Date

Search News

Archive Crawler
India Asia Middle East Australasia Europe N.America S.America Africa
Home
PR Newswire
Business Wire India
RealWire
Finance
Personnel
Hardware
Software
Gaming
Internet
Telecom
General
Features
Globe Newswire
BizWire Express
Tech
-n-
Trivia


Google Custom Search
Click here for Free Industry Resources!
S1 Corporation Reports Fourth Quarter and Full Year 2009 Results
GlobeNewswire
2010-03-04





  Revenue Increased 1% in the Fourth Quarter and 5% for the Full Year
                            Compared to 2008







 Adjusted EBITDA Increased 19% in the Fourth Quarter and 8% for the Full
                          Year Compared to 2008







      Company Completes the Acquisition of PM Systems Corporation




NORCROSS, Ga., March 4, 2010 (GLOBE NEWSWIRE) -- S1 Corporation
(Nasdaq:SONE), a leading global provider of payments and financial
services software solutions, today announced financial results for the
fourth quarter and the full year ended December 31, 2009:


  --  Total revenue in the fourth quarter of 2009 increased one percent to
      $59.5 million from $58.6 million in the fourth quarter of 2008. Total
      revenue for the year ended December 31, 2009 increased five percent to
      $238.9 million from $228.4 million in 2008.
  --  GAAP earnings were $9.9 million or $0.18 per share (diluted) in the
      fourth quarter of 2009 compared to GAAP earnings of $5.3 million or
      $0.10 per share (diluted) in the fourth quarter of 2008. GAAP earnings
      were $30.4 million or $0.55 per share (diluted) for the year ended
      December 31, 2009, a $0.17 increase over GAAP earnings of $21.9 million
      or $0.38 per share (diluted) in 2008. These figures include stock-based
      compensation expense of $1.2 million and $3.5 million in the fourth
      quarters of 2009 and 2008, respectively, and $1.6 million and $8.1
      million for the years ended December 31, 2009 and 2008, respectively.
  --  Adjusted EBITDA in the fourth quarter of 2009 was $12.5 million compared
      to $10.5 million in the fourth quarter of 2008. Adjusted EBITDA for the
      year ended December 31, 2009 was $46.4 million compared to $43.0 million
      in 2008. Adjusted EBITDA does not include stock-based compensation
      expense and is described below and reconciled to U.S. GAAP Net income in
      Tables 4, 5 and 6.
  --  Total revenue from international operations in the fourth quarter of
      2009 increased eight percent to $16.8 million from $15.5 million in the
      fourth quarter of 2008. Total revenue from international operations for
      the year ended December 31, 2009 increased seven percent to $68.1
      million from $63.8 million in 2008.
  --  Excluding the State Farm relationship, the Company's revenue and
      Adjusted EBITDA grew 8% and 21%, respectively, in 2009.
  --  Under a previously announced stock repurchase program, the Company
      repurchased 752 thousand shares of its common stock for $4.6 million
      during the fourth quarter of 2009, and 1.5 million shares for $9.6
      million during the year ended December 31, 2009. As of December 31,
      2009, the Company had $61.8 million in cash and cash equivalents.
  --  On March 4, 2010, the Company completed the acquisition of PM Systems
      Corporation (PMSC), a provider of internet banking, bill pay and
      security solutions for credit unions in the United States, for
      approximately $28.9 million in cash, net of cash acquired. PMSC
      currently serves approximately 900,000 Internet banking subscribers
      through its credit union clients representing approximately 4.4 million
      members. The acquisition was funded from the Company's available cash.
  --  The Company expects PMSC to generate revenue and Adjusted EBITDA of
      approximately $11.8 million and $3.5 million, respectively, during
      calendar year 2010. Net of transaction costs and other adjustments, the
      Company expects PMSC to generate revenue and Adjusted EBITDA of
      approximately $9.6 million and $2.4 million, respectively, for the
      Company during the remainder of 2010.
  --  In 2010, after giving effect to the PMSC acquisition, the Company
      expects to generate revenue of $248 to $254 million, Adjusted EBITDA of
      $43 to $47 million, and Cash earnings per share of $0.51 to $0.57.
      Excluding the State Farm relationship and excluding the acquisition of
      PMSC, at the mid-point of the Company's guidance, the Company expects
      revenue and Adjusted EBITDA to increase approximately 7% and 14%,
      respectively, in 2010 as compared to 2009.




