Exhibit 99.1
![LOGO](https://capedge.com/proxy/8-K/0001193125-14-060719/g678625g78m04.jpg)
Blucora Announces Fourth Quarter and Full Year 2013 Results
BELLEVUE, Wash., February 20, 2014 (BUSINESS WIRE) — Blucora, Inc. (NASDAQ: BCOR) today announced financial results for the fourth quarter and full year ended December 31, 2013.
“We are pleased with our results for the fourth quarter and full year,” said Bill Ruckelshaus, President and Chief Executive Officer of Blucora. “Our businesses participate in large and growing markets and they are well positioned going forward.”
Summary Financial Performance: Q4 and Full Year 2013
($ in millions except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Q4 2013 | | | Q4 2012 | | | Growth | | | | | | | FY 2013 | | | FY 2012 | | | Growth | |
Revenue | | $ | 167.3 | | | $ | 97.5 | | | | 72 | % | | | | | | $ | 574.0 | | | $ | 406.9 | | | | 41 | % |
Search | | $ | 125.6 | | | $ | 96.3 | | | | 30 | % | | | | | | $ | 428.5 | | | $ | 344.8 | | | | 24 | % |
Tax Preparation | | $ | 2.0 | | | $ | 1.2 | | | | 75 | % | | | | | | $ | 91.2 | | | $ | 62.1 | | | | 47 | % |
E-Commerce | | $ | 39.7 | | | | N/A | | | | N/A | | | | | | | $ | 54.3 | (1) | | | N/A | | | | N/A | |
| | | | | | | | |
Adjusted EBITDA | | $ | 22.6 | | | $ | 12.1 | | | | 86 | % | | | | | | $ | 114.2 | | | $ | 80.4 | | | | 42 | % |
Non-GAAP Net Income | | $ | 18.1 | | | $ | 10.0 | | | | 81 | % | | | | | | $ | 97.7 | | | $ | 70.8 | | | | 38 | % |
Non-GAAP Diluted EPS | | $ | 0.40 | | | $ | 0.24 | | | | 67 | % | | | | | | $ | 2.25 | | | $ | 1.70 | | | | 32 | % |
| | | | | | | | |
GAAP Net Income (Loss) | | $ | (1.1 | )(2) | | $ | 3.8 | | | | -130 | % | | | | | | $ | 24.4 | (2) | | $ | 22.5 | | | | 8 | % |
GAAP Diluted Income (Loss) Per Share | | $ | (0.03 | )(2) | | $ | 0.04 | | | | -175 | % | | | | | | $ | 0.56 | (2) | | $ | 0.54 | | | | 4 | % |
1) | Blucora completed the acquisition of Monoprice on August 22, 2013. Full year 2013 e-commerce revenue excludes results prior to the acquisition. |
2) | GAAP Net Income (Loss) and GAAP Diluted Income (Loss) Per Share includes a $5.7 million and $11.7 million non-cash loss on a derivative instrument in Q413 and full year 2013, respectively. See reconciliation of non-GAAP to GAAP measures below. |
Segment Information
Tax Preparation
Tax Preparation segment loss for the fourth quarter of 2013 was $3.0 million, which is consistent due to the seasonality of the business. Tax Preparation segment income for the full year 2013 was $40.6 million.
E-Commerce
E-Commerce segment income was $4.1 million or 10 percent of segment revenue for the fourth quarter of 2013. E-Commerce segment income for the full year 2013 was $5.0 million, which represents stub period results from the Monoprice acquisition date (August 22, 2013).
Search
Search segment income for the fourth quarter and full year 2013 was $25.0 million and $82.5 million, up 44 percent and 33 percent over the fourth quarter and full year 2012, respectively.
Corporate Operating Expenses
Unallocated corporate operating expenses for the fourth quarter and full year 2013 were $3.5 million and $13.8 million, respectively.
Other
Blucora ended 2013 with cash, cash equivalents and short-term investments of $333.7 million and net cash of $11.1 million (excluding outstanding debt principal).
