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 | April 30, 2015 | |
99.2 | Investor presentation dated | April 30, 2015 |
BLUCORA, INC. | ||
By | /s/ Eric M. Emans | |
Eric M. Emans | ||
Chief Financial Officer | ||
April 30, 2015 |
Exhibit No | Description | ||
99.1 | Press release dated | April 30, 2015 | |
99.2 | Investor presentation dated | April 30, 2015 |
Q1 | Q1 | |||||||||
2015 | 2014 | Change | ||||||||
Revenues | $ | 174.8 | $ | 216.2 | (19 | )% | ||||
Search and Content | $ | 58.7 | $ | 106.8 | (45 | )% | ||||
Tax Preparation | $ | 81.1 | $ | 72.3 | 12 | % | ||||
E-Commerce | $ | 35.0 | $ | 37.1 | (6 | )% | ||||
Adjusted EBITDA | $ | 50.8 | $ | 56.9 | (11 | )% | ||||
Non-GAAP Net Income | $ | 43.0 | $ | 50.0 | (14 | )% | ||||
Non-GAAP Diluted EPS | $ | 1.03 | $ | 1.12 | (8 | )% | ||||
GAAP Net Income | $ | 23.1 | $ | 26.0 | (11 | )% | ||||
GAAP Diluted EPS | $ | 0.55 | $ | 0.58 | (5 | )% | ||||
See reconciliations of non-GAAP to GAAP measures in tables below. |
(in thousands, except %s) | Tax seasons ended April 16, | |||||||
2015 | 2014 | % change | ||||||
Online e-files | 5,058 | 5,067 | — | |||||
Desktop e-files | 261 | 246 | 6 | % | ||||
Sub-total e-files | 5,319 | 5,313 | — | |||||
Free File Alliance e-files | 172 | 210 | (18 | )% | ||||
Total e-files | 5,491 | 5,523 | (1 | )% | ||||
Tax season begins on the first day that the IRS begins accepting e-files and ends on tax day +1. |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Revenues: | |||||||
Services revenue | $ | 139,814 | $ | 179,044 | |||
Product revenue, net | 35,012 | 37,139 | |||||
Total revenues | 174,826 | 216,183 | |||||
Operating expenses: | |||||||
Cost of revenues: | |||||||
Services cost of revenue (1) | 34,941 | 71,293 | |||||
Product cost of revenue | 24,100 | 25,029 | |||||
Total cost of revenues (2) | 59,041 | 96,322 | |||||
Engineering and technology (2) | 5,217 | 4,135 | |||||
Sales and marketing (2) | 54,196 | 55,836 | |||||
General and administrative (2) | 10,409 | 8,632 | |||||
Depreciation | 1,138 | 1,058 | |||||
Amortization of intangible assets | 6,118 | 5,584 | |||||
Total operating expenses | 136,119 | 171,567 | |||||
Operating income | 38,707 | 44,616 | |||||
Other loss, net (3) | (3,726 | ) | (4,069 | ) | |||
Income before income taxes | 34,981 | 40,547 | |||||
Income tax expense | (11,881 | ) | (14,560 | ) | |||
Net income | $ | 23,100 | $ | 25,987 | |||
Net income per share: | |||||||
Basic | $ | 0.56 | $ | 0.62 | |||
Diluted | $ | 0.55 | $ | 0.58 | |||
Weighted average shares outstanding: | |||||||
Basic | 40,987 | 42,162 | |||||
Diluted | 41,899 | 44,521 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Cost of revenues | $ | 49 | $ | 159 | |||
Engineering and technology | 292 | 429 | |||||
Sales and marketing | 430 | 919 | |||||
General and administrative | 1,928 | 1,901 | |||||
Total stock-based compensation expense | $ | 2,699 | $ | 3,408 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Interest income | $ | (118 | ) | $ | (108 | ) | |
Interest expense | 2,768 | 3,015 | |||||
Amortization of debt issuance costs | 348 | 281 | |||||
Accretion of debt discounts | 1,131 | 906 | |||||
Gain on third party bankruptcy settlement | (476 | ) | — | ||||
Other | 73 | (25 | ) | ||||
Other loss, net | $ | 3,726 | $ | 4,069 |
March 31, 2015 | December 31, 2014 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 61,854 | $ | 46,444 | |||
