Blucora, Inc. (NASDAQ: BCOR) today announced financial results for the
second quarter ended June 30, 2013.
“We are pleased to announce solid results across both of our businesses
in the first half of 2013,” said Bill Ruckelshaus, President and Chief
Executive Officer of Blucora. “InfoSpace continues to expand its
distribution network and drive growth with existing partners. TaxACT
recorded market share gains in tax year 2012 with enhanced core
offerings and new services complementary to the filing process.”
|
Summary Financial Performance: 2Q 2013
($ in millions except per share amounts)
|
|
|
|
|
Q2 2013
|
|
|
|
Q2 2012
|
|
|
|
Growth
|
Revenues
|
|
|
|
$
|
117.2
|
|
|
|
$
|
100.9
|
|
|
|
16
|
%
|
Search
|
|
|
|
$
|
94.5
|
|
|
|
$
|
81.8
|
|
|
|
16
|
%
|
Tax Preparation
|
|
|
|
$
|
22.7
|
|
|
|
$
|
19.1
|
|
|
|
19
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
29.2
|
|
|
|
$
|
24.5
|
|
|
|
19
|
%
|
Non-GAAP Net Income
|
|
|
|
$
|
24.6
|
|
|
|
$
|
21.8
|
|
|
|
13
|
%
|
Non-GAAP Diluted EPS
|
|
|
|
$
|
0.58
|
|
|
|
$
|
0.53
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
$
|
8.4
|
(1)
|
|
|
|
$
|
9.7
|
(2)
|
|
|
|
-13
|
%
|
GAAP Diluted EPS
|
|
|
|
$
|
0.20
|
(1)
|
|
|
|
$
|
0.23
|
|
|
|
-13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes $2.3 million non-cash loss on derivative instrument.
|
(2) Includes $0.3 million non-cash gain on derivative instrument.
|
|
See reconciliation of non-GAAP to GAAP measures below.
|
|
Segment Information
Search
Segment revenue for the second quarter of 2013 reflects strong growth
from search distribution and in our owned and operated properties, up 12
percent and 46 percent, respectively, over the second quarter of 2012.
Segment income for the second quarter of 2013 was $17.9 million, up 19
percent over the second quarter of 2012.
Tax Preparation
Segment income for the second quarter of 2013 was $14.4 million, up 21
percent over the second quarter of 2012, reflecting a strong end to the
tax season.
Corporate Operating Expenses
Unallocated corporate operating expenses for the second quarter of 2013
were $3.1 million.
Monoprice Acquisition
Today, the Company announced that it has entered into a definitive
agreement to acquire Monoprice, a rapidly growing online provider of
self-branded consumer electronics and accessories. The all-cash
transaction, valued at $180 million, is subject to satisfaction of
customary closing conditions and is expected to close in the third
quarter of 2013. For further information, see the acquisition press
release issued by the Company today.
Third Quarter Outlook
For the third quarter of 2013, the Company expects revenues to be
between $93.5 million and $97.5 million, Adjusted EBITDA to be between
$10.0 million and $11.5 million, Non-GAAP Net Income to be between $6.0
million and $7.4 million, or $0.14 to $0.17 per diluted share, and Net
Loss to be between $1.8 million and $800 thousand, or $(0.04) to
$(0.02) per share. The Company's forward-looking guidance does not
reflect the operating results of the Monoprice acquisition nor potential
gains or losses from derivative instruments.
Conference Call and Webcast
A conference call and live webcast will be held today at 5:30 a.m.
Pacific time / 8:30 a.m. Eastern time during which the Company will
further discuss second quarter results, the Monoprice transaction and
its outlook for the third quarter of 2013, including tax segment
guidance for the third quarter, search segment guidance for the third
quarter 2013, and search segment expectations for 2013. The supplemental
materials are included in a current report on form 8-K filed today and
may 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 for one year
and may be accessed under the “Events & Presentations” section of the
Investor Center. You may also listen to the conference call audio on the
Blucora YouTube Channel at www.YouTube.com/Blucora.
