XML 27 R37.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financials (Tables)
6 Months Ended
Jun. 30, 2015
Condensed Financial Information [Abstract]  
Condensed Balance Sheet [Table Text Block]
j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(Unaudited, in thousands except share and per share data)

 
June 30, 2015
BALANCE SHEET
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
220,787

 
$
11,400

 
$
183,743

 
$

 
$
415,930

Short-term investments
55,489

 
41,637

 
62

 

 
97,188

Accounts receivable, net

 
12,423

 
74,939

 
(43
)
 
87,319

Prepaid expenses and other current assets
1,595

 
16,989

 
10,111

 
(1,555
)
 
27,140

Deferred income taxes
782

 

 
3,732

 

 
4,514

Intercompany receivable
72,000

 
105,827

 

 
(177,827
)
 

Total current assets
350,653

 
188,276

 
272,587

 
(179,425
)
 
632,091

Long-term investments
47,119

 
7,058

 

 

 
54,177

Property and equipment, net

 
7,088

 
29,690

 

 
36,778

Trade names, net

 
10,172

 
93,671

 

 
103,843

Patent and patent licenses, net

 
815

 
21,042

 

 
21,857

Customer relationships, net

 
1,699

 
173,789

 

 
175,488

Goodwill

 
54,087

 
619,997

 

 
674,084

Other purchased intangibles, net

 
4,248

 
10,732

 

 
14,980

Investment in subsidiaries
889,340

 
943,491

 
8,717

 
(1,841,548
)
 

Other assets
8,786

 
2,718

 
2,007

 

 
13,511

Total assets
$
1,295,898

 
$
1,219,652

 
$
1,232,232

 
$
(2,020,973
)
 
$
1,726,809

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
4,500

 
$
28,429

 
$
54,195

 
$
(43
)
 
$
87,081

Income taxes payable

 
2,770

 

 
(1,555
)
 
1,215

Deferred revenue, current

 
20,461

 
54,892

 

 
75,353

Capital lease, current

 

 
324

 

 
324

Deferred income taxes

 

 
362

 

 
362

Intercompany payable
54,901

 

 
122,926

 
(177,827
)
 

Total current liabilities
59,401

 
51,660

 
232,699

 
(179,425
)
 
164,335

Long term debt
350,747

 
246,462

 

 

 
597,209

Capital lease, non-current

 

 
195

 

 
195

Liability for uncertain tax positions

 
25,136

 

 

 
25,136

Deferred income taxes
26,759

 

 
36,508

 

 
63,267

Deferred revenue, non-current

 
6,227

 
1,995

 

 
8,222

Other long-term liabilities
1,071

 
827

 
17,344

 

 
19,242

Total liabilities
437,978

 
330,312

 
288,741

 
(179,425
)
 
877,606

Common stock, $0.01 par value.
476

 

 

 

 
476

Additional paid-in capital - common
282,702

 
235,332

 
422,108

 
(657,440
)
 
282,702

Retained earnings
574,683

 
648,467

 
545,789

 
(1,184,108
)
 
584,831

Accumulated other comprehensive loss
59

 
5,541

 
(24,406
)
 

 
(18,806
)
Total stockholders’ equity
857,920

 
889,340

 
943,491

 
(1,841,548
)
 
849,203

Total liabilities and stockholders’ equity
$
1,295,898

 
$
1,219,652

 
$
1,232,232

 
$
(2,020,973
)
 
$
1,726,809


j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(Unaudited, in thousands except share and per share data)

 
December 31, 2014
BALANCE SHEET
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
226,790

 
$
36,810

 
$
170,063

 
$

 
$
433,663

Short-term investments
47,880

 
48,261

 
65

 

 
96,206

Accounts receivable, net

 
11,167

 
80,532

 

 
91,699

Prepaid expenses and other current assets
776

 
12,689

 
9,137

 

 
22,602

Deferred income taxes
1,271

 

 
742

 

 
2,013

Intercompany receivable
110,000

 
74,938

 
1,428

 
(186,366
)
 

Total current assets
386,717

 
183,865

 
261,967

 
(186,366
)
 