Available-for-sale investments | 249,586 | 254,854 | |||||
Accounts receivable, net | 32,522 | 30,988 | |||||
Other receivables | 1,404 | 3,295 | |||||
Inventories | 34,015 | 29,246 | |||||
Prepaid expenses and other current assets, net | 10,896 | 13,477 | |||||
Total current assets | 390,277 | 378,304 | |||||
Property and equipment, net | 16,011 | 15,942 | |||||
Goodwill, net | 304,658 | 304,658 | |||||
Other intangible assets, net | 161,635 | 168,919 | |||||
Other long-term assets | 4,525 | 4,891 | |||||
Total assets | $ | 877,106 | $ | 872,714 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 40,432 | $ | 37,755 | |||
Accrued expenses and other current liabilities | 27,999 | 21,505 | |||||
Deferred revenue | 7,096 | 7,884 | |||||
Short-term portion of long-term debt, net | — | 7,914 | |||||
Total current liabilities | 75,527 | 75,058 | |||||
Long-term liabilities: | |||||||
Long-term debt, net | 54,940 | 85,835 | |||||
Convertible senior notes, net | 186,117 | 185,177 | |||||
Deferred tax liability, net | 26,624 | 42,963 | |||||
Deferred revenue | 2,844 | 1,915 | |||||
Other long-term liabilities | 3,258 | 2,741 | |||||
Total long-term liabilities | 273,783 | 318,631 | |||||
Total liabilities | 349,310 | 393,689 | |||||
Stockholders’ equity: | |||||||
Common stock | 4 | 4 | |||||
Additional paid-in capital | 1,493,361 | 1,467,658 | |||||
Accumulated deficit | (964,424 | ) | (987,524 | ) | |||
Accumulated other comprehensive loss | (1,145 | ) | (1,113 | ) | |||
Total stockholders’ equity | 527,796 | 479,025 | |||||
Total liabilities and stockholders’ equity | $ | 877,106 | $ | 872,714 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Operating Activities: | |||||||
Net income | $ | 23,100 | $ | 25,987 | |||
Adjustments to reconcile net income to net cash from operating activities: | |||||||
Stock-based compensation | 2,699 | 3,408 | |||||
Depreciation and amortization of intangible assets | 9,442 | 8,864 | |||||
Excess tax benefits from stock-based award activity | (25,861 | ) | (22,743 | ) | |||
Deferred income taxes | (17,461 | ) | (10,423 | ) | |||
Amortization of premium on investments, net | 483 | 1,085 | |||||
Amortization of debt issuance costs | 348 | 281 | |||||
Accretion of debt discounts | 1,131 | 906 | |||||
Other | 107 | 39 | |||||
Cash provided (used) by changes in operating assets and liabilities: | |||||||
Accounts receivable | (1,575 | ) | 1,017 | ||||
Other receivables | 1,891 | 3,695 | |||||
Inventories | (4,769 | ) | (687 | ) | |||
Prepaid expenses and other current assets | 3,454 | 347 | |||||
Other long-term assets | 24 | 75 | |||||
Accounts payable | 2,677 | (5,267 | ) | ||||
Deferred revenue | 141 | 199 | |||||
Accrued expenses and other current and long-term liabilities | 32,358 | 19,812 | |||||
Net cash provided by operating activities | 28,189 | 26,595 | |||||
Investing Activities: | |||||||
Purchases of property and equipment | (1,002 | ) | (1,247 | ) | |||
Purchases of intangible assets | (696 | ) | — | ||||
Proceeds from sales of investments | 3,304 | 12,272 | |||||
Proceeds from maturities of investments | 68,243 | 68,923 | |||||
Purchases of investments | (66,833 | ) | (72,415 | ) | |||
Net cash provided by investing activities | 3,016 | 7,533 | |||||
Financing Activities: | |||||||
Proceeds from credit facilities | 18,000 | 4,000 | |||||
