EX-99.1 2 dex991.htm PRO FORMA FINANCIAL INFORMATION Pro forma financial information

Exhibit 99.1

ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA FINANCIAL INFORMATION

On November 15, 2010, Ariba, Inc. (“Ariba” or the “Company”) completed its previously announced disposition of its sourcing services and BPO assets (the “Business”) pursuant to an Asset Purchase and Sale Agreement (the “Asset Purchase Agreement”) with Accenture LLP and Accenture Global Services Ltd. (“Buyers”) for $51 million in cash and the assumption by the Buyers of certain liabilities.

On November 15, 2010, the Buyers placed $12 million of the purchase price into an escrow fund, which will be released on a periodic basis on the assignment and performance of certain customer related assets for a period equal to the longer of (i) two years and (ii) the life of certain assets. Ariba agreed to enter into a four year non-competition agreement with the Buyers with respect to the provision of defined services provided by the Business.

The Business is comprised of professional services based offerings that support customers with strategic sourcing execution, category expertise, supplier identification and outsourced transaction management. The Business is aimed at delivering financial savings for customers by supporting the negotiation process and driving compliance against supplier contracts.

The unaudited Pro Forma Condensed Consolidated Balance Sheet set forth below has been presented after giving effect to the sale of the Business (the “Sale”) as if it had occurred on June 30, 2010. The unaudited Pro Forma Condensed Consolidated Statement of Operations for the years ended September 30, 2009, 2008 and 2007 and for the nine months ended June 30, 2010 and 2009 set forth below have been presented after giving effect to the Sale as if it had occurred on October 1, 2006.

The unaudited Pro Forma Condensed Consolidated Statements of Operations for the years September 30, 2009, 2008 and 2007 have been derived primarily from the audited Consolidated Financial Statements of the Company included in its fiscal 2009 Annual Report on Form 10-K. The unaudited Pro Forma Condensed Consolidated Statements of Operations for the nine months ended June 30, 2010 and 2009 and the unaudited Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2010 have been derived primarily from the unaudited Condensed Consolidated Financial Statements included in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2010. The unaudited pro forma financial statement information is based upon available information and assumptions that the Company believes are reasonable. Some of the assumptions involve judgments by management, and changes in the assumptions could cause significant changes in the adjustments used to calculate the unaudited pro forma financial information. The assumptions underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed consolidated financial information.

The unaudited pro forma financial information has been provided for informational purposes only. The pro forma information is not necessarily indicative of what the Company’s financial position or results of operations actually would have been had the Sale occurred as of the dates indicated. In addition, the unaudited pro forma condensed consolidated financial information does not purport to project the future financial position or operating results of the Company. The unaudited pro forma condensed consolidated financial information, including the notes thereto, should be read in conjunction with the historical consolidated financial statements of the Company included in its fiscal 2009 Annual Report on Form 10-K and its Quarterly Report on Form 10-Q for the quarter ended June 30, 2010, that have been filed with the SEC.


ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

June 30, 2010

(in thousands)

 

     As Reported (1)     Sourcing Services
Business Disposal
Group
    Pro Forma  

ASSETS

      

Current assets:

      

Cash and cash equivalents

   $ 167,728      $ 39,000  (2)    $ 206,728   

Short-term investments

     18,922        —          18,922   

Restricted cash

     104        —          104   

Accounts receivable, net

     19,899        —          19,899   

Prepaid expenses and other current assets

     8,651        12,000  (3)      20,651   
                        

Total current assets

     215,304        51,000        266,304   

Property and equipment, net

     16,425        (7 ) (4)      16,418   

Long-term investments

     23,353        —          23,353   

Restricted cash

     29,137        —          29,137   

Goodwill

     406,507        (11,789 ) (5)      394,718   

Other intangible assets, net

     14,179        —          14,179   

Other assets

     3,582        —          3,582   
                        

Total assets

   $ 708,487      $ 39,204      $ 747,691   
                        

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Current liabilities:

      

