• Record Q3 Total Revenue of $64.2 Million
• Record Cash from Operations of $16.2 Million, up 108% Year over Year
• Raises Full Year Total Revenue Guide to $248.6 to $249.6 Million

DUBLIN, Calif., Nov. 02, 2017 (GLOBE NEWSWIRE) -- Callidus Software Inc. (NASDAQ:CALD), a global leader in cloud-based sales, marketing, learning and customer experience solutions, today announced financial results for the quarter ended September 30, 2017.

“I was pleased that we grew SaaS revenues 31% in Q3 and had record cash from operations” said Leslie Stretch, president and CEO, CallidusCloud. “The quarter culminated in our annual user conference, C3. We introduced our new Augmented Intelligence capabilities in sales and learning, our Graph Data Base technology, OrientDB, our Revsym ASC 606 cloud solution and our New Learning Content Catalog. C3 is our best customer and prospecting event of the year, teeing up a strong pipeline. We are now in the thick of a very busy Q4. I am super excited to be on the road attending Dreamforce and leading a major European and APAC customer tour.”

Financial Highlights for the Third Quarter 2017
SaaS revenue was $50.7 million, an increase of 31% over the same quarter in the prior year. Maintenance revenue was $450,000, resulting in total recurring revenue of $51.2 million. SaaS revenue growth continues to benefit from success in our Lead to Money suite. Professional services revenue was $12.9 million. Total revenue was $64.2 million for the third quarter, an increase of 22% year-over-year. Normalized SaaS billings growth was 30% for the trailing twelve-month period. Normalized billings growth for the quarter was 27%. Cash and short-term investments were $176.4 million. Cash flow from operations for the quarter was $16.2 million, compared to $7.8 million in the same quarter of the prior year.

GAAP Performance

• Recurring revenue gross margin was 73%, compared to 74% for the same quarter in the prior year.
  
  
• Overall gross margin was 61%, compared to 62% for the same quarter in the prior year.
  
  
• Operating loss was $3.7 million, compared to $3.6 million for the same quarter in the prior year.
  
  
• Pre-tax loss was $3.4 million, compared to $3.7 million for the same quarter in the prior year.  

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

• Recurring revenue gross margin was 77%, consistent with the corresponding period in the prior year.
  
  
• Overall gross margin was 65%, consistent with the corresponding period in the prior year.
  
  
• Operating income was $6.1 million, compared to $5.0 million for the same quarter in the prior year.
  
  
• Pre-tax income was $6.4 million, compared to $5.0 million for the same quarter in the prior year. 

Business Highlights for the Third Quarter 2017

• CallidusCloud had record attendance at our customer event, C3, held in mid-September.
   
• At C3, CallidusCloud unveiled Thunderbridge Augmented Intelligence (AI³), a new platform that applies artificial intelligence and machine learning techniques to the sales and learning process to recommend actions that increase revenue, profit and effectiveness.
   
• CallidusCloud acquired OrientDB, one of the fastest data management platforms in the industry.
   
• CallidusCloud announced the bi-directional integration of its CPQ solution with SAP Hybris Cloud for Customer (C4C). The integration assists in further penetration of SAP’s ecosystem.
   
• CallidusCloud launched Lightning Commissions and Service Motivate solutions in the Salesforce AppExchange. 

Financial Outlook for 2017 – Fourth Quarter and Full Year

For the fourth quarter of 2017, CallidusCloud expects SaaS revenue to be between $52.4 million and $53.4 million. Maintenance revenue is expected to be between $250,000 and $450,000. Total revenue is expected to be between $65.0 million and $66.0 million. GAAP operating loss is expected to be between $2.5 million and $2.9 million, with GAAP pre-tax loss between $2.4 million and $2.8 million. Non-GAAP operating income is expected to be between $7.5 million and $8.5 million, with non-GAAP pre-tax income between $7.6 million and $8.6 million.

For the full year of 2017, CallidusCloud is updating its previous SaaS revenue guidance to be between $196.0 million and $197.0 million and raising its total revenue guidance to be between $248.6 million and $249.6 million. Maintenance revenue is expected to be between $2.6 million and $2.8 million. GAAP operating loss is expected to be between $20.1 million and $20.5 million, with GAAP pre-tax loss between $19.4 million and $19.8 million. Non-GAAP operating income is expected to be between $23.0 million and $24.0 million, with non-GAAP pre-tax income between $23.7 million and $24.7 million.

Preliminary Outlook for 2018

For the full year of 2018, the Company expects SaaS revenue to be between $245.0 million and $251.0 million, representing 25 to 28% growth. Total revenue is expected to be between $296.0 million and $303.0 million. This preliminary outlook is based on the current standard for reporting revenue under U.S. GAAP guidelines.