Repayment of credit facilities | (57,000 | ) | (48,000 | ) | |||
Stock repurchases | (4,445 | ) | — | ||||
Excess tax benefits from stock-based award activity | 25,861 | 22,743 | |||||
Proceeds from stock option exercises | 1,616 | 86 | |||||
Proceeds from issuance of stock through employee stock purchase plan | 608 | 665 | |||||
Tax payments from shares withheld upon vesting of restricted stock units | (435 | ) | (1,091 | ) | |||
Net cash used by financing activities | (15,795 | ) | (21,597 | ) | |||
Net increase in cash and cash equivalents | 15,410 | 12,531 | |||||
Cash and cash equivalents, beginning of period | 46,444 | 130,225 | |||||
Cash and cash equivalents, end of period | $ | 61,854 | $ | 142,756 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Revenues: | |||||||
Search and Content | $ | 58,746 | $ | 106,765 | |||
Tax Preparation | 81,068 | 72,279 | |||||
E-Commerce | 35,012 | 37,139 | |||||
Total revenues | 174,826 | 216,183 | |||||
Operating income: | |||||||
Search and Content | 8,398 | 19,230 | |||||
Tax Preparation | 44,145 | 37,402 | |||||
E-Commerce | 2,562 | 3,478 | |||||
Corporate-level activity (1) | (16,398 | ) | (15,494 | ) | |||
Total operating income | 38,707 | 44,616 | |||||
Other loss, net | (3,726 | ) | (4,069 | ) | |||
Income tax expense | (11,881 | ) | (14,560 | ) | |||
Net income | $ | 23,100 | $ | 25,987 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Operating expenses | $ | 4,257 | $ | 3,222 | |||
Stock-based compensation | 2,699 | 3,408 | |||||
Depreciation | 1,462 | 1,395 | |||||
Amortization of intangible assets | 7,980 | 7,469 | |||||
Total corporate-level activity | $ | 16,398 | $ | 15,494 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Net income (2) | $ | 23,100 | $ | 25,987 | |||
Stock-based compensation | 2,699 | 3,408 | |||||
Depreciation and amortization of intangible assets | 9,442 | 8,864 | |||||
Other loss, net (3) | 3,726 | 4,069 | |||||
Income tax expense | 11,881 | 14,560 | |||||
Adjusted EBITDA | $ | 50,848 | $ | 56,888 |
Three months ended March 31, | |||||||
2015 | 2014 | ||||||
Net income (2) | $ | 23,100 | $ | 25,987 | |||
Stock-based compensation | 2,699 | 3,408 | |||||
Amortization of acquired intangible assets | 7,980 | 7,469 | |||||
Accretion of debt discount on Convertible Senior Notes | 940 | 874 | |||||
Cash tax impact of adjustments to GAAP net income | (142 | ) | (54 | ) | |||
Non-cash income tax expense (1) | 8,400 | 12,319 | |||||
Non-GAAP net income | $ | 42,977 | $ | 50,003 | |||
Per diluted share: | |||||||
Net income | $ | 0.55 | $ | 0.58 | |||
Stock-based compensation | 0.07 | 0.07 | |||||
Amortization of acquired intangible assets | 0.19 | 0.17 | |||||
Accretion of debt discount on Convertible Senior Notes | 0.02 | 0.02 | |||||
Cash tax impact of adjustments to GAAP net income | (0.00 | ) | (0.00 | ) | |||
Non-cash income tax expense | 0.20 | 0.28 | |||||
Non-GAAP net income per share | $ | 1.03 | $ | 1.12 | |||
Weighted average shares outstanding used in computing diluted non-GAAP net income per share and its components | 41,899 | 44,521 |
Ranges for the three months ending | |||||||
June 30, 2015 | |||||||
Net income | $ | 2,500 | $ | 5,400 | |||
Stock-based compensation | 3,600 | 3,600 | |||||
Depreciation and amortization of intangible assets | 9,600 | 9,500 | |||||
Other loss, net (3) | 3,800 | 3,500 | |||||
Income tax expense | 1,300 | 2,800 | |||||
