Exhibit 99.2
Blucora, Inc.
Supplemental Information
December 31, 2018
Table of Contents
|
| |
Financial Information | |
| |
| |
| |
| |
| |
Operating Metrics | |
| |
| |
Blucora Consolidated Financial Results (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands except %s and per share amounts, rounding differences may exist) | 2016 | | 2017 | | 2018 | |
FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | |
Segment revenue: | | | | | | | | | | | | | | | | | | | | | | |
Wealth Management | $ | 316,546 |
| | $ | 82,667 |
| | $ | 85,296 |
| | $ | 86,809 |
| | $ | 93,848 |
| | $ | 348,620 |
| | $ | 92,082 |
| | $ | 92,015 |
| | $ | 91,887 |
| | $ | 97,190 |
| | $ | 373,174 |
| |
Tax Preparation (1) | 139,365 |
| | 99,708 |
| | 53,866 |
| | 3,362 |
| | 4,001 |
| | 160,937 |
| | 113,883 |
| | 65,833 |
| | 3,498 |
| | 4,068 |
| | 187,282 |
| |
Total | $ | 455,911 |
| | $ | 182,375 |
| | $ | 139,162 |
| | $ | 90,171 |
| | $ | 97,849 |
| | $ | 509,557 |
| | $ | 205,965 |
| | $ | 157,848 |
| | $ | 95,385 |
| | $ | 101,258 |
| | $ | 560,456 |
| |
Segment income (loss): (2) | | | | | | | | | | | | | | | | | | | | | | |
Wealth Management | $ | 46,296 |
| | $ | 11,853 |
| | $ | 12,406 |
| | $ | 12,425 |
| | $ | 14,232 |
| | $ | 50,916 |
| | $ | 13,075 |
| | $ | 12,954 |
| | $ | 12,891 |
| | $ | 14,133 |
| | $ | 53,053 |
| |
Tax Preparation (1) | 66,897 |
| | 53,133 |
| | 36,515 |
| | (6,238 | ) | | (10,489 | ) | | 72,921 |
| | 58,806 |
| | 44,121 |
| | (6,936 | ) | | (8,742 | ) | | 87,249 |
| |
Total | $ | 113,193 |
| | $ | 64,986 |
| | $ | 48,921 |
| | $ | 6,187 |
| | $ | 3,743 |
| | $ | 123,837 |
| | $ | 71,881 |
| | $ | 57,075 |
| | $ | 5,955 |
| | $ | 5,391 |
| | $ | 140,302 |
| |
Segment income (loss) % of revenue: | | | | | | | | | | | | | | | | | | | | | | |
Wealth Management | 15 | % | | 14 | % | | 15 | % | | 14 | % | | 15 | % | | 15 | % | | 14 | % | | 14 | % | | 14 | % | | 15 | % | | 14 | % | |
Tax Preparation (1) | 48 | % | | 53 | % | | 68 | % | | (186 | )% | | (262 | )% | | 45 | % | | 52 | % | | 67 | % | | (198 | )% | | (215 | )% | | 47 | % | |
Total | 25 | % | | 36 | % | | 35 | % | | 7 | % | | 4 | % | | 24 | % | | 35 | % | | 36 | % | | 6 | % | | 5 | % | | 25 | % | |
Unallocated corporate operating expenses (2) | $ | 18,999 |
| | $ | 6,773 |
| | $ | 6,463 |
| | $ | 4,587 |
| | $ | 5,084 |
| | $ | 22,907 |
| | $ | 5,541 |
| | $ | 4,238 |
| | $ | 4,572 |
| | $ | 6,143 |
| | $ | 20,494 |
| |
Adjusted EBITDA | $ | 94,194 |
| | $ | 58,213 |
| | $ | 42,458 |
| | $ | 1,600 |
| | $ | (1,341 | ) | | $ | 100,930 |
| | $ | 66,340 |
| | $ | 52,837 |
| | $ | 1,383 |
| | $ | (752 | ) | | $ | 119,808 |
| |
Other unallocated operating expenses: (2) | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation | $ | 14,128 |
| | $ | 2,565 |
| | $ | 2,737 |
| | $ | 3,132 |
| | $ | 3,219 |
| | $ | 11,653 |
| | $ | 2,955 |
| | $ | 3,730 |
| | $ | 2,874 |
| | $ | 3,694 |
| | $ | 13,253 |
| |
Acquisition-related costs | 391 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| |
Depreciation | 4,545 |
| | 1,134 |
| | 1,059 |
| | 1,023 |
| | 921 |
| | 4,137 |
| | 2,002 |
| | 1,124 |
| | 930 |
| | 947 |
| | 5,003 |
| |
Amortization of acquired intangible assets | 34,143 |
| | 8,336 |
| | 8,336 |
| | 8,665 |
| | 8,665 |
| | 34,002 |
| | 8,357 |
| | 8,855 |
| | 8,271 |
| | 8,103 |
| | 33,586 |
| |
Restructuring | 3,870 |
| | 2,289 |
| | 331 |
| | 106 |
| | 375 |
| | 3,101 |
| | 289 |
| | 2 |
| | — |
| | (3 | ) | | 288 |
| |
Operating income (loss) | $ | 37,117 |
| | $ | 43,889 |
| | $ | 29,995 |
| | $ | (11,326 | ) | | $ | (14,521 | ) | | $ | 48,037 |
| | $ | 52,737 |