Conference Call

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

Webcast site: http://www.calliduscloud.com/about-us/investor-relations 
Dial-in: 866-324-2828 (International callers: 678-509-7525)
Passcode: 97943167
Replay information: A webcast replay will be available on the Investor Relations section of our website under Calendar of Events.

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

About CallidusCloud
Callidus Software Inc. (NASDAQ:CALD), doing business as CallidusCloud^®, is the global leader in cloud-based sales, marketing, learning and customer experience solutions. CallidusCloud enables organizations to accelerate and maximize their Lead to Money process with a complete suite of solutions that identify the right leads, ensure proper territory and quota distribution, enable sales forces, automate configure price quote, and streamline sales compensation – driving bigger deals, faster. Over 5,800 leading organizations, across all industries, rely on CallidusCloud to optimize the Lead to Money process to close more deals for more money in record time.

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

Non-GAAP Financial Measures

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

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

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

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

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

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

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

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

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

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

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

Note on Forward-Looking Statements

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

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

Investor Relations Contact 
Carolyn Bass
Market Street Partners
(415) 445-3232
cald@marketstreetpartners.com

CALLIDUS SOFTWARE INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(unaudited)
	Three Months Ended September 30,									Nine Months Ended September 30,
		2017				2016					2017				2016
Revenue:
Recurring	$	51,183			$	41,465				$	145,985			$	118,361
Services and license		12,993				11,042					37,595				32,275
Total revenue		64,176				52,507					183,580				150,636
Cost of revenue:
Recurring		13,851				10,948					40,408				31,047
Services and license		11,063				9,229					31,922				25,822
Total cost of revenue		24,914				20,177					72,330				56,869
Gross profit		39,262				32,330					111,250				93,767
Operating expenses:
Sales and marketing		24,166				18,357					68,840				56,942
Research and development		8,973				8,637					27,551				23,127
General and administrative		9,641				8,894					31,363				26,445
Restructuring and other		157				80					1,129				482
Total operating expenses		42,937				35,968					128,883				106,996
Operating loss		(3,675	)			(3,638	)				(17,633	)			(13,229	)
Interest income and other income (expense)		306				(3	)				642				(55	)
Interest expense		(16	)			(48	)				(58	)			(130	)
Loss before provision for income taxes		(3,385	)			(3,689	)				(17,049	)			(13,414	)
Provision for income taxes		442				258					1,023				755
Net loss	$	(3,827	)		$	(3,947	)			$	(18,072	)		$	(14,169	)
Net loss per share
Basic and Diluted	$	(0.06	)		$	(0.07	)			$	(0.28	)		$	(0.25	)
Weighted average shares used in computing net loss per share:
Basic and Diluted		65,624				58,009					65,028				57,237

CALLIDUS SOFTWARE INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(unaudited)
	September 30,				December 31,
	2017				2016
ASSETS
Current assets:
Cash and cash equivalents	$	100,957			$	148,008
Short-term investments		75,459				39,266
Accounts receivable, net		51,653				55,464
Prepaid and other current assets		22,100				18,275
Total current assets		250,169				261,013
Property and equipment, net		44,551				35,456
Goodwill		79,918				63,957
Intangible assets, net		28,252				21,659
Deposits and other non-current assets		5,335				4,416
Total assets	$	408,225			$	386,501
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	3,815			$	3,573
Accrued payroll and related expenses		13,923				17,831
Accrued expenses		26,146				15,126
Deferred revenue		110,429				99,758
Total current liabilities		154,313				136,288
Deferred revenue, non-current		1,080				3,209
Deferred income taxes, non-current		3,811				1,541
Other non-current liabilities		8,764				8,602
Total liabilities		167,968				149,640
Stockholders’ equity:
Common stock		66				64
Additional paid-in capital		577,387				559,200
Treasury stock		(14,430	)			(14,430	)
Accumulated other comprehensive loss		(1,862	)			(5,141	)
Accumulated deficit		(320,904	)			(302,832	)
Total stockholders’ equity		240,257				236,861
Total liabilities and stockholders’ equity	$	408,225			$	386,501