Adjusted EBITDA | $ | 20,800 | $ | 24,800 |
Ranges for the three months ending | |||||||
June 30, 2015 | |||||||
Net income | $ | 2,500 | $ | 5,400 | |||
Stock-based compensation | 3,600 | 3,600 | |||||
Amortization of acquired intangible assets | 8,000 | 8,000 | |||||
Accretion of debt discount on Convertible Senior Notes | 1,000 | 1,000 | |||||
Non-cash income tax expense | 1,000 | 2,000 | |||||
Non-GAAP net income | $ | 16,100 | $ | 20,000 |
2013 | 2014 | 2015 | ||||||||||||||||||||||||||
FY 12/31 | 1Q | 2Q | 3Q | 4Q | FY 12/31 | 1Q | ||||||||||||||||||||||
Segment Revenue | ||||||||||||||||||||||||||||
Search and Content (1) | $ | 428,464 | $ | 106,765 | $ | 79,818 | $ | 74,416 | $ | 65,271 | $ | 326,270 | $ | 58,746 | ||||||||||||||
Tax Preparation (2) | 91,213 | 72,279 | 26,452 | 2,469 | 2,519 | 103,719 | 81,068 | |||||||||||||||||||||
E-Commerce (3) | 54,303 | 37,139 | 35,299 | 37,970 | 40,323 | 150,731 | 35,012 | |||||||||||||||||||||
Total | $ | 573,980 | $ | 216,183 | $ | 141,569 | $ | 114,855 | $ | 108,113 | $ | 580,720 | $ | 174,826 | ||||||||||||||
Segment Income (Loss) (4) | ||||||||||||||||||||||||||||
Search and Content (1) | $ | 82,504 | $ | 19,230 | $ | 14,032 | $ | 12,709 | $ | 9,841 | $ | 55,812 | $ | 8,398 | ||||||||||||||
Tax Preparation (2) | 40,599 | 37,402 | 17,211 | (1,859 | ) | (3,058 | ) | 49,696 | 44,145 | |||||||||||||||||||
E-Commerce (3) | 4,967 | 3,478 | 2,378 | 3,336 | 2,851 | 12,043 | 2,562 | |||||||||||||||||||||
Total | $ | 128,070 | $ | 60,110 | $ | 33,621 | $ | 14,186 | $ | 9,634 | $ | 117,551 | $ | 55,105 | ||||||||||||||
Segment Income (Loss) % of Revenue | ||||||||||||||||||||||||||||
Search and Content | 19 | % | 18 | % | 18 | % | 17 | % | 15 | % | 17 | % | 14 | % | ||||||||||||||
Tax Preparation | 45 | % | 52 | % | 65 | % | (75 | )% | (121 | )% | 48 | % | 54 | % | ||||||||||||||
E-Commerce | 9 | % | 9 | % | 7 | % | 9 | % | 7 | % | 8 | % | 7 | % | ||||||||||||||
Total | 22 | % | 28 | % | 24 | % | 12 | % | 9 | % | 20 | % | 32 | % | ||||||||||||||
Unallocated Corporate Operating Expense (4) | $ | 13,829 | (5) | $ | 3,222 | $ | 3,833 | $ | 3,524 | $ | 4,037 | $ | 14,616 | $ | 4,257 | |||||||||||||
Adjusted EBITDA | $ | 114,241 | $ | 56,888 | $ | 29,788 | $ | 10,662 | $ | 5,597 | $ | 102,935 | $ | 50,848 | ||||||||||||||
Other Unallocated (4) | ||||||||||||||||||||||||||||
Stock-based compensation | $ | 11,527 | (6) | $ | 3,408 | $ | 2,958 | (7) | $ | 2,608 | $ | 2,910 | $ | 11,884 | $ | 2,699 | ||||||||||||
Depreciation | 4,476 | 1,395 | 1,414 | 1,385 | 1,387 | 5,581 | 1,462 | |||||||||||||||||||||
Amortization of intangible assets | 23,789 | 7,469 | 7,642 | (8) | 7,993 | 7,990 | 31,094 | 7,980 | ||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 62,817 | (9) | 62,817 | — | ||||||||||||||||||||
Interest income | (300 | ) | (108 | ) | (88 | ) | (71 | ) | (85 | ) | (352 | ) | (118 | ) | ||||||||||||||
Interest expense | 9,463 | 3,015 | 2,764 | 2,706 | 2,717 | 11,202 | 2,768 | |||||||||||||||||||||
Amortization of debt issuance costs | 1,108 | 281 | 284 | 288 | 290 | 1,143 | 348 | |||||||||||||||||||||
Accretion of debt discounts | 2,838 | 906 | 916 | 931 | 938 | 3,691 | 1,131 | |||||||||||||||||||||
Loss on debt extinguishment and modification expense | 1,593 | — | — | — | — | — | — | |||||||||||||||||||||
Loss on derivative instrument | 11,652 | (10) | — | — | — | — | — | — | ||||||||||||||||||||
