0001193125-15-277906.txt : 20150805 0001193125-15-277906.hdr.sgml : 20150805 20150805095009 ACCESSION NUMBER: 0001193125-15-277906 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150805 FILED AS OF DATE: 20150805 DATE AS OF CHANGE: 20150805 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AVG Technologies N.V. CENTRAL INDEX KEY: 0001528903 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35408 FILM NUMBER: 151027728 BUSINESS ADDRESS: STREET 1: GATWICKSTRAAT 9-39 STREET 2: 1043 GL CITY: Amsterdam STATE: P7 ZIP: 00000 BUSINESS PHONE: 31-20-5226210 MAIL ADDRESS: STREET 1: GATWICKSTRAAT 9-39 STREET 2: 1043 GL CITY: Amsterdam STATE: P7 ZIP: 00000 6-K 1 d39497d6k.htm FORM 6-K Form 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

August 5, 2015

Commission File Number: 001-35408

 

 

AVG TECHNOLOGIES N.V.

 

 

Gatwickstraat 9-39

1043 GL Amsterdam

The Netherlands

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  x            Form 40-F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ¨

 

 

 


Table of contents

 

Item

  

Description

1.    Press release
2.    AVG Technologies N.V. unaudited condensed consolidated financial statements for the quarter ended June 30, 2015


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

AVG TECHNOLOGIES N.V.

 

Date: August 5, 2015     By:  

/s/ John Little

      Name: John Little
      Title: Chief Financial Officer and Managing Director
EX-99.1 2 d39497dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

AVG Announces Second Quarter 2015 Financial Results

Company delivers record quarterly revenue of $107.8 million, driven by strength in subscription-based revenue which now comprises 81 percent of total revenues

AMSTERDAM, August 5, 2015 /PRNewswire/ — AVG Technologies N.V. (NYSE: AVG), the provider of Internet and mobile security, privacy and optimization to more than 200 million active users, today reported results for the second quarter ended June 30, 2015.

Second quarter 2015 highlights

 

    Revenue grew 23 percent over the same period last year to $107.8 million

 

    Subscription-based revenue continued to accelerate, growing 29 percent over the same period last year and comprising 81 percent of total revenue

 

    Mobile revenue increased 10x when compared to same period last year

 

    Security and privacy portfolio expanded through the acquisition of Privax, a leading provider of desktop and mobile services for consumers

“The record revenue we are reporting today marks the 4th quarter of consistent sequential growth since we launched a major repositioning of the company at the end of 2013,” said Gary Kovacs, chief executive officer of AVG. “Further, it demonstrates that our strategy is working – as we optimize our core businesses and invest in consumer, mobile and SMB to satisfy the growing and broadening demand for simple, integrated solutions to deliver online security. We continue to execute well and I am particularly pleased to see that mobile revenue has grown 10 times compared to the same period last year. Increases in subscription-based revenue across all our solutions- including mobile - drove topline growth, setting us up nicely for the future.”

Second quarter 2015 financial results

Revenue for the second quarter of 2015 was $107.8 million, compared with $88.0 million in the second quarter of 2014, an increase of 23% compared to the prior year. Non-GAAP net income for the second quarter was $24.6 million, or $0.47 per diluted ordinary share. This compares with non-GAAP adjusted net income of $24.7 million, or $0.47 per diluted ordinary share for the same period of the prior year.1 GAAP net income for the second quarter was $8.5 million, or $0.15 per diluted ordinary share. This compares with net income of $13.7 million, or $0.26 per diluted ordinary share in the prior year’s second quarter.

Operating income was $13.8 million, compared with $20.4 million for the second quarter of 2014. Operating cash flow was $15.5 million for the quarter, compared with $22.3 million for the second quarter last year. Non-GAAP free cash flow was $11.8 million for the quarter, compared with $19.1 million for the same period in the prior year. The decline in free cash flow was primarily driven by additional $6 million in interest paid associated with strategic acquisitions and a $2 million increase in taxes paid.

 

1


(1)  Non-GAAP results for the second quarter of 2015 exclude $3.7 million in share based compensation expense, $7.2 million in acquisition amortization and $0.1 million in charges associated with litigation settlements, $2.3 million in acquisition-related charges, $0.5 million in charges related to the unwinding of discounts and changes in fair value and $0.6 million in charges associated with the rationalization of the Company’s global operations, and $2.9 million in charges associated with the Company’s reassessment of the useful life of internally developed software, as described in the Reconciliation of GAAP measures to non-GAAP measures.

Financial Outlook

Based on information available as of August 5, 2015, AVG is maintaining the following outlook for fiscal year 2015 as follows:

 

    Revenue is expected to be in the range of $420 million to $440 million.