CALLIDUS SOFTWARE INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
		Nine Months Ended September 30,
		2017				2016
Cash flows from operating activities:
Net loss		$	(18,072	)		$	(14,169	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation expense			8,574				5,656
Amortization of intangible assets			6,080				4,616
Provision for doubtful accounts			994				1,227
Stock-based compensation			25,337				20,910
Excess tax benefits from stock-based compensation			-				(26	)
Deferred income taxes			235				13
Loss on disposal of property and equipment			3				22
Gain on foreign currency from mark-to-market of derivatives			(88	)			(1	)
Amortization of premium on investments			149				132
Changes in operating assets and liabilities:
Accounts receivable			3,555				(6,037	)
Prepaid and other current assets			(2,074	)			(3,374	)
Other non-current assets			445				118
Accounts payable			(260	)			19
Accrued expenses			1,564				(225	)
Accrued payroll and related expenses			(3,907	)			1,473
Accrued restructuring and other expenses			131				314
Deferred revenue			7,255				10,101
Net cash provided by operating activities			29,921				20,769
Cash flows from investing activities:
Purchases of investments			(58,241	)			(12,113	)
Proceeds from maturities and sale of investments			20,346				12,876
Purchases of property and equipment			(11,438	)			(7,091	)
Purchases of intangible assets			(458	)			(687	)
Acquisitions, net of cash acquired			(19,068	)			(11,500	)
Change in restricted cash			(1,355	)			-
Net cash used in investing activities			(70,214	)			(18,515	)
Cash flows from financing activities:
Proceeds from follow-on offering, net of issuance costs			-				87,144
Proceeds from issuance of common stock			5,945				4,082
Restricted stock units acquired to settle employee withholding liability			(13,158	)			(2,705	)
Excess tax benefits from stock-based compensation			-				26
Payment of consideration related to acquisitions			(100	)			(510	)
Net cash (used in) provided by financing activities			(7,313	)			88,037
Effect of foreign currency exchange rates on cash and cash equivalents			555				(407	)
Net (decrease) increase in cash and cash equivalents			(47,051	)			89,884
Cash and cash equivalents at beginning of period			148,008				77,232
Cash and cash equivalents at end of period		$	100,957			$	167,116

 

CALLIDUS SOFTWARE INC.
GAAP TO NON-GAAP ADJUSTMENT SUMMARY
(In thousands)
(unaudited)
GAAP to Non-GAAP adjustments include stock-based compensation, amortization of acquired intangible assets, patent litigation and settlement costs, acquisition-related costs, restructuring and other expenses as follows:
	Three Months Ended September 30,									Nine Months Ended September 30,
		2017				2016					2017				2016
Cost of revenue:
Recurring	$	1,927			$	1,334				$	5,328			$	3,655
Services and license		577				530					1,768				1,567
Operating expenses:
Sales and marketing		2,657				2,675					8,076				7,616
Research and development		1,688				1,251					5,116				3,592
General and administrative		2,734				2,782					11,694				8,614
Restructuring and other		157				80					1,129				482
Total	$	9,740			$	8,652				$	33,111			$	25,526

CALLIDUS SOFTWARE INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In thousands, except for percentages)
(unaudited)
			Three Months Ended							Nine Months Ended
			September 30,							September 30,
			2017			2016				2017			2016
Non-GAAP gross profit reconciliation:
Gross profit		$	39,262		$	32,330			$	111,250		$	93,767
	Gross margin		61	%		62	%			61	%		62	%
Add back:
	Stock-based compensation		1,024			918				3,050			2,916
	Non-cash amortization of acquired intangible assets		1,480			946				4,046			2,306
Non-GAAP gross profit		$	41,766		$	34,194			$	118,346		$	98,989
	Gross margin		65	%		65	%			64	%		66	%
Non-GAAP recurring revenue gross profit reconciliation:
Recurring revenue gross profit		$	37,332		$	30,517			$	105,577		$	87,314
	Recurring revenue gross margin		73	%		74	%			72	%		74	%
Add back:
	Stock-based compensation		447			388				1,282			1,350
	Non-cash amortization of acquired intangible assets		1,480			946				4,046			2,306
Non-GAAP recurring revenue gross profit		$	39,259		$	31,851			$	110,905		$	90,970
	Non-GAAP recurring revenue gross margin		77	%		77	%			76	%		77	%
Non-GAAP operating expense reconciliation:
Operating expenses		$	42,937		$	35,968			$	128,883		$	106,996
	Operating expenses, as a % of total revenue		67	%		69	%			70	%		71	%
Subtract:
	Stock-based compensation		(6,122	)		(5,928	)			(22,501	)		(17,994	)
	Non-cash amortization of acquired intangible assets		(462	)		(501	)			(1,407	)		(1,308	)
	Patent litigation and settlement costs		(28	)		(29	)			(84	)		(85	)
	Acquisition-related costs		(467	)		(250	)			(894	)		(435	)
	Restructuring and other		(157	)		(80	)			(1,129	)		(482	)
Non-GAAP operating expenses		$	35,701		$	29,180			$	102,868		$	86,692
	Non-GAAP operating expenses, as a % of total revenue		56	%		56	%			56	%		58	%
CALLIDUS SOFTWARE INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In thousands, except for percentages)
(unaudited)
			Three Months Ended							Nine Months Ended
			September 30,							September 30,
			2017			2016				2017			2016
Non-GAAP operating income (loss) reconciliation:
Operating loss		$	(3,675	)	$	(3,638	)		$	(17,633	)	$	(13,229	)
	Operating loss, as a % of total revenue		(6	)%		(7	)%			(10	)%		(9	)%
Add back:
	Stock-based compensation		7,146			6,846				25,551			20,910
	Non-cash amortization of acquired intangible assets		1,942			1,447				5,453			3,614
	Patent litigation and settlement costs		28			29				84			85
	Acquisition-related costs		467			250				894			435
	Restructuring and other		157			80				1,129			482
Non-GAAP operating income		$	6,065		$	5,014			$	15,478		$	12,297
	Non-GAAP operating income, as a % of total revenue		9	%		10	%			8	%		8	%
Non-GAAP net income (loss) before provision for income taxes reconciliation:
Net loss before provision for income taxes		$	(3,385	)	$	(3,689	)		$	(17,049	)	$	(13,414	)
	Net loss before provision for income taxes, as a % of total revenue		(5	)%		(7	)%			(9	)%		(9	)%
Add back:
	Stock-based compensation		7,146			6,846				25,551			20,910
	Non-cash amortization of acquired intangible assets		1,942			1,447				5,453			3,614
	Patent litigation and settlement costs		28			29				84			85
	Acquisition-related costs		467			250				894			435
	Restructuring and other		157			80				1,129			482
Non-GAAP net income before provision for income taxes		$	6,355		$	4,963			$	16,062		$	12,112
	Non-GAAP net income before provision for income taxes, as a % of total revenue		10	%		9	%			9	%		8	%
Cash taxes		$	311		$	176			$	720		$	567
Weighted average shares - basic			65,624			58,009				65,028			57,237
Weighted average shares - diluted			67,300			60,221				66,913			59,245