For the full year 2013, the Company repurchased 417,000 shares for approximately $10.0 million. The Company has approximately $40.0 million approved for future share repurchases under the current plan.
First Quarter Outlook
For the first quarter of 2014, the Company expects revenues to be between $213.0 million and $222.0 million, Adjusted EBITDA to be between $51.0 million and $54.0 million, Non-GAAP Net Income to be between $45.0 million and $48.0 million, or $1.00 to $1.06 per diluted share, and GAAP Net Income to be between $22.0 million and $24.5 million, or $0.49 to $0.54 per diluted share.
Conference Call and Webcast
A conference call and live webcast will be held today at 2 p.m. Pacific time / 5 p.m. Eastern time during which the Company will further discuss fourth quarter and full year results, its outlook for the first quarter 2014, tax preparation segment guidance for the first half of 2014, and other business matters. The live webcast and supplemental materials are included in a current report on form 8-K filed today and can be accessed in the Investor Relations section of the Blucora corporate website athttp://www.blucora.com. A replay of the call will also be available on our website.
###
About Blucora™
Blucora, Inc. (NASDAQ: BCOR) operates a diverse group of Internet businesses. Its mission is to deliver long-term value to its customers, partners and shareholders through financial discipline, operational expertise, and technology innovation. Recently named one of Fortune® Magazine’s 100 Fastest-Growing Companies, Blucora’s online businesses reach millions of users worldwide every day. Blucora is headquartered in Bellevue, Washington. For more information, please visit www.Blucora.com.
Source: Blucora
Blucora Contact:
Stacy Ybarra, 425-709-8127
stacy.ybarra@blucora.com
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 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, and the completion of the audit of our financial statements for 2013. 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-K 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 | | | Year ended | |
| | December 31, | | | December 31, | | | December 31, | | | December 31, | |
| | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Revenues: | | | | | | | | | | | | |
Services revenue | | $ | 127,667 | | | $ | 97,470 | | | $ | 519,677 | | | $ | 406,919 | |
Product revenue, net | | | 39,673 | | | | — | | | | 54,303 | | | | — | |
| | | | | | | | | | | | | | | | |
| | | | |
Total revenues | | | 167,340 | | | | 97,470 | | | | 573,980 | | | | 406,919 | |
| | | |
Operating expenses: | | | | | | | | | | | | |
Cost of revenues: | | | | | | | | | | | | |
Services cost of revenue (includes amortization of acquired intangible assets of $1,895, $1,975, $7,668, and $7,580) | | | 83,005 | | | | 73,637 | | | | 302,279 | | | | 265,945 | |
Product cost of revenue | | | 27,559 | | | | — | | | | 38,181 | | | | — | |
| | | | | | | | | | | | | | | | |
| | | | |
Total cost of revenues(1) | | | 110,564 | | | | 73,637 | | | | 340,460 | | | | 265,945 | |
| | | | |
Engineering and technology(1) | | | 3,731 | | | | 2,538 | | | | 11,682 | | | | 9,969 | |
Sales and marketing(1) | | | 27,273 | | | | 8,152 | | | | 98,682 | | | | 45,644 | |
General and administrative(1) | | | 8,485 | | | | 5,713 | | | | 29,847 | | | | 27,418 | |
Depreciation | | | 1,001 | | | | 492 | | | | 2,739 | | | | 2,119 | |
Amortization of intangible assets | | | 5,600 | | | | 3,169 | | | | 16,121 | | | | 11,619 | |
| | | | | | | | | | | | | | | | |
| | | | |