 

    Non-GAAP adjusted net income is expected to be in the range of $94.2 million to $99.2 million; non-GAAP adjusted net income per diluted ordinary share is expected to be in the range of $1.80 to $1.90.

 

    GAAP net income is expected to be in the range of $48.9 million to $53.9 million; GAAP net income per diluted ordinary share is expected to be in the range of $0.93 to $1.03.

AVG’s expectation of non-GAAP adjusted net income for fiscal year 2015 excludes share-based compensation expense, acquisition amortization and certain other adjustments, and assumes a normalized tax rate of 12.5%. For the purpose of calculating GAAP net income per diluted ordinary share and non-GAAP net income per diluted ordinary share, the Company assumes approximately 53 million weighted-average diluted ordinary shares outstanding for the full year.

The financial information presented in this press release is not audited nor reviewed.

Conference Call Information

AVG will hold its quarterly conference call today at 5:00 p.m. ET/2:00 p.m. PT/ 11 PM CET to discuss its second quarter 2015 financial results, business highlights and outlook. The conference call may be accessed via webcast at http://investors.avg.com or using the following phone numbers and conference ID: +1 913 312 6668 (USA and Canada); +44 20 8150 0795 (UK); Conference ID: 7703757.

Live and replay versions of the webcast can be accessed via http://investors.avg.com.

 

2


Use of Non-GAAP Financial Information

This press release contains supplemental non-GAAP financial measures that are not calculated in accordance with U.S. GAAP. These non-GAAP measures provide additional information on the performance or liquidity of our business that we believe are useful for investors.

Adjusted net income, free cash flow and their related ratios are non-GAAP measures and should not be considered alternatives to the applicable U.S. GAAP measures. In particular, adjusted net income and free cash flow, and their related ratios, should not be considered as measurements of our financial performance or liquidity under U.S. GAAP, as alternatives to income, operating income or any other performance measures derived in accordance with U.S. GAAP or as alternatives to cash flow from operating activities as a measure of our liquidity.

Adjusted net income and free cash flow are measures of financial performance and liquidity, respectively, and have limitations as analytical tools, and should not be considered in isolation from, or as substitutes for, analysis of our results of operations, including our operating income and cash flows, as reported under U.S. GAAP. We provide these non-GAAP financial measures because we believe that such measures provide important supplemental information to management and investors about the Company’s core operating results and liquidity, primarily because the non-GAAP financial measures exclude certain expenses and other amounts that management does not consider to be indicative of the Company’s core operating results or business outlook or liquidity. Management uses these non-GAAP financial measures, in addition to the corresponding U.S. GAAP financial measures, in evaluating the Company’s operating performance, in planning and forecasting future periods, in making decisions regarding business operations and allocation of resources, and in comparing the Company’s performance against its historical performance. Some of the limitations of adjusted net income and free cash flow and their related ratios as measures are:

 

    they do not reflect our cash expenditure or future requirements for capital expenditure or contractual commitments, nor do they reflect the actual cash contributions received from customers;

 

    they do not reflect changes in, or cash requirements for, our working capital needs;

 

    although amortization and share-based compensation are non-cash charges, the assets being amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; and

 

    other companies in our industry may calculate these measures differently than we do, limiting their usefulness as comparative measures

Because of these limitations, investors should rely on AVG’s consolidated financial statements prepared in accordance with U.S. GAAP and treat the Company’s non-GAAP financial measures as supplemental information only.

For a reconciliation of these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with U.S. GAAP, please see “Reconciliation of GAAP to non-GAAP financial measures”. All non-GAAP financial measures should be read in conjunction with the comparable information presented in accordance with U.S. GAAP.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including those relating to an expected range of revenue, net income, EPS, non-GAAP adjusted net income and non-GAAP EPS for the fiscal year ending December 31, 2015 and/or future periods, as well as those relating to the future prospects of AVG. Words such as “expects,” “expectation,” “intends,”

 

