DELAWARE | 000-25131 | 91-1718107 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
99.1 | Press release dated | August 7, 2014 |
99.2 | Investor presentation dated | August 7, 2014 |
BLUCORA, INC. | ||
By | /s/ Eric M. Emans | |
Eric M. Emans | ||
Chief Financial Officer | ||
August 7, 2014 |
Exhibit No | Description | ||
99.1 | Press release dated | August 7, 2014 |
99.2 | Investor presentation dated | August 7, 2014 |
Q2 | Q2 | |||||||||
2014 | 2013 | Change | ||||||||
Revenues | $ | 141.6 | $ | 117.2 | 21 | % | ||||
Search and Content | $ | 79.8 | $ | 94.5 | (16 | )% | ||||
Tax Preparation | $ | 26.5 | $ | 22.7 | 17 | % | ||||
E-Commerce | $ | 35.3 | N/A | N/A | ||||||
Adjusted EBITDA | $ | 29.8 | $ | 29.2 | 2 | % | ||||
Non-GAAP Net Income | $ | 23.9 | $ | 24.6 | (3 | )% | ||||
Non-GAAP Diluted EPS | $ | 0.55 | $ | 0.58 | (5 | )% | ||||
GAAP Net Income | $ | 8.7 | $ | 8.4 | 4 | % | ||||
GAAP Diluted EPS | $ | 0.20 | $ | 0.20 | — | % | ||||
See reconciliation of non-GAAP to GAAP measures in table below. |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenues: | |||||||||||||||
Services revenue | $ | 106,270 | $ | 117,181 | $ | 285,314 | $ | 282,519 | |||||||
Product revenue, net | 35,299 | — | 72,438 | — | |||||||||||
Total revenues | 141,569 | 117,181 | 357,752 | 282,519 | |||||||||||
Operating expenses: | |||||||||||||||
Cost of revenues: | |||||||||||||||
Services cost of revenue (1) | 56,233 | 69,352 | 127,526 | 146,339 | |||||||||||
Product cost of revenue | 23,137 | — | 48,166 | — | |||||||||||
Total cost of revenues (2) | 79,370 | 69,352 | 175,692 | 146,339 | |||||||||||
Engineering and technology (2) | 4,817 | 2,508 | 8,952 | 5,046 | |||||||||||
Sales and marketing (2) | 22,287 | 14,695 | 78,123 | 53,179 | |||||||||||
General and administrative (2) | 10,425 | 6,557 | 19,057 | 12,941 | |||||||||||
Depreciation | 1,135 | 524 | 2,193 | 1,041 | |||||||||||
Amortization of intangible assets | 5,761 | 3,168 | 11,345 | 6,337 | |||||||||||
Total operating expenses | 123,795 | 96,804 | 295,362 | 224,883 | |||||||||||
Operating income | 17,774 | 20,377 | 62,390 | 57,636 | |||||||||||
Other loss, net (3) | (3,724 | ) | (6,304 | ) | (7,793 | ) | (7,309 | ) | |||||||
Income before income taxes | 14,050 | 14,073 | 54,597 | 50,327 | |||||||||||
Income tax expense | (5,313 | ) | (5,667 | ) | (19,873 | ) | (18,313 | ) | |||||||
Net income | $ | 8,737 | $ | 8,406 | $ | 34,724 | $ | 32,014 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.21 | $ | 0.20 | $ | 0.83 | $ | 0.78 | |||||||
Diluted | $ | 0.20 | $ | 0.20 | $ | 0.79 | $ | 0.75 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 41,570 | 41,050 | 41,866 | 40,981 | |||||||||||
Diluted | 43,084 | 42,724 | 43,803 | 42,657 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Cost of revenues | $ | 113 | $ | 228 | $ | 272 | $ | 447 | |||||||
Engineering and technology | 315 | 319 | 744 | 572 | |||||||||||
Sales and marketing | 722 | 526 | 1,641 | 1,003 | |||||||||||
General and administrative | 1,808 | 1,680 | 3,709 | 3,216 | |||||||||||
Total stock-based compensation expense | $ | 2,958 | $ | 2,753 | $ | 6,366 | $ | 5,238 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income | $ | (88 | ) | $ | (109 | ) | $ | (196 | ) | $ | (164 | ) | |||
Interest expense | 2,764 | 2,890 | 5,779 | 4,038 | |||||||||||
Amortization of debt issuance costs | 284 | 476 | 565 | 583 | |||||||||||
Accretion of debt discounts | 916 | 949 | 1,822 | 1,110 | |||||||||||
