114
|
39,208
|
44,899
|
33,842
|
33,109
|
43,681
|
44,591
|
52,781
|
51,145
|
51,405
|
51,462
|
46,987
|
32,388
|
|||||
|
Short-term investments
|
27,063
|
35,203
|
36,906
|
39,127
|
37,578
|
52,911
|
56,823
|
52,644
|
36,585
|
41,540
|
46,444
|
34,412
|
36,517
|
42,808
|
60,634
|
|||||
|
Accounts receivable
|
31,615
|
26,250
|
25,347
|
32,021
|
25,050
|
27,797
|
24,690
|
29,480
|
27,503
|
26,722
|
27,820
|
36,770
|
24,220
|
31,670
|
31,034
|
|||||
|
Term receivables
|
17,268
|
19,255
|
22,587
|
23,806
|
20,555
|
15,756
|
13,773
|
13,069
|
9,616
|
8,814
|
6,875
|
5,752
|
4,810
|
4,107
|
3,011
|
|||||
|
Less allowance for doubtful accounts
|
(2,090)
|
(2,331)
|
(3,225)
|
(2,621)
|
(2,273)
|
(2,046)
|
(2,009)
|
(1,918)
|
(2,056)
|
(2,177)
|
(2,148)
|
(2,277)
|
(1,901)
|
(1,910)
|
(1,701)
|
|||||
|
Prepaid & other current assets
|
2,439
|
2,514
|
2,874
|
2,498
|
3,676
|
4,980
|
5,786
|
5,979
|
6,773
|
7,082
|
7,497
|
7,531
|
7,593
|
7,815
|
8,689
|
|||||
|
Total current assets
|
118,739
|
111,437
|
122,603
|
134,039
|
129,485
|
133,240
|
132,172
|
142,935
|
123,012
|
134,762
|
137,633
|
133,593
|
122,701
|
131,477
|
134,055
|
|||||
|
Long-term investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,810
|
11,925
|
4,612
|
4,963
|
4,980
|
4,792
|
-
|
|||||
|
Property and equipment, net
|
6,632
|
8,620
|
8,470
|
10,073
|
10,715
|
10,494
|
10,451
|
10,856
|
10,807
|
10,798
|
10,377
|
10,141
|
9,187
|
9,775
|
9,781
|
|||||
|
Term receivables, noncurrent
|
12,611
|
15,765
|
22,193
|
24,805
|
19,349
|
13,239
|
11,170
|
9,859
|
8,059
|
5,728
|
4,420
|
3,547
|
2,804
|
2,159
|
1,447
|
|||||
|
Intangible and other assets, net
|
1,447
|
9,699
|
9,302
|
9,325
|
9,380
|
9,352
|
9,221
|
10,136
|
10,016
|
10,025
|
10,268
|
10,093
|
9,274
|
9,379
|
14,991
|
|||||
|
Total assets
|
139,429
|
145,521
|
162,568
|
178,242
|
168,929
|
166,325
|
163,014
|
173,786
|
169,704
|
173,238
|
167,310
|
162,337
|
148,946
|
157,582
|
160,274
|
|||||
|
Liabilities, Preferred Stock and Stockholders' Equity
|
||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||
|
Accounts payable and accrued liabilities
|
9,231
|
8,970
|
8,591
|
12,005
|
13,818
|
14,688
|
14,855
|
15,790
|
18,146
|
17,919
|
17,405
|
16,223
|
14,309
|
17,847
|
16,601
|
|||||
|
Commissions and bonuses payable
|
3,706
|
3,066
|
4,001
|
4,069
|
2,902
|
2,918
|
2,889
|
5,044
|
3,531
|
4,279
|
4,351
|
5,665
|
3,084
|
4,958
|
4,838
|
|||||
|
Current portion of long-term debt
|
30
|
35
|
35
|
31
|
32
|
32
|
42
|
43
|
44
|
44
|
45
|
46
|
46
|
45
|
34
|
|||||
|
Deferred revenue
|
54,191
|
56,222
|
59,218
|
67,560
|
67,444
|
66,660
|
69,665
|
76,995
|
73,575
|
76,693
|
72,008
|
77,584
|
72,885
|
75,972
|
75,643
|
|||||
|
Total current liabilities
|
67,158
|
68,293
|
71,845
|
83,665
|
84,196
|
84,298
|
87,451
|
