0001068875-15-000082.txt : 20150430 0001068875-15-000082.hdr.sgml : 20150430 20150430162147 ACCESSION NUMBER: 0001068875-15-000082 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20150430 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150430 DATE AS OF CHANGE: 20150430 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BLUCORA, INC. CENTRAL INDEX KEY: 0001068875 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 911718107 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-25131 FILM NUMBER: 15818982 BUSINESS ADDRESS: STREET 1: 10900 NE 8TH STREET STREET 2: SUITE 800 CITY: BELLEVUE STATE: WA ZIP: 98004 BUSINESS PHONE: 4258821602 MAIL ADDRESS: STREET 1: 10900 NE 8TH STREET STREET 2: SUITE 800 CITY: BELLEVUE STATE: WA ZIP: 98004 FORMER COMPANY: FORMER CONFORMED NAME: INFOSPACE INC DATE OF NAME CHANGE: 20000428 FORMER COMPANY: FORMER CONFORMED NAME: INFOSPACE COM INC DATE OF NAME CHANGE: 19980824 8-K 1 bcor8-kq12015earningsrelea.htm 8-K BCOR 8-K Q1 2015 earnings release


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
 
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
April 30, 2015
Date of Report
(Date of earliest event reported)
  
 
BLUCORA, INC.
(Exact name of registrant as specified in its charter)
 

DELAWARE
000-25131
91-1718107
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(I.R.S. Employer
Identification No.)
10900 NE 8th Street, Suite 800
Bellevue, Washington 98004
(Address of principal executive offices)
(425) 201-6100
Registrant’s telephone number, including area code
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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))


 






Item 2.02    RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On April 30, 2015, Blucora announced its financial results for the quarter ended March 31, 2015. Copies of the press release and a supplemental investor presentation are furnished to, but not filed with, the Commission as Exhibits 99.1 and 99.2 hereto.
 
Item 9.01    FINANCIAL STATEMENTS AND EXHIBITS

99.1
 
Press release dated
April 30, 2015
99.2
 
Investor presentation dated
April 30, 2015




-2-



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
BLUCORA, INC.
 
 
 
 
By
/s/ Eric M. Emans
 
 
Eric M. Emans
 
 
Chief Financial Officer
 
 
 
 
 
April 30, 2015


-3-




EXHIBIT INDEX
 
Exhibit No
 
Description
 
 
 
 
 
99.1
 
Press release dated
April 30, 2015
99.2
 
Investor presentation dated
April 30, 2015





-4-
EX-99.1 2 ex-991q12015.htm EXHIBIT 99.1 EX-99.1 Q1 2015


Exhibit 99.1
 
Blucora Reports First Quarter Results and Preliminary Tax Season Update
TaxACT Expects Double Digit Revenue and Segment Income Growth for the Full Season
BELLEVUE, Wash., April 30, 2015 (Marketwired) — Blucora, Inc. (NASDAQ: BCOR) today announced financial results for the first quarter ended March 31, 2015.
"Blucora results in the first quarter reflect strong in-season performance from TaxACT and continued pressures at Infospace," said Bill Ruckelshaus, President and Chief Executive Officer of Blucora.  "We are pleased to report consolidated performance in the quarter was in line with our expectations. Regaining our momentum through operational execution is the number one priority in 2015. Blucora remains well positioned with a diversified portfolio of businesses, capable leadership and a strong financial position that provides for future flexibility.”
Summary Financial Performance: Q1 2015
($ in millions except per share amounts)
 
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.
 
 
 
 
 
Segment Information
Tax Preparation
Tax Preparation segment income for the first quarter of 2015 was $44.1 million or 54 percent of segment revenue for the first quarter of 2015.
For the six months ended June 30, 2015, TaxACT expects revenue growth of approximately 13 percent and segment income growth of 16 to 17 percent versus the prior year comparable period, with combined consumer and professional preparer e-file growth of 1 percent. The combined TaxACT offerings assisted approximately 7 million filers this tax season.