Loss on derivative instrument | — | 2,323 | — | 1,975 | |||||||||||
Other | (152 | ) | (225 | ) | (177 | ) | (233 | ) | |||||||
Other loss, net | $ | 3,724 | $ | 6,304 | $ | 7,793 | $ | 7,309 |
June 30, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 69,764 | $ | 130,225 | |||
Available-for-sale investments | 208,856 | 203,480 | |||||
Accounts receivable, net | 35,680 | 48,081 | |||||
Other receivables | 3,915 | 8,292 | |||||
Inventories | 30,564 | 28,826 | |||||
Prepaid expenses and other current assets, net | 8,656 | 9,774 | |||||
Total current assets | 357,435 | 428,678 | |||||
Property and equipment, net | 16,330 | 16,108 | |||||
Goodwill | 364,054 | 348,957 | |||||
Other intangible assets, net | 188,323 | 178,064 | |||||
Other long-term assets | 5,575 | 6,223 | |||||
Total assets | $ | 931,717 | $ | 978,030 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 43,257 | $ | 61,268 | |||
Accrued expenses and other current liabilities | 23,714 | 31,109 | |||||
Deferred revenue | 5,880 | 7,510 | |||||
Short-term portion of long-term debt, net | 7,912 | 7,903 | |||||
Convertible senior notes, net (1) | — | 181,583 | |||||
Total current liabilities | 80,763 | 289,373 | |||||
Long-term liabilities: | |||||||
Long-term debt, net | 57,242 | 113,193 | |||||
Convertible senior notes, net (1) | 183,347 | — | |||||
Deferred tax liability, net | 38,443 | 56,861 | |||||
Deferred revenue | 2,889 | 1,814 | |||||
Other long-term liabilities | 2,669 | 2,719 | |||||
Total long-term liabilities | 284,590 | 174,587 | |||||
Total liabilities | 365,353 | 463,960 | |||||
Stockholders’ equity: | |||||||
Common stock | 4 | 4 | |||||
Additional paid-in capital | 1,481,523 | 1,466,043 | |||||
Accumulated deficit | (917,253 | ) | (951,977 | ) | |||
Accumulated other comprehensive income | 2,090 | — | |||||
Total stockholders’ equity | 566,364 | 514,070 | |||||
Total liabilities and stockholders’ equity | $ | 931,717 | $ | 978,030 |
Six months ended June 30, | |||||||
2014 | 2013 | ||||||
Operating Activities: | |||||||
Net income | $ | 34,724 | $ | 32,014 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Stock-based compensation | 6,366 | 5,238 | |||||
Depreciation and amortization of intangible assets | 17,920 | 12,197 | |||||
Excess tax benefits from stock-based award activity | (34,369 | ) | (27,036 | ) | |||
Deferred income taxes | (18,172 | ) | (10,632 | ) | |||
Amortization of premium on investments, net | 2,221 | 1,311 | |||||
Amortization of debt issuance costs | 565 | 583 | |||||
Accretion of debt discounts | 1,822 | 1,110 | |||||
Loss on derivative instrument | — | 1,975 | |||||
Other | 57 | 237 | |||||
Cash provided (used) by changes in operating assets and liabilities: | |||||||
Accounts receivable | 12,347 | (591 | ) | ||||
Other receivables | 4,362 | (180 | ) | ||||
Inventories | (1,738 | ) | — | ||||
Prepaid expenses and other current assets | 874 | 4,383 | |||||
Other long-term assets | 48 | (94 | ) | ||||
Accounts payable | (18,011 | ) | (2,641 | ) | |||
Deferred revenue | (555 | ) | 1,088 | ||||
Accrued expenses and other current and long-term liabilities | 26,789 | 30,214 | |||||
Net cash provided by operating activities | 35,250 | 49,176 | |||||
Investing Activities: | |||||||
Business acquisition, net of cash acquired | (44,927 | ) | — | ||||
Purchases of property and equipment | (2,859 | ) | (2,047 | ) | |||
Change in restricted cash | — | 287 | |||||
