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
Registrants 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 |
Description | |
99.1 | Press Release dated November 1, 2012 | |
99.2 | Investor presentation dated November 1, 2012 |
-4-
Exhibit 99.1
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 Companys 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 managements 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 Companys 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 Companys 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 Companys 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) | Blucoras 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. Blucoras management believes that Adjusted EBITDA provides meaningful supplemental information regarding the Companys 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 Companys business when viewed together with GAAP results, and that management and investors benefit from referring to this non-GAAP financial measure. |
Blucoras 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.
Blucoras management believes that non-GAAP net income and non-GAAP earnings per share provide meaningful supplemental information to management, investors and analysts regarding the Companys performance and the valuation of its business by excluding items in the statement of operations that management does not consider part of the Companys ongoing operations or have not been, or are not expected to be, settled in cash. Additionally, Blucoras management believes that non-GAAP net income and non-GAAP earnings per share are common measures used by investors and analysts to evaluate the Companys 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 Companys 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 Companys forward-looking guidance does not reflect potential gains or losses from derivative instruments. |
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 businesss 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 Companys GAAP financial statements, please see Note 1 to the Companys 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 Companys 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 Companys GAAP financial statements, please see Note 1 to the Companys 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