0001193125-12-446591.txt : 20121101 0001193125-12-446591.hdr.sgml : 20121101 20121101161900 ACCESSION NUMBER: 0001193125-12-446591 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20121101 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20121101 DATE AS OF CHANGE: 20121101 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: 121173800 BUSINESS ADDRESS: STREET 1: 601 108TH AVE NE STREET 2: SUITE 1200 CITY: BELLEVUE STATE: WA ZIP: 98004 BUSINESS PHONE: 4258821602 MAIL ADDRESS: STREET 1: 601 108TH AVE NE STREET 2: SUITE 1200 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 d432164d8k.htm FORM 8-K Form 8-K

 

 

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

November 1, 2012

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.)

601 108th Avenue N.E., Suite 1200

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:

 

¨ Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communication 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 November 1, 2012, Blucora announced its financial results for the three-month period ended September 30, 2012. 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

(d) EXHIBITS.

 

99.1    Press release dated November 1, 2012
99.2    Investor presentation dated November 1, 2012

 

-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 hereunto duly authorized.

Date: November 1, 2012

 

BLUCORA, INC.
By:  

/s/ Eric M. Emans

        Eric M. Emans
        Chief Financial Officer

 

-3-


EXHIBIT INDEX

 

Exhibit
No

  

Description

99.1    Press Release dated November 1, 2012
99.2    Investor presentation dated November 1, 2012

 

-4-

EX-99.1 2 d432164dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

LOGO

Blucora Announces Strong Third Quarter Results

BELLEVUE, Wash., November 1, 2012 (BUSINESS WIRE) — Blucora, Inc. (NASDAQ: BCOR) today announced financial results for the third quarter ended September 30, 2012.

“I am pleased to report Blucora had another quarter of strong performance, driven by great results from our online search business,” said Bill Ruckelshaus, President and Chief Executive Officer of Blucora. “I am also pleased with the progress our tax preparation business has made during the offseason to improve the core product and position for long-term growth.”

“Overall, the strategies in place at Blucora are proving out and our teams are executing well. We are pleased with our progress and optimistic about our future plans.” Ruckelshaus added

Summary Financial Performance: 3Q 2012

($ in millions except per share amounts)

 

     Q3 2012     Q3 2011      Growth  

Revenue

   $ 92.9      $ 56.3         65

Search

   $ 91.4      $ 56.3         62

Tax Preparation

   $ 1.5        N/A         N/A   

Adjusted EBITDA

   $ 12.1      $ 8.5         42

Non-GAAP Net Income

   $ 10.4      $ 6.8         52

Non-GAAP Diluted EPS

   $ 0.25      $ 0.17         47

Net Income (Loss)

   $ (2.4 )*    $ 2.1         N/A   

GAAP Diluted Income (Loss) Per Share

   $ (0.06 )*    $ 0.05         N/A   

 

* Includes a $4.3 million non-cash loss on derivative instrument.

 

  See reconciliation of non-GAAP to GAAP measures below.

Segment Information

Search

Search revenue for the third quarter of 2012 was $91.4 million, up 62 percent from the third quarter of 2011. Search revenue reflects strong growth from search distribution, which increased 78 percent over the prior year. Search segment income was $16.4 million, up 51 percent over the third quarter of 2011.


Tax Preparation

Tax Preparation revenue for the third quarter of 2012 was $1.5 million, and segment loss was $1.6 million. Tax preparation typically posts a seasonal loss in the third quarter when there is little revenue from its tax business.

Corporate Operating Expenses

Unallocated corporate operating expenses for the third quarter of 2012 were $2.7 million.

Fourth Quarter Outlook

For the fourth quarter of 2012, the Company expects revenues to be between $92.0 million and $95.0 million, Adjusted EBITDA to be between $10.0 million and $11.0 million, Non-GAAP Net Income to be between $7.7 million and $8.9 million, or $0.18 to 0.21 per diluted share, and Net Income to be between breakeven and $1.0 million, or $0.00 to $0.02 per diluted share. The Company’s forward-looking guidance does not reflect potential gains or losses from derivative instruments.

Conference Call and Webcast

A conference call will be held today at 2 p.m. Pacific time / 5 p.m. Eastern time during which the Company will further discuss third quarter results and its outlook including tax preparation segment guidance for the first half of 2013. The live webcast and supplemental materials are included in a current report on form 8-K 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 operates two leading Internet businesses. Our InfoSpace business provides online search and monetization solutions to a network of more than 100 partners globally. Through TaxACT, we provide online tax preparation solutions to consumers and professional preparers. The Blucora team brings decades of experience operating and investing in desktop, online, and mobile businesses. We are passionate about the power of the Internet to improve the lives of consumers, and our businesses operate at the forefront of digital migration trends in their respective markets. More information about Blucora may be found at www.blucora.com. Follow and subscribe to us on Twitter, LinkedIn and YouTube.

Source: Blucora, Inc.

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 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, 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 Annual Report on Form 10-K 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 Comprehensive Income (Loss) (1)

(Unaudited)

(Amounts in thousands, except per share data)

 

     Three months ended     Nine months ended  
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 

Revenues

   $ 92,870      $ 56,257      $ 309,449      $ 162,199   

Cost of sales (includes amortization of acquired intangible assets of $2,014, $518, $5,606, and $2,248) (2)

     69,973        38,755        193,747        108,008   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     22,897        17,502        115,702        54,191   

Expenses and other loss:

        

Engineering and technology (2)

     2,410        1,806        7,431        5,254   

Sales and marketing (2)

     7,741        4,888        36,053        16,757   

General and administrative (2)

     5,283        6,513        21,705        16,643   

Depreciation

     560        475        1,627        1,689   

Amortization of intangible assets

     3,169        —          8,450        —     

Other loss, net (3)

     5,196        456        7,681        274   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses and other loss

     24,359        14,138        82,947        40,617   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     (1,462     3,364        32,755        13,574   

Income tax expense

     (936     (1,289     (14,049     (4,927
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     (2,398     2,075        18,706        8,647   
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations: (1)

        

Loss from discontinued operations, net of taxes (2)

     —          —          —          (2,253

Loss on sale of discontinued operations, net of taxes

     —          —          —          (7,674
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (2,398   $ 2,075      $ 18,706      $ (1,280
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share - Basic

        

Income (loss) from continuing operations

   $ (0.06   $ 0.05      $ 0.47      $ 0.23   

Loss from discontinued operations

     —          —          —          (0.06

Loss on sale of discontinued operations

     —          —          —          (0.20
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share - Basic

   $ (0.06   $ 0.05      $ 0.47      $ (0.03
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share - Diluted

        

Income (loss) from continuing operations

   $ (0.06   $ 0.05      $ 0.45      $ 0.23   

Loss from discontinued operations

     —          —          —          (0.06

Loss on sale of discontinued operations

     —          —          —          (0.20
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share - Diluted

   $ (0.06   $ 0.05      $ 0.45      $ (0.03
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding used in computing basic income (loss) per share

     40,511        38,568        40,108        37,451   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding used in computing diluted income (loss) per share