Equity investment in privately-held company | — | (4,000 | ) | ||||
Proceeds from sales of investments | 21,546 | 8,710 | |||||
Proceeds from maturities of investments | 121,496 | 53,398 | |||||
Purchases of investments | (144,049 | ) | (167,434 | ) | |||
Net cash used by investing activities | (48,793 | ) | (111,086 | ) | |||
Financing Activities: | |||||||
Proceeds from issuance of convertible notes, net of debt issuance costs of $6,432 | — | 194,818 | |||||
Proceeds from credit facilities | 4,000 | — | |||||
Repayment of credit facilities | (60,000 | ) | (10,000 | ) | |||
Stock repurchases | (25,785 | ) | (1,051 | ) | |||
Excess tax benefits from stock-based award activity | 34,369 | 27,036 | |||||
Proceeds from stock option exercises | 1,746 | 1,244 | |||||
Proceeds from issuance of stock through employee stock purchase plan | 665 | 461 | |||||
Tax payments from shares withheld upon vesting of restricted stock units | (1,913 | ) | (1,442 | ) | |||
Net cash provided (used) by financing activities | (46,918 | ) | 211,066 | ||||
Net increase (decrease) in cash and cash equivalents | (60,461 | ) | 149,156 | ||||
Cash and cash equivalents, beginning of period | 130,225 | 68,278 | |||||
Cash and cash equivalents, end of period | $ | 69,764 | $ | 217,434 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenues: | |||||||||||||||
Search and Content | $ | 79,818 | $ | 94,497 | $ | 186,583 | $ | 195,098 | |||||||
Tax Preparation | 26,452 | 22,684 | 98,731 | 87,421 | |||||||||||
E-Commerce | 35,299 | — | 72,438 | — | |||||||||||
Total revenues | 141,569 | 117,181 | 357,752 | 282,519 | |||||||||||
Operating income: | |||||||||||||||
Search and Content | 14,032 | 17,912 | 33,262 | 36,182 | |||||||||||
Tax Preparation | 17,211 | 14,438 | 54,613 | 45,222 | |||||||||||
E-Commerce | 2,378 | — | 5,856 | — | |||||||||||
Corporate-level activity (1) | (15,847 | ) | (11,973 | ) | (31,341 | ) | (23,768 | ) | |||||||
Total operating income | 17,774 | 20,377 | 62,390 | 57,636 | |||||||||||
Other loss, net | (3,724 | ) | (6,304 | ) | (7,793 | ) | (7,309 | ) | |||||||
Income tax expense | (5,313 | ) | (5,667 | ) | (19,873 | ) | (18,313 | ) | |||||||
Net income | $ | 8,737 | $ | 8,406 | $ | 34,724 | $ | 32,014 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Operating expenses | $ | 3,833 | $ | 3,135 | $ | 7,055 | $ | 6,333 | |||||||
Stock-based compensation | 2,958 | 2,753 | 6,366 | 5,238 | |||||||||||
Depreciation | 1,414 | 990 | 2,809 | 1,993 | |||||||||||
Amortization of intangible assets | 7,642 | 5,095 | 15,111 | 10,204 | |||||||||||
Total corporate-level activity | $ | 15,847 | $ | 11,973 | $ | 31,341 | $ | 23,768 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income (2) | $ | 8,737 | $ | 8,406 | $ | 34,724 | $ | 32,014 | |||||||
Stock-based compensation | 2,958 | 2,753 | 6,366 | 5,238 | |||||||||||
Depreciation and amortization of intangible assets | 9,056 | 6,085 | 17,920 | 12,197 | |||||||||||
Other loss, net (3) | 3,724 | 6,304 | 7,793 | 7,309 | |||||||||||
Income tax expense | 5,313 | 5,667 | 19,873 | 18,313 | |||||||||||
Adjusted EBITDA | $ | 29,788 | $ | 29,215 | $ | 86,676 | $ | 75,071 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income (2) | $ | 8,737 | $ | 8,406 | $ | 34,724 | $ | 32,014 | |||||||
Stock-based compensation | 2,958 | 2,753 | 6,366 | 5,238 | |||||||||||
Amortization of acquired intangible assets | 7,642 | 5,095 | 15,111 | 10,204 | |||||||||||
