Q3 Revenues of $33.8 Million; Q3 Non-GAAP Operating Margin at 25%; Q3 Non-GAAP Fully Diluted EPS of $0.13; Q3 BIRT License Business Up 31% Year-Over-Year and Up 148% Year-to-Date.

SAN MATEO, Calif.--(BUSINESS WIRE)--November 1, 2011--Actuate Corporation (NASDAQ: BIRT), The people behind BIRT^® and the leading open source Business Intelligence (BI) vendor, today announced financial results for the third quarter of 2011.

“Actuate’s unique business model is our growth driver for both revenue and profit. Our strategy enables the Company to take advantage of BIRT’s ubiquity to successfully grow new market sectors, and to sell our BIRT-based commercial offerings into large accounts,” said Pete Cittadini, President and CEO of Actuate. “Significant development efforts that originated with open source BIRT are becoming common place in large financial services and government accounts - and these quickly translate into opportunities. This strategy will support Actuate in generating demand for our commercial products - regardless of market conditions.”

Tweet this: #Actuate NASDAQ: BIRT Q3’11 NG FD EPS $0.13; Q3 Rev $33.8M; Q3 NG Op Mgn 25%; Q3 #BIRT Lic Biz +31% YOY &+148% YTD

Revenues as reported in accordance with U.S. generally accepted accounting principles (GAAP) for the third quarter of 2011 were $33.8 million, compared with $39.8 million in the third quarter of 2010. Third quarter 2010 GAAP revenues included an $11.0 million licensing dispute resolution. License revenues for the third quarter of 2011 were $11.8 million as compared to $17.8 million a year ago, which included $8.9 million related to the licensing dispute resolution. Services revenues for the quarter remained unchanged from the prior year at $22.0 million. Third quarter 2010 services revenues included $2.1 million related to the licensing dispute resolution. For the nine months ended September 30, 2011, GAAP revenues were $99.6 million compared to GAAP revenues of $99.1 million for the comparable period of 2010. Included in the 2010 GAAP revenues was the licensing dispute solution of $11.0 million.

GAAP operating income was $6.8 million for the third quarter of 2011, compared with $11.6 million in the third quarter of 2010. GAAP net income for the third quarter of 2011 was $4.7 million or $0.09 per diluted share, compared with $7.0 million, or $0.14 per diluted share, in the third quarter of 2010. For the nine months ended September 30, 2011, GAAP operating income was $13.1 million compared with $12.6 million in the comparable period of 2010. Non-GAAP net income for the third quarter of 2011 was $6.8 million, or $0.13 per diluted share, compared with non-GAAP net income of $11.3 million, or $0.23 per diluted share in the third quarter of 2010. GAAP net income for the nine months ended September 30, 2011 was $7.0 million, or $0.14 per diluted share, compared with $7.9 million, or $0.16 per diluted share, in the comparable period of 2010.

Non-GAAP operating and net income margins for the third quarter of 2011 was 25% and 20% respectively. For the nine months ended September 30, 2011, non-GAAP operating income was $22.2 million compared with $23.2 million in the comparable period of 2010. Non-GAAP net income for the nine months ended September 30, 2011 was $17.5 million, or $0.34 per diluted share, compared with $17.8 million, or $0.36 per diluted share, in the comparable period of 2010. Non-GAAP operating margin for the nine months ended September 30, 2011 was 22% compared with non-GAAP operating margin of 23% for the nine months ended September 30, 2010.

Cash flow from operations was $6.5 million for the third quarter of 2011 and $14.3 million year-to-date. Cash and short term investments, net of debt totalled $63.5 million on September 30, 2011, up from $33.5 million on September 30, 2010. In Q3 2011 the Company repurchased $5.0 million worth of stock.

During the third quarter, Actuate received significant new and repeat business from organizations including: Abu Dhabi Police, APL Co. Pte Ltd., ATCO I-Tek Inc., CA, Inc., Federal Aviation Administration, France Telecom, Hospital for Special Surgery, Olm Systems Ltd., PayPal, Inc., The Andersons, Inc., The Hartford, UnumProvident Corp., US Department of the Army HQDA, Vertex Mortgage Services, Wells Fargo & Company and Wheels, Inc.