     40,511        39,158        41,425        38,131   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

In the nine months ended September 30, 2011, the Company completed the sale of its Mercantila e-commerce business. The operating results of that business have been presented as discontinued operations for all periods presented. Income taxes related to discontinued operations were a benefit of $1.3 million for the nine months ended September 30, 2011. Income taxes related to discontinued operations were $0.6 million and $0.7 million for the three and nine months ended September 30, 2010, respectively. A loss, net of an income tax benefit of $5.1 million, on the sale of the Mercantila business was recorded for the nine months ended September 30, 2011. Revenue, operating expenses and income taxes, loss from discontinued operations and the loss on sale of these discontinued operations are presented below (in thousands):

 

     Three months ended      Nine months ended  
     September 30,
2012
     September 30,
2011
     September 30,
2012
     September 30,
2011
 

E-Commerce

           

Revenue

   $ —         $ —            $ 16,894   

Operating expenses and income taxes

     —           —              19,147   
  

 

 

    

 

 

    

 

 

    

 

 

 

Loss from discontinued operations, net of taxes

   $ —         $ —         $ —         $ (2,253
  

 

 

    

 

 

    

 

 

    

 

 

 

Loss on sale of discontinued operations, net of taxes

   $ —         $ —         $ —         $ (7,674
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2)

In the nine months ended September 30, 2012, $5.2 million in stock-based compensation expense was recorded in association with the modification of the terms of a warrant and the vesting of a non-employee performance-based equity award, which were both triggered by the acquisition of the TaxACT business, and the related expense was allocated to general and administrative expense. Stock-based compensation expense for the three and nine months ended September 30, 2012 and 2011 is allocated among the following captions (in thousands):

 

     Three months ended      Nine months ended  
     September 30,
2012
     September 30,
2011
     September 30,
2012
     September 30,
2011
 

Stock-Based Compensation

           

Cost of sales

   $ 183       $ 37       $ 331       $ 234   

Engineering and technology

     332         251         894         684   

Sales and marketing

     587         177         1,389         829   

General and administrative

     1,093         2,584         8,309         4,673   

Discontinued operations

     —           —           —           (159
  

 

 

    

 

 

    

 

 

    

 

 

 

Total stock-based compensation expense

   $ 2,195       $ 3,049       $ 10,923       $ 6,261   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(3)

Other loss, net for the three and nine months ended September 30, 2012 and 2011 is allocated among the following captions (in thousands):

 

     Three months ended     Nine months ended  
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 

Other Loss, Net

        

Interest expense

     794        —          2,647        —     

Amortization of debt issuance costs and accretion of debt discount

     117        —          1,040        —     

Loss on derivative instrument

     4,335        —          4,274        —     

Gain on contingency resolution

     —          —          —          (1,500

Increase in fair value of earn-out contingent liability

     —          500        —          2,000   

Other

     (50     (44     (280     (226
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loss, net

   $ 5,196      $ 456      $ 7,681      $ 274   
  

 

 

   

 

 

   

 

 

   

 

 

 


Blucora, Inc.

Preliminary Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)

 

     September 30,
2012
    December 31,
2011
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 96,407      $ 81,897   

Short-term investments, available-for-sale

     54,010        211,654   

Accounts receivable, net

     35,243        25,019   

Other receivables, net

     1,274        542   

Prepaid expenses and other current assets, net

     4,514        1,958   
  

 

 

   

 

 

 

Total current assets

     191,448        321,070   

Property and equipment, net

     6,587        5,277   

Goodwill

     230,980        44,815   

Other intangible assets, net

     137,959        1,315   

Deferred tax asset, net

     19,369        19,102   

Other long-term assets

     4,382        3,560   

Total assets

   $ 590,725      $ 395,139   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 36,954      $ 28,947   

Accrued expenses and other current liabilities

     12,372        10,250   

Short-term portion of long-term debt, net of discount of $142

     2,233        —     

Derivative instruments

     10,951        —     
  

 

 

   

 

 

 

Total current liabilities

     62,510        39,197   

Long-term liabilities:

    

Long-term debt, net of discount of $517

     71,604        —     

Deferred tax liability

     48,149        21   

Other long-term liabilities

     2,205        816   
  

 

 

   

 

 

 

Total long-term liabilities

     121,958        837   
  

 

 

   

 

 

 

Total liabilities

     184,468        40,034   

Stockholders’ equity:

    

Common stock

     4        4   

Additional paid-in capital

     1,386,741        1,353,971   

Accumulated deficit

     (980,196     (998,902

Accumulated other comprehensive income (loss)

     (292     32   
  

 

 

   

 

 

 

Total stockholders’ equity

     406,257        355,105   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 590,725      $ 395,139   
  

 

 

   

 

 

 


Blucora, Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)

 

     Nine months ended  
     September 30,
2012
    September 30,
2011
 

Operating activities:

    

Net income (loss)

   $ 18,706      $ (1,280

Adjustments to reconcile net income (loss) to net cash provided by operating activities of continuing operations:

    

Loss on sale of discontinued operations

     —          7,674   

Loss from discontinued operations

     —          2,253   

Depreciation and amortization of intangible assets

     16,950        6,190   

Stock-based compensation

     6,637        4,488   

Warrant-related stock-based compensation

     4,286        1,932   

Excess tax benefits from stock-based award activity

     (20,882     —     

Deferred income taxes

     (7,398     2   

Unrealized amortization of premium or accretion of discount on investments, net

     (335     285   

Amortization of debt origination costs

     746        —     

Accretion of debt discount

     294        —     

Loss on derivative instrument

     4,274        —     

Earn-out contingent liability adjustments

     —          2,000   

Gain on resolution of contingent liability

     —          (1,500

Other

     (21     (8

Changes in operating assets and liabilities:

       —     

Accounts receivable

     (907     (882

Other receivables

     504        (1,118

Prepaid expenses and other current assets

     705        849   

Deferred tax assets and other long-term assets

     (612     (150

Accounts payable

     (2,344     5,981   

Accrued expenses and other current and long-term liabilities

     18,357        (13,660
  

 

 

   

 

 

 

Net cash provided by operating activities of continuing operations

     38,960        13,056   

Investing activities:

    

Business acquisition, net of cash acquired

     (279,386     —     

Purchases of property and equipment

     (2,776     (2,507

Change in restricted cash

     168        409   

Proceeds from sales of investments

     184,934        —     

Proceeds from maturities of investments

     32,125        83,141   

Purchases of investments

     (59,076     (204,777
  

 

 

   

 

 

 

Net cash used by investing activities of continuing operations

     (124,011     (123,734

Financing activities:

    

Proceeds from loan, net of debt issuance costs of $2,343 and debt discount of $953

     96,704        —     

Proceeds from sale of common stock

     —          7,000   

Repayment of debt

     (25,504     —     

Excess tax benefits from stock-based award activity

     20,882        —     

Proceeds from stock option exercises and issuance of stock through employee stock purchase plan

     8,413        16,664   

Tax payments from shares withheld upon vesting of restricted stock units

     (934     (1,388

Earn-out payments for business acquisition

     —          (423

Repayment of capital lease obligation

     —          (221
  

 

 

   

 

 

 

Net cash provided by financing activities of continuing operations

     99,561        21,632   

Discontinued operations:

    

Net cash used by operating activities attributable to discontinued operations

     —          (6,156

Net cash used by investing activities attributable to discontinued operations

     —          (638
  

 

 

   

 

 

 

Net cash used by discontinued operations

     —          (6,794

Net increase (decrease) in cash and cash equivalents

     14,510        (95,840

Cash and cash equivalents:

    

Beginning of period

     81,897        155,645   
  

 

 

   

 

 

 

End of period

   $ 96,407      $ 59,805   
  

 

 

   

 

 

 


Blucora, Inc.