646,183

Long-term investments
55,452

 
5,056

 

 

 
60,508

Property and equipment, net

 
8,011

 
30,206

 

 
38,217

Trade names, net

 
10,231

 
95,320

 

 
105,551

Patent and patent licenses, net

 
886

 
24,041

 

 
24,927

Customer relationships, net

 
2,206

 
161,560

 

 
163,766

Goodwill

 
52,131

 
583,544

 

 
635,675

Other purchased intangibles, net

 
4,276

 
13,280

 

 
17,556

Investment in subsidiaries
826,289

 
900,681

 
8,716

 
(1,735,686
)
 

Other assets
9,328

 
1,368

 
2,123

 

 
12,819

Total assets
$
1,277,786

 
$
1,168,711

 
$
1,180,757

 
$
(1,922,052
)
 
$
1,705,202

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
2,834

 
$
28,414

 
$
64,062

 
$

 
$
95,310

Income taxes payable

 

 

 

 

Deferred revenue, current

 
23,091

 
40,366

 

 
63,457

Capital lease, current

 

 
258

 

 
258

Deferred income taxes

 

 
342

 

 
342

Intercompany payable
76,366

 

 
110,000

 
(186,366
)
 

Total current liabilities
79,200

 
51,505

 
215,028

 
(186,366
)
 
159,367

Long term debt
347,163

 
246,187

 

 

 
593,350

Capital lease, non-current

 

 
141

 

 
141

Liability for uncertain tax positions

 
37,551

 

 

 
37,551

Deferred income taxes
21,728

 
(1,837
)
 
42,069

 

 
61,960

Deferred revenue, non-current

 
8,187

 
1,995

 

 
10,182

Other long-term liabilities
744

 
829

 
20,843

 

 
22,416

Total liabilities
448,835

 
342,422

 
280,076

 
(186,366
)
 
884,967

Common stock, $0.01 par value
474

 

 

 

 
474

Additional paid-in capital - common
273,304

 
232,340

 
421,676

 
(654,016
)
 
273,304

Retained earnings
555,158

 
584,591

 
495,505

 
(1,081,670
)
 
553,584

Accumulated other comprehensive loss
15

 
9,358

 
(16,500
)
 

 
(7,127
)
Total stockholders’ equity
828,951

 
826,289

 
900,681

 
(1,735,686
)
 
820,235

Total liabilities and stockholders’ equity
$
1,277,786

 
$
1,168,711

 
$
1,180,757

 
$
(1,922,052
)
 
$
1,705,202

Condensed Income Statement [Table Text Block]
j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(Unaudited, in thousands except share and per share data)

 
Three Months Ended June 30, 2015
 
j2 Global, Inc.
 
j2 Cloud Services, Inc
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Total revenues
$

 
$
56,547

 
$
129,217

 
$
(9,726
)
 
$
176,038

 
 
 
 
 
 
 
 
 
 
Cost of revenues
1

 
15,414

 
23,748

 
(9,669
)
 
29,494

Gross profit
(1
)
 
41,133

 
105,469

 
(57
)
 
146,544

Operating expenses:
 
 
 
 
 
 
 
 
 
Sales and marketing

 
10,512

 
29,966

 
(57
)
 
40,421

Research, development and engineering
2

 
3,763

 
5,204

 

 
8,969

General and administrative
3,538

 
9,011

 
34,539

 

 
47,088

Total operating expenses
3,540

 
23,286

 
69,709

 
(57
)
 
96,478

Operating income
(3,541
)
 
17,847

 
35,760

 

 
50,066

Equity earnings in subsidiaries
45,530

 
26,742

 

 
(72,272
)
 

Interest expense (income), net
2,772

 
5,791

 
2,318

 

 
10,881

Other expense (income), net
(5
)
 
(28
)
 
121

 

 
88

Income before income taxes
39,222

 
38,826

 
33,321

 
(72,272
)
 
39,097

Income tax expense
306

 
(6,704
)
 
6,579

 

 
181

Net income
$
38,916

 
$
45,530

 
$
26,742

 
$
(72,272
)
 
$
38,916

j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(Unaudited, in thousands except share and per share data)