"The Company performed well in 2009 in a difficult marketplace,"
commented Johann Dreyer, Chief Executive Officer of S1. "As we look
ahead, we expect that market conditions will remain challenging in
2010. However, we continue to see excellent sales opportunities
globally, particularly with our payments and cash management offerings.
As our relationship with State Farm winds-down through the end of 2011,
we will be focusing on replacing the professional services revenue
generated from that engagement with software license, subscription and
other recurring revenue. We will also continue to focus on making
investments in product development and customer satisfaction
initiatives to further position the Company for sustained growth and
success."

"We are excited to welcome PMSC to the S1 family," Dreyer added. "PMSC
has built an extremely impressive reputation for providing the highest
quality products, services and customer support to credit unions in the
U.S. With affordable, best-of-breed technology and a deep understanding
of the opportunities and challenges credit unions are facing, PMSC will
help S1 more effectively serve the unique needs of this marketplace. In
addition, PMSC's recurring revenue model will be a nice addition to our
financial profile."

Raymond James & Associates, Inc. served as the Company's financial
advisor in connection with the rendering of a fairness opinion as to
the acquisition of PMSC.

Non-GAAP Measures and Reconciliation to U.S. GAAP

Our results of operations are based upon our consolidated financial
statements, which have been prepared in accordance with accounting
principles generally accepted in the United States of America ("U.S.
GAAP"). In addition to U.S. GAAP financial measures, we use non-GAAP
measures to evaluate our financial performance, assist management
decisions, and in communications with our Board of Directors,
stockholders, analysts and investors concerning our financial
performance. Although we believe that our presentation of non-GAAP
financial measures provide useful supplemental information to investors
regarding our results of operations, our non-GAAP financial measures
should only be considered in addition to, and not as a substitute for
or superior to, our financial measures prepared in accordance with U.S.
GAAP. The use of non-GAAP financial measures is subject to inherent
limitations because they do not include all the expenses that must be
included under U.S. GAAP and because they involve the exercise of
judgment of which charges should properly be excluded from the non-GAAP
financial measure. Management accounts for these limitations by not
relying exclusively on non-GAAP financial measures, but only using such
information to supplement U.S. GAAP financial results. Our non-GAAP
financial measures may be different from such measures used by other
companies.

We are presenting Adjusted EBITDA, a non-GAAP financial measure, below
and reconciling to the most directly comparable U.S. GAAP equivalent of
which is Net income. We define Adjusted EBITDA as Net income plus
interest and other expense (income), plus income taxes, depreciation,
amortization of intangibles, and stock-based compensation expense. We
believe that excluding depreciation, amortization, stock-based
compensation expense, net interest income and income tax expense
provides supplemental information and an alternative presentation
useful to investors understanding our core operating results and
trends. Not only are depreciation and amortization expenses based on
historical costs of assets that may have little bearing on present or
future replacement costs, but they are also based on management
estimates of remaining useful lives. Additionally, while stock-based
compensation is an important part of overall compensation expense, a
portion of our stock-based compensation expense is the result of
cash-settled stock appreciation rights that are revalued each quarter
for U.S. GAAP earnings based in part on the closing price of our stock
on the last day of the quarter. Consequently, fluctuations in our stock
price can have a significant impact on our reported U.S. GAAP earnings.
See Tables 4, 5 and 6 for reconciliations of non-GAAP Adjusted EBITDA
to U.S. GAAP Net income.

We are presenting Cash earnings per share, a non-GAAP financial
measure, below and reconciling to the most directly comparable U.S.
GAAP equivalent of which is Net income and earnings per share. We
define Cash earnings as Net income minus amortization of intangibles,
stock-based compensation and deferred income taxes. We calculate Cash
earnings per share by adding back the per share impact of adjustments
from diluted earnings per share. We believe Cash earnings per share is
a useful financial measure which provides supplemental information and
an alternative presentation useful to investors understanding trends of
our income. Amortization of intangibles are generally expensed over
several periods and may not be indicative of current cash expenditures.
We believe the exclusion of stock-based compensation provides useful
supplemental information to help understand the changes in our earnings
per share due to the fluctuations of our cash-settled stock
appreciation rights included in stock compensation. We exclude the
impact of deferred income taxes on earnings as the temporary
differences and the changes in valuation allowances may be misleading
for trend analysis. See Table 1 for reconciliation of non-GAAP Cash
earnings per share to U.S. GAAP Diluted earnings per share.