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
digitally-enabled businesses. More information about Blucora may be
found at www.blucora.com.
Follow and subscribe to us on Twitter, LinkedIn and YouTube.
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 complete and 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-Q 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 Operations (1) |
(Unaudited)
|
(Amounts in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Revenues
|
|
$
|
117,181
|
|
|
$
|
100,883
|
|
|
$
|
282,519
|
|
|
$
|
216,579
|
|
|
|
|
|
|
|
|
|
|
Cost of sales (includes amortization of acquired intangible assets
of $1,927, $2,080, $3,867 and $3,591) (1)
|
|
|
69,980
|
|
|
|
64,227
|
|
|
|
148,655
|
|
|
|
123,774
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
47,201
|
|
|
|
36,656
|
|
|
|
133,864
|
|
|
|
92,805
|
|
|
|
|
|
|
|
|
|
|
Expenses and other loss, net:
|
|
|
|
|
|
|
|
|
Engineering and technology (1) |
|
|
2,508
|
|
|
|
2,448
|
|
|
|
5,046
|
|
|
|
5,021
|
|
Sales and marketing (1) |
|
|
14,067
|
|
|
|
8,869
|
|
|
|
50,863
|
|
|
|
28,312
|
|
General and administrative (1) |
|
|
6,557
|
|
|
|
5,356
|
|
|
|
12,941
|
|
|
|
16,422
|
|
Depreciation
|
|
|
524
|
|
|
|
532
|
|
|
|
1,041
|
|
|
|
1,067
|
|
Amortization of intangible assets
|
|
|
3,168
|
|
|
|
3,168
|
|
|
|
6,337
|
|
|
|
5,281
|
|
Other loss, net (2) |
|
|
6,304
|
|
|
|
930
|
|
|
|
7,309
|
|
|
|
2,485
|
|
|
|
|
|
|
|
|
|
|
Total expenses and other loss, net
|
|
|
33,128
|
|
|
|
21,303
|
|
|
|
83,537
|
|
|
|
58,588
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
14,073
|
|
|
|
15,353
|
|
|
|
50,327
|
|
|
|
34,217
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(5,667
|
)
|
|
|
(5,655
|
)
|
|
|
(18,313
|
)
|
|
|
(13,113
|
)
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
8,406
|
|
|
$
|
9,698
|
|
|
$
|
32,014
|
|
|
$
|
21,104
|
|
|
|
|
|
|
|
|
|
|
Net income per share - Basic
|
|
$
|
0.20
|
|
|
$
|
0.24
|
|
|
$
|
0.78
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
Net income per share - Diluted (3) |
|
$
|
0.20
|
|
|
$
|
0.23
|
|
|
$
|
0.75
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding used in
computing basic net income per share
|
|
|
41,050
|
|
|
|
40,116
|
|
|
|
40,981
|
|
|
|
39,904
|
|
Weighted average shares outstanding used in
computing diluted net income per share
|
|
|
42,724
|
|
|
|
41,245
|
|
|
|
42,657
|
|
|
|
41,112
|
|
|
|
|
|
|
|
|
|
|
(1) In the six months ended June 30, 2012, an additional $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 six months ended June 30, 2013 and 2012 is allocated
among the following captions (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
Stock-Based Compensation
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Cost of sales
|
|
$
|
228
|
|
|
$
|
68
|
|
|
$
|
447
|
|
|
$
|
148
|
|
Engineering and technology
|
|
|
319
|
|
|
|
306
|
|
|
|
572
|
|
|
|
562
|
|
Sales and marketing
|
|
|
526
|
|
|
|
388
|
|
|
|
1,003
|
|
|
|
802
|
|
General and administrative
|
|
|
1,680
|
|
|
|
1,258
|
|
|
|
3,216
|
|
|
|
7,216
|
|
Total stock-based compensation expense
|
|
$
|
2,753
|
|
|
$
|
2,020
|
|
|
$
|
5,238
|
|
|
$
|
8,728
|
|
|
|
|
|
|
|
|
|
|