Accretion of debt discount on Convertible Senior Notes | 890 | 841 | 1,764 | 973 | |||||||||||
Loss on derivative instrument | — | 2,323 | — | 1,975 | |||||||||||
Cash tax impact of adjustments to GAAP net income | (197 | ) | (17 | ) | (251 | ) | (180 | ) | |||||||
Non-cash income tax expense (1) | 3,878 | 5,231 | 16,197 | 16,405 | |||||||||||
Non-GAAP net income | $ | 23,908 | $ | 24,632 | $ | 73,911 | $ | 66,629 | |||||||
Per diluted share: | |||||||||||||||
Net income | $ | 0.20 | $ | 0.20 | $ | 0.79 | $ | 0.75 | |||||||
Stock-based compensation | 0.07 | 0.07 | 0.15 | 0.12 | |||||||||||
Amortization of acquired intangible assets | 0.17 | 0.12 | 0.34 | 0.24 | |||||||||||
Accretion of debt discount on Convertible Senior Notes | 0.02 | 0.02 | 0.04 | 0.02 | |||||||||||
Loss on derivative instrument | — | 0.05 | — | 0.05 | |||||||||||
Cash tax impact of adjustments to GAAP net income | (0.00 | ) | (0.00 | ) | (0.00 | ) | (0.00 | ) | |||||||
Non-cash income tax expense | 0.09 | 0.12 | 0.37 | 0.38 | |||||||||||
Non-GAAP net income per share | $ | 0.55 | $ | 0.58 | $ | 1.69 | $ | 1.56 | |||||||
Weighted average shares outstanding used in computing diluted non-GAAP net income per share and its components | 43,084 | 42,724 | 43,803 | 42,657 |
Ranges for the three months ending | |||||||
September 30, 2014 | |||||||
Net loss | $ | (6,300 | ) | $ | (4,200 | ) | |
Stock-based compensation | 3,500 | 3,300 | |||||
Depreciation and amortization of intangible assets | 9,500 | 9,400 | |||||
Other loss, net (3) | 3,900 | 3,900 | |||||
Income tax benefit | (3,600 | ) | (2,400 | ) | |||
Adjusted EBITDA | $ | 7,000 | $ | 10,000 |
Ranges for the three months ending | |||||||
September 30, 2014 | |||||||
Net loss | $ | (6,300 | ) | $ | (4,200 | ) | |
Stock-based compensation | 3,500 | 3,300 | |||||
Amortization of acquired intangible assets | 8,000 | 8,000 | |||||
Accretion of debt discount on Convertible Senior Notes | 900 | 900 | |||||
Non-cash income tax benefit | (2,900 | ) | (2,000 | ) | |||
Non-GAAP net income | $ | 3,200 | $ | 6,000 |
2012 | 2013 | 2014 | ||||||||||||||||||||||||||||||
FYE 12/31 | 1Q | 2Q | 3Q | 4Q | FYE 12/31 | 1Q | 2Q | |||||||||||||||||||||||||
Segment Revenue | ||||||||||||||||||||||||||||||||
Search and Content (1) | $ | 344,814 | $ | 100,601 | $ | 94,497 | $ | 107,742 | $ | 125,624 | $ | 428,464 | $ | 106,765 | $ | 79,818 | ||||||||||||||||
Tax Preparation (2) | 62,105 | 64,737 | 22,684 | 1,749 | 2,043 | 91,213 | 72,279 | 26,452 | ||||||||||||||||||||||||
E-Commerce (3) | — | — | — | 14,630 | 39,673 | 54,303 | 37,139 | 35,299 | ||||||||||||||||||||||||
Total | $ | 406,919 | $ | 165,338 | $ | 117,181 | $ | 124,121 | $ | 167,340 | $ | 573,980 | $ | 216,183 | $ | 141,569 | ||||||||||||||||
Segment Income (Loss) (4) | ||||||||||||||||||||||||||||||||
Search and Content (1) | $ | 62,185 | $ | 18,270 | $ | 17,912 | $ | 21,319 | $ | 25,003 | $ | 82,504 | $ | 19,230 | $ | 14,032 | ||||||||||||||||
Tax Preparation (2) | 30,052 | 30,784 | 14,438 | (1,605 | ) | (3,018 | ) | 40,599 | 37,402 | 17,211 | ||||||||||||||||||||||
E-Commerce (3) | — | — | — | 906 | 4,061 | 4,967 | 3,478 | 2,378 | ||||||||||||||||||||||||
Total | $ | 92,237 | $ | 49,054 | $ | 32,350 | $ | 20,620 | $ | 26,046 | $ | 128,070 | $ | 60,110 | $ | 33,621 | ||||||||||||||||
Segment Income (Loss) % of Revenue | ||||||||||||||||||||||||||||||||
Search and Content | 18 | % | 18 | % | 19 | % | 20 | % | 20 | % | 19 | % | 18 | % | 18 | % | ||||||||||||||||