Conference Call Information

Company management will host a conference call for interested parties
to discuss its fourth quarter and full year 2009 results on Friday,
March 5, 2010, at 8:30 a.m. ET. A webcast of the call will be available
through the Company's website, www.s1.com. The conference call will
contain forward-looking statements and other material information. A
replay of the call will be available for two weeks following the call
on the Company's website.

About S1 Corporation

Leading banks, credit unions, retailers, and processors need technology
that adapts to the complex and challenging needs of their businesses.
These organizations want solutions that can respond quickly to changes
in the marketplace and help grow their businesses. For more than 20
years, S1 Corporation (Nasdaq:SONE) has been a leader in developing
software products that offer flexibility and reliability. Over 3,000
organizations worldwide depend on S1 for payments, online banking,
mobile banking, voice banking, branch banking and lending solutions
that deliver a competitive advantage. www.s1.com

Forward Looking Statements

This press release contains forward-looking statements within the safe
harbor provisions of the Private Securities Litigation Reform Act.
These statements include statements with respect to our financial
condition, results of operations and business. The words "believes,"
"expects," "may," "will," "should," "projects," "contemplates,"
"anticipates," "forecasts," "intends" or similar terminology identify
forward-looking statements. Forward-looking statements may include
projections of our revenue, expenses, Adjusted EBITDA, capital
expenditures, earnings per share, product development projects, future
economic performance or management objectives. These statements,
including without limitation statements regarding expected revenue and
Adjusted EBITDA from PMSC, are based on our beliefs as well as
assumptions made using information currently available to us. Because
these statements reflect our current views concerning future events,
they involve risks, uncertainties and assumptions. Therefore, actual
results may differ significantly from the results discussed in the
forward-looking statements. The risk factors included in our reports
filed with the Securities and Exchange Commission (and available on our
web site at www.s1.com or the SEC's web site at www.sec.gov) provide
examples of risks, uncertainties and events that may cause our actual
results to differ materially from the expectations we describe in our
forward-looking statements. Except as provided by law, we undertake no
obligation to update any forward-looking statement for any reason, even
if new information becomes available.


                                   S1 Corporation                                   
                        Consolidated Statements of Operations                       
                   (In thousands, except share and per share data)                  
                                     (Unaudited)                                    
                                       TABLE 1                                      
                                                                                    
                                    Three Months Ended        Twelve Months Ended   
                                                                                    
                                  12/31/2009   12/31/2008   12/31/2009   12/31/2008 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
  Revenue:                                                                          
   Software licenses                 $ 8,978      $ 9,211     $ 35,196     $ 30,230 
   Support and maintenance            15,905       13,906       59,602       53,779 
   Professional services              22,013       22,673       94,965       92,470 
                                                                                    
   Data center                        12,564       12,835       49,164       51,956 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
    Total revenue                     59,460       58,625      238,927      228,435 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
  Operating expenses:                                                               
   Cost of software licenses                                                        
    (1)                                  453          911        3,188        3,986 
   Cost of professional                                                             
    services, support and                                                           
    maintenance (1)                   18,189       19,148       74,186       74,095 
   Cost of data center (1)             6,978        6,707       28,147       26,408 
   Selling and marketing               7,582       10,513       30,725       36,432 
   Product development                 8,478        7,831       34,619       29,271 
   General and administrative          6,675        6,914       24,864       25,826 
   Depreciation and                                                                 
    amortization of intangible                                                      
    assets                             2,295        2,381        9,593        9,066 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
    Total operating expenses          50,650       54,405      205,322      205,084 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
  Operating income                     8,810        4,220       33,605       23,351 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
    Interest income                       99          288          433        2,052 
    Interest expense                   (200)        (182)        (721)        (855) 
    Other non-operating                                                             
     expenses                           (83)         (67)        (930)        (444) 
                                 -----------  -----------  -----------  ----------- 
   Interest and other (expense)                                                     
    income, net                        (184)           39      (1,218)          753 
                                                                                    
   Income before income tax                                                         
    benefit (expense)                  8,626        4,259       32,387       24,104 
    Income tax benefit                                                              
     (expense)                         1,312        1,074      (1,964)      (2,254) 
                                 -----------  -----------  -----------  ----------- 
                                                                                    
  Net income                         $ 9,938      $ 5,333     $ 30,423     $ 21,850 
                                 ===========  ===========  ===========  =========== 
                                                                                    