(2) Other loss, net for the three and six months ended June 30,
2013 and 2012 is allocated among the following captions (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Other Loss, Net
|
|
|
|
|
|
|
|
|
Interest income
|
|
$
|
(109
|
)
|
|
$
|
(52
|
)
|
|
$
|
(164
|
)
|
|
$
|
(61
|
)
|
Interest expense
|
|
|
2,890
|
|
|
|
1,009
|
|
|
|
4,038
|
|
|
|
1,853
|
|
Amortization of debt issuance costs
|
|
|
476
|
|
|
|
332
|
|
|
|
583
|
|
|
|
663
|
|
Accretion of debt discount
|
|
|
949
|
|
|
|
124
|
|
|
|
1,110
|
|
|
|
259
|
|
Loss (gain) on derivative instrument
|
|
|
2,323
|
|
|
|
(333
|
)
|
|
|
1,975
|
|
|
|
(61
|
)
|
Other
|
|
|
(225
|
)
|
|
|
(150
|
)
|
|
|
(233
|
)
|
|
|
(168
|
)
|
Total other loss, net
|
|
$
|
6,304
|
|
|
$
|
930
|
|
|
$
|
7,309
|
|
|
$
|
2,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Calculation excludes the income effect of dilutive derivative
instruments, net of tax effect, if applicable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blucora, Inc.
|
Preliminary Condensed Consolidated Balance Sheets
|
(Unaudited)
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2013
|
|
|
|
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
217,434
|
|
|
$
|
68,278
|
|
Short-term investments, available-for-sale
|
|
|
198,059
|
|
|
|
94,010
|
|
Accounts receivable, net of allowance of $10 and $10
|
|
|
35,524
|
|
|
|
34,932
|
|
Other receivables
|
|
|
4,123
|
|
|
|
3,942
|
|
Prepaid expenses and other current assets, net
|
|
|
7,185
|
|
|
|
10,911
|
|
|
|
|
|
|
Total current assets
|
|
|
462,325
|
|
|
|
212,073
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
8,565
|
|
|
|
7,533
|
|
Goodwill
|
|
|
230,290
|
|
|
|
230,290
|
|
Other intangible assets, net
|
|
|
122,611
|
|
|
|
132,815
|
|
Other long-term assets
|
|
|
10,589
|
|
|
|
2,582
|
|
|
|
|
|
|
Total assets
|
|
$
|
834,380
|
|
|
$
|
585,293
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
35,048
|
|
|
$
|
37,687
|
|
Accrued expenses and other current liabilities
|
|
|
17,802
|
|
|
|
13,280
|
|
Deferred revenue
|
|
|
2,938
|
|
|
|
3,157
|
|
Short-term portion of long-term debt, net of discount of $0 and $160
|
|
|
-
|
|
|
|
4,590
|
|
Derivative instruments
|
|
|
10,627
|
|
|
|
8,974
|
|
|
|
|
|
|
Total current liabilities
|
|
|
66,415
|
|
|
|
67,688
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
Long-term debt, net of discount of $491 and $468
|
|
|
64,005
|
|
|
|
69,278
|
|
Convertible senior notes
|
|
|
179,882
|
|
|
|
-
|
|
Deferred tax liability
|
|
|
28,817
|
|
|
|
29,333
|
|
Deferred revenue
|
|
|
2,626
|
|
|
|
1,319
|
|
Other long-term liabilities
|
|
|
1,916
|
|
|
|
2,225
|
|
|
|
|
|
|
Total long-term liabilities
|
|
|
277,246
|
|
|
|
102,155
|
|
|
|
|
|
|
Total liabilities
|
|
|
343,661
|
|
|
|
169,843
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock
|
|
|
4
|
|
|
|
4
|
|
Additional paid-in capital
|
|
|
1,435,109
|
|
|
|
1,392,098
|
|
Accumulated deficit
|
|
|
(944,362
|
)
|
|
|
(976,376
|
)
|
Accumulated other comprehensive loss
|
|
|
(32
|
)
|
|
|
(276
|
)
|
|
|
|
|
|
Total stockholders' equity
|
|
|
490,719
|
|
|
|
415,450
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
834,380
|
|
|
$
|
585,293
|
|
|
|
|
|
|
|
|
|
|
Blucora, Inc.