Actuate’s management will hold a conference call at 2:00 p.m. PT (5:00 p.m. ET) today, November 1, 2011 to further discuss these results. The dial-in number for the call is 877-407-8035 (201-689-8035 for international participants) and the conference ID is # 380613. The conference call will be broadcast live at http://www.actuate.com/investor and will be available as an archived replay for a limited time thereafter.

Actuate founded and co-leads the Eclipse BIRT open source project. ActuateOne^™ is a unified suite of products for rapidly developing and deploying BIRT-based custom Business Intelligence applications and information applications. Applications built with ActuateOne provide one user experience regardless of task or skill level; are supported by one server for any deployment including cloud and are built with one BIRT design that can access and integrate any data source - including high volume print streams. ActuateOne adds rich data visualizations, including interactivity, dashboards, analytics, and deployment options to web and mobile BIRT applications, helping organizations drive revenue through higher customer satisfaction and improved operational performance.

Actuate has over 4,800 customers globally in a diverse range of business areas including financial services and the public sector. Founded in 1993, Actuate is headquartered in San Mateo, California, with offices worldwide. Actuate is listed on NASDAQ under the symbol BIRT. For more information, visit the Company's web site at www.actuate.com or visit the BIRT community at www.birt-exchange.com.

This press release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). Actuate management evaluates and makes operating decisions using various performance measures. In addition to our GAAP results, we also consider adjusted net income, which we refer to as non-GAAP net income. We further consider various components of non-GAAP net income such as non-GAAP gross margin and non-GAAP operating expense. Non-GAAP net income is generally based on the revenues of our product, maintenance and services business operations and the costs of those operations, such as cost of revenue, research and development, sales and marketing and general and administrative expenses, that management considers in evaluating our ongoing core operating performance. Non-GAAP net income consists of net income excluding amortization and impairment of intangible assets, equity plan-related compensation expenses, acquisition related expenses, restructuring charges, other one-time termination costs, foreign currency exchange gains and losses related to the revaluation of monetary assets and liabilities and other charges and gains which management does not consider reflective of our core operating business. Non-GAAP net income also includes an adjustment to add back revenue that could not be recognized due to the impact of purchase accounting on the acquired Xenos revenue contracts. Intangible assets consist primarily of purchased technology, in-process research and development, trade names, customer relationships, employment agreements and other intangible assets issued in connection with acquisitions. Restructuring charges consist of severance and benefits, excess facilities and asset-related charges and include strategic reallocations or reductions of personnel resources. Equity plan-related compensation expenses represent the fair value of all share-based payments to employees, including grants of employee stock options recognized during the period. For purposes of comparability across other periods and against other companies in our industry, non-GAAP net income is adjusted by the amount of additional taxes or tax benefit that the Company would accrue using a normalized effective tax rate applied to the non-GAAP results. Our non-GAAP earnings per share calculation also includes an adjustment to total outstanding shares to reflect what the share amount would have been if it were calculated using non-GAAP results.

Non-GAAP net income is a supplemental measure of our performance that is not required by, nor presented in accordance with, GAAP. Moreover, it should not be considered as an alternative to net income, operating income, or any other performance measure derived in accordance with GAAP, or as an alternative to cash flow from operating activities or as a measure of our liquidity. We present non-GAAP net income because we consider it an important supplemental measure of our performance.

Management excludes from non-GAAP net income certain recurring items to facilitate its review of the comparability of the Company's core operating performance on a period-to-period basis because such items are not related to the Company's ongoing core operating performance as viewed by management. Management uses this view of its operating performance for purposes of comparison with its business plan and individual operating budgets and allocations of resources. Additionally, when evaluating potential acquisitions, management excludes the items described above from its consideration of target performance and valuation.