Tax Preparation | 48 | % | 48 | % | 64 | % | (92 | )% | (148 | )% | 45 | % | 52 | % | 65 | % | ||||||||||||||||
E-Commerce | na | na | na | na | 10 | % | 9 | % | 9 | % | 7 | % | ||||||||||||||||||||
Total | 23 | % | 30 | % | 28 | % | 17 | % | 16 | % | 22 | % | 28 | % | 24 | % | ||||||||||||||||
Unallocated Corporate Operating Expense (4) | $ | 11,798 | (5) | $ | 3,198 | $ | 3,135 | $ | 4,025 | (6) | $ | 3,471 | $ | 13,829 | $ | 3,222 | $ | 3,833 | ||||||||||||||
Adjusted EBITDA | $ | 80,439 | $ | 45,856 | $ | 29,215 | $ | 16,595 | $ | 22,575 | $ | 114,241 | $ | 56,888 | $ | 29,788 | ||||||||||||||||
Other Unallocated (4) | ||||||||||||||||||||||||||||||||
Stock-based compensation | $ | 13,223 | (7) | $ | 2,485 | $ | 2,753 | $ | 3,252 | (8) | $ | 3,037 | $ | 11,527 | $ | 3,408 | $ | 2,958 | (9) | |||||||||||||
Depreciation | 3,812 | 1,003 | 990 | 1,126 | 1,357 | 4,476 | 1,395 | 1,414 | ||||||||||||||||||||||||
Amortization of intangible assets | 19,199 | 5,109 | 5,095 | 6,090 | (10) | 7,495 | 23,789 | 7,469 | 7,642 | (11) | ||||||||||||||||||||||
Interest income | (131 | ) | (55 | ) | (109 | ) | (42 | ) | (94 | ) | (300 | ) | (108 | ) | (88 | ) | ||||||||||||||||
Interest expense | 3,522 | 1,148 | 2,890 | (12) | 2,669 | 2,756 | 9,463 | 3,015 | 2,764 | |||||||||||||||||||||||
Amortization of debt issuance costs | 820 | 107 | 476 | (12) | 258 | 267 | 1,108 | 281 | 284 | |||||||||||||||||||||||
Accretion of debt discounts | 325 | 161 | 949 | (12) | 862 | 866 | 2,838 | 906 | 916 | |||||||||||||||||||||||
(Gain) loss on derivative instrument | 2,346 | (348 | ) | 2,323 | 3,956 | 5,721 | (13) | 11,652 | — | — | ||||||||||||||||||||||
Impairment of equity investment in privately-held company | — | — | — | 3,711 | — | 3,711 | — | — | ||||||||||||||||||||||||
Loss on debt extinguishment and modification expense | — | — | — | 1,593 | — | 1,593 | — | — | ||||||||||||||||||||||||
Other (income) loss, net | (205 | ) | (8 | ) | (225 | ) | 111 | (320 | ) | (442 | ) | (25 | ) | (152 | ) | |||||||||||||||||
Total | $ | 42,911 | $ | 9,602 | $ | 15,142 | $ | 23,586 | $ | 21,085 | $ | 69,415 | $ | 16,341 | $ | 15,738 | ||||||||||||||||
Income (Loss) Before Taxes | $ | 37,528 | $ | 36,254 | $ | 14,073 | $ | (6,991 | ) | $ | 1,490 | $ | 44,826 | $ | 40,547 | $ | 14,050 | |||||||||||||||
Income Tax (Benefit) Expense | ||||||||||||||||||||||||||||||||
Cash | $ | 1,443 | $ | 1,472 | $ | 435 | $ | (517 | ) | $ | 498 | $ | 1,888 | $ | 2,241 | $ | 1,435 | |||||||||||||||
Non-cash (14) | 13,559 | 11,174 | 5,232 | 7 | 2,126 | 18,539 | 12,319 | 3,878 | ||||||||||||||||||||||||
Total | $ | 15,002 | $ | 12,646 | $ | 5,667 | $ | (510 | ) | $ | 2,624 | $ | 20,427 | $ | 14,560 | $ | 5,313 | |||||||||||||||
GAAP Net Income (Loss) | $ | 22,526 | $ | 23,608 | $ | 8,406 | $ | (6,481 | ) | $ | (1,134 | ) | $ | 24,399 | $ | 25,987 | $ | 8,737 | ||||||||||||||
GAAP Net Income (Loss) Per Share - diluted | $ | 0.54 | $ | 0.53 | (15) | $ | 0.20 | $ | (0.16 | ) | $ | (0.03 | ) | $ | 0.56 | $ | 0.58 | $ | 0.20 | |||||||||||||
Non-GAAP Net Income | $ | 70,760 | $ | 41,997 | $ | 24,632 | $ | 12,970 | $ | 18,095 | $ | 97,694 | $ | 50,003 | $ | 23,908 | ||||||||||||||||
Non-GAAP Net Income Per Share - diluted | $ | 1.70 | $ | 0.95 | $ | 0.58 | $ | 0.30 | (16) | $ | 0.40 | (17) | $ | 2.25 | $ | 1.12 | $ | 0.55 | ||||||||||||||
Outstanding Shares | 40,832 | 40,933 | 41,143 | 41,176 | 42,083 | 42,083 | 42,203 | 41,039 | ||||||||||||||||||||||||