97,872
|
95,296
|
98,935
|
93,809
|
99,518
|
90,324
|
98,822
|
97,116
|
|||||
|
Deferred revenue, noncurrent
|
26,715
|
31,012
|
43,402
|
47,018
|
41,241
|
41,718
|
37,139
|
37,665
|
38,079
|
39,289
|
37,201
|
35,614
|
30,322
|
28,112
|
28,298
|
|||||
|
Long-term debt
|
109
|
123
|
113
|
85
|
77
|
69
|
79
|
68
|
57
|
45
|
34
|
22
|
10
|
-
|
-
|
|||||
|
Preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||
|
Stockholders' equity (deficit):
|
||||||||||||||||||||
|
Common stock
|
32
|
32
|
32
|
33
|
33
|
33
|
33
|
33
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
|||||
|
Additional paid-in capital
|
79,536
|
81,856
|
83,428
|
86,069
|
88,064
|
90,750
|
92,486
|
95,377
|
97,107
|
99,187
|
101,337
|
102,662
|
104,345
|
107,281
|
109,394
|
|||||
|
Treasury stock, at cost
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,209)
|
(15,007)
|
(15,007)
|
(15,007)
|
|||||
|
Other comprehensive income (loss)
|
(393)
|
(312)
|
(250)
|
(332)
|
(384)
|
(504)
|
(551)
|
(292)
|
(536)
|
(787)
|
(193)
|
1,916
|
1,875
|
1,260
|
1,395
|
|||||
|
Accumulated deficit
|
(33,728)
|
(35,483)
|
(36,002)
|
(38,296)
|
(44,298)
|
(50,039)
|
(53,623)
|
(56,937)
|
(60,333)
|
(63,465)
|
(64,912)
|
(64,220)
|
(62,957)
|
(62,920)
|
(60,956)
|
|||||
|
Total stockholders' equity
|
45,447
|
46,093
|
47,208
|
47,474
|
43,415
|
40,240
|
38,345
|
38,181
|
36,272
|
34,969
|
36,266
|
27,183
|
28,290
|
30,648
|
34,860
|
|||||
|
Total liabilities, preferred stock and
|
||||||||||||||||||||
|
stockholders' equity
|
139,429
|
145,521
|
162,568
|
178,242
|
168,929
|
166,325
|
163,014
|
173,786
|
169,704
|
173,238
|
167,310
|
162,337
|
148,946
|
157,582
|
160,274
|
|||||
|
Consolidated Statements of Cash Flow
|
||||||||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||||||
|
Last updated October 22, 2009
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||||||
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
YTD
|
Q1
|
Q2
|
Q3
|
YTD
|
||||||
|
Operating activities
|
||||||||||||||||||||||||
|
Net income (loss)
|
(440)
|
(1,755)
|
(519)
|
(2,294)
|
(5,008)
|
(6,002)
|
(5,741)
|
(3,584)
|
(3,314)
|
(18,641)
|
(3,396)
|
(3,132)
|
(1,447)
|
692
|
(7,283)
|
1,263
|
36
|
1,965
|
3,264
|
|||||
|
Noncash adjustments:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
1,105
|
1,337
|
1,556
|
1,683
|
5,681
|
1,675
|
1,880
|
1,869
|
1,842
|
7,266
|
1,954
|
1,956
|
1,956
|
1,905
|
7,771
|
1,887
|
1,726
|
1,797
|
5,410
|
|||||
|
Provision for losses on accounts receivable
|
(248)
|
7
|
292
|
255
|
306
|
(69)
|
13
|
401
|
39
|
384
|
89
|
26
|
64
|
33
|
212
|
57
|
30
|
30
|
117
|
|||||
|
Stock-based compensation expense
|
1,114
|
1,053
|
4,628
|
1,302
|
1,991
|
1,208
|
970
|
5,471
|
1,266
|
1,897
|
1,532
|
1,330
|
6,025
|
1,516
|
2,736
|
1,852
|
6,104
|
|||||||
|
