XML 52 R22.htm IDEA: XBRL DOCUMENT v3.3.0.814
Unrestricted Subsidiaries (Notes)
9 Months Ended
Sep. 30, 2015
Unrestricted Subsidiaires [Abstract]  
Unrestricted Subsidiaries [Text Block]
Unrestricted Subsidiaries

As of September 30, 2015, the Company's Board of Directors had designated the following entities as “Unrestricted Subsidiaries” under the indenture governing j2 Cloud Services' Senior Notes:

Ziff Davis, LLC and subsidiaries
Advanced Messaging Technologies, Inc. and subsidiaries

The financial position and results of operations of these Unrestricted Subsidiaries are included in the Company's condensed consolidated financial statements.

As required by the indenture governing j2 Cloud Services' Senior Notes, information sufficient to ascertain the financial condition and results of operations excluding the Unrestricted Subsidiaries must be presented. Accordingly, the Company is presenting the following tables.

The financial position of the Unrestricted Subsidiaries as of September 30, 2015 and December 31, 2014 is as follows (in thousands):
 
September 30, 2015
 
December 31, 2014
ASSETS
 
 
 
Cash and cash equivalents
$
14,821

 
$
27,944

Accounts receivable
61,890

 
57,005

Prepaid expenses and other current assets
4,209

 
2,986

Deferred income taxes
5,216

 
5,292

Total current assets
86,136

 
93,227

Property and equipment, net
25,701

 
12,834

Trade names, net
75,781

 
70,310

Patent and patent licenses, net
19,544

 
24,007

Customer relationships, net
65,311

 
55,925

Goodwill
276,010

 
245,613

Other purchased intangibles, net
6,634

 
8,901

Other assets
1,835

 
1,706

Total assets
$
556,952

 
$
512,523

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
Accounts payable and accrued expenses
$
49,354

 
$
40,296

Income taxes payable

 
316

Deferred revenue, current
6,101

 
5,277

Total current liabilities
55,455

 
45,889

Long-term debt
130,000

 
110,000

Deferred income taxes
23,149

 
17,397

Other long-term liabilities
22,979

 
16,243

Total liabilities
231,583

 
189,529

Additional paid-in capital
319,280

 
317,932

Retained Earnings
7,700

 
6,051

Accumulated other comprehensive (loss)
(1,611
)
 
(989
)
Total stockholders’ equity
325,369

 
322,994

Total liabilities and stockholders’ equity
$
556,952

 
$
512,523


The results of operations of the Unrestricted Subsidiaries for the three and nine months ended September 30, 2015 and 2014 is as follows (in thousands):
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2015
 
2014
 
2015

2014
Revenues
$
96,754

 
$
43,618

 
$
147,858

 
$
115,801

 
 
 
 
 
 
 
 
Cost of revenues
10,276

 
5,299

 
15,293

 
13,596

Gross profit
86,478

 
38,319

 
132,565

 
102,205

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing
36,715

 
18,163

 
55,896

 
49,552

Research, development and engineering
3,817

 
1,565

 
5,984

 
3,792

General and administrative
38,151

 
13,527

 
55,070

 
35,320

Total operating expenses
78,683

 
33,255

 
116,950

 
88,664

Income from operations
7,795

 
5,064

 
15,615

 
13,541

Interest expense (income), net
5,216

 
(3
)
 
8,016

 
(5
)
Other expense (income), net
673

 
518

 
529

 
100

Income (loss) before income taxes
1,906

 
4,549

 
7,070

 
13,446

Income tax expense
2,542

 
4,015

 
5,421

 
8,250

Net income (loss)
$
(636
)
 
$
534

 
$
1,649

 
$
5,196