Condensed Consolidated Statement of Operations
| ||||
| ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Revenue |
$ 73,538 |
|
$ 60,061 | |
Cost of revenue |
33,855 |
|
27,964 | |
Gross profit |
39,683 |
|
32,097 | |
Operating expenses: |
|
|
| |
Research and development |
16,038 |
|
15,603 | |
Selling, general and administrative |
17,518 |
|
16,109 | |
Litigation expense (benefit), net |
270 |
|
(8,700) | |
Total operating expenses |
33,826 |
|
23,012 | |
Income from operations |
5,857 |
|
9,085 | |
Interest and other income, net |
642 |
|
190 | |
Income before income taxes |
6,499 |
|
9,275 | |
Income tax provision |
536 |
|
257 | |
Net income |
$ 5,963 |
|
$ 9,018 | |
|
|
|
| |
Net income per share: |
|
|
| |
Basic |
$ 0.15 |
|
$ 0.23 | |
Diluted |
$ 0.15 |
|
$ 0.23 | |
Weighted-average shares outstanding: |
|
|
| |
Basic |
39,105 |
|
38,470 | |
Diluted |
40,596 |
|
39,517 | |
|
|
|
| |
Cash dividends declared per common share |
$ 0.20 |
|
$ - | |
|
|
|
| |
|
|
|
| |
SUPPLEMENTAL FINANCIAL INFORMATION | ||||
STOCK-BASED COMPENSATION EXPENSE | ||||
(Unaudited, in thousands) | ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Cost of revenue |
$ 242 |
|
$ 205 | |
Research and development |
2,620 |
|
2,005 | |
Selling, general and administrative |
6,357 |
|
5,388 | |
Total stock-based compensation expense |
$ 9,219 |
|
$ 7,598 | |
|
|
|
| |
|
|
|
| |
RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME | ||||
(Unaudited, in thousands, except per share amounts) | ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Net income |
$ 5,963 |
|
$ 9,018 | |
Net income as a percentage of revenue |
8.1% |
|
15.0% | |
|
|
|
| |
Adjustments to reconcile net income to non-GAAP net income: |
|
|
| |
Stock-based compensation expense |
9,219 |
|
7,598 | |
Amortization of acquisition-related intangible assets |
367 |
|
- | |
Deferred compensation expense (income), net |
40 |
|
(24) | |
Tax effect |
(673) |
|
(1,007) | |
Non-GAAP net income |
$ 14,916 |
|
$ 15,585 | |
Non-GAAP net income as a percentage of revenue |
20.3% |
|
25.9% | |
|
|
|
| |
Non-GAAP net income per share: |
|
|
| |
Basic |
$ 0.38 |
|
$ 0.41 | |
Diluted |
$ 0.37 |
|
$ 0.39 | |
|
|
|
| |
Shares used in the calculation of non-GAAP net income per share: |
|
|
| |
Basic |
39,105 |
|
38,470 | |
Diluted |
40,596 |
|
39,517 | |
|
|
|
| |
|
|
|
| |
RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN | ||||
(Unaudited, in thousands) | ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Gross profit |
$ 39,683 |
|
$ 32,097 | |
Gross margin |
54.0% |
|
53.4% | |
|
|
|
| |
Adjustments to reconcile gross profit to non-GAAP gross profit: |
|
|
| |
Stock-based compensation expense |
242 |
|
205 | |
Amortization of acquisition-related intangible assets |
367 |
|
- | |
Non-GAAP gross profit |
$ 40,292 |
|
$ 32,302 | |
Non-GAAP gross margin |
54.8% |
|
53.8% | |
|
|
|
| |
|
|
|
| |
RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING EXPENSES | ||||
(Unaudited, in thousands) | ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Total operating expenses |
$ 33,826 |
|
$ 23,012 | |
|
|
|
| |
Adjustments to reconcile total operating expenses to non-GAAP total operating expenses: |
|
|
| |
Stock-based compensation expense |
(8,977) |
|
(7,392) | |
Deferred compensation plan expense |
(166) |
|
(13) | |
Non-GAAP operating expenses |
$ 24,683 |
|
$ 15,607 | |
|
|
|
| |
|
|
|
| |
RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING INCOME | ||||
(Unaudited, in thousands) | ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Total operating income |
$ 5,857 |
|
$ 9,085 | |
Operating income as a percentage of revenue |
8.0% |
|
15.1% | |
|
|
|
| |
Adjustments to reconcile total operating income to non-GAAP total operating income: |
|
|
| |
Stock-based compensation expense |
9,219 |
|
7,598 | |
Amortization of acquisition-related intangible assets |
367 |
|
- | |
Deferred compensation plan expense |
166 |
|
13 | |
Non-GAAP operating income |
$ 15,609 |
|
$ 16,696 | |
Non-GAAP operating income as a percentage of revenue |
21.2% |
|
27.8% | |
|
|
|
| |
|
|
|
| |
RECONCILIATION OF OTHER INCOME TO NON-GAAP OTHER INCOME | ||||
(Unaudited, in thousands) | ||||
|
Three Months Ended March 31, | |||
|
2015 |
|
2014 | |
Total interest and other income, net |
$ 642 |
|
$ 190 | |
Adjustments to reconcile other income to non-GAAP other income: |
|
|
| |
Deferred compensation plan income |
(126) |
|
(36) | |
Non-GAAP interest and other income, net |
$ 516 |
|
$ 154 | |
|
|
|
|