Preliminary Segment Information

(Unaudited)

(Amounts in thousands)

 

     Three months ended     Nine months ended  
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 

Search:

        

Revenue

   $ 91,408      $ 56,257      $ 248,511      $ 162,199   

Cost of revenue (1)

     65,203        36,329        176,545        99,031   

Operating expenses

     9,849        9,119        27,159        29,730   
  

 

 

   

 

 

   

 

 

   

 

 

 

Search segment income

     16,356        10,809        44,807        33,438   

Search segment margin

     18     19     18     21

Tax Preparation:

        

Revenue

     1,462        —          60,938        —     

Cost of revenue (2)

     292        —          4,410        —     

Operating expenses

     2,731        —          24,000        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Tax Preparation segment income

     (1,561     —          32,528        —     

Tax Preparation segment margin

     -107     0     53     0

Total segment:

        

Total revenue

     92,870        56,257        309,449        162,199   

Total cost of revenue

     65,495        36,329        180,955        99,031   

Total segment operating expenses

     12,580        9,119        51,159        29,730   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total segment income

     14,795        10,809        77,335        33,438   

Total segment margin

     16     19     25     21

Corporate:

        

Operating expense

     2,695        2,307        9,026        6,980   

Stock-based compensation

     2,195        3,049        10,923        6,420   

Depreciation

     988        1,115        2,895        3,942   

Amortization of intangible assets

     5,183        518        14,055        2,248   

Other loss, net

     5,196        456        7,681        274   

Income tax expense

     936        1,289        14,049        4,927   

Discontinued operations, net of taxes

     —          —          —          9,927   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total corporate

     17,193        8,734        58,629        34,718   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (2,398   $ 2,075      $ 18,706      $ (1,280
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Amounts do not include amortization of acquired technology and costs associated with the operation of the Company’s data centers that serve its search business, including depreciation, personnel expenses (including stock-based compensation expense), energy, and bandwidth costs.

(2)

Amounts do not include amortization of acquired technology and costs associated with the operation of the Company’s data center that serves its tax preparation business, including depreciation, personnel expenses, (including stock-based compensation expense), energy, and bandwidth costs, and personnel costs associated with customer service.


Blucora, Inc.

Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measure

Preliminary Adjusted EBITDA Reconciliation (1)

(Unaudited)

(Amounts in thousands)

 

     Three months ended      Nine months ended  
     September 30,
2012
    September 30,
2011
     September 30,
2012
     September 30,
2011
 

Net income (loss) (2)

   $ (2,398   $ 2,075       $ 18,706       $ (1,280

Loss from discontinued operations

     —          —           —           9,927   

Depreciation and amortization of intangible assets

     6,171        1,633         16,950         6,190   

Stock-based compensation

     2,195        3,049         10,923         6,420   

Other loss, net (3)

     5,196        456         7,681         274   

Income tax expense

     936        1,289         14,049         4,927   
  

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted EBITDA (4)

   $ 12,100      $ 8,502       $ 68,309       $ 26,458   
  

 

 

   

 

 

    

 

 

    

 

 

 

Blucora, Inc.

Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measure

Preliminary Non-GAAP Net Income Reconciliation (1)

(Unaudited)

(Amounts in thousands, except per share amounts)

 

     Three months ended     Nine months ended  
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 

Net income (loss) (2)

   $ (2,398   $ 2,075      $ 18,706      $ (1,280

Loss from discontinued operations

     —          —          —          9,927   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations (2)

     (2,398     2,075        18,706        8,647   

Stock-based compensation

     2,195        3,049        10,923        6,420   

Amortization of acquired intangible assets

     5,183        518        14,055        2,248   

Loss on derivatives

     4,335        —          4,274        —     

Cash tax impact of GAAP adjustments

     (15     (18     (102     (60

Non-cash income tax expense from continuing operations (1)

     1,121        1,221        12,899        4,613   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income (4)

   $ 10,421      $ 6,845      $ 60,755      $ 21,868   
  

 

 

   

 

 

   

 

 

   

 

 

 

Per share amounts

        

Income (loss) from continuing operations - diluted

     (0.06     0.05        0.45        0.23   

Stock-based compensation - diluted

     0.05        0.08        0.27        0.16   

Amortization of acquired intangible assets - diluted

     0.12        0.01        0.34        0.06   

Loss on derivatives - diluted

     0.11        —          0.10        —     

Cash tax impact of GAAP adjustments - diluted

     (0.00     (0.00     (0.00     (0.00

Non-cash income taxes per share - diluted

     0.03        0.03        0.31        0.12   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share - diluted

   $ 0.25      $ 0.17      $ 1.47      $ 0.57   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding used in computing diluted non-GAAP income per share and its components

     42,048        39,158        41,425        38,131   
  

 

 

   

 

 

   

 

 

   

 

 

 

Preliminary Adjusted EBITDA Reconciliation for Forward-Looking Guidance

(Amounts in thousands)

 

     Ranges for the
three months ending
December 31, 2012
 

Net income

     —           1,000   

Depreciation and amortization of acquired intangible assets

     6,300         6,100   

Stock-based compensation

     2,500         2,200   

Other loss, net (4)

     1,200         1,000   

Income tax expense

     —           700   
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 10,000       $ 11,000   
  

 

 

    

 

 

 

Preliminary Non-GAAP Net Income Reconciliation for Forward-Looking Guidance

(Amounts in thousands)

 

     Ranges for the
three months ending
December 31, 2012
 

Net income

     —           1,000   

Stock-based compensation

     2,500         2,200   

Amortization of acquired intangible assets

     5,200         5,100   

Non-cash income tax expense from continuing operations

     —           600   
  

 

 

    

 

 

 

Non-GAAP net income

   $ 7,700       $ 8,900   
  

 

 

    

 

 

 

 

(1)

Blucora’s Adjusted EBITDA is calculated by adjusting net income (loss) determined in accordance with generally accepted accounting principles (“GAAP”) to exclude the effects of loss from discontinued operations (which includes loss from discontinued operations, net of taxes, and loss on sale of discontinued operations, net of taxes), income taxes, depreciation, amortization of acquired intangible assets, stock-based compensation expense, and other loss ,net (which includes such items as interest expense, interest income, derivative instrument gains or losses, foreign currency gains or losses, gains or losses from the disposal of assets, adjustments to the fair values of contingent liabilities related to business combinations, and gains on resolutions of contingencies), as detailed above. Blucora’s management believes that Adjusted EBITDA provides meaningful supplemental information regarding the Company’s performance by excluding certain expenses and gains that management believes are not indicative of its core business operating results. Blucora uses this non-GAAP financial measure for internal management purposes, when publicly providing guidance on possible future results, and as a means to evaluate period-to-period comparisons. Blucora believes that Adjusted EBITDA is a common measure used by investors and analysts to evaluate its performance, that it provides a more complete understanding of the results of operations and trends affecting the Company’s business when viewed together with GAAP results, and that management and investors benefit from referring to this non-GAAP financial measure.