TaxACT professional preparer filings for the tax season grew approximately 8 percent compared to the same period last year. TaxACT consumer DDIY federal e-files for the tax season were approximately 5.5 million, consistent with the same period last year, as follows:
(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.
Search and Content
Search and Content segment income for the first quarter of 2015 was $8.4 million or 14 percent of segment revenue for the first quarter of 2015.
E-Commerce
E-Commerce segment income for the first quarter of 2015 was $2.6 million or 7 percent of segment revenue for the first quarter of 2015.
Corporate Operating Expenses
Unallocated corporate operating expenses for the first quarter of 2015 were $4.3 million, compared to $3.2 million for the first quarter of 2014.
Second Quarter Outlook
For the second quarter of 2015, the Company expects revenues to be between $114.0 million and $123.5 million, Adjusted EBITDA to be between $20.8 million and $24.8 million, Non-GAAP net income to be between $16.1 million and $20.0 million, or $0.38 to $0.48 per diluted share, and GAAP net income to be between $2.5 million and $5.4 million, or $0.06 to $0.13 per share.
Conference Call and Webcast
A conference call and live webcast will be held today at 2 p.m. Pacific Time / 5 p.m. Eastern Time during which the Company will further discuss first quarter results and its outlook for the second quarter of 2015. The live webcast and supplemental materials are included in a current report on form 8-K filed today and can be accessed in the Investor Relations section of the Blucora corporate website at http://www.blucora.com. A replay of the call will also be available on our website.
About Blucora®
Blucora, Inc. (NASDAQ: BCOR) operates a diverse group of Internet businesses. Its mission is to deliver long-term value to its customers, partners, and shareholders through financial discipline, operational expertise, and technology innovation. Named one of Fortune® Magazine’s 100 Fastest-Growing Companies for the past two years, Blucora’s online businesses reach millions of users worldwide every day. Blucora is headquartered in Bellevue, Washington. For more information, please visit www.Blucora.com. Follow and subscribe to Blucora on Twitter, LinkedIn, and YouTube.
Source: Blucora
Blucora Contact:
Stacy Ybarra, 425-709-8127
stacy.ybarra@blucora.com







This announcement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Actual results may differ significantly from management’s expectations due to various risks and uncertainties including, but not limited to: general economic, industry, and market sector conditions; the availability of products to sell; the timing and extent of market acceptance of developed products and services and related costs; our dependence on companies to distribute our products and services; the ability to successfully integrate acquired businesses; future acquisitions; the successful execution of the Company’s strategic initiatives, technology enhancements, operating plans, and marketing strategies; and the condition of our cash investments. A more detailed description of these and certain other factors that could affect actual results is included in Blucora, Inc.’s most recent Quarterly Report on Form 10-Q and subsequent reports filed with or furnished to the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. Blucora, Inc. undertakes no obligation to update any forward-looking statements to reflect new information, events, or circumstances after the date of this release or to reflect the occurrence of unanticipated events.





Blucora, Inc.
Preliminary Condensed Consolidated Statements of Operations
(Unaudited)
(Amounts in thousands, except per share data)
 
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

(1) Includes amortization of acquired intangible assets of $1.9 million for the three months ended March 31, 2015 and 2014.
(2) Stock-based compensation expense was allocated among the following captions (in thousands):
 
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

(3) Other loss, net was allocated among the following captions (in thousands):
 
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






Blucora, Inc.
Preliminary Condensed Consolidated Balance Sheets
(Unaudited)
(Amounts in thousands)
 
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






Blucora, Inc.
Preliminary Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
 
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







Blucora, Inc.
Preliminary Segment Information
(Unaudited)
(Amounts in thousands)
 
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

(1) Corporate-level activity included the following (in thousands):
 
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







Blucora, Inc.
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures

Preliminary Adjusted EBITDA Reconciliation (1) 
(Unaudited)
(Amounts in thousands)
 
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







Preliminary Non-GAAP Net Income Reconciliation (1) 
(Unaudited)
(Amounts in thousands, except per share amounts)
 
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






Preliminary Adjusted EBITDA Reconciliation for Forward-Looking Guidance
(Amounts in thousands)
 
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







Preliminary Non-GAAP Net Income Reconciliation for Forward-Looking Guidance
(Amounts in thousands)
 
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


Notes to Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures:

(1) We define Adjusted EBITDA differently for this report than we have defined it in the past, due to the impairment of goodwill and intangible assets recorded in the fourth quarter of 2014. We define Adjusted EBITDA as net income, determined in accordance with the accounting principles generally accepted in the United States of America (“GAAP”), excluding the effects of income taxes, depreciation, amortization of intangible assets, impairment of goodwill and intangible assets, stock-based compensation, and other loss, net (as described in note (3) below).