Basic Shares - GAAP | 40,279 | 40,911 | 41,050 | 41,088 | 41,566 | 41,201 | 42,162 | 41,570 | ||||||||||||||||||||||||
Diluted Shares - GAAP | 41,672 | 44,294 | 42,724 | 41,088 | 41,566 | 43,480 | 44,521 | 43,084 | ||||||||||||||||||||||||
Cash & Short-term Investments | $ | 162,288 | $ | 401,677 | $ | 415,493 | $ | 248,382 | $ | 333,705 | $ | 333,705 | $ | 336,390 | $ | 278,620 | ||||||||||||||||
Outstanding Debt - Principal Amount (18) | 74,496 | 275,746 | 265,746 | 266,634 | 322,634 | 322,634 | 278,634 | 266,634 | ||||||||||||||||||||||||
Net Cash | $ | 87,792 | $ | 125,931 | $ | 149,747 | $ | (18,252 | ) | $ | 11,071 | $ | 11,071 | $ | 57,756 | $ | 11,986 |
(1) | On May 30, 2014, we acquired HowStuffWorks ("HSW"). The Search and Content segment, formerly known as the Search segment, includes the financial results of HSW beginning on May 30, 2014. |
(2) | On January 31, 2012, we acquired TaxACT, Inc. As a highly seasonal business, almost all of the TaxACT revenue is generated in the first four months of the calendar year. Amounts for 2012 represented the results of operations for the TaxACT business from January 31, 2012 to December 31, 2012. |
(3) | On August 22, 2013, we acquired Monoprice, Inc. Amounts for 2013 represented the results of operations for the Monoprice business from August 22, 2013 to December 31, 2013. |
(4) | We do not allocate certain general and administrative costs (including personnel and overhead costs), stock-based compensation, depreciation, amortization of intangible assets, other income/loss, net, or income tax benefit/expense to the reportable segments. The general and administrative costs are included in Unallocated Corporate Operating Expense. |
(5) | Amount in 2012 included $1.1 million in transaction costs related to the TaxACT acquisition. |
(6) | Amount for 3Q13 included $0.6 million in transaction costs related to the Monoprice acquisition. |
(7) | Amount in 2012 included $5.2 million in stock-based compensation in association with the modification of the terms of a warrant and the vesting of non-employee performance-based stock options upon completion of the TaxACT acquisition. |
(8) | In 3Q13, $0.5 million in stock-based compensation was recorded in association with the vesting of performance-based stock options upon completion of the Monoprice acquisition. |
(9) | In 2Q14, $0.3 million in stock-based compensation was recorded in association with the vesting of performance-based stock options upon completion of the HSW acquisition. |
(10) | Amount for 3Q13 included $1.0 million related to amortization of acquired intangible assets related to the Monoprice acquisition. |
(11) | Amount for 2Q14 included $0.2 million related to amortization of acquired intangible assets related to the HSW acquisition. |
(12) | Interest expense, amortization of debt issuance costs, and accretion of debt discounts included amounts associated with the Convertible Senior Notes issued on March 15, 2013. |
(13) | Warrant was exercised during 4Q13. |
(14) | Amounts represent the non-cash portion of income tax expense from continuing operations. We exclude the non-cash portion of income tax expense because of our ability to offset a substantial portion of our cash tax liabilities by using deferred tax assets, which consist primarily of US federal net operating losses. The majority of these deferred tax assets will expire, if unutilized, between 2020 and 2024. |