Blucora’s Non-GAAP net income and Non-GAAP earnings per share is calculated by adjusting GAAP net income (loss) to exclude the effects of discontinued operations, net of taxes (which includes loss from discontinued operations, net of taxes, and loss on sale of discontinued operations, net of taxes), loss from the sale of discontinued operations, net of taxes, stock-based compensation expense, amortization of acquired intangible assets, gain or loss on derivatives, the cash tax impact of those adjustments to GAAP net income, and non-cash portion of income tax expense from continuing operations, as detailed in the accompanying table to the preliminary condensed consolidated financial statements (unaudited). The Company excludes the non-cash portion of income tax expense because of its ability to offset a substantial portion of its cash tax liabilities by using these deferred tax assets. The majority of these deferred tax assets will expire if unutilized in 2020.

Blucora’s management believes that non-GAAP net income and non-GAAP earnings per share provide meaningful supplemental information to management, investors and analysts regarding the Company’s performance and the valuation of its business by excluding items in the statement of operations that management does not consider part of the Company’s ongoing operations or have not been, or are not expected to be, settled in cash. Additionally, Blucora’s management believes that non-GAAP net income and non-GAAP earnings per share are common measures used by investors and analysts to evaluate the Company’s performance and the valuation of its business.

Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share should be evaluated in light of the Company’s 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.

 

(2)

As presented in the Preliminary Condensed Consolidated Statements of Operations (unaudited).

(3)

Other loss, net includes such items as interest expense, interest income, derivative instrument gains or losses, foreign currency gains or losses, gains or losses from the disposal of assets, adjustments to the fair values of contingent liabilities related to business combinations, and gains on resolutions of contingencies.

(4)

Other loss, net, primarily consists of interest expense, interest income, foreign currency gains or losses, and gains or losses from the disposal of assets, and the Company’s forward-looking guidance does not reflect potential gains or losses from derivative instruments.

EX-99.2 3 d432164dex992.htm INVESTOR PRESENTATION Investor Presentation

Exhibit 99.2

Blucora, Inc.

Q3 2012 Earnings

Supplemental Information

Table of Contents

 

Financial Information

  

Summary - Consolidated Financial Results

     2   

Reconciliation of Non-GAAP Financial Measures

     4   

Search Operating Metrics

     5   

Pro-Forma Information

  

Q3 year-over-year Tax Preparation

     6   

Last 12 Months - Pro Forma Results

     7   

Last 12 Months - Levered Free Cash Flow

     8   

Reconciliation Pro Forma Non-GAAP Financial Measures

     9   

 

1


Blucora Consolidated Financial Results

(in thousands except earnings per share, rounding differences may exist)

 

     2010     2011     2012  
     FYE 12/31     1Q11     2Q11     3Q11     4Q11     FYE 12/31     1Q12     2Q12     3Q12     3Q12 YTD  

Segment Revenue

                    

Search

   $ 214,343      $ 51,650      $ 54,292      $ 56,257      $ 66,615      $ 228,814      $ 75,295      $ 81,808      $ 91,408      $ 248,511   

Tax Preparation (1)

     0        0        0        0        0        0        40,401        19,075        1,462        60,938   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 214,343      $ 51,650      $ 54,292      $ 56,257      $ 66,615      $ 228,814      $ 115,696      $ 100,883      $ 92,870      $ 309,449   

Segment Income (Loss) (2)

                    

Search

   $ 49,266      $ 11,095      $ 11,534      $ 10,809      $ 12,768      $ 46,206      $ 13,373      $ 15,078      $ 16,356      $ 44,807   

Tax Preparation (1)

     0        0        0        0        0        0        22,135        11,954        (1,561     32,528   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 49,266      $ 11,095      $ 11,534      $ 10,809      $ 12,768      $ 46,206      $ 35,508      $ 27,032      $ 14,795      $ 77,335   

Segment Income (Loss) % of Revenue

                    

Search

     23     21     21     19     19     20     18     18     18     18

Tax Preparation

     na        na        na        na        na        na        55     63     -107     53
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     23     21     21     19     19     20     31     27     16     25

Unallocated Corporate Operating Expense

   $ 16,801      $ 2,130      $ 2,543      $ 2,307      $ 2,603      $ 9,583      $ 3,806 (3)    $ 2,525      $ 2,695      $ 9,026   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 32,465      $ 8,965      $ 8,991      $ 8,502      $ 10,165      $ 36,623      $ 31,702      $ 24,507      $ 12,100      $ 68,309   

Other Unallocated Corporate

                    

Depreciation

   $ 6,596      $ 1,451      $ 1,376      $ 1,115      $ 919      $ 4,861      $ 951      $ 956      $ 988      $ 2,895   

Amortization of Intangibles

     9,197        958        772        518        347        2,595        3,624 (4)      5,248        5,183        14,055   

Stock Compensation

     13,919        2,033        1,338        3,049        1,267        7,687        6,708 (5)      2,020        2,195        10,923   

Other (Income) Expense

     (15,244     (75     (107     455        972        1,245        1,555        930        5,196 (6)      7,681   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 14,468      $ 4,367      $ 3,379      $ 5,137      $ 3,505      $ 16,388      $ 12,838      $ 9,154      $ 13,562      $ 35,554   

Income (Loss) Before Taxes

     17,997        4,598        5,612        3,365        6,660        20,235        18,864        15,353        (1,462     32,755   

Income Tax

                    

Cash

   $ 196      $ 113      $ 133      $ 68      $ 1,398      $ 1,712      $ 861      $ 474      -$ 185      $ 1,150   

Non-cash (7)

     8,530        1,589        1,803        1,221        (17,613     (13,000     6,597        5,181        1,121        12,899   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 8,726      $ 1,702      $ 1,936      $ 1,289      -$ 16,215 (8)    -$ 11,288      $ 7,458      $ 5,655      $ 936      $ 14,049   

Income (Loss) from Continuing Operations

     9,271        2,896        3,676        2,076        22,875        31,523        11,406        9,698        (2,398     18,706   

Discontinued Operations Loss (9)

     (4,593     (1,573     (8,354     —          —          (9,927     —          —          —          —     

GAAP Net Income (Loss)

   $ 4,678      $ 1,323      -$ 4,678      $ 2,076      $ 22,875      $ 21,596      $ 11,406      $ 9,698      -$ 2,398      $ 18,706   