|
Preliminary Condensed Consolidated Statements of Cash Flows
|
(Unaudited)
|
(Amounts in thousands)
|
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2013
|
|
|
|
2012
|
|
Operating activities:
|
|
|
|
|
Net income
|
|
$
|
32,014
|
|
|
$
|
21,104
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Stock-based compensation
|
|
|
5,238
|
|
|
|
4,442
|
|
Warrant-related stock-based compensation
|
|
|
-
|
|
|
|
4,286
|
|
Loss (gain) on derivative instrument
|
|
|
1,975
|
|
|
|
(61
|
)
|
Depreciation and amortization of intangible assets
|
|
|
12,197
|
|
|
|
10,779
|
|
Excess tax benefits from stock-based award activity
|
|
|
(27,036
|
)
|
|
|
(19,051
|
)
|
Deferred income taxes
|
|
|
(10,632
|
)
|
|
|
(7,273
|
)
|
Unrealized amortization of premium on investments, net
|
|
|
1,113
|
|
|
|
(412
|
)
|
Loss on equity investment in privately-held company
|
|
|
151
|
|
|
|
-
|
|
Amortization of debt issuance costs
|
|
|
583
|
|
|
|
628
|
|
Accretion of debt discount
|
|
|
1,110
|
|
|
|
260
|
|
Other
|
|
|
86
|
|
|
|
22
|
|
Cash provided (used) by changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(591
|
)
|
|
|
1,448
|
|
Other receivables
|
|
|
(180
|
)
|
|
|
1,053
|
|
Prepaid expenses and other current assets
|
|
|
4,383
|
|
|
|
149
|
|
Other long-term assets
|
|
|
(94
|
)
|
|
|
614
|
|
Accounts payable
|
|
|
(2,641
|
)
|
|
|
(5,457
|
)
|
Deferred revenue
|
|
|
1,088
|
|
|
|
2,846
|
|
Accrued expenses and other current and long-term liabilities
|
|
|
30,214
|
|
|
|
15,982
|
|
Net cash provided by operating activities
|
|
|
48,978
|
|
|
|
31,359
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
Business acquisition, net of cash acquired
|
|
|
-
|
|
|
|
(279,386
|
)
|
Equity investment in privately-held company
|
|
|
(4,000
|
)
|
|
|
-
|
|
Purchases of property and equipment
|
|
|
(2,047
|
)
|
|
|
(494
|
)
|
Change in restricted cash
|
|
|
287
|
|
|
|
893
|
|
Proceeds from sales of investments
|
|
|
8,721
|
|
|
|
179,884
|
|
Proceeds from maturities of investments
|
|
|
53,585
|
|
|
|
32,125
|
|
Purchases of investments
|
|
|
(167,434
|
)
|
|
|
(6,031
|
)
|
Net cash used by investing activities
|
|
|
(110,888
|
)
|
|
|
(73,009
|
)
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Proceeds from issuance of convertible debt, net of debt issuance
costs of $6,432
|
|
|
194,818
|
|
|
|
-
|
|
Proceeds from loan, net of debt issuance costs of $2,343 and debt
discount of $953
|
|
|
-
|
|
|
|
96,704
|
|
Repayment of debt
|
|
|
(10,000
|
)
|
|
|
(25,000
|
)
|
Stock repurchases
|
|
|
(1,051
|
)
|
|
|
-
|
|
Excess tax benefits from stock-based award activity
|
|
|
27,036
|
|
|
|
19,051
|
|
Proceeds from stock option exercises
|
|
|
1,244
|
|
|
|
5,496
|
|
Proceeds from issuance of stock through employee stock purchase plan
|
|
|
461
|
|
|
|
189
|
|
Tax payments from shares withheld upon vesting of restricted stock
units
|
|
|
(1,442
|
)
|
|
|
(851
|
)
|
Net cash provided by financing activities
|
|
|
211,066
|
|
|
|
95,589
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
149,156
|
|
|
|
53,939
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
Beginning of period
|
|
|
68,278
|
|
|
|
81,897
|
|
End of period
|
|
$
|
217,434
|
|
|
$
|
135,836
|
|
|
|
|
|
|
|
|
|
|
Blucora, Inc.