Total operating expenses | | | 156,654 | | | | 93,701 | | | | 499,531 | | | | 362,714 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating income | | | 10,686 | | | | 3,769 | | | | 74,449 | | | | 44,205 | |
Other income (loss), net (2) | | | (9,196 | ) | | | 1,004 | | | | (29,623 | ) | | | (6,677 | ) |
| | | | | | | | | | | | | | | | |
| | | | |
Income before income taxes | | | 1,490 | | | | 4,773 | | | | 44,826 | | | | 37,528 | |
Income tax expense | | | (2,624 | ) | | | (953 | ) | | | (20,427 | ) | | | (15,002 | ) |
| | | | | | | | | | | | | | | | |
| | | | |
Net income (loss) | | $ | (1,134 | ) | | $ | 3,820 | | | $ | 24,399 | | | $ | 22,526 | |
| | | | | | | | | | | | | | | | |
| | | | |
Income (loss) per share: | | | | | | | | | | | | | | | | |
Basic | | $ | (0.03 | ) | | $ | 0.09 | | | $ | 0.59 | | | $ | 0.56 | |
| | | | | | | | | | | | | | | | |
Diluted | | $ | (0.03 | ) | | $ | 0.04 | | | $ | 0.56 | | | $ | 0.54 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 41,566 | | | | 40,789 | | | | 41,201 | | | | 40,279 | |
Diluted | | | 41,566 | | | | 42,411 | | | | 43,480 | | | | 41,672 | |
(1) | In the year ended December 31, 2012, $5.2 million in stock-based compensation was recorded in association with the modification of the terms of a warrant and the vesting of non-employee performance-based stock options upon completion of the TaxACT acquisition, and the related expense was allocated to general and administrative expense. Stock-based compensation expense was allocated among the following captions (in thousands): |
| | | | | | | | | | | | | | | | |
| | Three months ended | | | Year ended | |
| | December 31, 2013 | | | December 31, 2012 | | | December 31, 2013 | | | December 31, 2012 | |
| | | | |
Stock-Based Compensation | | | | | | | | | | | | | | | | |
Cost of revenues | | $ | 121 | | | $ | 227 | | | $ | 662 | | | $ | 558 | |
Engineering and technology | | | 409 | | | | 286 | | | | 1,351 | | | | 1,180 | |
Sales and marketing | | | 683 | | | | 520 | | | | 2,335 | | | | 1,909 | |
General and administrative | | | 1,824 | | | | 1,267 | | | | 7,179 | | | | 9,576 | |
| | | | | | | | | | | | | | | | |
Total stock-based compensation expense | | $ | 3,037 | | | $ | 2,300 | | | $ | 11,527 | | | $ | 13,223 | |
| | | | | | | | | | | | | | | | |
(2) | Other (income) loss, net was allocated among the following captions (in thousands): |
| | | | | | | | | | | | | | | | |
| | Three months ended | | | Year ended | |
| | December 31, | | | December 31, | | | December 31, | | | December 31, | |
| | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Other (Income) Loss, Net | | | | | | | | | | | | |
Interest income | | $ | (94 | ) | | $ | (52 | ) | | $ | (300 | ) | | $ | (131 | ) |
Interest expense | | | 2,756 | | | | 875 | | | | 9,463 | | | | 3,522 | |
Amortization of debt issuance costs | | | 267 | | | | 74 | | | | 1,108 | | | | 820 | |
Accretion of debt discounts | | | 866 | | | | 31 | | | | 2,838 | | | | 325 | |
Loss on debt extinguishment and modification expense | | | — | | | | — | | | | 1,593 | | | | — | |
(Gain) loss on derivative instrument | | | 5,721 | | | | (1,928 | ) | | | 11,652 | | | | 2,346 | |
Impairment of equity investment in privately-held company | | | — | | | | — | | | | 3,711 | | | | — | |
Decrease in fair value of earn-out contingent liability | | | (300 | ) | | | — | | | | (300 | ) | | | — | |
Other | | | (20 | ) | | | (4 | ) | | | (142 | ) | | | (205 | ) |
| | | | | | | | | | | | | | | | |
Total other (income) loss, net | | $ | 9,196 | | | $ | (1,004 | ) | | $ | 29,623 | | | $ | 6,677 | |
| | | | | | | | | | | | | | | | |
Blucora, Inc.