GAAP Earnings Per Share

   $ 0.13      $ 0.04      -$ 0.12      $ 0.05      $ 0.57      $ 0.56      $ 0.28      $ 0.24      -$ 0.06      $ 0.45   

Non-GAAP Net Income

   $ 40,557      $ 7,433      $ 7,590      $ 6,846      $ 6,896      -$ 11,195      $ 28,517      $ 21,817      $ 10,421      $ 60,755   

Non-GAAP Earnings (Loss) Per Share

   $ 1.10      $ 0.20      $ 0.20      $ 0.17      $ 0.17      -$ 0.29      $ 0.70      $ 0.53      $ 0.26      $ 1.47   

Outstanding Shares

     36,089        36,502        37,964        39,323        39,534        39,534        39,804        40,334        40,633        40,633   

Basic Shares

     35,886        36,339        37,422        38,568        39,448        37,954        39,692        40,116        40,511        40,108   

Fully-diluted Shares

     36,829        37,084        38,128        39,158        40,074        38,621        40,978        41,245        40,511        41,425   

Cash & Short-term Investment

   $ 253,736      $ 249,765      $ 263,402      $ 279,276      $ 293,551      $ 293,551      $ 129,868      $ 141,867      $ 150,417      $ 150,417   

Outstanding Debt

     0        0        0        0        0        0        85,000        75,000        74,496        74,496   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash

   $ 253,736      $ 249,765      $ 263,402      $ 279,276      $ 293,551      $ 293,551      $ 44,868      $ 66,867      $ 75,921      $ 75,921   

Notes to Consolidated Financial Results on next page

 

2


Notes to Consolidated Financial Results

 

(1)

On January 31, 2012, the Company acquired TaxACT Holdings, Inc. and its wholly-owned subsidiary, 2nd Story Software, Inc., which operates the TaxACT tax preparation software and online service and software business. The TaxACT business consists of an online tax preparation service for individuals, tax preparation software for individuals and professional tax preparers, and ancillary data storage services. The majority of the TaxACT business’s revenue is generated by the online service at www.taxact.com. As a highly seasonal business, almost all of the TaxACT revenue is generated in the first four months of the calendar year. Amounts represent the results of operations for the TaxACT business from February 1, 2012 to September 30, 2012.

(2)

The Company does not allocate certain general, administrative, and overhead costs, or stock-based compensation, depreciation, amortization of intangible assets, other loss (income), net, income tax expense, or results from discontinued operations to the reportable segments. The general, administrative and overhead costs are included in Unallocated Corporate Operating Expense.

(3)

Amount for the quarter ended March 31, 2012 includes $1.1 million in transaction costs related to the TaxACT acquisition.

(4)

Amount for the quarter ended March 31, 2012 includes $3.4 million related to amortization of acquired intangible assets related to the TaxACT acquisition.

(5)

In the quarter ended September 30, 2011, $1.9 million in stock-based compensation expense was recorded in association with issuance of a warrant. In the quarter ended March 31, 2012, $5.2 million in stock-based compensation expense was recorded in association with the modification of the terms of a warrant and the vesting of a non-employee performance-based equity award, which were both triggered by the acquisition of the TaxACT business.

(6)

Amount includes $4.3 million related to loss on derivative.

(7)

Amounts represent the non-cash portion of income tax expense from continuing operations. The Company excludes the non-cash portion of income tax expense because of its ability to offset a substantial portion of its cash tax liabilities by using these deferred tax assets. The majority of these deferred tax assets will expire if unutilized in 2020.

(8)

Amount includes a tax benefit of $19.6 million, due to the release of the valuation allowance on deferred tax assets.

(9)

In the quarter ended June 30, 2011, the Company completed the sale of its Mercantila e-commerce business. The operating results of that business have been presented as discontinued operations for all periods presented.

 

3


Blucora Non-GAAP Reconciliation (1)

(in thousands except earnings per share, rounding differences may exist)

 

     2010     2011     2012  
     FYE 12/31     1Q11     2Q11     3Q11     4Q11     FYE 12/31     1Q12     2Q12     3Q12     3Q12 YTD  

Adjusted EBITDA

                    

Net Income (loss) (2)

   $ 4,678      $ 1,323      $ (4,678   $ 2,076      $ 22,875      $ 21,596      $ 11,406      $ 9,698      $ (2,398   $ 18,706   

Discontinued operations

     4,593        1,573        8,354        —          —          9,927        —          —          —          —     

Depreciation

     6,596        1,451        1,376        1,115        919        4,861        951        956        988        2,895   

Amortization of intangible assets

     9,197        958        772        518        347        2,595        3,624        5,248        5,183        14,055   

Stock-based compensation

     13,919        2,033        1,338        3,049        1,267        7,687        6,708        2,020        2,195        10,923   

Other (income) loss (3)

     (15,244     (75     (107     455        972        1,245        1,555        930        5,196        7,681   

Income tax expense (benefit)

     8,726        1,702        1,936        1,289        (16,215     (11,288     7,458        5,655        936        14,049   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 32,465      $ 8,965      $ 8,991      $ 8,502      $ 10,165      $ 36,623      $ 31,702      $ 24,507      $ 12,100      $ 68,309   

Non-GAAP Net Income

                    

Net Income (2)

   $ 4,678      $ 1,323      $ (4,678   $ 2,076      $ 22,875      $ 21,596      $ 11,406      $ 9,698      $ (2,398   $ 18,706   

Discontinued operations

     4,593        1,573        8,354        —          —          9,927        —          —          —          —     

Amortization of acquired intangible assets

     9,197        958        772        518        347        2,595        3,624        5,248        5,183        14,055   

Stock-based compensation

     13,919        2,033        1,338        3,049        1,267        7,687        6,708        2,020        2,195        10,923   

Loss / (Gain) on derivative

     —          —          —          —          —          —          272        (333     4,335        4,274   

Cash tax impacts of GAAP adjustments

     (360     (43     1        (18     20        (40     (90     3        (15     (102

Non-cash income tax expenses (benefit) from continuing operations (1)

     8,530        1,589        1,803        1,221        (17,613     (13,000     6,597        5,181        1,121        12,899   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income (4)

   $ 40,557      $ 7,433      $ 7,590      $ 6,846      $ 6,896      $ 28,765      $ 28,517      $ 21,817      $ 10,421      $ 60,755   

Non-GAAP Earnings Per Share

                    

Non-GAAP Net Income

   $ 40,557      $ 7,433      $ 7,590      $ 6,846      $ 6,896      $ 28,765      $ 28,517      $ 21,817      $ 10,421      $ 60,755   

Non-GAAP Earnings Per Share (4)

   $ 1.10      $ 0.20      $ 0.20      $ 0.17      $ 0.17      $ 0.74      $ 0.70      $ 0.53      $ 0.26      $ 1.47   

Fully-diluted Shares

     36,829        37,084        38,128        39,158        40,074        38,621        40,978        41,245        40,511        41,425   

 

(1)

For definitions of these non-GAAP financial measures and their relationship to the Company’s GAAP financial statements, please see Note 1 to the Company’s Reconciliations of Non-GAAP financial Measures to the Nearest Comparable GAAP Measure for the three months ended September 30, 2012 and 2011 in exhibit 99.1 to this Current Report on Form 8-K filed on November 1, 2012

(2)

As presented in the Preliminary Condensed Consolidated Statements of Operations (unaudited).

