XML 57 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (5,058)us-gaap_NetIncomeLoss $ (1,772)us-gaap_NetIncomeLoss $ (56,085)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash provided by operating activities:      
Non-cash revenue (7,007)us-gaap_OtherNoncashIncome (1,840)us-gaap_OtherNoncashIncome (541)us-gaap_OtherNoncashIncome
Depreciation and amortization 4,354us-gaap_DepreciationAndAmortization 3,758us-gaap_DepreciationAndAmortization 4,007us-gaap_DepreciationAndAmortization
Impairment charge 11,350us-gaap_OtherAssetImpairmentCharges 0us-gaap_OtherAssetImpairmentCharges 44,257us-gaap_OtherAssetImpairmentCharges
Non-cash equity compensation 2,113us-gaap_ShareBasedCompensation 1,979us-gaap_ShareBasedCompensation 3,939us-gaap_ShareBasedCompensation
Deferred income tax expense (3,338)us-gaap_DeferredIncomeTaxExpenseBenefit (23)us-gaap_DeferredIncomeTaxExpenseBenefit 1,243us-gaap_DeferredIncomeTaxExpenseBenefit
Gain on sale of subscriber list, net 0us-gaap_GainLossOnDispositionOfIntangibleAssets (2,724)us-gaap_GainLossOnDispositionOfIntangibleAssets 0us-gaap_GainLossOnDispositionOfIntangibleAssets
Gain on sales of cost-based investments 0us-gaap_CostmethodInvestmentsRealizedGainLossExcludingOtherThanTemporaryImpairments 0us-gaap_CostmethodInvestmentsRealizedGainLossExcludingOtherThanTemporaryImpairments (1,165)us-gaap_CostmethodInvestmentsRealizedGainLossExcludingOtherThanTemporaryImpairments
Other non-cash charges, net 1,499us-gaap_OtherNoncashExpense 193us-gaap_OtherNoncashExpense 7,769us-gaap_OtherNoncashExpense
Changes in operating assets and liabilities      
Accounts receivable, net 9,375us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (1,621)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables 10,164us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Paper Inventory 2,901us-gaap_IncreaseDecreaseInInventories 1,543us-gaap_IncreaseDecreaseInInventories 2,645us-gaap_IncreaseDecreaseInInventories
Accounts payable and accrued liabilities and other 2,345us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (479)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (10,447)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Accrued payroll and related costs (2,959)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (651)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 2,308us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Deferred subscription revenue (11,193)us-gaap_IncreaseDecreaseInCustomerAdvances (4,240)us-gaap_IncreaseDecreaseInCustomerAdvances (2,347)us-gaap_IncreaseDecreaseInCustomerAdvances
Deferred revenue (1,344)us-gaap_IncreaseDecreaseInDeferredRevenue 4,796us-gaap_IncreaseDecreaseInDeferredRevenue (221)us-gaap_IncreaseDecreaseInDeferredRevenue
Other changes (332)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (414)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (5,130)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Total changes in operating assets and liabilities (1,207)us-gaap_IncreaseDecreaseInOperatingCapital (1,066)us-gaap_IncreaseDecreaseInOperatingCapital (3,028)us-gaap_IncreaseDecreaseInOperatingCapital
Net cash provided by / (used in) operating activities 2,706us-gaap_NetCashProvidedByUsedInOperatingActivities (1,495)us-gaap_NetCashProvidedByUsedInOperatingActivities 396us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (518)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,090)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,314)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchases of short-term investments (42,307)us-gaap_PaymentsToAcquireShortTermInvestments (16,888)us-gaap_PaymentsToAcquireShortTermInvestments (38,113)us-gaap_PaymentsToAcquireShortTermInvestments
Sales of short-term investments 28,397us-gaap_ProceedsFromSaleOfShortTermInvestments 21,683us-gaap_ProceedsFromSaleOfShortTermInvestments 19,344us-gaap_ProceedsFromSaleOfShortTermInvestments
Proceeds from the sale of asset 0mso_ProceedsFromSaleOfCostMethodInvestments 673mso_ProceedsFromSaleOfCostMethodInvestments 1,165mso_ProceedsFromSaleOfCostMethodInvestments
Net cash (used in) / provided by investing activities (14,428)us-gaap_NetCashProvidedByUsedInInvestingActivities 4,378us-gaap_NetCashProvidedByUsedInInvestingActivities (18,918)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from exercise of stock options 985us-gaap_ProceedsFromStockOptionsExercised 116us-gaap_ProceedsFromStockOptionsExercised 153us-gaap_ProceedsFromStockOptionsExercised
Shares held in payment of employee tax obligations (285)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (463)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (159)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Change in restricted cash 577us-gaap_IncreaseDecreaseInRestrictedCash (577)us-gaap_IncreaseDecreaseInRestrictedCash 0us-gaap_IncreaseDecreaseInRestrictedCash
Net cash provided / (used in) by financing activities 1,277us-gaap_NetCashProvidedByUsedInFinancingActivities (924)us-gaap_NetCashProvidedByUsedInFinancingActivities (6)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (decrease) / increase in cash (10,445)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,959us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (18,528)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 21,884us-gaap_CashAndCashEquivalentsAtCarryingValue 19,925us-gaap_CashAndCashEquivalentsAtCarryingValue 38,453us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS, END OF YEAR 11,439us-gaap_CashAndCashEquivalentsAtCarryingValue 21,884us-gaap_CashAndCashEquivalentsAtCarryingValue 19,925us-gaap_CashAndCashEquivalentsAtCarryingValue
Return of shares of stock in connection with settlement with minority investor $ 0us-gaap_StockRepurchasedAndRetiredDuringPeriodValue $ 24,860us-gaap_StockRepurchasedAndRetiredDuringPeriodValue $ 0us-gaap_StockRepurchasedAndRetiredDuringPeriodValue