3


“assumes,” “believes” and “estimates,” variations of such words and similar expressions are also intended to identify forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those contemplated herein. Factors that could cause or contribute to such differences include but are not limited to: changes in our growth strategies; changes in our future prospects, business development, results of operations and financial condition; the anticipated costs and benefits of our Location Labs acquisition and other acquisitions; our ability to remediate the material weaknesses and other deficiencies identified in our internal controls or IT systems; our ability to comply with our credit agreements; changes to the online and computer threat environment and the endpoint security industry; competition from local and international companies, new entrants in the market and changes to the competitive landscape; the adoption of new, or changes to existing, laws and regulations; changes in international or national tax regulations and related proposals; the assumptions underlying the calculation of our key metrics, including the number of our active users, revenue per average active user, subscription revenue per subscriber and platform-derived revenue per thousand searches; potential effects of changes in the applicable search guidelines of our search partners; the status of or changes to our relationships with our partners, including Yahoo!, Google and other third parties; changes in our and our partners’ responses to privacy concerns; our ability to successfully exit the third party search distribution business; our plans to launch new products and online services and monetize our full user base; the performance of our products, including AVG Zen; our ability to attract and retain active and subscription users; our ability to retain key personnel and attract new talent; our ability to adequately protect our intellectual property; our geographic expansion plans; the outcome of ongoing or any future litigation or arbitration, including litigation or arbitration relating to intellectual property rights; our legal and regulatory compliance efforts, including with respect to PCI compliance; and worldwide economic conditions and their impact on demand for our products and services. Given these risks and uncertainties, you should not place undue reliance on these forward-looking statements.

Further information on these factors and other risks that may affect the Company’s business is included in filings AVG makes with the U.S. Securities and Exchange Commission (“SEC”) from time to time, including its Annual Report on Form 20-F, particularly under the heading “Risk Factors”.

The financial information contained in this press release should be read in conjunction with the consolidated financial statements and notes thereto to be included in the Company’s reports on Form 6-K and Form 20-F. The Company’s results of operations for the second quarter, ended June 30, 2015 are not necessarily indicative of the Company’s operating results for any future periods.

These documents are available online from the SEC or in the Investor Relations section of the Company’s website at http://investors.avg.com. Information on the AVG website is not part of this release. All forward-looking statements in this press release are based on information currently available to the Company, and AVG assumes no obligation to update these forward looking statements in light of new information or future events.

About AVG

AVG is the online security company providing leading software and services to secure devices, data and people. AVG’s award-winning technology is delivered to over 200 million monthly active users worldwide. AVG’s Consumer portfolio includes internet security, performance optimization, and personal privacy and identity protection for mobile devices and desktops. The AVG Business portfolio - delivered by managed service providers, VARs and resellers - offers IT administration, control and reporting, integrated security, and mobile device management that simplify and protect businesses.

All trademarks are the property of their respective owners.

 

4


Investor relations contacts:   
US: Bonnie Mc Bride    Europe: Camelia Isaic
Tel: + 1 415 806 0385    Tel: +420 702 205 848
Email: bonnie.mcbride@avg.com    Email: camelia.isaic@avg.com
IR team email: ir@avg.com   
Media contacts:   
US: Deanna Contreras    Europe: Zena Martin
Tel: +1 415 371 2001    Tel: + 44 7496 638 342
Email: Deanna.Contreras@avg.com    Email: zena.martin@avg.com

Press information: http://now.avg.com

 

5


AVG Technologies N.V.

Unaudited condensed consolidated balance sheets

(in thousands of U.S. dollars)

 

                                             
     December 31,     June 30,  
     2014     2015  

ASSETS

  

Current assets:

    

Cash and cash equivalents

   $ 138,907      $ 117,188   

Restricted cash

     1,995        17,863   

Trade accounts receivable, net

     35,408        37,531   

Inventories

     1,030        724   

Deferred income taxes

     21,056        20,763   

Prepaid expenses

     6,946        9,589   

Other current assets

     5,926        9,386   
  

 

 

   

 

 

 

Total current assets

     211,268        213,044   

Non-current restricted cash

     16,160        9,275   

Property and equipment, net

     18,000        17,833   

Deferred income taxes

     26,813        23,424   

Intangible assets, net

     121,835        119,518   

Goodwill

     245,369        295,535   

Investment

     160        160   

Other assets

     7,484        7,252   
  

 

 

   

 

 

 

Total assets

   $ 647,089      $ 686,041   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 13,603      $ 7,579   

Accrued compensation and benefits

     16,544        18,359   

Accrued expenses and other current liabilities

     53,098        62,232   

Current portion of long-term debt

     2,300        2,300   

Income taxes payable

     2,724        2,642   

Deferred tax liabilities

     568        441   

Deferred revenue

     166,815        166,604   
  

 

 

   

 

 

 

Total current liabilities

     255,652        260,157   

Long-term debt, less current portion

     222,625        221,851   

Deferred revenue, less current portion

     34,028        33,020   

Deferred tax liabilities

     25,613        26,365   

Other non-current liabilities

     31,974        33,060   
  

 

 

   

 

 

 

Total liabilities

     569,892        574,453   
  

 

 

   

 

 

 

Redeemable noncontrolling interest

     40,040        41,107   
  

 

 

   

 

 

 

Ordinary shares

     727        727   

Distributions in excess of capital

     (122,560     (118,369

Treasury shares

     (60,858     (49,340

Accumulated other comprehensive loss

     (12,814     (14,597

Retained earnings

     232,662        252,060   
  

 

 

   

 

 

 

Total shareholders’ equity

     37,157        70,481   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 647,089      $ 686,041   
  

 

 

   

 

 

 

 

6


AVG Technologies N.V.