| | $ | 39,126 |
| | $ | (10,692 | ) | | $ | (13,493 | ) | | $ | 67,678 |
| |
Unallocated other income/loss: (2) | | | | | | | | | | | | | | | | | | | | | | |
Interest income | $ | (81 | ) | | $ | (20 | ) | | $ | (25 | ) | | $ | (31 | ) | | $ | (34 | ) | | $ | (110 | ) | | $ | (40 | ) | | $ | (58 | ) | | $ | (119 | ) | | $ | (132 | ) | | $ | (349 | ) | |
Interest expense | 32,424 |
| | 6,436 |
| | 5,529 |
| | 4,781 |
| | 4,465 |
| | 21,211 |
| | 4,181 |
| | 3,847 |
| | 3,744 |
| | 3,838 |
| | 15,610 |
| |
Amortization of debt issuance costs | 1,840 |
| | 387 |
| | 327 |
| | 177 |
| | 198 |
| | 1,089 |
| | 203 |
| | 284 |
| | 172 |
| | 174 |
| | 833 |
| |
Accretion of debt discounts | 4,690 |
| | 1,085 |
| | 755 |
| | 53 |
| | 54 |
| | 1,947 |
| | 47 |
| | 40 |
| | 38 |
| | 38 |
| | 163 |
| |
(Gain) loss on debt extinguishment and modification expense | 1,036 |
| | 1,780 |
| | 17,801 |
| | 183 |
| | 681 |
| | 20,445 |
| | 776 |
| | 758 |
| | — |
| | — |
| | 1,534 |
| |
Other (income) loss, net | (128 | ) | | 40 |
| | (187 | ) | | 78 |
| | 38 |
| | (31 | ) | | 61 |
| | (2,112 | ) | | 28 |
| | 29 |
| | (1,994 | ) | |
Total | $ | 39,781 |
| | $ | 9,708 |
| | $ | 24,200 |
| | $ | 5,241 |
| | $ | 5,402 |
| | $ | 44,551 |
| | $ | 5,228 |
| | $ | 2,759 |
| | $ | 3,863 |
| | $ | 3,947 |
| | $ | 15,797 |
| |
Income (loss) from continuing operations before income taxes | $ | (2,664 | ) | | $ | 34,181 |
| | $ | 5,795 |
| | $ | (16,567 | ) | | $ | (19,923 | ) | | $ | 3,486 |
| | $ | 47,509 |
| | $ | 36,367 |
| | $ | (14,555 | ) | | $ | (17,440 | ) | | $ | 51,881 |
| |
Income tax (benefit) expense: (2) (3) | | | | | | | | | | | | | | | | | | | | | | |
Cash | $ | 2,517 |
| | $ | 311 |
| | $ | (626 | ) | | $ | (58 | ) | | $ | 1,336 |
| | $ | 963 |
| | $ | 565 |
| | $ | 325 |
| | $ | 515 |
| | $ | 1,309 |
| | $ | 2,714 |
| |
Non-cash (4) | (3,802 | ) | | 3,160 |
| | 2,941 |
| | 224 |
| | (33,178 | ) | | (26,853 | ) | | 1,398 |
| | 582 |
| | (1,333 | ) | | (3,050 | ) | | (2,403 | ) | |
Total | $ | (1,285 | ) | | $ | 3,471 |
| | $ | 2,315 |
| | $ | 166 |
| | $ | (31,842 | ) | | $ | (25,890 | ) | | $ | 1,963 |
| | $ | 907 |
| | $ | (818 | ) | | $ | (1,741 | ) | | $ | 311 |
| |
GAAP income (loss) from continuing operations (5) | $ | (1,379 | ) | | $ | 30,710 |
| | $ | 3,480 |
| | $ | (16,733 | ) | | $ | 11,919 |
| | $ | 29,376 |
| | $ | 45,546 |
| | $ | 35,460 |
| | $ | (13,737 | ) | | $ | (15,699 | ) | | $ | 51,570 |
| |
GAAP income (loss) from continuing operations per share - diluted | $ | (0.05 | ) | | $ | 0.67 |
| | $ | 0.07 |
| | $ | (0.37 | ) | | $ | 0.21 |
| | $ | 0.57 |
| | $ | 0.93 |
| | $ | 0.71 |
| | $ | (0.37 | ) | | $ | (0.38 | ) | | $ | 0.90 |
| |
| | | | | | | | | | | | | | | | | | | | | | |
GAAP discontinued operations, net of income taxes (6) | $ | (63,121 | ) | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| |
GAAP impact of noncontrolling interests (5) | (658 | ) | | (126 | ) | | (176 | ) | | (164 | ) | | (1,871 | ) | | (2,337 | ) | | (205 | ) | | (222 | ) | | (227 | ) | | (281 | ) | | (935 | ) | |
GAAP net income (loss) attributable to Blucora, Inc. | $ | (65,158 | ) | | $ | 30,584 |
| | $ | 3,304 |
| | $ | (16,897 | ) | | $ | 10,048 |
| | $ | 27,039 |
| | $ | 45,341 |
| | $ | 35,238 |
| | $ | (13,964 | ) | | $ | (15,980 | ) | | $ | 50,635 |
| |
| | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income (loss) | $ | 45,096 |
| | $ | 47,407 |
| | $ | 32,947 |
| | $ | (5,534 | ) | | $ | (5,672 | ) | | $ | 69,148 |
| | $ | 58,232 |
| | $ | 47,726 |
| | $ | (4,430 | ) | | $ | (7,492 | ) | | $ | 94,036 |
| |
Non-GAAP net income (loss) per share - diluted | $ | 1.06 |