The Company believes that, in general, these items possess one or more of the following characteristics: their magnitude and timing is largely outside of the Company's control; they are unrelated to the ongoing operation of the business in the ordinary course; they are unusual and the Company does not expect them to occur in the ordinary course of business; or they are non-operational, or non-cash expenses involving stock option grants.

The Company believes that the presentation of these non-GAAP financial measures is warranted for several reasons:

1) Such non-GAAP financial measures provide an additional analytical tool for understanding the Company's financial performance by excluding the impact of items that may obscure trends in the core operating performance of the business;

2) Since the Company has historically reported non-GAAP results to the investment community, the Company believes the inclusion of non-GAAP numbers provides consistency and enhances investors' ability to compare the Company's performance across financial reporting periods;

3) These non-GAAP financial measures are employed by the Company's management in its own evaluation of performance and are utilized in financial and operational decision making processes, such as budget planning and forecasting;

4) These non-GAAP financial measures facilitate comparisons to the operating results of other companies in our industry, which use similar financial measures to supplement their GAAP results, thus enhancing the perspective of investors who wish to utilize such comparisons in their analysis of the Company's performance.

Set forth below are additional reasons why specific items are adjusted in the Company's non-GAAP financial measures:

a) Amortization charges for purchased technology and other intangible assets are excluded because they are inconsistent in amount and frequency and are significantly impacted by the timing and magnitude of the Company's acquisition transactions. We analyze and measure our operating results without these charges when evaluating our core performance. Generally, the impact of these charges to the Company's net income tends to diminish over time following an acquisition.

b) While stock-based compensation constitutes an ongoing and recurring expense of the Company, it is not an expense that typically requires or will require cash settlement by the Company. We therefore exclude these charges for purposes of evaluating our core performance as well as with respect to evaluating any potential acquisition.

c) Restructuring charges and other one-time termination costs are primarily related to severance costs and/or the disposition of excess facilities driven by modifications of business strategy. These costs are excluded because they are inherently variable in size, and are not specifically included in the Company's annual operating plan and related budget due to the rapidly changing facts and circumstances typically associated with such modifications of business strategy.

d) Acquisition related costs are costs incurred in concluding our acquisition of Xenos Group, Inc. The acquisition was closed in February 2010. These costs are excluded because they are inconsistent in amount and frequency and are directly impacted by the timing and magnitude of the Company's acquisition transactions. We analyze and measure our operating results without these charges when evaluating our core performance. These acquisition-related costs are unrelated to the Company's core operations in the ordinary course and are not included in our annual operating plan and related budget.

e) The deferred revenue adjustment relates to our acquisition of Xenos Group, Inc, which was concluded in February 2010. In accordance with the fair value provisions of Accounting Standards Codification ("ASC") 805, Business Combination, acquired deferred revenue of approximately $1.5 million was recorded on the opening balance sheet, which was approximately $3.3 million lower than the historical carrying value. This purchase accounting requirement 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 terms are renewed in future periods.

f) Foreign currency exchange gains and losses represent the net gain or loss that Actuate has recorded for the impact of currency exchange rate movements on monetary assets and liabilities denominated in foreign currencies related to the revaluation of these assets and liabilities. Actuate presents non-GAAP financial information excluding foreign exchange gains and losses for several reasons. These foreign currency gains and losses are generally unpredictable and can cause Actuate’s reported results to vary significantly. The magnitude and timing of these gains and losses are largely outside of Actuate’s control because Actuate has not engaged in hedging or taken other actions to reduce the likelihood of incurring a sizeable net gain or loss in future periods. Management believes that these gains and losses are unrelated to the ongoing operation of its business in the ordinary course and are non-operational. Management therefore excludes these items for the purposes of evaluating core performance and they are not specifically included in the Company’s annual operating plans, budgets or management compensation structure. Actuate believes that investors benefit from a supplemental non-GAAP financial measure that excludes these items because it allows more meaningful comparability of results between periods and enables investors to compare Actuate’s core operating results in different periods without this variability.