Preliminary Condensed Consolidated Balance Sheets
(Unaudited)
(Amounts in thousands)
| | | | | | | | |
| | December 31, 2013 | | | December 31, 2012 | |
ASSETS | | | | | | | | |
| | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 130,225 | | | $ | 68,278 | |
Short-term investments, available-for-sale | | | 203,480 | | | | 94,010 | |
Accounts receivable, net of allowance of $62 and $10 | | | 48,081 | | | | 34,932 | |
Other receivables | | | 8,292 | | | | 3,942 | |
Inventories | | | 28,826 | | | | — | |
Prepaid expenses and other current assets, net | | | 9,774 | | | | 10,911 | |
| | | | | | | | |
| | |
Total current assets | | | 428,678 | | | | 212,073 | |
Property and equipment, net | | | 16,108 | | | | 7,533 | |
Goodwill | | | 348,957 | | | | 230,290 | |
Other intangible assets, net | | | 178,064 | | | | 132,815 | |
Other long-term assets | | | 6,223 | | | | 2,582 | |
| | | | | | | | |
| | |
Total assets | | $ | 978,030 | | | $ | 585,293 | |
| | | | | | | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
| | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 61,268 | | | $ | 37,687 | |
Accrued expenses and other current liabilities | | | 31,109 | | | | 13,280 | |
Deferred revenue | | | 7,510 | | | | 3,157 | |
Short-term portion of long-term debt, net | | | 7,903 | | | | 4,590 | |
Convertible senior notes, net | | | 181,583 | | | | — | |
Derivative instruments | | | — | | | | 8,974 | |
| | | | | | | | |
| | |
Total current liabilities | | | 289,373 | | | | 67,688 | |
| | |
Long-term liabilities: | | | | | | | | |
Long-term debt, net | | | 113,193 | | | | 69,278 | |
Deferred tax liability, net | | | 56,861 | | | | 29,333 | |
Deferred revenue | | | 1,814 | | | | 1,319 | |
Other long-term liabilities | | | 2,719 | | | | 2,225 | |
| | | | | | | | |
| | |
Total long-term liabilities | | | 174,587 | | | | 102,155 | |
| | | | | | | | |
| | |
Total liabilities | | | 463,960 | | | | 169,843 | |
| | |
Stockholders’ equity: | | | | | | | | |
Common stock | | | 4 | | | | 4 | |
Additional paid-in capital | | | 1,466,043 | | | | 1,392,098 | |
Accumulated deficit | | | (951,977 | ) | | | (976,376 | ) |
Accumulated other comprehensive loss | | | — | | | | (276 | ) |
| | | | | | | | |
| | |
Total stockholders’ equity | | | 514,070 | | | | 415,450 | |
| | | | | | | | |
| | |
Total liabilities and stockholders’ equity | | $ | 978,030 | | | $ | 585,293 | |
| | | | | | | | |
Blucora, Inc.