|
Preliminary Segment Information
|
(Unaudited)
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Search:
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ 94,497
|
|
$ 81,808
|
|
$ 195,098
|
|
$ 157,103
|
Cost of revenue (1) |
|
64,046
|
|
58,236
|
|
134,664
|
|
111,342
|
Operating expense
|
|
12,539
|
|
8,494
|
|
24,252
|
|
17,310
|
Search segment income
|
|
17,912
|
|
15,078
|
|
36,182
|
|
28,451
|
Search segment margin
|
|
19%
|
|
18%
|
|
19%
|
|
18%
|
|
|
|
|
|
|
|
|
|
Tax Preparation:
|
|
|
|
|
|
|
|
|
Revenue
|
|
22,684
|
|
19,075
|
|
87,421
|
|
59,476
|
Cost of revenue (1) |
|
768
|
|
1,539
|
|
2,982
|
|
4,118
|
Operating expense
|
|
7,478
|
|
5,582
|
|
39,217
|
|
21,269
|
Tax Preparation segment income
|
|
14,438
|
|
11,954
|
|
45,222
|
|
34,089
|
Tax Preparation segment margin
|
|
64%
|
|
63%
|
|
52%
|
|
57%
|
|
|
|
|
|
|
|
|
|
Total segment:
|
|
|
|
|
|
|
|
|
Total revenue
|
|
117,181
|
|
100,883
|
|
282,519
|
|
216,579
|
Total cost of revenue
|
|
64,814
|
|
59,775
|
|
137,646
|
|
115,460
|
Total segment operating expenses
|
|
20,017
|
|
14,076
|
|
63,469
|
|
38,579
|
Total segment income
|
|
32,350
|
|
27,032
|
|
81,404
|
|
62,540
|
Total segment margin
|
|
28%
|
|
27%
|
|
29%
|
|
29%
|
|
|
|
|
|
|
|
|
|
Corporate:
|
|
|
|
|
|
|
|
|
Operating expense
|
|
3,135
|
|
2,525
|
|
6,333
|
|
6,331
|
Stock-based compensation
|
|
2,753
|
|
2,020
|
|
5,238
|
|
8,728
|
Depreciation
|
|
990
|
|
956
|
|
1,993
|
|
1,907
|
Amortization of intangible assets
|
|
5,095
|
|
5,248
|
|
10,204
|
|
8,872
|
Other loss, net
|
|
6,304
|
|
930
|
|
7,309
|
|
2,485
|
Income tax expense
|
|
5,667
|
|
5,655
|
|
18,313
|
|
13,113
|
Total corporate
|
|
23,944
|
|
17,334
|
|
49,390
|
|
41,436
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ 8,406
|
|
$ 9,698
|
|
$ 32,014
|
|
$ 21,104
|
|
|
|
|
|
|
|
|
|
(1) Amounts do not include amortization of acquired intangible
assets and certain costs associated with customer service and the
operation of the data centers that serve our businesses, which
include personnel expenses (which include salaries, benefits and
other employee related costs, and stock-based compensation
expense), the cost of temporary help and contractors to augment
our staffing, bandwidth costs and depreciation. Such amounts are
reflected under the heading "Corporate".