Unaudited condensed consolidated statements of comprehensive income

(in thousands of U.S. dollars, except for share data and per share data)

 

     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  
     (in thousands of U.S. dollars)  

Revenue:

        

Subscription

   $ 68,225      $ 87,696      $ 135,515      $ 169,277   

Platform-derived

     19,784        20,100        46,040        41,329   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     88,009        107,796        181,555        210,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue:

        

Subscription

     (8,934     (14,390     (17,045     (26,870

Platform-derived

     (3,535     (1,321     (8,936     (2,653
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     (12,469     (15,711     (25,981     (29,523
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     75,540        92,085        155,574        181,083   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     (15,823     (22,089     (32,270     (42,766

Sales and marketing

     (22,550     (33,603     (45,032     (62,400

General and administrative

     (16,757     (22,560     (33,133     (42,310
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     (55,130     (78,252     (110,435     (147,476
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     20,410        13,833        45,139        33,607   

Other expense, net

     (392     (2,960     (449     (7,350
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes and loss from investment in equity affiliate

     20,018        10,873        44,690        26,257   

Income tax provision

     (6,333     (2,330     (13,062     (5,792
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 13,685      $ 8,543      $ 31,628      $ 20,465   
  

 

 

   

 

 

   

 

 

   

 

 

 

Add: Net loss attributable to redeemable noncontrolling interest

     —          18        —          15   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to AVG Technologies N.V.

   $ 13,685      $ 8,561      $ 31,628      $ 20,480   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

     13,873        8,897        31,112        18,697   

Less: Comprehensive income attributable to redeemable noncontrolling interest

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to AVG Technologies N.V.

   $ 13,873      $ 8,897      $ 31,112      $ 18,697   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share attributable to AVG Technologies N.V. ordinary shareholders:

        

Net income

   $ 13,685      $ 8,561      $ 31,628      $ 20,480   

Redeemable noncontrolling interest

     —          (603     —          (1,082
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to ordinary shareholders - basic

   $ 13,685      $ 7,958      $ 31,628      $ 19,398   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to ordinary shareholders - diluted

   $ 13,685      $ 7,958      $ 31,628      $ 19,398   

Earnings per share attributable to AVG Technologies N.V. Ordinary shareholders– basic

   $ 0.26      $ 0.15      $ 0.60      $ 0.37   

Earnings per share attributable to AVG Technologies N.V. Ordinary shareholders – diluted

   $ 0.26      $ 0.15      $ 0.60      $ 0.37   

Weighted-average shares outstanding – basic

     52,407,636        51,936,526        52,777,085        51,768,720   

Weighted-average shares outstanding – diluted

     52,744,420        52,868,114        53,112,758        52,562,017   

 

7


AVG Technologies N.V.

Unaudited condensed consolidated statements of cash flows

(in thousands of U.S. dollars)

 

     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

OPERATING ACTIVITIES:

        

Net income

   $ 13,685      $ 8,543      $ 31,628      $ 20,465   

Adjustments to reconcile net income to net cash provided by operating activities

        

Depreciation and amortization

     7,973        13,911        15,726        24,661   

Share-based compensation

     3,123        3,720        5,935        6,828   

Deferred income taxes

     2,389        (1,951     7,009        990   

Change in the fair value of contingent consideration liabilities

     92        605        183        1,425   

Amortization of financing costs and loan discount

     64        440        126        870   

Loss (gain) on sale of property and equipment

     (50     (29     (39     (85

Net change in assets and liabilities, excluding effects of acquisitions and deferred revenue

     (4,188     (6,439     (4,664     (16,538

Net change in deferred revenue

     (795     (3,335     (899     (920
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     22,293        15,465        55,005        37,696   
  

 

 

   

 

 

   

 

 

   

 

 

 

INVESTING ACTIVITIES:

        

Purchase of property and equipment and intangible assets

     (3,195     (3,641     (5,912     (5,943

Proceeds from sale of property and equipment

     57        118        218        175   

Cash payments for acquisitions, net of cash acquired and restricted amounts held in escrow

     —          (31,512     —          (31,512

Decrease (increase) in restricted cash

     1,704        (9,608     175        (9,338
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,434     (44,643     (5,519     (46,618
  