Preliminary Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
| | | | | | | | |
| | Year ended | |
| | December 31, | | | December 31, | |
| | 2013 | | | 2012 | |
Operating activities: | | | | |
Net income | | $ | 24,399 | | | $ | 22,526 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Stock-based compensation | | | 11,527 | | | | 8,937 | |
Warrant-related stock-based compensation | | | — | | | | 4,286 | |
Loss on derivative instrument | | | 11,652 | | | | 2,346 | |
Depreciation and amortization of intangible assets | | | 28,265 | | | | 23,011 | |
Excess tax benefits from stock-based award activity | | | (29,400 | ) | | | (23,041 | ) |
Deferred income taxes | | | (10,849 | ) | | | (8,738 | ) |
Amortization of premium or accretion of discount on investments, net | | | 3,007 | | | | (194 | ) |
Impairment loss on equity investment in privately-held company | | | 3,711 | | | | — | |
Amortization of debt issuance costs | | | 1,108 | | | | 820 | |
Accretion of debt discount | | | 2,838 | | | | 325 | |
Loss on debt extinguishment and modification expense | | | 1,593 | | | | — | |
Earn-out contingent liability adjustments | | | (300 | ) | | | — | |
Other | | | 767 | | | | 31 | |
Cash provided (used) by changes in operating assets and liabilities: | | | | |
Accounts receivable | | | (9,911 | ) | | | (597 | ) |
Other receivables | | | 1,741 | | | | (665 | ) |
Inventories | | | (1,349 | ) | | | — | |
Prepaid expenses and other current assets | | | 2,511 | | | | (5,862 | ) |
Other long-term assets | | | 256 | | | | 1,981 | |
Accounts payable | | | 12,275 | | | | (1,600 | ) |
Deferred revenue | | | 3,527 | | | | 4,170 | |
Accrued expenses and other current and long-term liabilities | | | 37,688 | | | | 21,095 | |
| | | | | | | | |
Net cash provided by operating activities | | | 95,056 | | | | 48,831 | |
| |
Investing activities: | | | | |
Business acquisitions, net of cash acquired | | | (184,982 | ) | | | (279,386 | ) |
Equity investment in privately-held company | | | (4,000 | ) | | | — | |
Purchases of property and equipment | | | (4,747 | ) | | | (3,752 | ) |
Change in restricted cash | | | 2,491 | | | | 252 | |
Proceeds from sales of investments | | | 25,812 | | | | 203,493 | |
Proceeds from maturities of investments | | | 213,616 | | | | 36,753 | |
Purchases of investments | | | (351,883 | ) | | | (122,433 | ) |
| | | | | | | | |
Net cash used by investing activities | | | (303,693 | ) | | | (165,073 | ) |
| |
Financing activities: | | | | |
Proceeds from issuance of convertible debt, net of debt issuance costs of $6,432 | | | 194,818 | | | | — | |
Proceeds from credit facilities, net of debt issuance costs and debt discount of $406 and $300 in 2013 and $2,343 and $953 in 2012 | | | 55,294 | | | | 96,704 | |
Debt issuance costs on credit facility | | | (28 | ) | | | — | |
Repayment of debt | | | (10,000 | ) | | | (25,504 | ) |
Stock repurchases | | | (10,006 | ) | | | — | |
Excess tax benefits from stock-based award activity | | | 29,400 | | | | 23,041 | |
Proceeds from issuance of common stock upon warrant exercise | | | 9,620 | | | | — | |
Proceeds from stock option exercises | | | 2,826 | | | | 9,099 | |
Proceeds from issuance of stock through employee stock purchase plan | | | 1,065 | | | | 601 | |
Tax payments from shares withheld upon vesting of restricted stock units | | | (2,405 | ) | | | (1,318 | ) |
| | | | | | | | |
Net cash provided by financing activities | | | 270,584 | | | | 102,623 | |
| | |
Net increase (decrease) in cash and cash equivalents | | | 61,947 | | | | (13,619 | ) |
| | |
Cash and cash equivalents: | | | | | | | | |
Beginning of period | | | 68,278 | | | | 81,897 | |
| | | | | | | | |
End of period | | $ | 130,225 | | | $ | 68,278 | |
| | | | | | | | |
Blucora, Inc.