| (7) | $ | 1.04 |
| | $ | 0.70 |
| | $ | (0.12 | ) | | $ | (0.12 | ) | | $ | 1.46 |
| (8) | $ | 1.20 |
| | $ | 0.97 |
| | $ | (0.09 | ) | | $ | (0.16 | ) | | $ | 1.90 |
| (9) |
| | | | | | | | | | | | | | | | | | | | | | |
Outstanding Shares | 41,845 |
| | 42,635 |
| | 44,681 |
| | 46,077 |
| | 46,366 |
| | 46,366 |
| | 46,828 |
| | 47,494 |
| | 47,816 |
| | 48,044 |
| | 48,044 |
| |
Basic Shares - GAAP | 41,494 |
| | 42,145 |
| | 43,644 |
| | 45,459 |
| | 46,231 |
| | 44,370 |
| | 46,641 |
| | 47,221 |
| | 47,712 |
| | 48,002 |
| | 47,394 |
| |
Diluted Shares - GAAP | 41,494 |
| | 45,428 |
| | 46,937 |
| | 45,459 |
| | 48,406 |
| | 47,211 |
| | 48,665 |
| | 49,434 |
| | 47,712 |
| | 48,002 |
| | 49,381 |
| |
Notes to Consolidated Financial Results on next page
Notes to Consolidated Financial Results
| |
(1) | As a highly seasonal business, almost all of the Tax Preparation revenue is generated in the first four months of the calendar year. |
| |
(2) | We do not allocate certain general and administrative costs (including personnel and overhead costs), stock-based compensation, acquisition-related costs, depreciation, amortization of acquired intangible assets, restructuring, other income/loss, or income taxes to the reportable segments. The general and administrative costs are included in "Unallocated corporate operating expenses." |
| |
(3) | On December 22, 2017, the Tax Cuts and Job Act was signed into law. This law, effective January 1, 2018, lowered the corporate income tax rate from 35% to 21%. As a result of that reduction we re-valued our net deferred tax liabilities in 2017, which resulted in an additional income tax benefit of $21.4 million. During 2017 we recorded an income tax benefit of $25.9 million. |
| |
(4) | Amounts represent the non-cash portion of income taxes from continuing operations. We exclude the non-cash portion of income taxes because of our ability to offset a substantial portion of our cash tax liabilities by using deferred tax assets, which consist primarily of U.S. federal net operating losses. The majority of these net operating losses will expire, if unutilized, between 2020 and 2024. |
| |
(5) | GAAP income (loss) from continuing operations excludes the impact of noncontrolling interests associated with the HD Vest management rollover equity ownership of 4.48%. The impact of noncontrolling interests is recorded separately and after GAAP income (loss) from continuing operations. |
| |
(6) | On October 14, 2015, Blucora announced plans to divest of the Search and Content and E-Commerce businesses. Accordingly, our financial condition, results of operations, and cash flows reflect the Search and Content and E-Commerce businesses as discontinued operations for all periods presented. On August 9, 2016, we closed on an agreement with OpenMail, under which OpenMail acquired substantially all of the assets and assumed certain specified liabilities of the Search and Content business for $45.2 million. On November 17, 2016, we closed on an agreement with YFC, under which YFC acquired the E-Commerce business for $40.5 million. As a result, we recognized a combined loss on sale of discontinued operations before income taxes of $73.8 million in FY 2016. |
| |
(7) | Calculation in FY 2016 used 42,686,000 diluted shares due to non-GAAP net income. |
| |
(8) | Calculation in FY 2017 used 47,211,000 diluted shares due to non-GAAP net income. |
| |
(9) | Calculation in FY 2018 used 49,381,000 diluted shares due to non-GAAP net income. |