We believe that Adjusted EBITDA provides meaningful supplemental information regarding our performance. We use this non-GAAP financial measure for internal management and compensation purposes, when publicly providing guidance on possible future results, and as a means to evaluate period-to-period comparisons. We believe that Adjusted EBITDA is a common measure used by investors and analysts to evaluate our performance, that it provides a more complete understanding of the results of operations and trends affecting our business when viewed together with GAAP results, and that management and investors benefit from referring to this non-GAAP financial measure. Items excluded from Adjusted EBITDA are significant and necessary components to the operations of our business and, therefore, Adjusted EBITDA should be considered as a supplement to, and not as a substitute for or superior to, GAAP net income. Other companies may calculate Adjusted EBITDA differently and, therefore, our Adjusted EBITDA may not be comparable to similarly titled measures of other companies.

We define non-GAAP net income differently for this report than we have defined it in the past, due to the impairment of goodwill and intangible assets recorded in the fourth quarter of 2014 and adjustments recorded in other loss, net that resulted from finalizing Monoprice's 2013 federal and state tax returns in the third quarter of 2014. For this report, we define non-GAAP net income as net income, determined in accordance with GAAP, excluding the effects of stock-based compensation, amortization of acquired intangible assets, impairment of goodwill and intangible assets, accretion of debt discount on the Convertible Senior Notes, changes in non-cash pre-acquisition liabilities, and the related cash tax impact of those adjustments, and non-cash income taxes. 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 consist primarily of U.S. federal net operating losses. The majority of these deferred tax assets will expire, if unutilized, between 2020 and 2024.

We believe that non-GAAP net income and non-GAAP net income per share provide meaningful supplemental information to management, investors, and analysts regarding our performance and the valuation of our business by excluding items in the statement of operations that we do not consider part of our ongoing operations or have not been, or are not expected to be, settled in cash. Additionally, we believe that non-GAAP net income and non-GAAP net income per share are common measures used by investors and analysts to evaluate our performance and the valuation of our business. Non-GAAP net income should be evaluated in light of our financial results prepared in accordance with GAAP and should be considered as a supplement to, and not as a substitute for or superior to, GAAP net income. Other companies may calculate non-GAAP net income differently, and, therefore, our non-GAAP net income may not be comparable to similarly titled measures of other companies.

(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, adjustments to contingent liabilities related to business combinations, and gain on third party bankruptcy settlement.


EX-99.2 3 ex-992q12015.htm EXHIBIT 99.2 EX-99.2 Q1 2015


Exhibit 99.2
Blucora, Inc.
Supplemental Information
March 31, 2015
Table of Contents
 




Blucora Consolidated Financial Results
(in thousands except %s and net income per share, rounding differences may exist)
 
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


Notes to Consolidated Financial Results on next page

2



Notes to Consolidated Financial Results
 
(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.

3



Blucora Reconciliation of Non-GAAP Financial Measures (1) 
(in thousands except net income per share, rounding differences may exist)
 
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.

4



Blucora Reconciliation of Operating Free Cash Flow (1) 
(in thousands, rounding differences may exist)
 
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.


5



Blucora Operating Metrics - Search and Content

 
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
%

6



Blucora Operating Metrics - Tax Preparation
(in thousands except %s, rounding differences may exist)
 
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.

7



Blucora Operating Metrics - E-Commerce

 
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.