  Earnings per share:                                                               
   Basic                              $ 0.18       $ 0.10       $ 0.56       $ 0.38 
   Diluted                            $ 0.18       $ 0.10       $ 0.55       $ 0.38 
                                                                                    
  Weighted average common                                                           
   shares outstanding - basic     52,040,660   53,220,794   52,583,832   55,734,103 
  Weighted average common                                                           
   shares outstanding - diluted   52,692,876   53,856,269   53,290,836   56,449,371 
                                                                                    
                                                                                    
  Reconciliation to Cash                                                            
   earnings per share:                                                              
   Diluted earnings per share         $ 0.18       $ 0.10       $ 0.55       $ 0.38 
   Amortization of intangibles          0.01         0.01         0.05         0.06 
   Stock based compensation                                                         
    expense                             0.02         0.06         0.03         0.14 
                                                                                    
   Deferred income taxes              (0.05)       (0.03)       (0.05)       (0.03) 
                                 -----------  -----------  -----------  ----------- 
  Non-GAAP Cash earnings per                                                        
   share                              $ 0.16       $ 0.14       $ 0.58       $ 0.55 
                                 ===========  ===========  ===========  =========== 
                                                                                    
  (1) Excludes charges for depreciation. Cost of software licenses                  
   includes amortization of acquired technology.                                    
                                                                                    




                       S1 Corporation                       
                 Consolidated Balance Sheets                
              (In thousands, except share data)             
                         (Unaudited)                        
                           TABLE 2                          
                                                            
                                 December 31,  December 31, 
                                                            
                                     2009          2008     
                                 ------------  ------------ 
                                                            
             Assets                                         
  Current assets:                                           
   Cash and cash equivalents         $ 61,784      $ 63,840 
   Accounts receivable, net            64,470        42,561 
   Prepaid expenses                     4,729         5,123 
                                                            
   Other current assets                 4,931         3,575 
                                 ------------  ------------ 
    Total current assets              135,914       115,099 
   Property and equipment, net         23,018        23,015 
   Intangible assets, net               4,895         7,585 
   Goodwill, net                      126,605       124,362 
                                                            
   Other assets                         9,634         8,625 
                                 ------------  ------------ 
                                                            
    Total assets                    $ 300,066     $ 278,686 
                                 ============  ============ 
                                                            
  Liabilities and Stockholders'                             
              Equity                                        
  Current liabilities:                                      
   Accounts payable and accrued                             
    expenses                          $ 7,707       $ 7,902 
   Accrued compensation and                                 
    benefits                           11,569        16,147 
   Current portion of debt                                  
    obligation                          1,170         3,917 
   Accrued restructuring                2,096         2,323 
   Income taxes payable                 1,586         2,617 
   Deferred revenues                   26,837        25,271 
                                                            
   Other current liabilities            2,007         1,118 
                                 ------------  ------------ 
    Total current liabilities          52,972        59,295 
   Debt obligation, excluding                               
    current portion                     5,026         6,196 
   Accrued restructuring,                                   
    excluding current portion           1,381         3,443 
                                                            
   Other liabilities                    2,046         1,012 
                                 ------------  ------------ 
                                                            
    Total liabilities                $ 61,425      $ 69,946 
                                 ------------  ------------ 
                                                            
  Stockholders' equity:                                     
   Preferred stock                     10,000        10,000 
   Common stock                           517           528 
   Additional paid-in capital       1,787,772     1,791,924 
   Accumulated deficit            (1,557,534)   (1,587,957) 
   Accumulated other                                        
    comprehensive loss                (2,114)       (5,755) 
                                 ------------  ------------ 
                                                            
    Total stockholders' equity        238,641       208,740 
                                 ------------  ------------ 
    Total liabilities and                                   
     stockholders' equity           $ 300,066     $ 278,686 
                                 ============  ============ 
                                                            
                                                            
                                                            
  Preferred shares issued and                               
   outstanding                        749,064       749,064 
  Common shares issued and                                  
   outstanding                     51,712,710    52,799,310 
                                                            




                                           S1 Corporation                                           
                                Consolidated Statements of Cash Flows                               
                                           (In thousands)                                           
                                             (Unaudited)                                            
                                               TABLE 3                                              
                                                                                                    
                                                       Three Months Ended     Twelve Months Ended   
                                                                                                    
                                                     12/31/2009  12/31/2008  12/31/2009  12/31/2008 
                                                     ----------  ----------  ----------  ---------- 
                                                                                                    