Blucora Reconciliation of Non-GAAP Financial Measures (1) (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands except per share amounts, rounding differences may exist) | 2016 | | 2017 | | 2018 |
FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 |
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Blucora, Inc. | $ | (65,158 | ) | | $ | 30,584 |
| | $ | 3,304 |
| | $ | (16,897 | ) | | $ | 10,048 |
| | $ | 27,039 |
| | $ | 45,341 |
| | $ | 35,238 |
| | $ | (13,964 | ) | | $ | (15,981 | ) | | $ | 50,634 |
|
Stock-based compensation | 14,128 |
| | 2,565 |
| | 2,737 |
| | 3,132 |
| | 3,219 |
| | 11,653 |
| | 2,955 |
| | 3,730 |
| | 2,874 |
| | 3,694 |
| | 13,253 |
|
Depreciation and amortization of acquired intangible assets | 38,688 |
| | 9,470 |
| | 9,395 |
| | 9,688 |
| | 9,586 |
| | 38,139 |
| | 10,359 |
| | 9,979 |
| | 9,201 |
| | 9,050 |
| | 38,590 |
|
Restructuring | 3,870 |
| | 2,289 |
| | 331 |
| | 106 |
| | 375 |
| | 3,101 |
| | 289 |
| | 2 |
| | — |
| | (3 | ) | | 288 |
|
Other loss, net (3) | 39,781 |
| | 9,708 |
| | 24,200 |
| | 5,241 |
| | 5,402 |
| | 44,551 |
| | 5,228 |
| | 2,759 |
| | 3,863 |
| | 3,947 |
| | 15,797 |
|
Net income attributable to noncontrolling interests | 658 |
| | 126 |
| | 176 |
| | 164 |
| | 1,871 |
| | 2,337 |
| | 205 |
| | 222 |
| | 227 |
| | 281 |
| | 935 |
|
Income tax benefit (expense) | (1,285 | ) | | 3,471 |
| | 2,315 |
| | 166 |
| | (31,842 | ) | | (25,890 | ) | | 1,963 |
| | 907 |
| | (818 | ) | | (1,741 | ) | | 311 |
|
Discontinued operations, net of tax | 63,121 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Acquisition-related costs | 391 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Adjusted EBITDA | $ | 94,194 |
| | $ | 58,213 |
| | $ | 42,458 |
| | $ | 1,600 |
| | $ | (1,341 | ) | | $ | 100,930 |
| | $ | 66,340 |
| | $ | 52,837 |
| | $ | 1,383 |
| | $ | (753 | ) | | $ | 119,808 |
|
Non-GAAP Net Income (Loss) | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Blucora, Inc. | $ | (65,158 | ) | | $ | 30,584 |
| | $ | 3,304 |
| | $ | (16,897 | ) | | $ | 10,048 |
| | $ | 27,039 |
| | $ | 45,341 |
| | $ | 35,238 |
| | $ | (13,964 | ) | | $ | (15,981 | ) | | $ | 50,634 |
|
Discontinued operations, net of income taxes | 63,121 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Stock-based compensation | 14,128 |
| | 2,565 |
| | 2,737 |
| | 3,132 |
| | 3,219 |
| | 11,653 |
| | 2,955 |
| | 3,730 |
| | 2,874 |
| | 3,694 |
| | 13,253 |
|
Amortization of acquired intangible assets | 34,143 |
| | 8,336 |
| | 8,336 |
| | 8,665 |
| | 8,665 |
| | 34,002 |
| | 8,357 |
| | 8,855 |
| | 8,271 |
| | 8,103 |
| | 33,586 |
|
Accelerated accretion of debt discount on Convertible Senior Notes repurchased | 1,628 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Gain on Convertible Senior Notes repurchased | (7,724 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Accretion and write-off of debt discount and debt issuance costs on previous debt | 3,666 |
| | 934 |
| | 16,941 |
| | — |
| | — |
| | 17,875 |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Acquisition-related costs | 391 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Restructuring | 3,870 |
| | 2,289 |
| | 331 |
| | 106 |
| | 375 |
| | 3,101 |
| | 289 |
| | 2 |
| | — |
| | (3 | ) | | 288 |
|
Impact of noncontrolling interests | 658 |
| | 126 |
| | 176 |
| | 164 |
| | 1,871 |
| | 2,337 |
| | 205 |
| | 222 |
| | 227 |
| | 281 |
| | 935 |
|
Cash tax impact of adjustments to GAAP net income | 175 |
| | (587 | ) | | (1,819 | ) | | (928 | ) | | 3,328 |
| | (6 | ) | | (313 | ) | | (903 | ) | | (505 | ) | | (536 | ) | | (2,257 | ) |
Non-cash income tax (benefit) expense | (3,802 | ) | | 3,160 |