Preliminary Segment Information
(Unaudited)
(Amounts in thousands)
| | | | | | | | | | | | | | | | |
| | Three months ended | | | Year ended | |
| | December 31, 2013 | | | December 31, 2012 | | | December 31, 2013 | | | December 31, 2012 | |
| | |
Revenues: | | | | | | | | |
Search | | $ | 125,624 | | | $ | 96,303 | | | $ | 428,464 | | | $ | 344,814 | |
Tax Preparation | | | 2,043 | | | | 1,167 | | | | 91,213 | | | | 62,105 | |
E-Commerce | | | 39,673 | | | | — | | | | 54,303 | | | | — | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 167,340 | | | | 97,470 | | | | 573,980 | | | | 406,919 | |
| | |
Operating income: | | | | | | | | |
Search | | | 25,003 | | | | 17,378 | | | | 82,504 | | | | 62,185 | |
Tax Preparation | | | (3,018 | ) | | | (2,476 | ) | | | 40,599 | | | | 30,052 | |
E-Commerce | | | 4,061 | | | | — | | | | 4,967 | | | | — | |
Corporate-level activity | | | (15,360 | ) | | | (11,133 | ) | | | (53,621 | ) | | | (48,032 | ) |
| | | | | | | | | | | | | | | | |
Total operating income | | | 10,686 | | | | 3,769 | | | | 74,449 | | | | 44,205 | |
| | | | |
Other income (loss), net | | | (9,196 | ) | | | 1,004 | | | | (29,623 | ) | | | (6,677 | ) |
Income tax expense | | | (2,624 | ) | | | (953 | ) | | | (20,427 | ) | | | (15,002 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (1,134 | ) | | $ | 3,820 | | | $ | 24,399 | | | $ | 22,526 | |
| | | | | | | | | | | | | | | | |
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 | | | Year ended | |
| | December 31, 2013 | | | December 31, 2012 | | | December 31, 2013 | | | December 31, 2012 | |
Net income (loss)(2) | | $ | (1,134 | ) | | $ | 3,820 | | | $ | 24,399 | | | $ | 22,526 | |
Depreciation and amortization of intangible assets | | | 8,852 | | | | 6,061 | | | | 28,265 | | | | 23,011 | |
Stock-based compensation | | | 3,037 | | | | 2,300 | | | | 11,527 | | | | 13,223 | |
Other (income) loss, net(3) | | | 9,196 | | | | (1,004 | ) | | | 29,623 | | | | 6,677 | |
Income tax expense | | | 2,624 | | | | 953 | | | | 20,427 | | | | 15,002 | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 22,575 | | | $ | 12,130 | | | $ | 114,241 | | | $ | 80,439 | |
| | | | | | | | | | | | | | | | |
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 | | | Year ended | |
| | December 31, 2013 | | | December 31, 2012 | | | December 31, 2013 | | | December 31, 2012 | |
Net income (loss)(2) | | $ | (1,134 | ) | | $ | 3,820 | | | $ | 24,399 | | | $ | 22,526 | |
Stock-based compensation | | | 3,037 | | | | 2,300 | | | | 11,527 | | | | 13,223 | |
Amortization of acquired intangible assets | | | 7,495 | | | | 5,144 | | | | 23,789 | | | | 19,199 | |
Accretion of debt discount on convertible notes | | | 858 | | | | — | | | | 2,674 | | | | — | |
(Gain) loss on derivative instrument | | | 5,721 | | | | (1,928 | ) | | | 11,652 | | | | 2,346 | |
Impairment of equity investment in privately-held company | | | — | | | | — | | | | 3,711 | | | | — | |
Loss on debt extinguishment and modification expense | | | — | | | | — | | | | 1,593 | | | | — | |
Cash tax impact of adjustments to GAAP net income | | | (8 | ) | | | 9 | | | | (189 | ) | | | (93 | ) |
Non-cash income tax expense(1) | | | 2,126 | | | | 660 | | | | 18,538 | | | | 13,559 | |
| | | | | | | | | | | | | | | | |
Non-GAAP net income | | $ | 18,095 | | | $ | 10,005 | | | $ | 97,694 | | | $ | 70,760 | |
| | | | | | | | | | | | | | | | |
| | | | |
Per share amounts | | | | | | | | | | | | | | | | |
Net income (loss) - diluted | | | (0.03 | ) | | | 0.04 | (4) | | | 0.56 | | | | 0.54 | |
Stock-based compensation - diluted | | | 0.07 | | | | 0.06 | | | | 0.26 | | | | 0.32 | |
Amortization of acquired intangible assets - diluted | | | 0.16 | | | | 0.12 | | | | 0.55 | | | | 0.46 | |
Accretion of debt discount on convertible notes - diluted | | | 0.02 | | | | — | | | | 0.06 | | | | — | |
Loss on derivative instrument - diluted | | | 0.13 | | | | — | (4) | | | 0.27 | | | | 0.06 | |