  Cash flows from operating activities:                                                             
   Net income                                           $ 9,938     $ 5,333    $ 30,423    $ 21,850 
   Adjustments to reconcile net income to net cash                                                  
   provided by operating activities:                                                                
    Depreciation and amortization                         2,520       2,839      11,170      11,591 
    Provision for doubtful accounts receivable and                                                  
     billing adjustments                                    461       (183)         995         159 
    Deferred income taxes                               (3,052)     (1,895)     (2,812)     (1,895) 
    Other than temporary impairments of investments          --         468          --         663 
    Stock based compensation expense                      1,181       3,487       1,602       8,092 
    Changes in assets and liabilities                                                               
     (Increase) decrease in accounts receivable         (8,470)       1,199    (22,396)     (3,095) 
     Decrease (increase) in prepaid expenses and                                                    
      other assets                                          498     (1,299)         792       (231) 
     Decrease in accounts payable and other                                                         
      liabilities                                           (8)     (4,524)       (920)     (6,250) 
     (Decrease) increase in accrued compensation                                                    
      and benefits                                      (1,584)         536     (2,711)       2,106 
     (Decrease) increase in income taxes payable          (499)         335     (1,437)       2,434 
                                                                                                    
     (Decrease) increase in deferred revenues           (4,100)     (3,330)       1,329     (1,277) 
                                                     ----------  ----------  ----------  ---------- 
      Net cash (used in) provided by operating                                                      
       activities                                       (3,115)       2,966      16,035      34,147 
  Cash flows from investing activities:                                                             
   Maturities of investment securities                    3,224       3,591       5,728      24,244 
   Purchases of investment securities                        --          --     (3,224)     (3,447) 
   Purchases of restricted investment securities             --          --     (2,000)          -- 
   Amounts released from escrow related to sale of                                                  
    business                                                 --          --          --       3,712 
                                                                                                    
   Purchases of property, equipment and technology      (1,828)     (1,471)     (8,192)     (8,744) 
                                                     ----------  ----------  ----------  ---------- 
      Net cash provided by (used in) investing                                                      
       activities                                         1,396       2,120     (7,688)      15,765 
  Cash flows from financing activities:                                                             
   Proceeds from exercise of employee stock awards        1,149         447       1,341       1,305 
   Payments on capital leases and debt obligations        (996)       (933)     (3,917)     (3,718) 
                                                                                                    
   Repurchase and retirement of common stock            (4,625)    (14,908)     (9,596)    (25,075) 
                                                     ----------  ----------  ----------  ---------- 
      Net cash used in financing activities             (4,472)    (15,394)    (12,172)    (27,488) 
  Effect of exchange rate changes on cash and cash                                                  
   equivalents                                              568     (1,238)       1,769     (3,595) 
                                                     ----------  ----------  ----------  ---------- 
  Net (decrease) increase in cash and cash                                                          
   equivalents                                          (5,623)    (11,546)     (2,056)      18,829 
                                                                                                    
  Cash and cash equivalents at beginning of period       67,407      75,386      63,840      45,011 
                                                     ----------  ----------  ----------  ---------- 
                                                                                                    
  Cash and cash equivalents at end of period           $ 61,784    $ 63,840    $ 61,784    $ 63,840 
                                                     ==========  ==========  ==========  ========== 
                                                                                                    




                                 S1 Corporation                               
                     Consolidated Statements of Operations                    
                                 (In thousands)                               
                                  (Unaudited)                                 
                                    TABLE 4                                   
                                                                              
                                 Three Months Ended     Twelve Months Ended   
                                                                              
                               12/31/2009  12/31/2008  12/31/2009  12/31/2008 
                               ----------  ----------  ----------  ---------- 
                                                                              
  Revenue:                                                                    
   Software licenses              $ 8,978     $ 9,211    $ 35,196    $ 30,230 
   Support and maintenance         15,905      13,906      59,602      53,779 
   Professional services           22,013      22,673      94,965      92,470 
                                                                              
   Data center                     12,564      12,835      49,164      51,956 
                               ----------  ----------  ----------  ---------- 
                                                                              
    Total revenue                  59,460      58,625     238,927     228,435 
                               ----------  ----------  ----------  ---------- 
                                                                              