Impairment of equity investment in privately-held company | 3,711 | — | — | — | — | — | — | |||||||||||||||||||||
Other income, net | (442 | ) | (25 | ) | (152 | ) | (646 | ) | (95 | ) | (918 | ) | (403 | ) | ||||||||||||||
Total | $ | 69,415 | $ | 16,341 | $ | 15,738 | $ | 15,194 | $ | 78,869 | $ | 126,142 | $ | 15,867 | ||||||||||||||
Income (Loss) Before Taxes | $ | 44,826 | $ | 40,547 | $ | 14,050 | $ | (4,532 | ) | $ | (73,272 | ) | $ | (23,207 | ) | $ | 34,981 | |||||||||||
Income Tax (Benefit) Expense | ||||||||||||||||||||||||||||
Cash | $ | 1,888 | $ | 2,241 | $ | 1,435 | $ | (277 | ) | $ | (604 | ) | $ | 2,795 | $ | 3,481 | ||||||||||||
Non-cash (11) | 18,539 | 12,319 | 3,878 | (2,017 | ) | (4,635 | ) | 9,545 | 8,400 | |||||||||||||||||||
Total | $ | 20,427 | $ | 14,560 | $ | 5,313 | $ | (2,294 | ) | $ | (5,239 | ) | $ | 12,340 | $ | 11,881 | ||||||||||||
GAAP Net Income (Loss) | $ | 24,399 | $ | 25,987 | $ | 8,737 | $ | (2,238 | ) | $ | (68,033 | ) | $ | (35,547 | ) | $ | 23,100 | |||||||||||
GAAP Net Income (Loss) Per Share - diluted | $ | 0.56 | $ | 0.58 | $ | 0.20 | $ | (0.05 | ) | $ | (1.67 | ) | $ | (0.86 | ) | $ | 0.55 | |||||||||||
Non-GAAP Net Income | $ | 97,694 | $ | 50,003 | $ | 23,908 | $ | 6,544 | $ | 1,969 | $ | 82,424 | $ | 42,977 | ||||||||||||||
Non-GAAP Net Income Per Share - diluted | $ | 2.25 | $ | 1.12 | $ | 0.55 | $ | 0.15 | (12) | $ | 0.05 | (13) | $ | 1.92 | (14 | ) | $ | 1.03 | ||||||||||
Outstanding Shares | 42,083 | 42,203 | 41,039 | 40,977 | 40,882 | 40,882 | 40,851 | |||||||||||||||||||||
Basic Shares - GAAP | 41,201 | 42,162 | 41,570 | 41,034 | 40,820 | 41,396 | 40,987 | |||||||||||||||||||||
Diluted Shares - GAAP | 43,480 | 44,521 | 43,084 | 41,034 | 40,820 | 41,396 | 41,899 | |||||||||||||||||||||
Cash & Short-term Investments | $ | 333,705 | $ | 336,390 | $ | 278,620 | $ | 280,394 | $ | 301,298 | $ | 301,298 | $ | 311,440 | ||||||||||||||
Outstanding Debt - Principal Amount | 322,634 | 278,634 | 266,634 | 264,634 | 295,190 | 295,190 | 256,190 | |||||||||||||||||||||
Net Cash | $ | 11,071 | $ | 57,756 | $ | 11,986 | $ | 15,760 | $ | 6,108 | $ | 6,108 | $ | 55,250 |
(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. |
(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, impairment of goodwill and intangible assets, other income/loss, net, or income taxes to the reportable segments. The general and administrative costs are included in Unallocated Corporate Operating Expense. |
(5) | Amount in 2013 included $0.6 million in transaction costs related to the Monoprice acquisition. |
(6) | Amount in 2013 included $0.5 million in stock-based compensation recorded in association with the vesting of performance-based stock options upon completion of the Monoprice acquisition. |
(7) | Amount in 2Q14 included $0.3 million in stock-based compensation recorded in association with the vesting of performance-based stock options upon completion of the HSW acquisition. |
(8) | Amount in 2Q14 included $0.2 million related to amortization of acquired intangible assets related to the HSW acquisition. |
(9) | In 4Q14, we recognized an impairment of goodwill and trade name intangible assets related to our E-Commerce segment. |
(10) | Warrant was exercised during 4Q13. |