Impairment of equity investment in privately-held company - diluted | | | — | | | | — | | | | 0.09 | | | | — | |
Loss on debt extinguishment and modification expense - diluted | | | — | | | | — | | | | 0.03 | | | | — | |
Cash tax impact of adjustments to GAAP net income - diluted | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | |
Non-cash income tax expense - diluted | | | 0.05 | | | | 0.02 | | | | 0.43 | | | | 0.32 | |
| | | | | | | | | | | | | | | | |
Non-GAAP net income per share - diluted | | $ | 0.40 | | | $ | 0.24 | | | $ | 2.25 | | | $ | 1.70 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average shares outstanding used in computing diluted non-GAAP income per share and its components | | | 45,716 | | | | 42,411 | | | | 43,480 | | | | 41,672 | |
| | | | | | | | | | | | | | | | |
Preliminary Adjusted EBITDA Reconciliation for Forward-Looking Guidance
(Amounts in thousands)
| | | | | | | | |
| | Ranges for the three months ending March 31, 2014 | |
Net income | | $ | 22,000 | | | $ | 24,500 | |
Depreciation and amortization of intangible assets | | | 9,000 | | | | 9,000 | |
Stock-based compensation | | | 3,100 | | | | 2,900 | |
Other loss, net(3) | | | 4,100 | | | | 4,100 | |
Income tax benefit | | | 12,800 | | | | 13,500 | |
| | | | | | | | |
Adjusted EBITDA | | $ | 51,000 | | | $ | 54,000 | |
| | | | | | | | |
Preliminary Non-GAAP Net Income Reconciliation for Forward-Looking Guidance
(Amounts in thousands)
| | | | | | | | |
| | Ranges for the three months ending | |
| | March 31, 2014 | |
Net income | | $ | 22,000 | | | $ | 24,500 | |
Stock-based compensation | | | 3,100 | | | | 2,900 | |
Amortization of acquired intangible assets | | | 7,500 | | | | 7,500 | |
Accretion of debt discount on convertible notes | | | 900 | | | | 900 | |
Non-cash income tax benefit | | | 11,500 | | | | 12,200 | |
| | | | | | | | |
Non-GAAP net income | | $ | 45,000 | | | $ | 48,000 | |
| | | | | | | | |
(1) | Blucora defines Adjusted EBITDA as 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 and loss on sale of discontinued operations, both net of taxes), income taxes, depreciation, amortization of intangible assets, stock-based compensation, and other income/loss, net (as described in note(3) below). 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 are significant and necessary components to the operations of the Company’s business and, therefore, 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 discontinued operations (which includes loss from discontinued operations and loss on sale of discontinued operations, both net of taxes), stock-based compensation, amortization of acquired intangible assets, accretion of debt discount on convertible notes, losses on debt extinguishment and modification expense, gains or losses on derivative instrument, other- than-temporary impairment losses on equity investment, the related cash tax impact of those adjustments, and non-cash income taxes from continuing operations. 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 deferred tax assets, which consist primarily of U.S. federal net operating losses. The majority of these deferred tax assets will expire, if unutilized, between 2020 and 2024.
Blucora’s management believes that non-GAAP net income and non-GAAP net income 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 net income 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 income/loss, net primarily includes items such as interest income, interest expense, amortization of debt issuance costs, accretion of debt discounts, loss on debt extinguishment and modification expense, gains or losses on derivative instrument, other-than-temporary impairment losses on equity investments, and adjustments to the fair values of contingent liabilities related to business combinations. |
(4) | Calculation excludes the income effect of a dilutive derivative instrument. |