| | 2,941 |
| | 224 |
| | (33,178 | ) | | (26,853 | ) | | 1,398 |
| | 582 |
| | (1,333 | ) | | (3,050 | ) | | (2,403 | ) |
Non-GAAP net income (loss) | $ | 45,096 |
| | $ | 47,407 |
| | $ | 32,947 |
| | $ | (5,534 | ) | | $ | (5,672 | ) | | $ | 69,148 |
| | $ | 58,232 |
| | $ | 47,726 |
| | $ | (4,430 | ) | | $ | (7,492 | ) | | $ | 94,036 |
|
| | | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income (loss) per share | $ | 1.06 |
| | $ | 1.04 |
| | $ | 0.70 |
| | $ | (0.12 | ) | | $ | (0.12 | ) | | $ | 1.46 |
| | $ | 1.20 |
| | $ | 0.97 |
| | $ | (0.09 | ) | | $ | (0.16 | ) | | $ | 1.90 |
|
Diluted shares | 42,686 |
| | 45,428 |
| | 46,937 |
| | 45,459 |
| | 46,231 |
| | 47,211 |
| | 48,665 |
| | 49,434 |
| | 47,712 |
| | 48,002 |
| | 49,381 |
|
(1) We define Adjusted EBITDA as net income (loss) attributable to Blucora, Inc., determined in accordance with GAAP, excluding the effects of stock-based compensation, depreciation and amortization of acquired intangible assets, restructuring, other loss, net, the impact of noncontrolling interests, income tax (benefit) expense, discontinued operations, net of income taxes, and acquisition-related costs. For purposes of this definition, restructuring costs relate to the relocation of our corporate headquarters during 2017. The aforementioned items are only included in Adjusted EBITDA in the periods they occurred.
We believe that Adjusted EBITDA provides meaningful supplemental information regarding our performance. We use 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. We believe that Adjusted EBITDA is a common measure used by investors and analysts to evaluate our performance, that it provides a more complete understanding of the results of operations and trends affecting our 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 are significant and necessary components to the operations of our business and, therefore, Adjusted EBITDA should be considered as a supplement to, and not as a substitute for or superior to, GAAP net income (loss). Other companies may calculate Adjusted EBITDA differently and, therefore, our Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
We define non-GAAP net income (loss) as net income (loss) attributable to Blucora, Inc., determined in accordance with GAAP, excluding the effects of discontinued operations, net of income taxes, stock-based compensation, amortization of acquired intangible assets, accretion of debt discount and accelerated accretion of debt discount on our Convertible Senior Notes that were outstanding for a portion of 2017 (the "Notes"), gain on those Convertible Senior Notes, write-off of debt discount and debt issuance costs on the terminated Notes and the terminated TaxAct - HD Vest 2015 credit facility, acquisition-related costs, restructuring costs (described further under Adjusted EBITDA above), the impact of noncontrolling interests, the related cash tax impact of those adjustments, and non-cash income taxes. The write-off of debt discount and debt issuance costs on the terminated Notes and the closed TaxAct - HD Vest 2015 credit facility relates to the debt refinancing that occurred in the second quarter of 2017. We exclude the non-cash portion of income taxes because of our ability to offset a substantial portion of our cash tax liabilities by using deferred tax assets, which primarily consist of U.S. federal net operating losses. The majority of these net operating losses will expire, if unutilized, between 2020 and 2024. The aforementioned items are only included in non-GAAP net income (loss) in the periods they occurred.