 
Three Months Ended June 30, 2014
 
j2 Global, Inc.
 
j2 Cloud Services, Inc
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Total revenues
$

 
$
65,313

 
$
106,042

 
$
(26,611
)
 
$
144,744

 
 
 
 
 
 
 
 
 
 
Cost of revenues

 
19,051

 
33,065

 
(26,558
)
 
25,558

Gross profit

 
46,262

 
72,977

 
(53
)
 
119,186

Operating expenses:
 
 
 
 
 
 
 
 
 
Sales and marketing

 
8,968

 
26,414

 
(53
)
 
35,329

Research, development and engineering

 
3,471

 
4,129

 

 
7,600

General and administrative
400

 
7,646

 
23,373

 

 
31,419

Total operating expenses
400

 
20,085

 
53,916

 
(53
)
 
74,348

Operating income
(400
)
 
26,177

 
19,061

 

 
44,838

Equity earnings in subsidiaries

 
12,780

 

 
(12,780
)
 

Interest expense (income), net
650

 
5,095

 
(63
)
 

 
5,682

Other expense (income), net

 
(40
)
 
(145
)
 

 
(185
)
Income before income taxes
(1,050
)
 
33,902

 
19,269

 
(12,780
)
 
39,341

Income tax expense
(379
)
 
(1,818
)
 
6,489

 

 
4,292

Net income
$
(671
)
 
$
35,720

 
$
12,780

 
$
(12,780
)
 
$
35,049


j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(Unaudited, in thousands except share and per share data)

 
Six Months Ended June 30, 2015
 
j2 Global, Inc.
 
j2 Cloud Services, Inc
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Total revenues
$

 
$
111,166

 
$
245,652

 
$
(19,527
)
 
$
337,291

 
 
 
 
 
 
 
 
 
 
Cost of revenues
1

 
30,942

 
46,143

 
(19,405
)
 
57,681

Gross profit
(1
)
 
80,224

 
199,509

 
(122
)
 
279,610

Operating expenses:
 
 
 
 
 
 
 
 
 

Sales and marketing

 
20,292

 
57,841

 
(122
)
 
78,011

Research, development and engineering
2

 
7,618

 
9,795

 

 
17,415

General and administrative
7,717

 
15,861

 
70,010

 

 
93,588

Total operating expenses
7,719

 
43,771

 
137,646

 
(122
)
 
189,014

Operating income
(7,720
)
 
36,453

 
61,863

 

 
90,596

Equity earnings in subsidiaries
71,782

 
50,283

 

 
(122,065
)
 

Interest expense (income), net
5,360

 
10,899

 
4,935

 

 
21,194

Other expense (income), net
(17
)
 
311

 
(990
)
 

 
(696
)
Income before income taxes
58,719

 
75,526

 
57,918

 
(122,065
)
 
70,098

Income tax expense
(2,075
)
 
3,744

 
7,635

 

 
9,304

Net income
$
60,794

 
$
71,782

 
$
50,283

 
$
(122,065
)
 
$
60,794


j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF INCOME
(Unaudited, in thousands except share and per share data)

 
Six Months Ended June 30, 2014
 
j2 Global, Inc.
 
j2 Cloud Services, Inc
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
Total revenues
$

 
$
116,507

 
$
202,676

 
$
(40,315
)
 
$
278,868

 
 
 
 
 
 
 
 
 
 
Cost of revenues

 
39,004

 
50,131

 
(40,188
)
 
48,947

Gross profit

 
77,503

 
152,545

 
(127
)
 
229,921

Operating expenses:
 
 
 
 
 
 
 
 
 

Sales and marketing

 
17,980

 
50,435

 
(127
)
 
68,288

Research, development and engineering

 
7,091

 
7,723

 

 
14,814

General and administrative
400

 
17,215

 
42,782

 

 
60,397

Total operating expenses
400

 
42,286

 
100,940

 
(127
)
 
143,499

Operating income
(400
)
 
35,217

 
51,605

 

 
86,422

Equity earnings in subsidiaries

 
40,720

 

 
(40,720
)
 

Interest expense (income), net
650

 
10,198

 
(218
)
 