The determination that it would be meaningful to exclude these foreign currency exchange gains and losses was made in the second quarter of 2011. In prior periods the Company did not exclude these FX gains and losses from Non-GAAP results. Therefore, in order to make the prior periods comparable and meaningful, it was necessary to adjust prior period Non-GAAP results to also exclude the impact of the foreign currency exchange gains and losses primarily related to the revaluation of monetary assets and liabilities.

g) Asset impairment costs are excluded because they inherently vary in size and are not specifically included in the Company's annual operating plan. Furthermore, asset impairment charges do not typically require any cash outlay and the timing of such impairments is largely outside of the Company's control.

h) Income tax expense is adjusted by the amount of additional expense or benefit that we would accrue if we used non-GAAP results instead of GAAP results in the calculation of our tax liability, taking into consideration the Company's long-term tax structure. The Company is using a normalized effective tax rate of 20%. This adjustment is made because the rate remains subject to change based on several factors, including variations over time in the geographic business mix and statutory tax rates. This non-GAAP estimated tax rate is reviewed annually. Currently, the Company is trending towards a higher actual effective tax rate for the remainder of 2011. Therefore, when the non-GAAP estimated tax rate is reviewed and set for 2012, it is possible that the non-GAAP tax rate may be increased.

In the future, the Company expects to continue reporting non-GAAP financial measures excluding items described above and the Company expects to continue to incur expenses similar to the non-GAAP adjustments described above. Accordingly, exclusion of these and other similar items in our non-GAAP presentation should not be construed as an inference that these costs are unusual, infrequent or non-recurring.

As stated above, the Company presents non-GAAP financial measures because it considers them to be important supplemental measures of performance. However, non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for the Company's GAAP results. In the future, the Company expects to incur expenses similar to the non-GAAP adjustments described above and expects to continue reporting non-GAAP financial measures excluding such items. Some of the limitations in relying on non-GAAP financial measures are:

Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between the Company's GAAP and non-GAAP financial results is provided in this press release and is available in the investor relations section of the Company's web site for a limited time at http://www.actuate.com/investor. Investors are advised to carefully review and consider this information strictly as a supplement to the GAAP results that are contained in this press release and in the Company's SEC filings.

Cautionary Note Regarding Forward Looking Statements: The statements contained in this press release that are not purely historical are forward looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934. These include statements regarding Actuate’s expectations, beliefs, hopes, intentions or strategies regarding the future. All such forward-looking statements are based upon information available to Actuate as of the date hereof, and Actuate disclaims any obligation to update or revise any such forward-looking statements based on changes in expectations or the circumstances or conditions on which such expectations may be based. Actual results could differ materially from Actuate’s current expectations. Factors that could cause or contribute to such differences include, but are not limited to, the general spending environment for information technology products and services in general and Rich Internet Application, performance management, business intelligence and print stream software in particular, quarterly fluctuations in our revenues and other operating results, our ability to expand our international operations, our ability to successfully compete against current and future competitors, the impact of acquisitions on the Company’s financial and/or operating condition, the ability to increase revenues through our indirect distribution channels, general economic and geopolitical uncertainties and other risk factors that are discussed in Actuate’s Securities and Exchange Commission filings, specifically Actuate 2010 Annual Report on Form 10-K filed on March 11, 2011.

ACTUATE CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)

	September 30,		December 31,
	2011		2010
ASSETS
Current assets:
Cash, cash equivalents and short-term investments	$	63,514	$	79,324
Accounts receivable, net		21,992		28,642
Other current assets		8,179		5,845
Total current assets		93,685		113,811
Property and equipment, net		2,111		3,126
Goodwill and other intangibles, net		58,408		61,916
Other assets		16,191		16,778
	$	170,395	$	195,631

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	1,201	$	1,589
Restructuring liabilities		109		1,285
Accrued compensation		4,621		5,950
Other accrued liabilities		4,688		5,051
Income taxes payable		-		2,030
Deferred revenue		43,675		44,600
Total current liabilities		54,294		60,505