(3)

Other loss (income), net includes such items as interest expense, interest income, derivative instrument gains or losses, foreign currency gains or losses, gains or losses from the disposal of assets, adjustments to the fair values of contingent liabilities related to business combinations, gains on resolutions of contingencies and litigation settlements.

(4)

Amounts previously disclosed have been revised to reflect the effect of classifying the Company’s Mercantila e-commerce business as discontinued operations.

 

4


Blucora Operating Metrics - Search

 

     2010     2011     2012  
     FYE 12/31     1Q11     2Q11     3Q11     4Q11     FYE 12/31     1Q12     2Q12     3Q12     3Q12 YTD  

Revenue by Source

                    

Owned & Operated (B2C)

     31     27     22     19     16     21     13     12     12     12

Distribution (B2B)

     69     73     78     81     84     79     87     88     88     88

 

* Owned & Operated includes revenue from the Make The Web Better acquisition in 2Q 2010; the installed base has experienced attrition since the acquisition. Owned & Operated also includes other development-stage initiatives.

 

5


Tax Preparation Segment - Pro Forma 3Q Year-over-Year Results

(in thousands, rounding differences may exist)

 

     Three Months Ended     Nine months ended  
     (a)
3Q12
    3Q11     Growth     (c)
3Q12
    3Q11     Growth  

Pro Forma Revenue

   $ 2,075      $ 2,004        4   $ 83,829      $ 76,577        9

Pro Forma Segment Income

   $ (948   $ (435 )(b)      118   $ 42,411      $ 38,685 (d)      10

Segment Margin

     -46     -22       51     51  

 

(a)

Includes $613,000 of revenue not reported on a GAAP basis due to fair value purchase accounting on deferred revenue at date of acquisition.

(b)

Excludes $3.6 million of non-operational expenses related to a non-consummated sales transaction for 3Q 2011.

(c)

Includes $2.0M of revenue not reported on a GAAP basis due to fair value purchase accounting on deferred revenue at date of acquisition.

(d)

Excludes $120,000 and $6.4M of non-operational expenses related to a non-consummated sales transaction for the nine months ended 3Q 2012 and 3Q 2011, respectively.

Tax Preparation Segment - Pro Forma Calendar Quarter Historical Performance

(in thousands, rounding differences may exist)

 

     1Q11     2Q11     3Q11     4Q11     FY 2011     1Q12  

Pro Forma Revenue

   $ 56,758      $ 17,815      $ 2,004      $ 2,205      $ 78,782      $ 61,944   

Pro Forma Segment Income (c)

   $ 28,564      $ 10,556      $ (435   $ (1,134   $ 37,551      $ 30,577   

Segment Margin

     50     59     -22     -51     48     49

 

(c)

Excludes $1.1 million, $1.8 million, $3.6 million, $2.9 million and $9.3 million of non-operational expenses related to a non-consummated sales transaction for 1Q 2011, 2Q 2011, 3Q 2011, 4Q 2011 and full-year 2011.

 

6


Pro Forma - Consolidated Financial Performance

twelve months ending 9/30/2012

(in thousands, rounding differences may exist)

 

     (a)
Tax
Preparation
    Search      Corporate     Consolidated  

Revenue

   $ 86,032      $ 315,126       $ —        $ 401,158   

Segment income

   $ 41,184 (b)    $ 57,575       $ —        $ 98,759   

Unallocated Corporate expenses

   $ —        $ —         $ (11,617   $ (11,617
         

 

 

 

Adjusted EBITDA

          $ 87,142   

Non-GAAP Net Income

          $ 76,045   

Non-GAAP Earnings Per Share

          $ 1.73   

Diluted Shares for the twelve-month period ended September 30, 2012

            41,087   

 

(a)

Includes $2.0M of revenue not reported on a GAAP basis due to fair value purchase accounting on deferred revenue at date of acquisition in 2012, and $23.1M revenue prior to the acquisition (October 2011 - January 2012).

(b)

Includes $2.0M of revenue which was not reported on a GAAP basis due to fair value purchase accounting on deferred revenue in 2012 and excludes $3.0M of Transaction expenses related to the failed HRB acquisition

 

7


Pro-Forma Free Cash Flow (“FCF”)

twelve months ending 9/30/2012

(in thousands, rounding differences may exist)

 

Pro Forma Adjusted EBITDA

   $ 87,142   

Less - Pro Forma Capital Expenditures

   $ (3,050

Less - Pro Forma Cash Taxes

   $ (1,043
  

 

 

 

Unlevered FCF

   $ 83,049   

Less - Pro Forma Cash Interest Expense

   $ (4,329 )(a) 
  

 

 

 

Levered FCF

   $ 78,720   
  

 

 

 

 

(a)

Interest expense estimated at 5% and assumes initial debt amount of $100 million for periods prior to acquisition; as of September 30, 2012 there is $74.5M of debt outstanding.

 

8


Blucora Pro Forma Non-GAAP Reconciliation

twelve months ending 9/30/2012

(in thousands except rates, rounding differences may exist)

 

Pro Forma Adjusted EBITDA

  

Pro forma income from continuing operations

   $ 23,695   

Pro forma depreciation

   $ 4,071   

Pro forma amortization of intangible assets

   $ 21,111   

Pro forma stock-based compensation

   $ 12,526   

Pro forma other expense, net

   $ 10,353   

Pro forma income tax expense

   $ 15,386   
  

 

 

 

Pro Forma Adjusted EBITDA

   $ 87,142   
  

 

 

 

Pro Forma Non-GAAP Net Income

  

Pro forma income from continuing operations

   $ 23,695   

Pro forma amortization of acquired intangible assets

   $ 12,526   

Pro forma stock-based compensation

   $ 21,111   

Loss on derivative

   $ 4,274   

Pro forma cash tax impact of GAAP adjustments

   $ 97   

Pro forma non-cash income tax expense from continuing operations

   $ 14,343   
  

 

 

 

Pro forma non-GAAP net income

   $ 76,045   
  

 

 

 

Pro forma non-GAAP Earnings per share - diluted

   $ 1.85   

Weighted average diluted shares

     41,087   

 

(1)

For definitions of these non-GAAP financial measures and their relationship to the Company’s GAAP financial statements, please see Note 1 to the Company’s Reconciliations of Non-GAAP financial Measures to the Nearest Comparable GAAP Measure for the three months ended September 30, 2012 and 2011 in exhibit 99.1 to this Current Report on Form 8-K filed on November 1, 2012.