Accounts payable

   $ 10,474      $ —        $ 10,474   

Accrued compensation and related liabilities

     26,333        —          26,333   

Accrued liabilities

     15,590        818  (6)      16,408   

Restructuring obligations

     17,148        —          17,148   

Deferred revenue

     107,504        —          107,504   
                        

Total current liabilities

     177,049        818        177,867   

Deferred rent obligations

     10,463        (245 ) (7)      10,218   

Restructuring obligations, less current portion

     27,664        —          27,664   

Deferred revenue, less current portion

     7,076        —          7,076   

Other liabilities

     6,704        —          6,704   
                        

Total liabilities

     228,956        573        229,529   
                        

Commitments and contingencies

      

Stockholders’ equity:

      

Convertible preferred stock

     —          —          —     

Common stock

     181        —          181   

Additional paid-in capital

     5,222,220        —          5,222,220   

Accumulated other comprehensive loss

     (3,114     —          (3,114

Accumulated deficit

     (4,739,756     38,631  (8)      (4,701,125
                        

Total stockholders’ equity

     479,531        38,631        518,162   
                        

Total liabilities and stockholders’ equity

   $ 708,487      $ 39,204      $ 747,691   
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Information.


ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Nine Months Ended June 30, 2010

(in thousands, except per share amounts)

 

     As Reported (9)     Sourcing Services
Business Disposal
Group (10)
    Pro Forma  

Revenues:

      

Subscription and maintenance

   $ 177,897      $ —        $ 177,897   

Services and other

     88,153        30,544        57,609   
                        

Total revenues

     266,050        30,544        235,506   
                        

Cost of revenues:

      

Subscription and maintenance

     38,358        —          38,358   

Services and other

     61,116        20,775        40,341   

Amortization of acquired technology and customer intangible assets

     3,377        —          3,377   
                        

Total cost of revenues

     102,851        20,775        82,076   
                        

Gross profit

     163,199        9,769        153,430   
                        

Operating expenses:

      

Sales and marketing

     88,280        4,901        83,379   

Research and development

     34,112        —          34,112   

General and administrative

     25,822        2,054        23,768   

Litigation benefit

     (7,000     —          (7,000

Amortization of other intangible assets

     104        —          104   

Restructuring costs

     8,579        —          8,579   
                        

Total operating expenses

     149,897        6,955        142,942   
                        

Income from operations

     13,302        2,814        10,488   

Interest and other (expense) income, net

     (59     (185     126   
                        

Income before income taxes

     13,243        2,629        10,614   

Provision for income taxes

     993        113  (11)      880   
                        

Net income

   $ 12,250      $ 2,516      $ 9,734   
                        

Net income per share—basic

   $ 0.14      $ 0.03      $ 0.11   
                        

Net income per share—diluted

   $ 0.14      $ 0.03      $ 0.11   
                        

Weighted average shares used in computing net income per share—basic

     86,300        86,300        86,300   
                        

Weighted average shares used in computing net income per share—diluted

     88,783        88,783        88,783   
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Information.


ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Nine Months Ended June 30, 2009

(in thousands, except per share amounts)

 

     As Reported (9)     Sourcing Services
Business Disposal
Group (10)
    Pro Forma  

Revenues:

      

Subscription and maintenance

   $ 164,348      $ —        $ 164,348   

Services and other

     90,306        41,658        48,648   
                        

Total revenues

     254,654        41,658        212,996   
                        

Cost of revenues:

      

Subscription and maintenance

     35,638        —          35,638   

Services and other

     56,873        25,751        31,122   

Amortization of acquired technology and customer intangible assets

     4,163        —          4,163   
                        

Total cost of revenues

     96,674        25,751        70,923   
                        

Gross profit

     157,980        15,907        142,073   
                        

Operating expenses:

      

Sales and marketing

     79,019        5,598        73,421   

Research and development

     32,142        —          32,142   

General and administrative

     33,116        3,537        29,579   

Insurance reimbursement

     (7,527     —          (7,527

Amortization of other intangible assets

     630        255        375   

Restructuring costs

     10,837        680        10,157   
                        

Total operating expenses

     148,217        10,070        138,147   
                        

Income from operations

     9,763        5,837        3,926   

Interest and other (expense) income, net

     (6,020     (446     (5,574
                        

Income (loss) before income taxes

     3,743        5,391        (1,648

Provision for income taxes

     1,158        91  (11)      1,067   
                        

Net income (loss)

   $ 2,585      $ 5,300      $ (2,715
                        

Net income (loss) per share—basic

   $ 0.03      $ 0.06      $ (0.03
                        

Net income (loss) per share—diluted

   $ 0.03      $ 0.06      $ (0.03
                        

Weighted average shares used in computing net income (loss) per share—basic

     82,269        82,269        82,269   
                        

Weighted average shares used in computing net income (loss) per share— diluted

     84,712        84,712        82,269   
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Information.


ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Year Ended September 30, 2009

(in thousands, except per share amounts)

 

     As Reported (12)     Sourcing Services
Business Disposal
Group (10)
    Pro Forma  

Revenues:

      

Subscription and maintenance

   $ 222,206      $ —        $ 222,206   

Services and other

     116,766        53,267        63,499   
                        

Total revenues

     338,972        53,267        285,705   
                        

Cost of revenues:

      

Subscription and maintenance

     47,907        —          47,907   

Services and other

     75,465        33,242        42,223   

Amortization of acquired technology and customer intangible assets

     5,550        —          5,550   
                        

Total cost of revenues

     128,922        33,242        95,680   
                        

Gross profit

     210,050        20,025        190,025   
                        

Operating expenses:

      

Sales and marketing

     103,739        7,432        96,307   

Research and development

     43,483        —          43,483   

General and administrative

     43,289        4,557        38,732   

Insurance reimbursement

     (7,527     —          (7,527

Amortization of other intangible assets

     755        255        500   

Restructuring costs

     10,837        680        10,157   
                        

Total operating expenses

     194,576        12,924        181,652   
                        

Income from operations

     15,474        7,101        8,373   

Interest and other (expense) income, net

     (6,055     (442     (5,613
                        

Income before income taxes

     9,419        6,659        2,760   

Provision for income taxes

     1,226        122  (11)      1,104   
                        

Net income

   $ 8,193      $ 6,537      $ 1,656   
                        

Net income per share—basic

   $ 0.10      $ 0.08      $ 0.02   
                        

Net income per share—diluted

   $ 0.10      $ 0.08      $ 0.02   
                        

Weighted average shares used in computing net income per share—basic

     82,733        82,733        82,733   
                        

Weighted average shares used in computing net income per share—diluted

     85,424        85,424        85,424   
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Information.


ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Year Ended September 30, 2008

(in thousands, except per share amounts)

 

     As Reported (12)     Sourcing Services
Business Disposal
Group (10)
    Pro Forma  

Revenues:

      

Subscription and maintenance

   $ 187,150      $ —        $ 187,150   

Services and other

     140,910        63,603        77,307   
                        

Total revenues

     328,060        63,603        264,457   
                        

Cost of revenues:

      

Subscription and maintenance

     40,088        —          40,088   

Services and other

     94,189        38,086        56,103   

Amortization of acquired technology and customer intangible assets

     14,257        9,864        4,393   
                        

Total cost of revenues

     148,534        47,950        100,584   
                        

Gross profit

     179,526        15,653        163,873   
                        

Operating expenses:

      

Sales and marketing

     110,834        7,881        102,953   

Research and development

     52,270        —          52,270   

General and administrative

     48,919        6,151        42,768   

Litigation provision

     5,900        —          5,900   

Amortization of other intangible assets

     739        340        399   

Restructuring costs

     10,108        29        10,079   

Other income—Softbank

     (566     —          (566
                        

Total operating expenses

     228,204        14,401        213,803   
                        

(Loss) income from operations

     (48,678     1,252        (49,930

Interest and other (expense) income, net

     8,359        263        8,096   
                        

(Loss) income before income taxes

     (40,319     1,515        (41,834

Provision for income taxes

     743        99  (11)      644   
                        

Net (loss) income

   $ (41,062   $ 1,416      $ (42,478
                        

Net (loss) income per share—basic

   $ (0.53   $ 0.02      $ (0.55
                        

Net (loss) income per share—diluted

   $ (0.53   $ 0.02      $ (0.55
                        

Weighted average shares used in computing net (loss) income per share—basic

     77,318        77,318        77,318   
                        

Weighted average shares used in computing net (loss) income per share—diluted

     77,318        82,250        77,318   
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Information.


