XML 37 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (unaudited) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2012
Dec. 31, 2011
Current assets    
Cash and cash equivalents $ 54,550 $ 35,127
Marketable securities 10,912 11,198
Accounts receivable, net of allowance for doubtful accounts of $3,354 and $3,581 at June 30, 2012, and December 31, 2011 respectively 50,247 37,332
Deferred tax asset 2,212 2,212
Prepaid expenses and other current assets 5,826 5,425
Total current assets 123,747 91,294
Property and equipment, net 5,268 5,474
Intangible assets, net 14,563 17,684
Goodwill 155,244 155,677
Deferred tax asset 9,441 7,488
Other assets 248 331
Total assets 308,511 277,948
Current liabilities    
Accounts payable 16,212 9,514
Accrued expenses and other current liabilities 24,760 16,220
Total current liabilities 40,972 25,734
Warrant liability 1,319 1,150
Deferred tax liability 3,241 4,202
Other long-term liabilities 799 1,092
Total liabilities 46,331 32,178
Redeemable convertible preferred stock    
Commitments and contingencies (Note 10)      
Stockholders’ equity (deficit)    
Additional paid-in capital 6,575 3,296
Cumulative translation adjustment (2,215) (977)
Accumulated earnings (deficit) 1,518 (4,050)
Stockholders’ equity (deficit) 5,885 (1,724)
Total liabilities and stockholders’ equity 308,511 277,948
Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 256,295 247,494
Series A Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 7,154 9,702
Series A1 Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 1,915 2,355
Series B Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 8,023 9,888
Series B1 Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 3,226 4,026
Series C Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 14,113 15,372
Series D Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 221,864 206,151
Common Stock
   
Stockholders’ equity (deficit)    
Common Stock 7 7
Common Class A [Member]
   
Stockholders’ equity (deficit)    
Common Stock 0 [1] 0 [1]
Common Class B [Member]
   
Stockholders’ equity (deficit)    
Common Stock 0 0
Pro Forma [Member]
   
Current assets    
Cash and cash equivalents 54,550 [2]  
Marketable securities 10,912 [2]  
Accounts receivable, net of allowance for doubtful accounts of $3,354 and $3,581 at June 30, 2012, and December 31, 2011 respectively 50,247 [2]  
Deferred tax asset 2,212 [2]  
Prepaid expenses and other current assets 5,826 [2]  
Total current assets 123,747 [2]  
Property and equipment, net 5,268 [2]  
Intangible assets, net 14,563 [2]  
Goodwill 155,244 [2]  
Deferred tax asset 9,441 [2]  
Other assets 248 [2]  
Total assets 308,511 [2]  
Current liabilities    
Accounts payable 16,212 [2]  
Accrued expenses and other current liabilities 24,760 [2]  
Total current liabilities 40,972 [2]  
Warrant liability 1,319 [2]  
Deferred tax liability 3,241 [2]  
Other long-term liabilities 799 [2]  
Total liabilities 46,331 [2]  
Redeemable convertible preferred stock    
Commitments and contingencies (Note 10)    [2]  
Stockholders’ equity (deficit)    
Additional paid-in capital 262,843 [2]  
Cumulative translation adjustment (2,215) [2]  
Accumulated earnings (deficit) 1,518 [2]  
Stockholders’ equity (deficit) 262,180 [2]  
Total liabilities and stockholders’ equity 308,511 [2]  
Pro Forma [Member] | Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Series A Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Series A1 Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Series B Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Series B1 Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Series C Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Series D Redeemable Convertible Preferred Stock [Member]
   
Redeemable convertible preferred stock    
Redeemable convertible preferred stock 0 [2]  
Pro Forma [Member] | Common Stock
   
Stockholders’ equity (deficit)    
Common Stock 0 [2]  
Pro Forma [Member] | Common Class A [Member]
   
Stockholders’ equity (deficit)    
Common Stock 0 [1],[2]  
Pro Forma [Member] | Common Class B [Member]
   
Stockholders’ equity (deficit)    
Common Stock $ 34 [2]  
[1] Upon the completion of an initial public offering, we will have two classes of common stock. All existing shares will convert into Class B common stock and shares sold in the initial public offering will be Class A common stock. The rights of the holders of our common stock are identical except with respect to voting and conversion rights.
[2] The unaudited pro forma balance sheet gives effect to the conversion of all outstanding shares of our common stock and our redeemable convertible preferred stock into 33,864,565 shares of Class B common stock upon the completion of an initial public offering.