 

	CALLIDUS SOFTWARE INC.
	Non-GAAP Supplemental Financial Information
	(In thousands, except for percentages)
	(unaudited)
			Three Months Ended						Trailing Twelve Months Ended
			September 30,						September 30,
	SaaS Billings		2017			2016			2017			2016
	SaaS revenue	$	50,741		$	38,723		$	185,745		$	142,050
	Add back:
	Increase in SaaS deferred revenue		3,755			6,503			20,331			18,104
	SaaS billings	$	54,496		$	45,226		$	206,076		$	160,154
	SaaS billings growth rate		20	%					29	%
	Normalized Billings
	SaaS billings	$	54,496		$	45,226		$	206,076		$	160,154
	Multi-year billings		1,893			(1,181	)		4,234			2,341
	Remaining deferred revenue from acquisitions		(459	)		-			(897	)		(1,342	)
	Normalized SaaS billings	$	55,930		$	44,045		$	209,413		$	161,153
	Normalized SaaS billings growth rate		27	%					30	%

 CALLIDUS SOFTWARE INC. 
FINANCIAL OUTLOOK

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

	REVENUE GUIDANCE
	(In thousands)
	(unaudited)
				Three Months Ended							Twelve Months Ended
				December  31, 2017							December 31, 2017
	SaaS revenue			$52,400 - $53,400							$196,000 - $197,000
	Maintenance revenue			$250 - $450							$2,600 - $2,800
	Total revenue			$65,000- $66,000							$248,600 - $249,600
	RECONCILIATION OF GAAP TO NON-GAAP FORWARD LOOKING GUIDANCE MEASURES
	(In thousands)
	(unaudited)
				Three Months Ended							Twelve Months Ended
				December  31, 2017							December 31, 2017
				From			To				From			To
	Non-GAAP operating income reconciliation:
	GAAP operating loss		$	(2,500	)	$	(2,900	)		$	(20,100	)	$	(20,500	)
	Add back:
		Stock-based compensation		7,500			8,100				33,000			33,700
		Non-cash amortization of acquired intangible assets		2,200			2,500				7,700			8,000
		Acquisition, patent litigation, restructuring and other		300			800				2,400			2,800
	Non-GAAP operating income		$	7,500		$	8,500			$	23,000		$	24,000
				Three Months Ended							Twelve Months Ended
				December  31, 2017							December 31, 2017
				From			To				From			To
	Non-GAAP pre-tax income reconciliation:
	GAAP (loss) before income taxes		$	(2,400	)	$	(2,800	)		$	(19,400	)	$	(19,800	)
	Add back:
		Stock-based compensation		7,500			8,100				33,000			33,700
		Non-cash amortization of acquired intangible assets		2,200			2,500				7,700			8,000
		Acquisition, patent litigation, restructuring and other		300			800				2,400			2,800
	Non-GAAP pre-tax income		$	7,600		$	8,600			$	23,700		$	24,700
	GAAP taxes		$	350		$	450			$	1,400		$	1,500
	Cash taxes		$	300		$	400			$	1,000		$	1,100
	Weighted average basic shares outstanding			65,750			66,250				65,000			65,500
	Weighted average diluted shares outstanding			67,500			68,000				67,000			67,500