 
10,630

Other expense (income), net

 
(71
)
 
(434
)
 

 
(505
)
Income before income taxes
(1,050
)
 
65,810

 
52,257

 
(40,720
)
 
76,297

Income tax expense
(379
)
 
1,325

 
11,537

 

 
12,483

Net income
$
(671
)
 
$
64,485

 
$
40,720

 
$
(40,720
)
 
$
63,814

Condensed Comprehensive Income Statement [Table Text Block]
j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(Unaudited, in thousands except share and per share data)

 
Three Months Ended June 30, 2015
 
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
 
 
 
 
 
 
 
 
 
 
Net income
$
38,916

 
$
45,530

 
$
26,742

 
$
(72,272
)
 
$
38,916

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment, net of tax expense (benefit)

 

 
7,112

 

 
7,112

Unrealized gain (loss) on available-for-sale investments, net of tax expense (benefit)
(267
)
 
(3,667
)
 

 

 
(3,934
)
Other comprehensive income (loss), net of tax
(267
)
 
(3,667
)
 
7,112

 

 
3,178

Comprehensive income
$
38,649

 
$
41,863

 
$
33,854

 
$
(72,272
)
 
$
42,094




j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(Unaudited, in thousands except share and per share data)

 
Three Months Ended June 30, 2014
 
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
 
 
 
 
 
 
 
 
 
 
Net income
$
(671
)
 
$
35,720

 
$
12,780

 
$
(12,780
)
 
$
35,049

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment, net of tax expense (benefit)

 

 
1,334

 

 
1,334

Unrealized gain (loss) on available-for-sale investments, net of tax expense (benefit)

 
2,477

 
408

 

 
2,885

Other comprehensive income (loss), net of tax

 
2,477

 
1,742

 

 
4,219

Comprehensive income
$
(671
)
 
$
38,197

 
$
14,522

 
$
(12,780
)
 
$
39,268


j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(Unaudited, in thousands except share and per share data)

 
Six Months Ended June 30, 2015
 
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
 
 
 
 
 
 
 
 
 
 
Net income
$
60,794

 
$
71,782

 
$
50,283

 
$
(122,065
)
 
$
60,794

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment, net of tax expense (benefit)

 

 
(8,125
)
 

 
(8,125
)
Unrealized gain (loss) on available-for-sale investments, net of tax expense (benefit)
44

 
(3,598
)
 

 

 
(3,554
)
Other comprehensive income (loss), net of tax
44

 
(3,598
)
 
(8,125
)
 

 
(11,679
)
Comprehensive income
$
60,838

 
$
68,184

 
$
42,158

 
$
(122,065
)
 
$
49,115


j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(Unaudited, in thousands except share and per share data)

 
Six Months Ended June 30, 2014
 
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
 
 
 
 
 
 
 
 
 
 
Net income
$
(671
)
 
$
64,485

 
$
40,720

 
$
(40,720
)
 
$
63,814

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment, net of tax expense (benefit)

 

 
2,171

 

 
2,171

Unrealized gain (loss) on available-for-sale investments, net of tax expense (benefit)

 
(421
)
 
666

 

 
245

Other comprehensive income (loss), net of tax

 
(421
)
 
2,837

 

 
2,416

Comprehensive income
$
(671
)
 
$
64,064

 
$
43,557

 
$
(40,720
)
 
$
66,230

Condensed Cash Flow Statement [Table Text Block]
j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
(Unaudited, in thousands except share and per share data)

 
Six Months Ended June 30, 2015
 
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
Net cash (used in) provided by operating activities
$
(26,174
)
 
$
35,542

 
$
88,242

 
$

 
$
97,610

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Maturity of certificates of deposit

 
65

 

 

 
65

Purchase of certificates of deposit

 
(62
)
 

 

 
(62
)
Maturity of available-for-sale investments
38,047

 
18,048

 

 

 
56,095

Purchase of available-for-sale investments
(37,734
)
 
(19,731
)
 

 

 
(57,465
)
Purchases of property and equipment

 
(496
)
 
(6,459
)
 

 
(6,955
)
Acquisition of businesses, net of cash received

 
(497
)
 