 

9

GRAPHIC 4 g432164image.jpg GRAPHIC begin 644 g432164image.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@`(0#@`P$1``(1`0,1`?_$`*4```,!``(!!0`````` M```````)"@@%!P,!`@0&"P$!`0`"`@,!``````````````$%"`8'`@0)`Q`` M``8!!`$"!`,$!@L``````0(#!`4&!P`1"`D2$PHA,2(4(Q4603(7MU%A=1@X M>/!"0R66UC(?`YUP M@:U/AAF6WUEO_'*J66)DU*0C?K%4*H0)B(D90)N9!.!.9T[UBVB\@BEU:6%1F07`0D;^KV[^3](!.+-JM)GBV":RX%\2BHX1*`C\3! M\]$7.]*N`'9WNL5U$;+8%)AXE,@,=+J^7BV0_$\1#Y;:(J*-$1HBG![F M>TGE#P4YQ]5?'S!@8Y_A_P`P\LJTS+XW*IN9^<_)B9/Q!40"K2*,S&IPKK\H MO#T?4,DO^*"9MMBB`D5'VB(T13B]%O:-R@["\W]EE`Y!CCL:_P`4\XLL?8K_ M`$/4G%:??D"]NRQ"*?J-PM-2I9A[]E36>RA2H!Y^H/C]0`$-::;H=-2G\7#) M5,H02"MLL3*#:1-;E;E-O'RI$VL'5H?TTGLW)J;B+=H+E4J*(`!CKK#XD*80 M-MD,?A\GE',CQ\3Y))9FPL`%2^5_V,:/&FI.P`J::5PV4Y!B,,'NR<[(616\ MEQ(YQT9#'0/D=X-!<&@;N)H`=:3QYS[FLT7N]A2.(-*8L(I:9_*H";L5=<6^ M[718PE0(=C4TE`8PS1=8?-(ION5?2$#'\/B4-SN*?&;C6&PW^X[EW;S<-9UR MQQR"*"%NI]4U.IYIO3I`-0*Z$_/7G'S'YCR#/?Z#L[9Q-M'RF*&>:/WKB>04 MKTVY(:UE30$]1H0ZN[1ZRN1>[>6BVROFMN-6A\IEFA-12O^2,L_!P( M/U#ANO*[SGS=O;%ESD<;+_&^]S8/9@F:X:@4AE:]S#^YKAH*>DZ@]G\*NT_- MMPS-!<>\Z8XF;9,628&#CIJNP/Y1=ZB\(GLHE=*Z)6,?(P\:FB=1W)$*S632 M**@H'$?'6%[I=@>,XCBLG,^)WT<-I#&'.CDDZXI6G8P2:N#W&G3&>H$Z!PHN M1]DOE+SC-\S@[=\^QDEQD9YO;$D$?3/;NH:_R8_2PQMI5TC>DAM7%KJT%!)E M$T43K+*D322(=1554Y2)III@)CG.H80*5,A0$1$1```-QUJ$VM!7>BW^4G/* MKW$&:LQZ4.+_\`?-S-5"2L9>LXSRJZ.&*-),GC2-=RD.1!]%-+%`P+ MU91)S)2,E%LE7"?BU(\)L8ZJM/U7D>4_W@+M2>6>M>4D$61Y#^&S2$5+) M+JD1];\E0D7./V,29Z<_X0":9(@)O]OM]6JHOE\(?<87V,Y.1'`CN#XUK<&^ M3,RI7H6G7P%'26)+O.S214HK\W"4=O?THA;GJB*<8_9/Y>'6<*^FJNVV#1*? MJJNP$#``A\0$-P$!`0$!^0@(;@("&B*9+W#W:5S6Z[;5P3HG#`F)%+1RGOEY MH,F3*]3=61@>8:2.-H:GE:N6\Y#_`).V&1N2OW2H@K]'B.P>([DIHNH1E_>% M`(@%6ZSS``B`&!POL8`'YAY6,IMA_K`!T2GFNC\K]P'?SU@-T,@]EO`7"F8^ M.:&^;7'C&/)W`=@/8L8Y5@$YN$7=(D:3$4[2658S5:L<<15<(RR5J8;+, MGS?S.5-PB;P.<@E.8BT=HB3AWD=CUBZU>$DGDG%"$-,X(>9`OE-HK21S7-H1[FXV MB$K"#]9#.N2#+),EIM\Q3=*($5*)RD$PD`P;[;AHBK2F^77%*M13VM&31ND43J*KN%K"5-,A"%$1W'Y!HE%(#F6WU/M^]Q_P;R3 MP>8N,J8)X`0L$_Y"\HJM'NEL5.)*M6NUWME686])-PA[%YNWS:.CS(+*`]7= MNCH>H@W44`BN%T11D=-__P!+W>C_`&=._P`V*+HH%9OHJC1%%-[F/_NJ=`7^ M85Q_/;CAHBM9T1&B**SVHW^*;N_^7^*J-^?R_P"HO(+Y_P!6H=M=E?ZK8O9] MFVW3^5LNX.@'2@/;YE;%U!6CR*""YJE1:=#3%?@CE#XDCK'D7("[XX?#U3-B M!_JZWJ["<4L;;!6/,+YE;.RQ]U"8A[ADLAE;&V+1_P6]O'+#&_P`&2W5R]Y(WZ6@U"W!U#\6*52*O>,]K M12#ZVS5MLV.:?+NDR*.(RI4:1/7)M^R\A$&[RVV9@[57.&QO0233+L7R\NK_ M`)%]P,OFXQ8^WMX[B6,'[IIV"1H--VQ1.8&@[.+CJ:4[F^(O:GCW'< M5?<]CC;-E[NZFMHIG#U""WD,;W-J`&NFF;(7%M*M:VE`35UH;[?'Y_Z;:UDI MI1NRW0_%=?5QN[^\;Q*[HHAZJ2;@ MH#YB7U1(4I!,)"@4,K+G?<2G"LF,S8>K_`!B0CI+@WQ(\Z?6E358" M/B_'HN1/Y;':0-Y');"W?85&>K\$NX` MA3DBZ/699"/:M_W4U"KJ#^(LH(U$\'1%.?[FWKVH7,SK;ROEDD`T+GGB+6)K M-&++@V;D+-_IV!*WDLE49=T42*N(6Q5=BJX(B83>G),FZA/'\0#D7?OMYN8] MLYN]4W'/*&0Y!S,9'I+>?PA?)QX<%7D],XJD`@HV>>J`!?5D)FIGC7+DX_$[ MA4YA^(CHA26?=C?XG.DG_-'-_P`P>/NBHV_-6LZ*+"79[:,,5#KRYF3/(-W! MM,2CQSRK%VL.-"/4SI%6IX,:="/7C`JA2B9@YNL-+>)@W* M90IQ#1150:(H_,FKAV\>X[H&*&8A8.)?3E7AOUZ,4!7@)_DS*2+)RUC%_4W: MN7#"VQ\:U],NXB6KO0'4IF_%;F.JU3_ M`-V,UUVK.*9VF3*F!"