Changes in operating accounts:
|
||||||||||||||||||||||||
|
Receivables
|
(9,798)
|
1,386
|
(8,117)
|
(10,958)
|
(27,487)
|
15,427
|
8,224
|
6,933
|
(3,032)
|
27,552
|
7,447
|
4,062
|
1,143
|
(7,878)
|
4,774
|
13,569
|
(5,171)
|
2,333
|
10,731
|
|||||
|
Prepaid and other current assets
|
(167)
|
8
|
(225)
|
193
|
(191)
|
(1,471)
|
(1,612)
|
(803)
|
(1,143)
|
(5,029)
|
(852)
|
(804)
|
(1,168)
|
(900)
|
(3,724)
|
399
|
(583)
|
(693)
|
(877)
|
|||||
|
Accounts payable and accrued liabilities
|
1,191
|
(638)
|
(373)
|
3,277
|
3,457
|
1,748
|
810
|
89
|
1,041
|
3,688
|
2,292
|
(257)
|
42
|
(720)
|
1,357
|
(1,823)
|
3,099
|
(1,427)
|
(151)
|
|||||
|
Commissions and bonuses payable
|
787
|
(752)
|
932
|
58
|
1,025
|
(1,171)
|
(1)
|
(47)
|
2,176
|
957
|
(1,523)
|
742
|
166
|
1,545
|
930
|
(2,553)
|
1,743
|
(132)
|
(942)
|
|||||
|
Deferred revenue
|
12,976
|
5,349
|
15,184
|
11,273
|
44,782
|
(6,056)
|
(814)
|
(2,143)
|
8,407
|
(606)
|
(3,434)
|
4,001
|
(3,566)
|
7,168
|
4,169
|
(9,429)
|
(2,038)
|
(569)
|
(12,036)
|
|||||
|
Other
|
(137)
|
244
|
(8)
|
(249)
|
(150)
|
(23)
|
13
|
(130)
|
132
|
(8)
|
(173)
|
83
|
(52)
|
635
|
493
|
-
|
503
|
(247)
|
256
|
|||||
|
Cash provided (used) by operating activities
|
6,052
|
6,864
|
9,836
|
4,291
|
27,043
|
5,360
|
4,763
|
3,793
|
7,118
|
21,034
|
3,670
|
8,574
|
(1,330)
|
3,810
|
14,724
|
4,886
|
2,081
|
4,909
|
11,876
|
|||||
|
Investing activities
|
||||||||||||||||||||||||
|
Acquistion of property and equipment
|
(1,140)
|
(2,770)
|
(1,020)
|
(2,828)
|
(7,758)
|
(1,987)
|
(1,351)
|
(1,426)
|
(2,436)
|
(7,200)
|
(1,522)
|
(1,536)
|
(1,309)
|
(1,425)
|
(5,792)
|
(584)
|
(1,841)
|
(1,240)
|
(3,665)
|
|||||
|
Business acquisitions
|
-
|
(8,731)
|
-
|
-
|
(8,731)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,906)
|
(5,906)
|
|||||
|
Change in investments, net
|
(3,749)
|
(8,140)
|
(1,638)
|
(2,285)
|
(15,812)
|
1,549
|
(15,333)
|
(3,912)
|
4,179
|
(13,517)
|
(1,970)
|
748
|
2,218
|
12,435
|
13,431
|
(2,251)
|
(6,059)
|
(13,081)
|
(21,391)
|
|||||
|
Other
|
(10)
|
-
|
(3)
|
(13)
|
(29)
|
(32)
|
1
|
17
|
(42)
|
-
|
-
|
-
|
-
|
-
|
(100)
|
-
|
(144)
|
(244)
|
||||||
|
Cash provided (used) for investing activities
|
(4,899)
|
(19,641)
|
(2,658)
|
(5,116)
|
(32,314)
|
(467)
|
(16,716)
|
(5,337)
|
1,760
|
(20,759)
|
(3,492)
|
(788)
|
909
|
11,010
|
7,639
|
(2,935)
|
(7,900)
|
(20,371)
|
(31,206)
|
|||||
|
Financing activities
|
||||||||||||||||||||||||
|
Net proceeds from (payments on) long-term debt
|
(7)
|
(7)
|
(9)
|
(32)
|
(55)
|
(7)
|
(8)
|
(10)
|
(10)
|
(35)
|
(11)
|
(11)
|
(11)
|
(10)
|
(43)
|
(12)
|
(11)
|
(12)
|
(35)
|
|||||
|
Proceeds from issuance of stock:
|
||||||||||||||||||||||||
|
Common stock issued under employee benefit plans
|
432
|
567
|
363
|
1,359
|
2,721
|
643
|
536
|
| ||||||||||||||||