|
|
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
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Net income (2) |
|
$
|
8,406
|
|
|
$
|
9,698
|
|
|
$
|
32,014
|
|
|
$
|
21,104
|
|
Depreciation and amortization of intangible assets
|
|
|
6,085
|
|
|
|
6,204
|
|
|
|
12,197
|
|
|
|
10,779
|
|
Stock-based compensation
|
|
|
2,753
|
|
|
|
2,020
|
|
|
|
5,238
|
|
|
|
8,728
|
|
Other loss, net (3) |
|
|
6,304
|
|
|
|
930
|
|
|
|
7,309
|
|
|
|
2,485
|
|
Income tax expense
|
|
|
5,667
|
|
|
|
5,655
|
|
|
|
18,313
|
|
|
|
13,113
|
|
Adjusted EBITDA
|
|
$
|
29,215
|
|
|
$
|
24,507
|
|
|
$
|
75,071
|
|
|
$
|
56,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Six months ended
|
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Net income (2) |
|
$
|
8,406
|
|
|
$
|
9,698
|
|
|
$
|
32,014
|
|
|
$
|
21,104
|
|
Stock-based compensation
|
|
|
2,753
|
|
|
|
2,020
|
|
|
|
5,238
|
|
|
|
8,728
|
|
Amortization of acquired intangible assets
|
|
|
5,095
|
|
|
|
5,248
|
|
|
|
10,204
|
|
|
|
8,872
|
|
Accretion of debt discount on convertible notes
|
|
|
841
|
|
|
|
-
|
|
|
|
973
|
|
|
|
-
|
|
Loss (gain) on derivative instrument
|
|
|
2,323
|
|
|
|
(333
|
)
|
|
|
1,975
|
|
|
|
(61
|
)
|
Cash tax impact of adjustments to GAAP net income
|
|
|
(17
|
)
|
|
|
3
|
|
|
|
(180
|
)
|
|
|
(87
|
)
|
Non-cash income tax expense (1) |
|
|
5,231
|
|
|
|
5,181
|
|
|
|
16,405
|
|
|
|
11,778
|
|
Non-GAAP net income
|
|
$
|
24,632
|
|
|
$
|
21,817
|
|
|
$
|
66,629
|
|
|
$
|
50,334
|
|
|
|
|
|
|
|
|
|
|
Per share amounts
|
|
|
|
|
|
|
Net income - diluted (4) |
|
$
|
0.20
|
|
|
$
|
0.23
|
|
|
$
|
0.75
|
|
|
$
|
0.51
|
|
Stock-based compensation - diluted
|
|
|
0.07
|
|
|
|
0.05
|
|
|
|
0.12
|
|
|
|
0.21
|
|
Amortization of intangible assets - diluted
|
|
|
0.12
|
|
|
|
0.13
|
|
|
|
0.24
|
|
|
|
0.22
|
|
Accretion of debt discount on convertible notes - diluted
|
|
|
0.02
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
-
|
|
Loss (gain) on derivative instrument - diluted
|
|
|
0.05
|
|
|
|
0.00
|
|
|
|
0.05
|
|
|
|
0.00
|
|
Cash tax impact of adjustments to GAAP net income - diluted
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
Non-cash income tax expense per share - diluted
|
|
|
0.12
|
|
|
|
0.12
|
|
|
|
0.38
|
|
|
|
0.29
|
|
Non-GAAP net income per share - diluted
|
|
$
|
0.58
|
|
|
$
|
0.53
|
|
|
$
|
1.56
|
|
|
$
|
1.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary Adjusted EBITDA Reconciliation for Forward-Looking
Guidance
|
(Amounts in thousands)
|
|
|
Ranges for the three months ending
|
|
|
|
|
|
September 30, 2013
|
|
|
|
|
Net loss
|
|
$
|
(1,800
|
)
|
|
$
|
(800
|
)
|
|
|
|
|
Depreciation and amortization of acquired intangible assets
|
|
|
6,100
|
|
|
|
6,100
|
|
|
|
|
|
Stock-based compensation
|
|
|
2,700
|
|
|
|
2,700
|
|
|
|
|
|
Other loss, net (5) |
|
|
4,000
|
|
|
|
4,000
|
|
|
|
|
|
Income tax benefit
|
|
|
(1,000
|
)
|
|
|
(500
|
)
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
10,000
|
|
|
$
|
11,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary Non-GAAP Net Income Reconciliation for
Forward-Looking Guidance
|
(Amounts in thousands)
|
|
|
Ranges for the three months ending
|
|
|
|
|
|
September 30, 2013
|
|
|
|
|
Net loss
|
|
$
|
(1,800
|
)
|
|
$
|
(800
|
)
|
|
|
|
|
Stock-based compensation
|
|
|
2,700
|
|
|
|
2,700