(11) | Amounts represent the non-cash portion of income taxes from continuing operations. We exclude the non-cash portion of income taxes because of our ability to offset a substantial portion of our cash tax liabilities by using deferred tax assets, which primarily consist of U.S. federal net operating losses. The majority of these deferred tax assets will expire, if unutilized, between 2020 and 2024. |
(12) | Calculation in 3Q14 used 42,305,000 diluted shares due to non-GAAP net income. |
(13) | Calculation in 4Q14 used 41,875,000 diluted shares due to non-GAAP net income. |
(14) | Calculation in FY 2014 used 42,946,000 diluted shares due to non-GAAP net income. |
2013 | 2014 | 2015 | |||||||||||||||||||||||||
FY 12/31 | 1Q | 2Q | 3Q | 4Q | FY 12/31 | 1Q | |||||||||||||||||||||
Adjusted EBITDA | |||||||||||||||||||||||||||
Net income (loss) (2) | $ | 24,399 | $ | 25,987 | $ | 8,737 | $ | (2,238 | ) | $ | (68,033 | ) | $ | (35,547 | ) | $ | 23,100 | ||||||||||
Stock-based compensation | 11,527 | 3,408 | 2,958 | 2,608 | 2,910 | 11,884 | 2,699 | ||||||||||||||||||||
Depreciation and amortization of intangible assets | 28,265 | 8,864 | 9,056 | 9,378 | 9,377 | 36,675 | 9,442 | ||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 62,817 | 62,817 | — | ||||||||||||||||||||
Other loss, net (3) | 29,623 | 4,069 | 3,724 | 3,208 | 3,765 | 14,766 | 3,726 | ||||||||||||||||||||
Income tax (benefit) expense | 20,427 | 14,560 | 5,313 | (2,294 | ) | (5,239 | ) | 12,340 | 11,881 | ||||||||||||||||||
Adjusted EBITDA (4) | $ | 114,241 | $ | 56,888 | $ | 29,788 | $ | 10,662 | $ | 5,597 | $ | 102,935 | $ | 50,848 | |||||||||||||
Non-GAAP Net Income | |||||||||||||||||||||||||||
Net income (loss) (2) | $ | 24,399 | $ | 25,987 | $ | 8,737 | $ | (2,238 | ) | $ | (68,033 | ) | $ | (35,547 | ) | $ | 23,100 | ||||||||||
Stock-based compensation | 11,527 | 3,408 | 2,958 | 2,608 | 2,910 | 11,884 | 2,699 | ||||||||||||||||||||
Amortization of acquired intangible assets | 23,789 | 7,469 | 7,642 | 7,993 | 7,990 | 31,094 | 7,980 | ||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 62,817 | 62,817 | — | ||||||||||||||||||||
Accretion of debt discount on Convertible Senior Notes | 2,674 | 874 | 890 | 907 | 923 | 3,594 | 940 | ||||||||||||||||||||
Loss on debt extinguishment and modification expense | 1,593 | — | — | — | — | — | — | ||||||||||||||||||||
Loss on derivative instrument | 11,652 | — | — | — | — | — | — | ||||||||||||||||||||
Impairment of equity investment in privately-held company | 3,711 | — | — | — | — | — | — | ||||||||||||||||||||
Decrease in non-cash pre-acquisition liability | — | — | — | (665 | ) | — | (665 | ) | — | ||||||||||||||||||
Cash tax impact of adjustments to GAAP net income | (189 | ) | (54 | ) | (197 | ) | (44 | ) | (3 | ) | (298 | ) | (142 | ) | |||||||||||||
Non-cash income tax (benefit) expense (1) | 18,538 | 12,319 | 3,878 | (2,017 | ) | (4,635 | ) | 9,545 | 8,400 | ||||||||||||||||||
Non-GAAP net income (5) | $ | 97,694 | $ | 50,003 | $ | 23,908 | $ | 6,544 | $ | 1,969 | $ | 82,424 | $ | 42,977 | |||||||||||||
Non-GAAP net income per share | $ | 2.25 | $ | 1.12 | $ | 0.55 | $ | 0.15 | $ | 0.05 | $ | 1.92 | $ | 1.03 | |||||||||||||
Diluted shares | 43,480 | 44,521 | 43,084 | 42,305 | 41,875 | 42,946 | 41,899 |
(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 April 30, 2015 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, loss on derivative instrument, other-than-temporary impairment loss on equity investments, adjustments to contingent liabilities related to business combinations, and gain on third party bankruptcy settlement. |