We believe that non-GAAP net income (loss) and non-GAAP net income (loss) per share provide meaningful supplemental information to management, investors, and analysts regarding our performance and the valuation of our business by excluding items in the statement of operations that we do not consider part of our ongoing operations or have not been, or are not expected to be, settled in cash. Additionally, we believe that non-GAAP net income (loss) and non-GAAP net income (loss) per share are common measures used by investors and analysts to evaluate our performance and the valuation of our business. Non-GAAP net income (loss) and non-GAAP net income (loss) per share 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 (loss) and net income per share. Other companies may calculate non-GAAP net income (loss) and non-GAAP net income (loss) per share differently, and, therefore, our non-GAAP net income (loss) and non-GAAP net income (loss) per share may not be comparable to similarly titled measures of other companies.
(2) As presented in the Blucora Consolidated Financial Results (unaudited) on page 2.
Blucora Net Leverage Ratio |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 2017 | | 2018 | |
(in thousands except ratio, rounding differences may exist) | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | |
CASH: | | | | | | | | | | | | |
Cash and cash equivalents | $ | 59,965 |
| | $ | 77,107 |
| | $ | 89,840 |
| | $ | 88,274 |
| | $ | 84,524 |
| | $ | 84,524 |
| |
DEBT: | | | | | | | | | | | | |
Senior secured credit facility | $ | 345,000 |
| | $ | 305,000 |
| | $ | 265,000 |
| | $ | 265,000 |
| | $ | 265,000 |
| | $ | 265,000 |
| |
| | | | | | | | | | | | |
NET DEBT (1) (2) | $ | (285,035 | ) | | $ | (227,893 | ) | | $ | (175,160 | ) | | $ | (176,726 | ) | | $ | (180,476 | ) | | $ | (180,476 | ) | |
| | | | | | | | | | | | |
Last twelve months (pro forma): | | | | | | | | | | | | |
SEGMENT INCOME: | | | | | | | | | | | | |
Wealth Management | $ | 50,916 |
| | $ | 52,138 |
| | $ | 52,686 |
| | $ | 53,152 |
| | $ | 53,053 |
| | $ | 53,053 |
| |
Tax Preparation | 72,921 |
| | 78,594 |
| | 86,200 |
| | 85,502 |
| | 87,249 |
| | 87,249 |
| |
| 123,837 |
| | 130,732 |
| | 138,886 |
| | 138,654 |
| | 140,302 |
| | 140,302 |
| |
Unallocated corporate operating expenses | (22,907 | ) | | (21,675 | ) | | (19,450 | ) | | (19,435 | ) | | (20,494 | ) | | (20,494 | ) | |
| | | | | | | | | | | | |
ADJUSTED EBITDA (1) | $ | 100,930 |
| | $ | 109,057 |
| | $ | 119,436 |
| | $ | 119,219 |
| | $ | 119,808 |
| | $ | 119,808 |
| |
| | | | | | | | | | | | |
LEVERAGE RATIO (1) (3) | 2.8 |
| x | 2.1 |
| x | 1.5 |
| x | 1.5 |
| x | 1.5 |
| x | 1.5 |
| x |
| |
(2) | We define net debt as cash and cash equivalents less the outstanding principal of debt. Management believes that the presentation of this non-GAAP financial measure provides useful information to investors because it is an important liquidity measurement that reflects our ability to service debt. |
| |
(3) | Net debt leverage ratio is net debt divided by Adjusted EBITDA. Adjusted EBITDA is reconciled to the nearest non-GAAP measure above. |
Blucora Reconciliation of Operating Free Cash Flows from Continuing Operations (1)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| 2017 | | 2018 |
(in thousands, rounding differences may exist) | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 |
Net cash provided (used) by operating activities from continuing operations | $ | 72,846 |
| | $ | 57,450 |
| | $ | 49,107 |
| | $ | (974 | ) | | $ | (35 | ) | | $ | 105,548 |
|