$6/4VC&43$X_B+5,^WU*"(Q%8TT=M7[5L^8N$7;)ZW M1=M';90BS=TUS9?V$LZ(I6)B(5:1AN9@*&66+>-\QU-#.QUDL#-S4UGK9K(1*+Z!A M9)L5016D&+\&S@KI1(56XD5P%+M49>J=4[O"BH,/<:U!6J)%8`*L,988MK+L M!5*`B!5/M7A/(`$0`=$4=O3?_P#2]WH_V=._S8HNB@5F^BJ-$44/NG%T<=\[ MNB_.]F-]ECVC\CI9&S3:IBI,XM.-RMQ[L[Q9RNU,E!V^0+%']H:BI6_>V+"1L3\I,+EI< MZ.:U>U[74K3IEA92NGJ9K6H6[>K+.E%L=9R[@&)M,+-S&+,K9!L%6UC'AKB6F@<02&D[!U`3TG6@.FB]6'(6%P]D4,T M3YI(R]K0X%SF`AI>T5J6`D`N`+:D"NH4Q'N\<#V?,'4T]O%5CGNO<3=>HGD[2N7?6 M[Q"S)29)B^(MA2CTBVLV;E)=2OY!QS`,*5=H!^FD83,W;*=A53@D?8WH*IF^ M)3%$2)D&B)17>YR3IW%SJCYF7BV2;)F^N.(;+ARB1SM4A5K%?LM1SFF0$0P0 M,/FZ60))+OUB%W$C-DNI\B".B+(7M6L#VO!G3GA%>XQZT7)YINN2,XQ[%P4Y M%TZM<)=M$U%V=,X`)"3%=K39\G\`W2=%'X@.XD2K/>!P]DL.8NGZ`IEF&E7" MJ7(K4'XU*RR=HP4R@K,#$P@#T8&472=>D(@"GI>/[=%1M^:VNXZF?< M'E2<&;>X#>KKE26,V26XWP39-=5Z, MJE+IU=:%90M>K\.V(TCXU@W`3&!-%$@>1SF.JJ<1.*IIA8\J67:OXZ@DR*`(KE0;JN"E`PE9HK'VV M(.B**[HQ[D^)_7!QGOO\:L!RC@MG#BE)\7.=D79[;! MI3V*K-*7IB:314Y@W M.^C'._Q`=%$A'CKRISQU9]Q_?<1"K"#RU M<["G/)S,E$%C):&F6$TD9JLT45*8"[_(0$"M#YILP^YBO8@()=+'9Z=4?@F0 MV+C$*06K3DK.SRMP"MOG[.&1)%LH1JJ\55<.5!*78HKCJ MS7HFHUROU.!;?9P=8A(JO0S3S,I]K$PK!"-CFWJ'$3G]!FV(7QVQ\DC]=W+ODM0<[VRR4BHR&*<J2<3,Q M#E"+,F0S8Q@,8P"!M@'14`_1-)_]FS-G_A![%O\`A*7_`.0-1*'P*9+UF=MU M_P"PK*F0L;6[KYY1\0&=%Q^C=VMSSO"/HR`M#E6Q1L#^F(=5W6H,BDP"4@9U MXE44'T4#B)0^`ZJ4(W7VGNPZM(+MBX9S&"VTW%TW,-*GVV2<#WN8(X&*@;]& M,G<>I$SYV2#I\G5[;#OEF3TZ*2JJ`F2<$(MFG07$/L\Z MQ^5&<[%BBMQE:HF>..M8/D)]>:M#F5CX=:U2D2$A1K(Z:1"*"!))K)H/7`)> M3QM]R*JIBM%[.5';1VO=J]/L7#OK/ZU^2?')CE&NN:OE?D%R4A%,;2=0J%A7 M3B9Q.NRM*I]5?"JE<:XJ89 M7&_.Y%_?\TW]@V4;-+EE"Q(,TI=:)(Z21>)UJ"8L6\;&%6*546C4JJA2K*J! MHBVSR#P-1^2.)[3B+(+(ZD#84$S-7S4$_P`R@)IF;UXBPQ"BFY49&*=@!R[_ M`$J$$R9MR',`\CXCRK,<+Y!;\CPK^F\@=4C]KVG1\;_%CQH?`ZC4!<.YWP;` M]Q.+W/$N11A^.N6Z$#U1O&K)&'8V*0(YZN<]8L0:DPW*S%%SQ1W,I M^ED(Y?#'>\2O"WW;26-IFL96T'6V@#;FW<:N:YA]^/4%M*5T+G^+7-N,0?\` MG\\F+Y[8]7L7UO+)_'R%N27-A<2XOM+E@I&X2C^/*/4UQ<"5T*^-V;TF9/&7 M[#V9\DW,'`C&R=O?7;(=20]0GI>B%2AY]7%UC;@?ZB&D&[M/R_>+L&VN7FU^ M/V6;'=XO)XS'XXCUQPB*"1X/]TKV"YBVU#"QWG5\974EFG&[7AQ&IJ^E6GMKM!V8[]9WG%KW.[E9:Z MQEW;FOM@QF26(T(MV0-K%;V]`&21N:*Z.:SJ`>'U9(QM2,Q8YNF*,GUF,N&/ MLBU>;IMTJDRB5U&3E;L3%>-E8QT3<#>"[-R8H'*)5$S;'(8IB@(:<`4%*DA? M0C91*PO"WMY]NCF/*%WZ_J,ZY]=;^0)AW;Y_`1W[AYD+'X%,@DFZ/`-0"T(V M^*8&,W)+5Y"3:2C-!(TDU*HF0$RJW(?W1LF>"$6O3GV=*7,S+\*$5Q"NG`#+ M"C]#4\^1BI*`Q^Z'Q%;\L]3P^KTM_IT2BR(UZ_.U7W`G(#%>:.TZF_W*^OS% MDHPME%XDQ$LLWO%^^X0!1=1_&`HO/1\I8D&R;62F)\S!ZQ8N%$XIDCZAS@3; M=6NU2K5RC5BNTNGPL=6ZG4H.*K59K\0V3914'`PC%"-B8F.:(E*DV91[!LFD MD0H`!2%`-512*^Z#PAF?+G([IRE,58ER5DN,H_).9E;I(T*D62VL:E&GO6"7 M*;^R.H*.?(PC-1O'.%"JN13()$%!WV(;8O(;?FK"=%XJ6'W!G6IF>=G\7=M_ M7FQDXGG;P_>1,W9H:FQZKJ=S=BR`5\S,AAV29U;58ZDP570.Q,14\Q7G#EB( M*&2:I:BJ>?U_-9 ML;.PCW\E6EGI_N(Q\4ITW+)9/R,"I52$J%3Z=ZV-<]=E/8'U_=7%,QME)#BS M#W>,Y"2J]AZO7*_$14!"P<7&0T'&L(>(C6C%NBTCHN,:I,H]BU1*F!4FS-H@1- M,H?`I"@`:JBY((]@`@(,F@"`[@(-D0$!#Y"`^'ST11ZXMP_FKJE]QMD0^.<. M92M'!7L^AX^:GYK'M#G[)1L3Y=L4RZ62?V9W!LEXJIM8/)!7_JJN#)$1A;(" MGQ(B8"145*L5U5$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$ 3:(C1$:(C1$:(C1$:(C1$:(O_V3\_ ` end