(15) | Calculation excluded the income effect of a dilutive derivative instrument and the Convertible Senior Notes in 1Q13. Related to the Notes, we received shareholder approval for flexible settlement in May 2013. |
(16) | Calculation in 3Q13 used 43,142,000 diluted shares due to non-GAAP net income. |
(17) | Calculation in 4Q13 used 45,716,000 diluted shares due to non-GAAP net income. |
(18) | 2012 included the TaxACT 2012 credit facility, issued in January 2012 in connection with the TaxACT acquisition and refinanced during 3Q13 on more favorable terms (the TaxACT 2013 credit facility), 1Q13 included the Convertible Senior Notes issued in March 2013, and 4Q13 included the Monoprice 2013 credit facility issued in November 2013. |
2012 | 2013 | 2014 | |||||||||||||||||||||||||||||
FYE 12/31 | 1Q | 2Q | 3Q | 4Q | FYE 12/31 | 1Q | 2Q | ||||||||||||||||||||||||
Adjusted EBITDA | |||||||||||||||||||||||||||||||
Net income (loss) (2) | $ | 22,526 | $ | 23,608 | $ | 8,406 | $ | (6,481 | ) | $ | (1,134 | ) | $ | 24,399 | $ | 25,987 | $ | 8,737 | |||||||||||||
Stock-based compensation | 13,223 | 2,485 | 2,753 | 3,252 | 3,037 | 11,527 | 3,408 | 2,958 | |||||||||||||||||||||||
Depreciation and amortization of intangible assets | 23,011 | 6,112 | 6,085 | 7,216 | 8,852 | 28,265 | 8,864 | 9,056 | |||||||||||||||||||||||
Other loss, net (3) | 6,677 | 1,005 | 6,304 | 13,118 | 9,196 | 29,623 | 4,069 | 3,724 | |||||||||||||||||||||||
Income tax (benefit) expense | 15,002 | 12,646 | 5,667 | (510 | ) | 2,624 | 20,427 | 14,560 | 5,313 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 80,439 | $ | 45,856 | $ | 29,215 | $ | 16,595 | $ | 22,575 | $ | 114,241 | $ | 56,888 | $ | 29,788 | |||||||||||||||
Non-GAAP Net Income | |||||||||||||||||||||||||||||||
Net income (loss) (2) | $ | 22,526 | $ | 23,608 | $ | 8,406 | $ | (6,481 | ) | $ | (1,134 | ) | $ | 24,399 | $ | 25,987 | $ | 8,737 | |||||||||||||
Stock-based compensation | 13,223 | 2,485 | 2,753 | 3,252 | 3,037 | 11,527 | 3,408 | 2,958 | |||||||||||||||||||||||
Amortization of acquired intangible assets | 19,199 | 5,109 | 5,095 | 6,090 | 7,495 | 23,789 | 7,469 | 7,642 | |||||||||||||||||||||||
Accretion of debt discount on Convertible Senior Notes | — | 132 | 841 | 843 | 858 | 2,674 | 874 | 890 | |||||||||||||||||||||||
(Gain) loss on derivative instrument | 2,346 | (348 | ) | 2,323 | 3,956 | 5,721 | 11,652 | — | — | ||||||||||||||||||||||
Impairment of equity investment in privately-held company | — | — | — | 3,711 | — | 3,711 | — | — | |||||||||||||||||||||||
Loss on debt extinguishment and modification expense | — | — | — | 1,593 | — | 1,593 | — | — | |||||||||||||||||||||||
Cash tax impact of adjustments to GAAP net income | (93 | ) | (163 | ) | (17 | ) | (1 | ) | (8 | ) | (189 | ) | (54 | ) | (197 | ) | |||||||||||||||
Non-cash income tax expense (1) | 13,559 | 11,174 | 5,231 | 7 | 2,126 | 18,538 | 12,319 | 3,878 | |||||||||||||||||||||||
Non-GAAP net income (4) | $ | 70,760 | $ | 41,997 | $ | 24,632 | $ | 12,970 | $ | 18,095 | $ | 97,694 | $ | 50,003 | $ | 23,908 | |||||||||||||||
Non-GAAP Net Income Per Share | |||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 70,760 | $ | 41,997 | $ | 24,632 | $ | 12,970 | $ | 18,095 | $ | 97,694 | $ | 50,003 | $ | 23,908 | |||||||||||||||
Non-GAAP net income per share | $ | 1.70 | $ | 0.95 | $ | 0.58 | $ | 0.30 | $ | 0.40 | $ | 2.25 | $ | 1.12 | $ | 0.55 | |||||||||||||||