(4) | We define Adjusted EBITDA differently effective with 4Q14 to include impairment of goodwill and intangible assets. Our new definition of Adjusted EBITDA did not impact presentation of this non-GAAP financial measure for prior periods. |
(5) | We define Non-GAAP net income differently effective with 1Q13 to include accretion of debt discount on Convertible Senior notes, 3Q13 to include other-than-temporary impairment losses on equity investments and loss on debt extinguishment and modification expense, 3Q14 to include decrease in non-cash pre-acquisition liability, and 4Q14 to include impairment of goodwill and intangible assets. Our new definition of non-GAAP net income did not impact presentation of this non-GAAP financial measure for prior periods. |
Last twelve months ended | |||||||||||||||||||
March 31, 2014 | June 30, 2014 | September 30, 2014 | December 31, 2014 | March 31, 2015 | |||||||||||||||
Net cash provided by operating activities | $ | 89,852 | $ | 81,130 | $ | 79,529 | $ | 55,734 | $ | 57,328 | |||||||||
Excess tax benefits from stock-based award activity (2) | 34,301 | 36,733 | 34,605 | 23,284 | 26,402 | ||||||||||||||
Purchases of property and equipment | (4,451 | ) | (5,559 | ) | (5,928 | ) | (5,213 | ) | (4,968 | ) | |||||||||
Operating free cash flow | $ | 119,702 | $ | 112,304 | $ | 108,206 | $ | 73,805 | $ | 78,762 |
(1) | We define operating free cash flow as net cash provided by operating activities plus the excess tax benefits from stock-based award activity and less purchases of property and equipment. We believe operating free cash flow is an important liquidity measure that reflects the cash generated by the business after the purchase of property and equipment that can then be used for, among other things, strategic acquisitions and investments in the business, stock repurchases, and funding ongoing operations. |
(2) | The significant majority of excess tax benefits from stock-based award activity represents the utilization of equity net operating loss carryforwards from prior years. |
2013 | 2014 | 2015 | ||||||||||||||||||
Revenue by source | FY 12/31 | 1Q | 2Q | 3Q | 4Q | FY 12/31 | 1Q | |||||||||||||
Owned & Operated (B2C) | 17 | % | 22 | % | 17 | % | 21 | % | 26 | % | 21 | % | 34 | % | ||||||
Distribution (B2B) | 83 | % | 78 | % | 83 | % | 79 | % | 74 | % | 79 | % | 66 | % |
Tax seasons ended April 16, | Three months ended March 31, | ||||||||||||||||
Consumer e-files | 2015 | 2014 | % change | 2015 | 2014 | % change | |||||||||||
Online e-files | 5,058 | 5,067 | — | 3,908 | 4,022 | (3 | )% | ||||||||||
Desktop e-files | 261 | 246 | 6 | % | 179 | 174 | 3 | % | |||||||||
Sub-total e-files | 5,319 | 5,313 | — | 4,087 | 4,196 | (3 | )% | ||||||||||
Free File Alliance e-files (1) | 172 | 210 | (18 | )% | 127 | 166 | (23 | )% | |||||||||
Total e-files | 5,491 | 5,523 | (1 | )% | 4,214 | 4,362 | (3 | )% |
(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. |
2014 | 2015 | ||||||||||||||||
1Q | 2Q | 3Q | 4Q | FY 12/31 | 1Q | ||||||||||||
Order numbers % change (1) | (2 | )% | (7 | )% | (5 | )% | (5 | )% | (5 | )% | (12 | )% |
(1) | Figures represent decrease in order numbers as compared to the comparable prior period. |