8
GRAPHIC 4 g720209ex99_1alogoa01a01a02.jpg begin 644 g720209ex99_1alogoa01a01a02.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`'@"T`P$1``(1`0,1`?_$`*@```("`@,!```````` M``````D*!P@#!0`$!@(!`0`"`@,````````````````!"`4)!`8'$```!@(! M`@4!!`0'$0`````!`@,$!08'"`D1$@`3%!46"B$B%Q@Q(R0905$R0C0EE6%Q M@=%3L]1UM296ME?7.#EY$0`!`P,#`P,"!`8#```````!``(#$00%$A,&(3$' M010((A91,B,584)28F,DP3,8_]H`#`,!``(1`Q$`/P`[6RW,MM[2>1/./'II M[QEN]RKG@G&F.LJ6>R,]HZ1AI3XO?:]4Y3UAX:\TE:/(2,EK/8!QH&/F4>[\PM5^*RX6P907_:(#(1_D@7 MKU/UZ`1%7\$7/!$*3BVY-3\DJ.WZI\.!B'\JNTUWUK`H7GYM\V"G%(;Y>(_% M:O\`'Q?]_P#0?VP$O\N?P1%;\$0M./;DF/O9F?D&Q(;$(8S+HMLH_P!>R3WS M7Y8.2P9/[:P^5#'!6*_\4%0:MW^C\Z0Z`N`>;CPG'X*OXD,C:07N%0")RJ[2T2VSVEYC<>TT9(`%3'IJ\&2N]YIV,Z9:,B9#L\'2Z+28&4M M%OMUEDFL17JW781FL_EIF8E'JB31C'Q[)`ZBJBA@*4I?%4Q4CKW5\$N&UYW= MI-P[-8F/#_QBY,W%Q+5YMY7GFT^8<@0^MV$9Z5C1,G()44+DP2>VALW6Z%-W MO&4@EU`5628&*(RBPEY[MB]1[U5*KS#\:N2M(L=76>;UJ$VDQK?(W8;`C&9> M]OI$+@^J$6=:M('#N,((O9*0["&.#(4R*'(1,EU"WU;(%5KEYH]BA;=3+A"1 M=EJMIKDBUF("Q5^:9HR,1-0TJQ5792,9),7!%D5DCF343.`@(@/@B!MR*I.\V&]#=8]!9'=/+68\%2&<(=G%9Y@,0O6\=#3]TBYR-3;66D3<2Y)%QE. M.\,NI((&."OED2,8O4Q%#SCEFYHH9!65G_IW\M'AF!13W> M5W_<\[LZ^7YG3^3W_9U_B^WP1)HSV^.J^@7U-O(OD?;#)BV,*=<],-=Z56Y5 M&DY`O)I"RC7L(SGMPQ^/*M:Y)F'M<4NKYRZ*:'W.WO[S%*)$17+?U1O#_C:C MS5IK>;[WEF?8LW!X6B4[!F98*5L$KY1O01GR#(U&I=+@4GCGM3,Z?R*"")1$ MPB/3M$BP_37:VVK#NG&9\XW:1QLG8=WMILG[2DHN);Y4\DTS%E?N*40R@*"% MLH\E+U9U/12+!0[M!JX4]$15%LJ!%TE4R$5>N7#_`-__`-/E_KS9/_8U>\$3 M57@BYX(E3OIW3NBK+:%+%N?LJQI-TE7Q82EVR#QLJ@H)D31-PS%G4D9>Y<4U0[?8J&#Q5X^?EL1'&Z^O;:2Z/KJ@LK`R01U%:@-C82/[WU MZDK23FI,CYR\JLP.=ED_:[&^BLJ?T3Y#)M9.,:U:ST9H[@S*#^J.U M5LM]C904S=?,5ATB&`2&,`\$=EETR[B#$>.,"8OH>&,05&&H6,L9UB*I])J, M`U39Q<'`PS8C9HV13('+-H\*9*U] MS756%SQ?EBJ2=0MT!())J%6822(D2?L%5"*&CYN&>%3>1[Q/HNS>H)+I&*HF M40(ER?I8,A9`KV`=V-#;Y97MQ;\>6YV2<(X_L$@4TB'=/%44"G44,`%`3=1$?L\$3(,UG+"E:BG\]8LP8M@(.*;*/).9FL@5 M.*BHYHB43+.G\B^ET&;-LD4.ICJ'*4H?I'P1*Z<:5HJ6Y?U$O(9OCJ@!YK4" MN:R4S7:S9F@F"[3'^;,[).L7*KNJO)BB@SM(0\91G13/$?,*=LU;.>[RGS8Z MI$VF^?,XQD\DI%VW81\>UUG(KRUY-@F]JQ-FB2GM"]-XV>9E6C'6H&*W"\3D"Q1K M=P4QPB2I/,6I M;Z=56.^M^GN9I@\[!#&JKK*`]2ID_-(&>&3$2I/)Q1`.GIQ`I$S+X(E?M82, M3_51[MZ_H\$3(5M;8M/7)K"7"8*,8+$4>[S/._5]O7K]G@B5*X(I[&S?E^YEJ+ MHRLU7XX&+C%M@K+:CG%?"