(73,811
)
 

 
(74,308
)
Purchases of intangible assets

 
291

 
(1,157
)
 

 
(866
)
Investment in subsidiaries

 

 

 

 

Net cash (used in) provided by investing activities
313

 
(2,382
)
 
(81,427
)
 

 
(83,496
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Repurchases of common and restricted stock
(2,302
)
 

 

 

 
(2,302
)
Issuance of common stock under employee stock purchase plan
126

 

 

 

 
126

Exercise of stock options
3,009

 

 

 

 
3,009

Dividends paid
(28,610
)
 

 

 

 
(28,610
)
Excess tax benefits from share-based compensation
2,104

 

 

 

 
2,104

Deferred payments for acquisitions

 
(656
)
 
(3,227
)
 

 
(3,883
)
Other

 

 
(180
)
 

 
(180
)
Intercompany
45,533

 
(60,376
)
 
14,843

 

 

Net cash (used in) provided by financing activities
19,860

 
(61,032
)
 
11,436

 

 
(29,736
)
Effect of exchange rate changes on cash and cash equivalents
(2
)
 
2,462

 
(4,571
)
 

 
(2,111
)
Net change in cash and cash equivalents
(6,003
)
 
(25,410
)
 
13,680

 

 
(17,733
)
Cash and cash equivalents at beginning of period
226,790

 
36,810

 
170,063

 

 
433,663

Cash and cash equivalents at end of period
$
220,787

 
$
11,400

 
$
183,743

 
$

 
$
415,930



j2 GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
(Unaudited, in thousands except share and per share data)

 
Six Months Ended June 30, 2014
 
j2 Global, Inc.
 
j2 Cloud Services, Inc.
 
Non-guarantor Subsidiaries
 
Consolidating Adjustments
 
j2 Global Consolidated
Net cash provided by operating activities
$
52

 
$
2,497

 
$
89,257

 
$

 
$
91,806

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Maturity of certificates of deposit

 
8,210

 
6,310

 

 
14,520

Maturity of available-for-sale investments

 
40,340

 
11,589

 

 
51,929

Purchase of available-for-sale investments

 
(45,044
)
 
1

 

 
(45,043
)
Purchases of property and equipment

 
(533
)
 
(4,098
)
 

 
(4,631
)
Proceeds from sale of assets

 

 
608

 

 
608

Acquisition of businesses, net of cash received

 
55

 
(79,601
)
 

 
(79,546
)
Purchases of intangible assets

 
(2,804
)
 
(1,095
)
 

 
(3,899
)
Investment in subsidiaries

 
(1,021
)
 
1,021

 

 

Net cash (used in) provided by investing activities

 
(797
)
 
(65,265
)
 

 
(66,062
)
Cash flows from financing activities:
 

 
 

 
 
 
 
 
 
Issuance of long-term debt
402,500

 

 

 

 
402,500

Debt issuance costs
(11,069
)
 

 

 

 
(11,069
)
Repurchases of common stock and restricted stock

 
(4,733
)
 

 

 
(4,733
)
Issuance of common stock under employee stock purchase plan

 
123

 

 

 
123

Exercise of stock options

 
5,247

 

 

 
5,247

Dividends paid

 
(25,302
)
 

 

 
(25,302
)
Excess tax benefits from share-based compensation

 
4,803

 

 

 
4,803

Deferred payments for acquisitions

 
(3,996
)
 
(9,477
)
 

 
(13,473
)
Other

 
(54
)
 
(163
)
 

 
(217
)
Intercompany

 
17,792

 
(17,792
)
 

 

Net cash (used in) provided by financing activities
391,431

 
(6,120
)
 
(27,432
)
 

 
357,879

Effect of exchange rate changes on cash and cash equivalents

 
(18
)
 
475

 

 
457

Net change in cash and cash equivalents
391,483

 
(4,438
)
 
(2,965
)
 

 
384,080

Cash and cash equivalents at beginning of period

 
34,406

 
173,395

 

 
207,801

Cash and cash equivalents at end of period
$
391,483

 
$
29,968

 
$
170,430

 
$

 
$
591,881