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
5,100
|
|
|
|
5,100
|
|
|
|
|
|
Accretion of debt discount
|
|
|
800
|
|
|
|
800
|
|
|
|
|
|
Non-cash income tax benefit
|
|
|
(800
|
)
|
|
|
(400
|
)
|
|
|
|
|
Non-GAAP net income
|
|
$
|
6,000
|
|
|
$
|
7,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Blucora’s Adjusted EBITDA is calculated by adjusting net
income determined in accordance with the accounting principles
generally accepted in the United States of America ("GAAP"),
excluding the effects of 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 intangible assets, stock-based
compensation expense, and other loss (income), net (which
includes such items as interest expense, interest income, gains or
losses on derivative instruments, 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 resolution of contingencies, and litigation
settlements), as detailed above. Blucora’s management believes
that Adjusted EBITDA provides meaningful supplemental information
regarding the Company’s performance. Blucora uses this non-GAAP
financial measure for internal management and compensation
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. Items excluded from Adjusted EBITDA should be considered
as a supplement to, and not as a substitute for or superior to,
GAAP net income. Other companies may calculate Adjusted EBITDA
differently and, therefore, Blucora's Adjusted EBITDA may not be
comparable to similarly titled measures of other companies.
|
|
Blucora defines non-GAAP net income as net income, determined in
accordance with GAAP, excluding the effects of loss from
discontinued operations, net of taxes, stock-based compensation
expense, amortization of acquired intangible assets, accretion of
debt discount on convertible notes, gain or loss on derivative
instruments, and the related cash tax impact of those adjustments,
and non-cash income taxes 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 (which consist
primarily of U.S. federal net operating losses). The Company’s
management believes that excluding the non-cash portion of income
tax expense from its GAAP net income provides meaningful
supplemental information to investors and analysts regarding the
Company’s performance and the valuation of its business 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. Non-GAAP net
income should be evaluated in light of our 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. Other companies may calculate non-GAAP net income
differently, and therefore Blucora's non-GAAP net income may not
be comparable to similarly titled measures of other companies.
|
|
(2) As presented in the Preliminary Condensed Consolidated
Statements of Operations (unaudited).
|
(3) Other loss, net primarily includes such items as interest
expense, interest income, derivative instrument gains or losses,
accretion of debt discount and amortization of debt issuance costs.
|
(4) Calculation excludes the income effect of dilutive derivative
instruments, net of tax effect, if applicable.
|
(5) Other loss, net primarily includes such items as interest
expense, interest income, derivative instrument gains or losses,
accretion of debt discount and amortization of debt issuance costs.
The Company's forward-looking guidance does not reflect potential
gains or losses from derivative instruments.
|
Copyright Business Wire 2013