ARIBA, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

Year Ended September 30, 2007

(in thousands, except per share amounts)

 

     As Reported (12)     Sourcing Services
Business Disposal
Group (10)
    Pro Forma  

Revenues:

      

Subscription and maintenance

   $ 142,309      $ —        $ 142,309   

Services and other

     159,358        69,544        89,814   
                        

Total revenues

     301,667        69,544        232,123   
                        

Cost of revenues:

      

Subscription and maintenance

     32,709        —          32,709   

Services and other

     114,615        47,713        66,902   

Amortization of acquired technology and customer intangible assets

     14,074        13,152        922   
                        

Total cost of revenues

     161,398        60,865        100,533   
                        

Gross profit

     140,269        8,679        131,590   
                        

Operating expenses:

      

Sales and marketing

     93,904        6,591        87,313   

Research and development

     51,159        —          51,159   

General and administrative

     39,780        6,025        33,755   

Amortization of other intangible assets

     525        340        185   

Restructuring and integration benefit

     (4,194     —          (4,194

Other income—Softbank

     (13,564     —          (13,564
                        

Total operating expenses

     167,610        12,956        154,654   
                        

Loss from operations

     (27,341     (4,277     (23,064

Interest and other (expense) income, net

     14,301        198        14,103   
                        

Loss before income taxes

     (13,040     (4,079     (8,961

Provision for income taxes

     1,937        191  (11)      1,746   
                        

Net loss

   $ (14,977   $ (4,270   $ (10,707
                        

Net loss per share—basic and diluted

   $ (0.21   $ (0.06   $ (0.15
                        

Weighted average shares used in computing net loss per share—basic and diluted

     70,106        70,106        70,106   
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Information.


ARIBA, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

 

(1) Represents balances as reported on the unaudited Condensed Consolidated Balance Sheet included in the Company’s Form 10-Q as of June 30, 2010.

 

(2) Represents cash proceeds received from the Buyers on the Closing Date.

 

(3) Represents estimated escrowed purchase consideration of $12 million to be released to the Company on a periodic basis based on the assignment and performance of certain customer related assets for a period equal to the longer of (i) two years and (ii) the life of certain assets.

 

(4) Represents net property and equipment of the Business acquired by the Buyers pursuant to the Asset Purchase Agreement.

 

(5) Represents the portion of the Company’s goodwill that was allocated to the Business based on relative fair value at the date the Business was classified as held for sale.

 

(6) Represents accrued liabilities for estimated transaction costs to be incurred in connection with the Sale.

 

(7) Represents deferred rent assumed by the Buyers upon signing of a sub-lease agreement for office space previously used by the Business.

 

(8) Represents estimated pre-tax gain on the Sale.

 

(9) Represents results of operations as reported on the unaudited Condensed Consolidated Statement of Operations included in the Company’s Form 10-Q for the nine months ended June 30, 2010.

 

(10) Represents results of operations of the Business.

 

(11) For purposes of presenting tax effects on pro forma financial information, statutory rates were not used. Tax effects were estimated as a portion of the Company’s foreign tax provision. No provision for federal or state income taxes was applied because the Company applied net operating loss and tax credit carryforwards to offset any domestic tax liabilities during each period presented.

 

(12) Represents results of operations as reported on the audited Consolidated Statement of Operations included in the Company’s Form 10-K for the year ended September 30, 2009.


Non-GAAP Financial Measures

The accompanying pro forma financial information contains financial information prepared and reported in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and reconciles them to the non-GAAP financial information for the given periods. These non-GAAP financial measures consist of non-GAAP net income, non-GAAP net income per share amounts and weighted average shares used in computing non-GAAP net income per share.

Non-GAAP financial measures should not be considered as a substitute for, or superior to, GAAP financial measures, which should be considered as the primary financial metrics for evaluating our financial performance. Significantly, non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles. Instead, they are based on subjective determinations by management designed to supplement our GAAP financial measures. They are subject to a number of important limitations and should be considered only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For example, our non-GAAP financial measures have the effect of excluding a purchase accounting adjustment, costs and expenses from our operating results that should be properly considered under a system of accrual accounting. In addition, our non-GAAP financial measures differ from GAAP measures with the same names, may vary over time and may differ from non-GAAP financial measures with the same or similar names used by other companies. Accordingly, investors should exercise caution when evaluating our non-GAAP financial measures.