Long term liabilities:
Notes payable		-		40,000
Other deferred liabilities		21		268
Deferred revenue		1,717		1,347
Tax liabilities		747		889
Restructuring liabilities		133		-
Total long term liabilities		2,618		42,504

Stockholders' equity & redeemable non-controlling interest		113,483		92,622
	$	170,395	$	195,631

ACTUATE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2011			2010			2011			2010
Revenues:
License fees	$	11,815		$	17,765		$	35,914		$	37,387
Services		21,994			22,002			63,721			61,744
Total revenues		33,809			39,767			99,635			99,131

Costs and expenses:
Cost of license fees		424			651			1,366			1,589
Cost of services		4,998			4,970			15,653			14,596
Sales and marketing		10,423			10,767			31,819			30,468
Research and development		5,830			6,304			18,480			18,574
General and administrative		4,885			4,916			15,623			19,288
Amortization of purchased intangibles		289			529			1,007			1,351
Asset impairment		-			-			1,681			-
Restructuring charges		158			7			889			671
Total costs and expenses		27,007			28,144			86,518			86,537
Income from operations		6,802			11,623			13,117			12,594
Interest income and other income/(expense), net		982			25			(840	)		(860	)
Interest expense		(136	)		(424	)		(781	)		(1,296	)
Income before income taxes		7,648			11,224			11,496			10,438
Provision for income taxes		2,926			4,269			4,514			2,518
Net income	$	4,722		$	6,955		$	6,982		$	7,920
Basic net income per share	$	0.10		$	0.16		$	0.15		$	0.18
Shares used in basic per share calculation		48,058			44,669			46,873			45,002
Diluted net income per share	$	0.09		$	0.14		$	0.14		$	0.16
Shares used in diluted per share calculation		52,285			48,425			51,224			49,046

ACTUATE CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(in thousands, except per share data)
(unaudited)

	Three Months Ended							Nine Months Ended
Revenue reconciliation:	September 30,						(a)	September 30,						(a)
	2011			2010			Notes	2011			2010			Notes
GAAP revenues	$	33,809		$	39,767			$	99,635		$	99,131
Non-GAAP adjustments:
Deferred revenue adjustment - Xenos		16			776		(g)		83			2,836		(g)
Total non-GAAP revenues	$	33,825		$	40,543			$	99,718		$	101,967


	Three Months Ended							Nine Months Ended
	September 30,						(a)	September 30,						(a)
Operating expense reconciliation:	2011			2010			Notes	2011			2010			Notes

GAAP operating expenses	$	27,007		$	28,144			$	86,518		$	86,537
Non-GAAP adjustments:
Amortization of purchased technology		(273	)		(328	)	(b)		(820	)		(894	)	(b)
Amortization of other intangibles		(289	)		(529	)	(c)		(1,007	)		(1,351	)	(c)
Stock-based compensation expense		(974	)		(1,243	)	(d)		(4,496	)		(4,239	)	(d)
Restructuring charges		(158	)		(7	)	(e)		(889	)		(671	)	(e)
Acquisition related costs		-			-				-			(635	)	(f)
Other one-time termination costs		-			-				(148	)		-		(h)
Impairment of in-process R&D ("IPR&D")		-			-				(1,681	)		-		(i)
Total non-GAAP operating expenses	$	25,313		$	26,037			$	77,477		$	78,747


	Three Months Ended							Nine Months Ended
Operating income reconciliation:	September 30,						(a)	September 30,						(a)
	2011			2010			Notes	2011			2010			Notes
Total non-GAAP revenues	$	33,825		$	40,543			$	99,718		$	101,967
Total non-GAAP operating expenses		(25,313	)		(26,037	)			(77,477	)		(78,747	)
Total non-GAAP operating income	$	8,512		$	14,506			$	22,241		$	23,220


