|
Total Revenue
|
|
$152.1m
|
$163.0m
|
$204.1m
|
$232.6m
|
$343.1m
|
$490.9m
|
$573.2m
|
$601.1m
|
$748.5m
|
$753.8m
|
|
Cost of Revenue
|
|
$85.2m
|
$89.3m
|
$108.1m
|
$125.0m
|
$185.3m
|
$272.4m
|
$334.8m
|
$365.0m
|
$468.5m
|
$458.8m
|
|
Gross Profit
|
|
$66.9m
|
$73.7m
|
$96.0m
|
$107.6m
|
$157.9m
|
$218.5m
|
$238.4m
|
$236.2m
|
$280.0m
|
$295.1m
|
|
Operating Expenses
|
|
$51.7m
|
$59.1m
|
$89.2m
|
$125.3m
|
$171.4m
|
$220.8m
|
$262.7m
|
$271.6m
|
$300.0m
|
$309.4m
|
|
Operating Income (Loss)
|
|
$15.2m
|
$14.6m
|
$6.8m
|
($17.7m)
|
($13.5m)
|
($2.2m)
|
($24.3m)
|
($35.5m)
|
($20.1m)
|
($14.4m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$891k
|
$839k
|
$554k
|
$520k
|
$3.7m
|
$19.1m
|
$17.2m
|
$17.3m
|
$17.5m
|
$18.1m
|
|
Capitalized Computer Software, Amortization
|
|
$2.8m
|
$2.1m
|
$1.8m
|
$2.0m
|
$2.0m
|
$1.8m
|
$2.2m
|
$3.2m
|
$4.2m
|
$6.9m
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
—
|
—
|
$9k
|
$32k
|
$100k
|
$200k
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Income (Loss) Attributable to Parent, before Tax
|
|
—
|
—
|
—
|
($15.2m)
|
($29.0m)
|
($31.2m)
|
$17.3m
|
($19.3m)
|
($9.0m)
|
($16.6m)
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
—
|
$12.9m
|
$7.1m
|
($15.2m)
|
($25.7m)
|
($27.5m)
|
$30.6m
|
$759k
|
$7.7m
|
($3.5m)
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$2
|
$0
|
$1
|
$0
|
($2)
|
—
|
$1
|
($1)
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$2
|
$0
|
$1
|
$0
|
($2)
|
—
|
($0)
|
($1)
|
—
|
—
|
|
Investment Income, Interest
|
|
—
|
—
|
—
|
$6k
|
$0
|
$100k
|
$1.2m
|
$2.0m
|
$1.0m
|
$300k
|
|
Undistributed Earnings (Loss) Allocated to Participating Securities, Basic
|
|
$3.0m
|
$644k
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$14.3m
|
$12.9m
|
$7.1m
|
$15.2m
|
$29.0m
|
$31.2m
|
$17.3m
|
$19.3m
|
$9.0m
|
$16.6m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$25.4m
|
$6.0m
|
$17.9m
|
$2.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
($3.1m)
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
($3.1m)
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) from Continuing Operations Available to Common Shareholders, Basic
|
|
$22.1m
|
$5.3m
|
$17.9m
|
$2.5m
|
($44.0m)
|
($27.4m)
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$22.4m
|
$6.0m
|
$17.9m
|
$2.5m
|
($44.0m)
|
($27.4m)
|
$19.6m
|
($16.3m)
|
($6.5m)
|
($12.9m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$19.4m
|
$5.3m
|
$17.9m
|
$2.5m
|
—
|
—
|
$19.6m
|
($16.3m)
|
($6.5m)
|
($12.9m)
|
|
Earnings Per Share, Basic
|
|
$1.66
|
$0.42
|
$0.96
|
$0.11
|
($1.83)
|
($1.09)
|
$0.77
|
($0.64)
|
($0.24)
|
($0.43)
|
|
Earnings Per Share, Diluted
|
|
$1.51
|
$0.37
|
$0.85
|
$0.10
|
($1.83)
|
($1.09)
|
($0.48)
|
($0.64)
|
($0.24)
|
($0.43)
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$1.66
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
|
Preferred Stock, Dividends Per Share, Declared
|
|
$0.00
|
$0.00
|
$0.00
|
$0.11
|
($1.83)
|
($1.09)
|
$0.77
|
($0.64)
|
($0.24)
|
($0.43)
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
11.7m
|
12.6m
|
18.6m
|
22.6m
|
24.1m
|
25.1m
|
25.3m
|
25.6m
|
27.2m
|
30.0m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
12.9m
|
14.5m
|
21.1m
|
23.9m
|
24.1m
|
25.1m
|
30.9m
|
25.6m
|
27.2m
|
30.0m
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and Development Expense
|
|
$8.5m
|
$10.8m
|
$20.9m
|
$31.5m
|
$42.1m
|
$55.2m
|
$98.0m
|
$104.2m
|
$118.6m
|
$132.5m
|
|
Selling and Marketing Expense
|
|
$9.3m
|
$11.2m
|
$20.7m
|
$35.0m
|
$40.6m
|
$51.8m
|
$96.7m
|
$102.1m
|
$109.7m
|
$101.7m
|
|
General and Administrative Expense
|
|
$33.9m
|
$37.1m
|
$47.6m
|
$58.8m
|
$88.8m
|
$113.8m
|
$68.0m
|
$65.4m
|
$71.7m
|
$75.2m
|
|
Other Nonoperating Income (Expense)
|
|
—
|
—
|
$301k
|
$2.5m
|
($15.5m)
|
($29.0m)
|
$4.5m
|
$195k
|
$2.7m
|
($1.3m)
|
|
Current Income Tax Expense (Benefit)
|
|
($8k)
|
$750k
|
($37k)
|
($216k)
|
$739k
|
$4.5m
|
$4.3m
|
$4.2m
|
$3.0m
|
$1.4m
|
|
Interest Expense, Debt
|
|
—
|
—
|
—
|
—
|
$16.4m
|
$28.7m
|
$5.2m
|
$3.7m
|
$3.0m
|
$2.4m
|
|
Other Cost of Operating Revenue
|
|
$14.0m
|
$13.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Expenses
|
|
$908k
|
$1.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
($11.1m)
|
$6.9m
|
($10.9m)
|
($17.7m)
|
$15.0m
|
($3.8m)
|
($2.3m)
|
($3.0m)
|
($2.4m)
|
($3.7m)
|
|
Nonoperating Income (Expense)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$41.6m
|
$16.2m
|
$11.1m
|
($2.2m)
|
|
Interest Income (Expense), Net
|
|
($908k)
|
($1.7m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Income (Expense), Nonoperating, Net
|
|
—
|
—
|
$301k
|
$2.4m
|
($13.7m)
|
($28.8m)
|
($3.0m)
|
($808k)
|
($1.9m)
|
($2.0m)
|