Despite these limitations, we believe our non-GAAP financial measures provide meaningful supplemental information about our operating results, primarily because they exclude a purchase accounting adjustment and costs and expenses that we do not believe are indicative of the ongoing operating performance of our business and our senior management. Although these items should properly be considered in our GAAP financial measures, we believe they should be excluded when evaluating our current operating performance. The non-GAAP financial measures disclosed in the accompanying pro forma financial information are used by our Board of Directors and senior management to evaluate our current operating performance, are used in evaluating the performance of our senior management, and are used in our budget and planning processes. We believe that our non-GAAP financial measures are helpful to investors by facilitating comparisons of our current and prior operating results and by facilitating comparisons of our operating results with those of other software companies.


The following table reconciles the specific items excluded from GAAP in the calculation of non-GAAP operating results for the nine months ended June 30, 2010:

 

     As Reported     Sourcing Services
Business Disposal
Group
     Pro Forma  

Net income reconciliation:

       

GAAP net income

   $ 12,250      $ 2,516       $ 9,734   

Amortization of intangible assets

     3,481        —           3,481   

Stock-based compensation

     36,272        1,207         35,065   

Tax accrual reversal

     (3,089     —           (3,089

Restructuring costs

     8,579        —           8,579   

Litigation benefit

     (7,000     —           (7,000
                         

Non-GAAP net income

   $ 50,493      $ 3,723       $ 46,770   
                         

Net income per share reconciliation:

       

GAAP net income per share—basic

   $ 0.14      $ 0.03       $ 0.11   

Amortization of intangible assets

     0.04        —           0.04   

Stock-based compensation

     0.42        0.01         0.41   

Tax accrual reversal

     (0.04     —           (0.04

Restructuring costs

     0.10        —           0.10   

Litigation benefit

     (0.08     —           (0.08
                         

Non-GAAP net income per share—basic

   $ 0.58      $ 0.04       $ 0.54   
                         

Non-GAAP net income per share—diluted

   $ 0.57      $ 0.04       $ 0.53   
                         

Weighted average shares used in computing non-GAAP net income per share—basic

     86,300        86,300         86,300   
                         

Weighted average shares used in computing non-GAAP net income per share—diluted

     88,783        88,783         88,783   
                         

The following table reconciles the specific items excluded from GAAP in the calculation of non-GAAP operating results for the nine months ended June 30, 2009:

 

     As Reported      Sourcing Services
Business Disposal
Group
     Pro Forma  

Net income (loss) reconciliation:

        

GAAP net income (loss)

   $ 2,585       $ 5,300       $ (2,715

Purchase accounting adjustment

     355         —           355   

Amortization of intangible assets

     4,793         255         4,538   

Stock-based compensation

     25,262         908         24,354   

Restructuring costs

     10,837         680         10,157   

Other-than-temporary decline in long-term investment

     1,414         —           1,414   
                          

Non-GAAP net income

   $ 45,246       $ 7,143       $ 38,103   
                          

Net income (loss) per share reconciliation:

        

GAAP net income (loss) per share—basic

   $ 0.03       $ 0.06       $ (0.03

Purchase accounting adjustment

     0.00         —           0.00   

Amortization of intangible assets

     0.06         0.00         0.06   

Stock-based compensation

     0.31         0.01         0.30   

Restructuring costs

     0.13         0.01         0.12   

Other-than-temporary decline in long-term investment

     0.02         —           0.02   
                          

Non-GAAP net income per share—basic

   $ 0.55       $ 0.08       $ 0.47   
                          

Non-GAAP net income per share—diluted

   $ 0.53       $ 0.08       $ 0.45   
                          

Weighted average shares used in computing non-GAAP net income per share—basic

     82,269         82,269         82,269   
                          

Weighted average shares used in computing non-GAAP net income per share—diluted

     84,712         84,712         84,712   
                          


The following table reconciles the specific items excluded from GAAP in the calculation of non-GAAP operating results for the year ended September 30, 2009:

 

     As Reported      Sourcing Services
Business Disposal
Group
     Pro Forma  

Net income reconciliation:

        

GAAP net income

   $ 8,193       $ 6,537       $ 1,656   

Purchase accounting adjustment

     355         —           355   

Amortization of intangible assets

     6,305         255         6,050   

Stock-based compensation

     33,941         1,288         32,653   

Restructuring costs

     10,837         680         10,157   

Other-than-temporary decline in long-term investment

     1,414         —           1,414   
                          

Non-GAAP net income

   $ 61,045       $ 8,760       $ 52,285   
                          

Net income per share reconciliation:

        

GAAP net income per share—basic

   $ 0.10       $ 0.08       $ 0.02   

Purchase accounting adjustment

     0.00         —           0.00   

Amortization of intangible assets

     0.08         0.00         0.08   

Stock-based compensation

     0.41         0.02         0.39   

Restructuring costs

     0.13         0.01         0.12   

Other-than-temporary decline in long-term investment

     0.02         —           0.02   
                          

Non-GAAP net income per share—basic

   $ 0.74       $ 0.11       $ 0.63   
                          

Non-GAAP net income per share—diluted

   $ 0.71       $ 0.10       $ 0.61   
                          

Weighted average shares used in computing non-GAAP net income per share—basic

     82,733         82,733         82,733   
                          

Weighted average shares used in computing non-GAAP net income per share—diluted

     85,424         85,424         85,424   
                          

The following table reconciles the specific items excluded from GAAP in the calculation of non-GAAP operating results for the year ended September 30, 2008:

 

     As Reported     Sourcing Services
Business Disposal
Group
     Pro Forma  

Net (loss) income reconciliation:

       

GAAP net (loss) income

   $ (41,062   $ 1,416       $ (42,478

Purchase accounting adjustment

     5,007        —           5,007   

Amortization of intangible assets

     14,996        10,204         4,792   

Stock-based compensation

     40,859        1,158         39,701   

Restructuring costs

     10,108        29         10,079   

Litigation provision

     5,900        —           5,900   
                         

Non-GAAP net income

   $ 35,808      $ 12,807       $ 23,001   
                         

Net (loss) income per share reconciliation:

       

GAAP net (loss) income per share—basic

   $ (0.53   $ 0.02       $ (0.55

Purchase accounting adjustment

     0.06        —           0.06   

Amortization of intangible assets

     0.19        0.13         0.06   

Stock-based compensation

     0.53        0.02         0.51   

Restructuring costs

     0.13        0.00         0.13   

Litigation provision

     0.08        —           0.08   
                         

Non-GAAP net income per share—basic

   $ 0.46      $ 0.17       $ 0.29   
                         

Non-GAAP net income per share—diluted

   $ 0.44      $ 0.16       $ 0.28   
                         

Weighted average shares used in computing non-GAAP net income per share—basic

     77,318        77,318         77,318   
                         

Weighted average shares used in computing non-GAAP net income per share—diluted

     82,250        82,250         82,250   
                         


The following table reconciles the specific items excluded from GAAP in the calculation of non-GAAP operating results for the year ended September 30, 2007:

 

     As Reported     Sourcing Services
Business Disposal
Group
    Pro Forma  

Net (loss) income reconciliation:

      

GAAP net loss

   $ (14,977   $ (4,270   $ (10,707

Amortization of intangible assets

     14,599        13,492        1,107   

Stock-based compensation

     32,449        977        31,472   

Restructuring costs

     (4,194     —          (4,194
                        

Non-GAAP net income

   $ 27,877      $ 10,199      $ 17,678   
                        

Net (loss) income per share reconciliation:

      

GAAP net loss per share—basic

   $ (0.21   $ (0.06   $ (0.15

Amortization of intangible assets

     0.21        0.19        0.02   

Stock-based compensation

     0.46        0.01        0.45   

Restructuring costs

     (0.06     —          (0.06
                        

Non-GAAP net income per share—basic

   $ 0.40      $ 0.14      $ 0.26   
                        

Non-GAAP net income per share—diluted

   $ 0.37      $ 0.13      $ 0.24   
                        

Weighted average shares used in computing non-GAAP net income per
share—basic

     70,106        70,106        70,106   
                        

Weighted average shares used in computing non-GAAP net income per share—diluted

     74,677        74,677        74,677   
                        


Discussion of Specific Items Excluded From Non-GAAP Financial Measures

Our non-GAAP financial measures include a purchase accounting adjustment related to deferred revenues and generally exclude costs and expenses for (i) amortization of intangible assets related to acquisitions, (ii) stock-based compensation, (iii) restructuring costs, (iv) litigation benefit, (v) tax accrual reversal, and (vi) other-than-temporary impairment of long-term investments. We exclude these items because we believe they are not closely related to the ongoing operating performance of our business and the performance of our senior management and are generally excluded from our budget and planning process. In addition to these reasons, we believe our non-GAAP financial measures are also helpful to investors by facilitating comparisons of our operating results over different time periods and by facilitating comparisons of our financial performance with that of other companies. In addition, except for costs and expenses related to restructuring and transaction related costs, these items are non-cash items that do not affect cash flows.