Purchases of property and equipment | (5,039 | ) | | (940 | ) | | (1,662 | ) | | (2,738 | ) | | (2,293 | ) | | (7,633 | ) |
Operating free cash flow from continuing operations | $ | 67,807 |
| | $ | 56,510 |
| | $ | 47,445 |
| | $ | (3,712 | ) | | $ | (2,328 | ) | | $ | 97,915 |
|
| |
(1) | We define operating free cash flow from continuing operations, which is a Non-GAAP measure, as net cash provided by operating activities from continuing operations less purchases of property and equipment. We believe operating free cash flow is an important liquidity measure that reflects the cash generated by the continuing businesses, after the purchases of property and equipment, that can then be used for, among other things, strategic acquisitions and investments in the businesses, stock repurchases, and funding ongoing operations. |
Blucora Operating Metrics - Wealth Management
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2016 | | 2017 | | 2018 |
(in thousands except %s, rounding differences may exist) | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 |
Segment revenue | $ | 316,546 |
| | $ | 82,667 |
| | $ | 85,296 |
| | $ | 86,809 |
| | $ | 93,848 |
| | $ | 348,620 |
| | $ | 92,082 |
| | $ | 92,015 |
| | $ | 91,887 |
| | $ | 97,190 |
| | $ | 373,174 |
|
Segment net revenue (1) | $ | 102,550 |
| | $ | 26,793 |
| | $ | 28,394 |
| | $ | 27,591 |
| | $ | 30,639 |
| | $ | 113,417 |
| | $ | 29,259 |
| | $ | 30,125 |
| | $ | 29,994 |
| | $ | 31,744 |
| | $ | 121,122 |
|
Segment income (2) | $ | 46,296 |
| | $ | 11,853 |
| | $ | 12,406 |
| | $ | 12,425 |
| | $ | 14,232 |
| | $ | 50,916 |
| | $ | 13,075 |
| | $ | 12,954 |
| | $ | 12,891 |
| | $ | 14,133 |
| | $ | 53,053 |
|
Segment income % of revenue | 15 | % | | 14 | % | | 15 | % | | 14 | % | | 15 | % | | 15 | % | | 14 | % | | 14 | % | | 14 | % | | 15 | % | | 14 | % |
Segment income % of net revenue | 45 | % | | 44 | % | | 44 | % | | 45 | % | | 46 | % | | 45 | % | | 45 | % | | 43 | % | | 43 | % | | 45 | % | | 44 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands except %s, rounding differences may exist) | 2016 | | 2017 | | 2018 |
| Sources of Revenue | Primary Drivers | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 |
Adviser-driven
| Commission | - Transactions - Asset levels | $ | 150,125 |
| | $ | 39,595 |
| | $ | 38,154 |
| | $ | 39,432 |
| | $ | 43,060 |
| | $ | 160,241 |
| | $ | 42,870 |
| | $ | 40,384 |
| | $ | 41,015 |
| | $ | 39,932 |
| | $ | 164,201 |
|
Advisory | - Advisory asset levels | 129,417 |
| | 33,576 |
| | 35,914 |
| | 37,588 |
| | 38,616 |
| | 145,694 |
| | 39,301 |
| | 40,058 |
| | 41,443 |
| | 43,551 |
| | 164,353 |
|
Other revenue | Asset-based | - Cash balances - Interest rates - Number of accounts - Client asset levels | 22,653 |
| | 5,966 |
| | 6,784 |
| | 6,526 |
| | 7,021 |
| | 26,297 |
| | 7,172 |
| | 7,306 |
| | 6,979 |
| | 9,999 |
| | 31,456 |
|
Transaction and fee | - Account activity - Number of clients - Number of advisers - Number of accounts | 14,351 |
| | 3,530 |
| | 4,444 |
| | 3,263 |
| | 5,151 |
| | 16,388 |
| | 2,739 |
| | 4,267 |
| | 2,450 |
| | 3,708 |
| | 13,164 |
|
| Total revenue | $ | 316,546 |
| | $ | 82,667 |
| | $ | 85,296 |
| | $ | 86,809 |
| | $ | 93,848 |
| | $ | 348,620 |
| | $ | 92,082 |
| | $ | 92,015 |
| | $ | 91,887 |
| | $ | 97,190 |
| | $ | 373,174 |
|
| Total recurring revenue (3) | $ | 249,130 |
| | $ | 63,907 |
| | $ | 68,971 |
| | $ | 70,539 |
| | $ | 74,129 |
| | $ | 277,546 |
| | $ | 72,962 |
| | $ | 75,369 |
| | $ | 74,228 |
| | $ | 80,558 |
| | $ | 303,117 |
|