$+L(NVC8ZV$Q2+035YI$S+]&RE($9T:K1TG@B:0^5U;_B2`_MB._TGP1;-E(1\DD9>.?,WZ)#BD99DY1=)%4`"F%,RB!U M"`<"F`1`1Z]!#P1*"<-&8:5QV\H7*QQJ;,3T;BFWYUVCFMK-6IV\.VU<@LQT MS(KV=+?SJE<4BU&C5-4RCEPUDD"!Y[-1/P1-+[#[)8.U1Q);3$Q8[-*-6)%R-&YW"<7!M%%`>6"PR9B@BRCV9%GCQP<1;Y;^WBK2=+C.0[=C(^;<80,LV.T=K8SCY.9"'FR)F(4 MIVCJ?LDFR26+U(X".\X@BF;-WQZ.?4"VON,;+;RVTC:`%SMELGU%@.>3^, M/)DW,O']@)L7RF:W+'-<&>TRT-U#=,(<2&--Q)'5C74;)NRL:06@*_%&YB== M'4(:_X_S0T*:'OF-G56.U+7+=&"=K.,O?[`_A(5JP2>H'%,SURV5(F( M%5*4X"'CQ_+_`!GYU#-+?8!]G?\`%3]<%TR9KMV%W6-PCCUR.<6D`AC75/Y: MA6'P/S2\926<&.Y9%D,=SIHV[JR=`6[-PSZ9&[TKHX@S4#I,CV.`Z/`(*W2? M+CKPYRICG%D,SG;M*9`L"<*\>X\14N3*E%>IBE$>YN8INHE:I-T_,4':$%Z] MLP;]RHN5A()/'$_\X\Y9QN^Y)>F&SM;*+6UMR=ET].KM(>08FZ:EAGVW2.HW M0TGISF_,7QK-R_&<0QS+B_OLC/MO=:`W#;74/TP\L:1/(74#V6VXR-M7;LA% M#1_ZDS4/.&;-7\%[:ZMP+VU['\J]M!3*E%LW$G+6BH03B.D+O'0L4TZ/) M>3BG=:B)@6B/3W5CDVP95\M8%OL&:UK1# M((91Q#9./W)4S,T]S/VJLI/9*KV#.4W!.AEZ9.5V?1%A)M4U0*FZ(0XE[ M3@8HB42+O\H'TO>F3?6*4RAQM:UP=*VEP5.1F7:MCZ:M>2;*P=!:8]N86`-_2G=/4B,E52H.U%$R(U?#9N!K%N9HOC*^:Q8VHV! MXRHIJ4#*.N%'K\34&6!LMP2*'S"CJ5B)81:3-DJZ6!]'.CMTU'\>Z265`JXK M)ID5%$/1.9=LL(@!?!%5[6[C5YY]3<$XOUQP;R1:35#%&(JJSJ5-@/R M?'D5VK!NHN[=.I"3>*'>2LO+2;M=X]=K"*SIVNHJ?[QQ\$0]=[L6:ZT9>D9MC,N[<1N59G:8V!FYDYHSS2 M@JUFG++H)B&'L(G8OG-.^#_B7\EA_P`/_BGSGYAZU'X_\.]H]_\`DON7=Z?V M?V7]J\_KV>1][KT\$2G_`"K5SZ9B1WQRB[Y$;[DF"W./5<;ER/&4IGOY27MOX'>F]H^3_J/>_E_F?[S?.NSR?6^^_P!<>7Y7G?=\OP1"RYU87@BE M;UK8;F&MMHK-U1K>12X!3K3;:I=5W!'E*F-Z.<=<*S8&I5$9$L:!?K;#,+4E/!D;+Y:/5`?@F#H!;+0WJ1 M+YA?.[1`B!!2Z3]'I!9`QT^O&7LK7)8)%L%&A]J8SD,:XE%<_0&QY!7*.+ZI M0?8D@$!4]T=>V>6'Z\!3Z@)$\K2?A7PRJ?AS\7_#WXY"?!OA/M/PSXC[T^3Z+T?[+Z;L\K[G;X@TIU[(M3D_\`#3X!:OQ?^)?AK[0X^8?. M?;?BOM'4OF^[^[?L'D^9V]G?][S.WL^_V^,M@_WK]XM_MWW'[YNC9V-6[K_L MT?5VK6G3375TJL!RC[:^W[K[P]I]M;1W_G[29H&2D4+<$5V]//]&0K?]'F?P>,#YVU^E?:DP[GX:_K_``7;/`K?BTV\E'A%V,=F]!U']?WFC^;3[T"XV_ZM ML:/Q1-"]O0.WIV_S>GZ/\'CP=6EZ>G9)U\@-<^E/L6U]B1S??XNA[;(R\DMQ=3Z5^EHKV MV4`VUIO,+>MQU95F:B/]OFFSK.^-[*4JH1J=`)MA3J;5C7I$57P1!MT9C>*Q/?S?N3 MT:L$FOM(O,Q2.\==HB.;PPBSOQ95T#1V]7E81'7DV33SB4H+@(!\K*>J4E/- M(!@>=I%[W92/XWS\F&B,CLA-R".]:-3RRAI%`SZ671HKM`\3(#DY[!K1T0K@ M\M^2B#`'26>I3':5GZ=,3^DZD15?!%3+D-1U%P/!%`OM6AG[HGVKY M)E']V[^43RODOD;!_B'^5+X?W^I\CV#\P_MGX>?W^Y>S_`,SROM\$7__9 ` end