	Three Months Ended							Nine Months Ended
Net income reconciliation:	September 30,						(a)	September 30,						(a)
	2011			2010			Notes	2011			2010			Notes
GAAP income before income taxes	$	7,648		$	11,224			$	11,496		$	10,438
Non-GAAP adjustments:
Amortization of purchased technology		273			328		(b)		820			894		(b)
Amortization of other intangibles		289			529		(c)		1,007			1,351		(c)
Stock-based compensation expense		974			1,243		(d)		4,496			4,239		(d)
Restructuring charges		158			7		(e)		889			671		(e)
Acquisition related costs		-			-				-			635		(f)
Deferred revenue adjustment - Xenos		16			776		(g)		83			2,836		(g)
Other one-time termination costs		-			-				148			-		(h)
Impairment of In-process R&D ("IPR&D")		-			-				1,681			-		(i)
Foreign currency exchange (gain)/loss		(812	)		61		(j)		1,314			1,232		(j)
Non-GAAP income before income taxes		8,546			14,168				21,934			22,296
Non-GAAP tax provision		1,709			2,834		(k)		4,387			4,459		(k)
Non-GAAP net income		6,837			11,334				17,547			17,837
Basic non-GAAP net income per share	$	0.14		$	0.25			$	0.37		$	0.40
Shares used in basic per share calculation		48,058			44,669				46,873			45,002
Diluted non-GAAP net income per share	$	0.13		$	0.23			$	0.34		$	0.36
Shares used in diluted per share calculation		52,724			48,808		(l)		51,756			49,498		(l)

(a) This table contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). Such measures are intended to serve as a supplement to the GAAP results presented elsewhere in this press release, and should not be considered in isolation or as a substitute for such GAAP results. See the section entitled Discussion of Non-GAAP Financial Measures in this press release for additional information regarding: the manner in which management uses these non-GAAP financial measures; the economic substance behind management's decision to use such measures; the material limitations associated with use of these non-GAAP financial measures as compared to the use of the most directly comparable GAAP financial measures; the manner in which management compensates for these limitations when using these non-GAAP financial measures; and the substantive reasons why management believes these non-GAAP financial measures provide useful information to investors.

(b) Amortization of purchased technology acquired in the Xenos acquisition transaction in February 2010 and Performancesoft acquisition transaction in January 2006. Purchased technology is amortized over the estimated life of the underlying asset.

(c) Amortization of other intangibles includes identifiable intangible assets including trade names, employment agreements and customer relationships acquired through various acquisition transactions. Other identified intangibles are amortized over the estimated remaining life of the underlying intangibles.

(d) Actuate accounts for stock-based compensation expense under the fair value method. Actuate adopted the authoritative guidance issued by the Financial Accounting Standards Board ("FASB") related to the measurement and disclosure of stock-based compensation expense. Stock-based compensation expense is measured at the grant date based on the fair value of the award and is recognized as expense over the requisite service period. For the three months ended September 30, 2011, stock-based expense included approximately (in thousands): $(20), $248, $134, and $612, related to cost of services revenues, sales and marketing expense, research and development expense and general and administrative expense, respectively.

(e) The restructuring expense for the third quarters of 2011 and 2010 consist of severance payments, payroll taxes and extended medical benefits related to the reduction-in-force. Restructuring expenses for the third quarter of 2011 also include a one-time idle facilities charge related to closure of one of our regional offices in U.K.

(g) The deferred revenue adjustment relates to our acquisition of Xenos, Inc, which was concluded in February of 2010. In accordance with the fair value provisions of EITF 01-3, "Accounting in a Business Combination for Deferred Revenue of an Acquiree", acquired deferred revenue of approximately $1.5 million was recorded on the opening balance sheet, which was approximately $3.3 million lower than the historical carrying value. This purchase accounting requirement 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.

(h) Other one-time termination costs relate to benefits provided to the estate of one of Actuate's senior executives who passed away on December 31, 2010. The benefits were approved by the Compensation Committee of the Board of Directors in February 2011.

(i) Represents the impairment of the remaining balance of Xenos in-process Research and development ("IPR&D").