| Recurring revenue rate (3) | 78.7 | % | | 77.3 | % | | 80.9 | % | | 81.3 | % | | 79.0 | % | | 79.6 | % | | 79.2 | % | | 81.9 | % | | 80.8 | % | | 82.9 | % | | 81.2 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands except %s and as otherwise indicated, rounding differences may exist) | 2016 | | 2017 | | 2018 |
FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 | | 1Q | | 2Q | | 3Q | | 4Q | | FY 12/31 |
Total Client Assets (4) | $ | 38,663,595 |
| | $ | 40,424,515 |
| | $ | 41,427,028 |
| | $ | 42,696,862 |
| | $ | 44,178,710 |
| | $ | 44,178,710 |
| | $ | 44,383,024 |
| | $ | 45,016,993 |
| | $ | 46,413,409 |
| | $ | 42,249,055 |
| | $ | 42,249,055 |
|
Brokerage Assets (5) | $ | 28,266,524 |
| | $ | 29,333,748 |
| | $ | 29,875,740 |
| | $ | 30,712,542 |
| | $ | 31,648,545 |
| | $ | 31,648,545 |
| | $ | 31,665,899 |
| | $ | 32,069,800 |
| | $ | 32,897,081 |
| | $ | 29,693,650 |
| | $ | 29,693,650 |
|
Advisory Assets (6) | $ | 10,397,071 |
| | $ | 11,090,767 |
| | $ | 11,551,288 |
| | $ | 11,984,320 |
| | $ | 12,530,165 |
| | $ | 12,530,165 |
| | $ | 12,717,125 |
| | $ | 12,947,193 |
| | $ | 13,516,328 |
| | $ | 12,555,405 |
| | $ | 12,555,405 |
|
% of Total Client Assets | 26.9 | % | | 27.4 | % | | 27.9 | % | | 28.1 | % | | 28.4 | % | | 28.4 | % | | 28.7 | % | | 28.8 | % | | 29.1 | % | | 29.7 | % | | 29.7 | % |
Number of Advisers (in ones) | 4,472 |
| | 4,427 |
| | 4,426 |
| | 4,392 |
| | 3,999 |
| | 3,999 |
| | 3,920 |
| | 3,709 |
| | 3,687 |
| | 3,593 |
| | 3,593 |
|
Adviser-driven revenue per adviser | $ | 16.3 |
| | $ | 16.5 |
| | $ | 16.7 |
| | $ | 17.5 |
| | $ | 20.4 |
| | $ | 20.4 |
| | $ | 21.0 |
| | $ | 21.7 |
| | $ | 22.4 |
| | $ | 23.2 |
| | $ | 23.2 |
|
| |
(1) | Amount represents segment revenue less adviser commission payout. |
| |
(2) | Excludes expenses associated with non-recurring projects. |
| |
(3) | Recurring revenue consists of trailing commissions, advisory fees, fees from cash sweep programs, and certain transaction and fee revenue. |
| |
(4) | Total client assets replaces the previously used term assets under administration. |
| |
(5) | Brokerage assets represents the difference between total client assets and advisory assets. |
| |
(6) | Advisory assets replaces the previously used term assets under management. |
Blucora Operating Metrics - Tax Preparation
|
| | | | | | | | | | | | | | | | | |
(in thousands except %s, rounding differences may exist) | U.S. tax seasons ended | | Years ended December 31, |
Consumers | April 19, 2018 | | April 18, 2017 | | % change | | 2018 | | 2017 | | % change |
Digital e-files | 3,432 |
| | 3,958 |
| | (13 | )% | | 3,539 |
| | 4,097 |
| | (14 | )% |
Desktop e-files | 152 |
| | 184 |
| | (17 | )% | | 159 |
| | 193 |
| | (18 | )% |
Sub-total e-files | 3,584 |
| | 4,142 |
| | (13 | )% | | 3,698 |
| | 4,290 |
| | (14 | )% |
Free File Alliance e-files (1) | 188 |
| | 164 |
| | 15 | % | | 198 |
| | 176 |
| | 13 | % |
Total e-files | 3,772 |
| | 4,306 |
| | (12 | )% | | 3,896 |
| | 4,466 |
| | (13 | )% |
|
| | | | | | | | | | | | | | | | | |
(in thousands except %s and as otherwise indicated, rounding differences may exist) | U.S. tax seasons ended | | Years ended December 31, |
Preparers | April 19, 2018 | | April 18, 2017 | | % change | | 2018 | | 2017 | | % change |
E-files | 1,763 |
| | 1,717 |
| | 3 | % | | 1,833 |
| | 1,774 |
| | 3 | % |
Units sold (in ones) | 20,588 |
| | 20,964 |
| | (2 | )% | | 20,636 |
| | 20,694 |
| | — | % |
E-files per unit sold (in ones) | 85.6 |
| | 81.9 |
| | 5 | % | | 88.8 |
| | 85.7 |
| | 4 | % |
| |
(1) | Free File Alliance e-files are provided as part of an IRS partnership that provides free electronic tax filing services to taxpayers meeting certain income-based guidelines. |