  Operating expenses:                                                         
   Cost of software licenses          453         911       3,188       3,986 
   Cost of professional                                                       
    services, support and                                                     
    maintenance                    18,189      19,148      74,186      74,095 
   Cost of data center              6,978       6,707      28,147      26,408 
   Selling and marketing            7,582      10,513      30,725      36,432 
   Product development              8,478       7,831      34,619      29,271 
   General and administrative       6,675       6,914      24,864      25,826 
   Depreciation and                                                           
    amortization of                                                           
    intangible assets               2,295       2,381       9,593       9,066 
                               ----------  ----------  ----------  ---------- 
    Total operating expenses                                                  
     (1)                           50,650      54,405     205,322     205,084 
                               ----------  ----------  ----------  ---------- 
                                                                              
  Operating income                  8,810       4,220      33,605      23,351 
                               ----------  ----------  ----------  ---------- 
                                                                              
    Interest income                    99         288         433       2,052 
    Interest expense                (200)       (182)       (721)       (855) 
    Other non-operating                                                       
     expenses                        (83)        (67)       (930)       (444) 
                               ----------  ----------  ----------  ---------- 
   Interest and other                                                         
    (expense) income, net           (184)          39     (1,218)         753 
                                                                              
   Income before income tax                                                   
    benefit (expense)               8,626       4,259      32,387      24,104 
    Income tax benefit                                                        
     (expense)                      1,312       1,074     (1,964)     (2,254) 
                               ----------  ----------  ----------  ---------- 
                                                                              
  Net income                      $ 9,938     $ 5,333    $ 30,423    $ 21,850 
                               ==========  ==========  ==========  ========== 
                                                                              
  Reconciliation to Adjusted                                                  
   EBITDA:                                                                    
   Net income                     $ 9,938     $ 5,333    $ 30,423    $ 21,850 
   Interest and other                                                         
    (expense) income, net             184        (39)       1,218       (753) 
   Income tax (benefit)                                                       
    expense                       (1,312)     (1,074)       1,964       2,254 
   Depreciation                     2,023       2,099       8,480       7,936 
   Amortization                       497         740       2,690       3,655 
   Stock based compensation                                                   
    expense                         1,181       3,487       1,602       8,092 
                               ----------  ----------  ----------  ---------- 
                                                                              
  Non-GAAP Adjusted EBITDA       $ 12,511    $ 10,546    $ 46,377    $ 43,034 
                               ==========  ==========  ==========  ========== 
                                                                              
                                                                              
  (1) Includes stock based                                                    
   compensation expense of:                                                   
   Cost of professional                                                       
    services, support and                                                     
    maintenance                      $ 94       $ 240       $ 161       $ 344 
   Cost of data center                 37          24         115         100 
   Selling and marketing              191       1,348       (246)       2,949 
   Product development                112         435         254       1,034 
                                                                              
   General and administrative         747       1,440       1,318       3,665 
                               ----------  ----------  ----------  ---------- 
  Stock based compensation                                                    
   expense                        $ 1,181     $ 3,487     $ 1,602     $ 8,092 
                               ==========  ==========  ==========  ========== 
                                                                              




                                S1 Corporation                               
                              Enterprise Segment                             
                           Statements of Operations                          
                                (In thousands)                               
                                 (Unaudited)                                 
                                   TABLE 5                                   
                                                                             
                                Three Months Ended     Twelve Months Ended   
                                                                             
                              12/31/2009  12/31/2008  12/31/2009  12/31/2008 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Revenue:                                                                   
   Software licenses             $ 3,150     $ 3,072     $ 9,003     $ 7,848 
   Support and maintenance         5,745       4,845      21,299      18,196 
   Professional services          15,605      16,590      70,770      71,525 
                                                                             
   Data center                     7,106       7,376      28,289      28,780 
                              ----------  ----------  ----------  ---------- 
                                                                             
    Total revenue                 31,606      31,883     129,361     126,349 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Operating expenses:                                                        
   Cost of software licenses         135         351         798       1,339 
   Cost of professional                                                      
    services, support and                                                    
    maintenance                    9,533      11,545      42,300      44,890 
   Cost of data center             3,762       3,911      15,814      15,606 
   Selling and marketing           3,027       4,238      12,272      15,852 
   Product development             5,180       5,075      21,071      18,229 
   General and                                                               
    administrative                 3,412       3,849      12,579      13,990 
   Depreciation and                                                          
    amortization of                                                          
    intangible assets              1,128       1,222       4,833       4,614 
                              ----------  ----------  ----------  ---------- 
    Total operating expenses                                                 
     (1)                          26,177      30,191     109,667     114,520 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Operating income               $ 5,429     $ 1,692    $ 19,694    $ 11,829 
                              ==========  ==========  ==========  ========== 
                                                                             