Diluted shares | 41,672 | 44,294 | 42,724 | 43,142 | 45,716 | 43,480 | 44,521 | 43,084 |
(1) | For definitions of these non-GAAP financial measures and their relationship to our GAAP financial statements, please see Note 1 to our Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures in exhibit 99.1 to the August 7, 2014 Current Report on Form 8-K. |
(2) | As presented in the Preliminary Condensed Consolidated Statements of Operations (unaudited). |
(3) | Other loss, net primarily includes items such as interest income, interest expense, amortization of debt issuance costs, accretion of debt discounts, loss on debt extinguishment and modification expense, gains or losses on derivative instrument, other-than-temporary impairment losses on equity investments, and adjustments to the fair values of contingent liabilities related to business combinations. |
(4) | We define Non-GAAP net income differently effective with 1Q13 to include accretion of debt discount on Convertible Senior notes and effective with 3Q13 to include other-than-temporary impairment losses on equity investments and loss on debt extinguishment and modification expense. Our new definition of non-GAAP net income did not impact presentation of this non-GAAP financial measure for prior periods. |
Stock Price | Diluted Shares (a) | |||||
$ | 18.83 | — | (b) | |||
$ | 21.66 | — | (c) | |||
$ | 22.00 | 144 | ||||
$ | 22.50 | 347 | ||||
$ | 23.00 | 541 | ||||
$ | 23.50 | 728 | ||||
$ | 24.00 | 906 | ||||
$ | 24.50 | 1,077 | ||||
$ | 25.00 | 1,241 | ||||
$ | 25.50 | 1,399 | ||||
$ | 26.00 | 1,551 | ||||
$ | 26.50 | 1,697 | ||||
$ | 27.00 | 1,838 | ||||
$ | 27.50 | 1,973 | ||||
$ | 28.00 | 2,104 | ||||
$ | 28.50 | 2,230 | ||||
$ | 29.00 | 2,352 | ||||
$ | 29.50 | 2,470 | ||||
$ | 30.00 | 2,583 |
(a) | Indicative shares associated with conversion premium on convertible notes |
(b) | Average stock price for the current quarter did not exceed the conversion price of the convertible notes |
(c) | Approximate conversion price |
2012 | 2013 | 2014 | |||||||||||||||||||||
Revenue by source | FYE 12/31 | 1Q | 2Q | 3Q | 4Q | FYE 12/31 | 1Q | 2Q | |||||||||||||||
Owned & Operated (B2C) | 12 | % | 12 | % | 15 | % | 19 | % | 20 | % | 17 | % | 22 | % | 17 | % | |||||||
Distribution (B2B) | 88 | % | 88 | % | 85 | % | 81 | % | 80 | % | 83 | % | 78 | % | 83 | % |
Tax season ended | Six months ended | ||||||||||||||||
Consumer e-files | April 16, 2014 | April 16, 2013 | % change | June 30, 2014 | June 30, 2013 | % change | |||||||||||
TaxACT desktop e-files | 246 | 270 | (9 | )% | 251 | 275 | (9 | )% | |||||||||
TaxACT online e-files | 5,067 | 4,865 | 4 | % | 5,189 | 4,968 | 4 | % | |||||||||
TaxACT sub-total e-files | 5,313 | 5,135 | 3 | % | 5,440 | 5,243 | 4 | % | |||||||||
TaxACT Free File Alliance e-files (1) | 210 | 147 | 43 | % | 218 | 152 | 43 | % | |||||||||
TaxACT total e-files | 5,523 | 5,282 | 5 | % | 5,658 | 5,395 | 5 | % |
(1) | Free File Alliance e-files are provided as part of an IRS partnership that provides free electronic tax filing services to taxpayers meeting certain income-based guidelines. |
2013 | 2014 | |||||||||||||||||||
1Q | 2Q | 3Q | 4Q | FYE 12/31 | 1Q | 2Q | ||||||||||||||
Order numbers % change (1) | 16 | % | 22 | % | 15 | % | 10 | % | 15 | % | (2 | )% | (7 | )% |
(1) | Figures represent increase (decrease) in order numbers as compared to the comparable prior period. |