(j) Foreign currency exchange gains and losses. Foreign currency exchange gains and losses represent the net gain or loss that Actuate has recorded for the impact of currency exchange currencies related to the revaluation of these assets and liabilities. Prior to June 30, 2011, foreign exchange gains and losses were not excluded from Actuate's reported non-GAAP results. Therefore, to facilitate comparability, the table below is a reconciliation of non-GAAP results as reported this period to those reported historically as follows (in thousands, except per share data):

	Three months				Nine months
Reconciliation of historical non-GAAP net income	Ended September 30,				Ended September 30,
	2010				2010

Non-GAAP income before income taxes as reported this period	$	14,168			$	22,296
Foreign currency exchange loss		(61	)	(j)		(1,232	)	(j)
Non-GAAP income before income taxes as reported historically		14,107				21,064
Non-GAAP tax provision		2,821		(k)		4,212		(k)
Non-GAAP net income reported historically	$	11,286			$	16,852
Basic non-GAAP net income per share reported historically	$	0.25			$	0.37
Shares used in basic per share calculation		44,669				45,002
Diluted non-GAAP net income per share reported historically	$	0.23			$	0.34
Shares used in diluted per share calculation		48,808		(l)		49,498		(l)

(k) Income tax expense is adjusted by the amount of additional expense or benefit, taking into consideration the company's long-term tax structure. The Company uses a normalized effective tax rate of 20%.

(l) Shares used in calculating diluted earnings per share have been adjusted to reflect what the share amounts would have been if they were calculated using non-GAAP results.

ACTUATE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

	Nine Months Ended
	September 30,
Operating activities	2011			2010
Net income	$	6,982		$	7,920
Adjustments to reconcile net income to net cash from operating activities:
Share-based compensation expense related to stock options and employee stock purchase plan		3,888			4,239
Tax benefits from exercise of stock options		(2,729	)		(536	)
Amortization of other purchased intangibles		1,827			2,245
Amortization of debt issuance cost		216			215
Depreciation		1,524			1,422
Change in valuation allowance on deferred tax assets		1			(1,548	)
Impairment of intangible assets		1,681			-
Realized gain on Auction Rate Securities (ARS)		-			(1,934	)
Realized loss on fair value of put option		-			1,921
Accretion of discount on short-term debt securities		(294	)		256
Changes in operating assets and liabilities, net of acquired assets and assumed liabilities:
Accounts receivable, net		6,650			14,343
Other current assets		96			2,747
Accounts payable		(388	)		(1,398	)
Accrued compensation		(1,329	)		522
Other accrued liabilities		(363	)		(5,249	)
Deferred tax assets, net of liabilities		584			649
Income tax receivable		(2,733	)		1,009
Income tax payable		546			1,602
Other deferred liabilities		(247	)		(280	)
Restructuring liabilities		(1,069	)		(1,570	)
Deferred revenue		(555	)		(7,559	)
Net cash provided by operating activities		14,288			19,016

Investing activities
Purchases of property and equipment		(509	)		(703	)
Proceeds from maturity of investments		59,366			25,611
Purchases of short-term investments		(33,176	)		(24,153	)
Acquisition of Xenos Group Inc., net of cash acquired		-			(27,343	)
Proceeds from security deposits and other		115			35
Net cash provided by (used in) investing activities		25,796			(26,553	)

Financing activities
Proceeds from/(pay-down of) the credit facility, net of issuance cost		(40,000	)		9,983
Tax benefit from exercise of stock options		2,729			536
Proceeds from issuance of common stock		11,698			4,565
Stock repurchases		(4,999	)		(9,999	)
Net cash provided by (used in) financing activities		(30,572	)		5,085
Effects of exchange rates on cash and cash equivalents		633			920
Net increase (decrease) in cash and cash equivalents		10,145			(1,532	)
Cash and cash equivalents at the beginning of the period		33,269			53,173
Cash and cash equivalents at the end of the period	$	43,414		$	51,641

Copyright © 2011 Actuate Corporation. All rights reserved. Actuate and the Actuate logo are registered trademarks of Actuate Corporation and/or its affiliates in the U.S. and certain other countries. All other brands, names or trademarks mentioned may be trademarks of their respective owners.