                                                                             
  Reconciliation to Adjusted                                                 
   EBITDA:                                                                   
   Operating income              $ 5,429     $ 1,692    $ 19,694    $ 11,829 
   Depreciation                    1,128       1,222       4,833       4,614 
   Amortization                       62          61         246         330 
   Stock based compensation                                                  
    expense                          618       2,094         746       5,028 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Non-GAAP Adjusted EBITDA       $ 7,237     $ 5,069    $ 25,519    $ 21,801 
                              ==========  ==========  ==========  ========== 
                                                                             
                                                                             
  (1) Includes stock based                                                   
   compensation expense of:                                                  
   Cost of professional                                                      
    services, support and                                                    
    maintenance                     $ 39        $ 37       $ 156       $ 126 
   Cost of data center                11           6          30          36 
   Selling and marketing             102         932       (416)       2,024 
   Product development                75         377          80         855 
   General and                                                               
    administrative                   391         742         896       1,987 
                              ----------  ----------  ----------  ---------- 
  Stock based compensation                                                   
   expense                         $ 618     $ 2,094       $ 746     $ 5,028 
                              ==========  ==========  ==========  ========== 
                                                                             




                                S1 Corporation                               
                               Postilion Segment                             
                           Statements of Operations                          
                                (In thousands)                               
                                 (Unaudited)                                 
                                   TABLE 6                                   
                                                                             
                                Three Months Ended     Twelve Months Ended   
                                                                             
                              12/31/2009  12/31/2008  12/31/2009  12/31/2008 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Revenue:                                                                   
   Software licenses             $ 5,828     $ 6,139    $ 26,193    $ 22,382 
   Support and maintenance        10,160       9,061      38,303      35,583 
   Professional services           6,408       6,083      24,195      20,945 
                                                                             
   Data center                     5,458       5,459      20,875      23,176 
                              ----------  ----------  ----------  ---------- 
                                                                             
    Total revenue                 27,854      26,742     109,566     102,086 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Operating expenses:                                                        
   Cost of software licenses         318         560       2,390       2,647 
   Cost of professional                                                      
    services, support and                                                    
    maintenance                    8,656       7,603      31,886      29,205 
   Cost of data center             3,216       2,796      12,333      10,802 
   Selling and marketing           4,555       6,275      18,453      20,580 
   Product development             3,298       2,756      13,548      11,042 
   General and                                                               
    administrative                 3,263       3,065      12,285      11,836 
   Depreciation and                                                          
    amortization of                                                          
    intangible assets              1,167       1,159       4,760       4,452 
                              ----------  ----------  ----------  ---------- 
    Total operating expenses                                                 
     (1)                          24,473      24,214      95,655      90,564 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Operating income               $ 3,381     $ 2,528    $ 13,911    $ 11,522 
                              ==========  ==========  ==========  ========== 
                                                                             
                                                                             
  Reconciliation to Adjusted                                                 
   EBITDA:                                                                   
   Operating income              $ 3,381     $ 2,528    $ 13,911    $ 11,522 
   Depreciation                      895         877       3,647       3,322 
   Amortization                      435         679       2,444       3,325 
   Stock based compensation                                                  
    expense                          563       1,393         856       3,064 
                              ----------  ----------  ----------  ---------- 
                                                                             
  Non-GAAP Adjusted EBITDA       $ 5,274     $ 5,477    $ 20,858    $ 21,233 
                              ==========  ==========  ==========  ========== 
                                                                             
                                                                             
  (1) Includes stock based                                                   
   compensation expense of:                                                  
   Cost of professional                                                      
    services, support and                                                    
    maintenance                     $ 55       $ 203         $ 5       $ 218 
   Cost of data center                26          18          85          64 
   Selling and marketing              89         416         170         925 
   Product development                37          58         174         179 
   General and                                                               
    administrative                   356         698         422       1,678 
                              ----------  ----------  ----------  ---------- 
  Stock based compensation                                                   
   expense                         $ 563     $ 1,393       $ 856     $ 3,064 
                              ==========  ==========  ==========  ========== 




CONTACT:  S1 Corporation
          Investor Contact:
          Paul M. Parrish, Chief Financial Officer
          404.923.3500
          paul.parrish@s1.com