(1) Purchase accounting adjustment – deferred revenue. As announced on December 17, 2007, Ariba acquired Procuri, Inc. In accordance with the fair value provisions, acquired deferred revenue of approximately $4.5 million was recorded on the opening balance sheet, which was approximately $5.9 million lower than the historical carrying value. Although this purchase accounting requirement has no impact on the Company’s business or cash flow, it adversely impacts the Company’s reported GAAP revenue primarily for the first twelve months post- acquisition. In order to provide investors with financial information that facilitates comparison of both historical and future results, the Company has provided non-GAAP financial measures which exclude the impact of the purchase accounting adjustment. The Company believes that this non-GAAP financial adjustment is useful to investors because it allows investors to (a) evaluate the effectiveness of the methodology and information used by management in its financial and operational decision-making and (b) compare past and future reports of financial results of the Company as the revenue reduction related to acquired deferred revenue will not recur when related subscription terms are renewed in future periods.

(2) Amortization of Acquired Intangible Assets. In accordance with GAAP, we amortize intangible assets acquired in connection with acquisitions over the estimated useful lives of the assets. We exclude these amortization costs in our non-GAAP financial measures because they (i) result from prior acquisitions, rather than the ongoing operating performance of our business, and (ii) absent additional acquisitions, are expected to decline over time as the remaining carrying amounts of these assets are amortized. We believe excluding these costs helps investors compare our financial performance with that of other companies with different acquisition histories. However, as with impairment charges, we recognize that amortization costs provide a helpful measure of the financial impact and performance of prior acquisitions and consider our non-GAAP financial measures in conjunction with our GAAP financial results that include amortization costs.

(3) Stock-Based Compensation Expenses. We exclude stock-based compensation expense associated with stock options and stock granted to employees and non-executive directors in our non-GAAP financial measures. While stock-based compensation is a significant component of our expenses, we believe that investors wish to be able to exclude the effects of stock-based compensation expense in comparing our financial performance with that of other companies.

(4) Restructuring costs. We recorded restructuring related to lease abandonment accruals and/or severance and related benefits in the nine months ended June 30, 2010 and 2009 and the twelve months ended September 30, 2009, 2008 and 2007. We exclude this from our non-GAAP financial measures because it is unrelated to our ongoing operations and is significantly impacted by factors outside our control. We believe excluding restructuring costs helps investors compare our operating performance with that of other companies. We recognize, however, that restructuring costs will impact cash flows and that we and investors should carefully consider the impact of these costs on future cash flows.

(5) Litigation provision (benefit). We received $7.0 million from Emptoris in relation to a patent litigation judgment which we recorded as income in the nine months ended June 30, 2010. We recorded a litigation provision related to a patent infringement matter in the year ended September 30, 2008. We exclude these from our non-GAAP financial measures because they are unrelated to our ongoing operations. We believe excluding the litigation provision (benefit) helps investors compare our operating performance with that of other companies. We recognize, however, that the litigation provision (benefit) impacts cash flow and that we and investors should carefully consider the impact of these on cash flow.

(6) Release of tax reserve. We released a tax reserve of approximately $3.1 million in the nine months ended June 30, 2010. We exclude this from our non-GAAP financial measures because it is unrelated to our ongoing operations. We believe excluding the tax reserve release helps investors compare our operating performance with that of other companies.

(7) Other-than-temporary impairment of long-term investments. We recorded an other-than temporary impairment of a long-term investment in the nine months ended June 30, 2009 and the twelve months ended September 30, 2009. We exclude this from our non-GAAP financial measures because it is unrelated to our ongoing operations. We believe excluding the other-than-temporary impairment helps investors compare our operating performance with that of other companies. We recognize, however, that the other-than-temporary impairment may impact cash flows and that we and investors should carefully consider the impact of these costs on future cash flows.