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING ACTIVITIES:

        

Payment of contingent consideration

     —          (21,174     —          (21,174

Payment of capitalized lease obligation

     —          (268     —          (268

Debt issuance costs

     —          (123     —          (296

Repayments of principal on current credit agreement

     (5,000     (575     (30,000     (1,150

Proceeds from exercise of share options

     1,145        7,463        1,858        9,281   

Excess tax benefit

     —          229        —          229   

Repurchases of share rights and options from employees

     —          —          (1,460     —     

Repurchase of own shares

     (8,175     —          (16,422     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (12,030     (14,448     (46,024     (13,378

Effect of exchange rate fluctuations on cash and cash equivalents

     (99     1,158        (714     581   
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in cash and cash equivalents

     8,730        (42,468     2,748        (21,719

Beginning cash and cash equivalents

     36,367        159,656        42,349        138,907   

Ending cash and cash equivalents

   $ 45,097      $ 117,188      $ 45,097      $ 117,188   

 

8


     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Supplemental cash flow disclosures:

        

Income taxes paid

   $ (3,071   $ (5,154   $ (5,345   $ (6,368

Interest paid

   $ (102   $ (5,829   $ (381   $ (9,443

Supplemental non-cash flow disclosures:

        

Deferred purchase consideration paid from escrow

   $ (1,016   $ —        $ (1,016   $ (355

 

9


AVG Technologies N.V.

Reconciliation of GAAP measures to non-GAAP measures

(in thousands of U.S. dollars)

 

                                                           
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Gross profit

   $ 75,540      $ 92,085      $ 155,574      $ 181,083   

Add back:

        

- Share-based compensation

     11        47        14        59   

- Acquisition amortization(1)

     2,737        2,500        5,394        4,861   

- Other adjustments(2)

     —          68        —          112   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted gross profit

   $ 78,288      $ 94,700      $ 160,982      $ 186,115   
  

 

 

   

 

 

   

 

 

   

 

 

 

Revenue

     88,009        107,796        181,555        210,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted gross profit margin

     89     88     89     88
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

   $ (55,130   $ (78,252   $ (110,435   $ (147,476

Less:

        

- Share-based compensation

     3,112        3,673        5,921        6,769   

- Acquisition amortization(1)

     1,606        4,668        3,212        9,008   

- Other adjustments(2)

     747        6,332        3,314        8,431   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating expenses

   $ (49,665   $ (63,579   $ (97,988   $ (123,268
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 20,410      $ 13,833      $ 45,139      $ 33,607   

Add back:

        

- Share-based compensation

     3,123        3,720        5,935        6,828   

- Acquisition amortization(1)

     4,343        7,168        8,606        13,869   

- Other adjustments(2)

     747        6,400        3,314        8,543   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating income

   $ 28,623      $ 31,121      $ 62,994      $ 62,847   
  

 

 

   

 

 

   

 

 

   

 

 

 

Revenue

     88,009        107,796        181,555        210,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating income margin

     33     29     35     30
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expense, net

   $ (392   $ (2,960   $ (449   $ (7,350

Less:

        

- Other adjustments(2)

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted other expense, net

   $ (392   $ (2,960   $ (449   $ (7,350
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


AVG Technologies N.V.

Reconciliation of GAAP measures to non-GAAP measures

(in thousands of U.S. dollars, except for share data and per share data)

 

                                                                                   
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Net income

   $ 13,685      $ 8,543      $ 31,628      $ 20,465   

Add back:

      

- Share-based compensation

     3,123        3,720        5,935        6,828   

- Acquisition amortization(1)

     4,343        7,168        8,606        13,869   

- Other adjustments(2)

     747        6,400        3,314        8,543   

- Provision (Benefit) for income taxes

     6,333        2,330        13,062        5,792   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted profit before taxes

   $ 28,231      $ 28,161      $ 62,545      $ 55,497   
  

 

 

   

 

 

   

 

 

   

 

 

 

Less: Estimated provision for income taxes(3)

     (3,529     (3,520     (7,818     (6,937
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted net income

   $ 24,702      $ 24,641      $ 54,727      $ 48,560   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares outstanding - diluted (in thousands)

     52,744        52,868        53,113        52,562   

Non-GAAP adjusted net income

     24,702        24,641        54,727        48,560   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted EPS

   $ 0.47      $ 0.47      $ 1.03      $ 0.92   
  

 

 

   

 

 

   

 

 

   

 

 

 
           December 31,
2014
    June 30,
2015
 

Cash and cash equivalents

       $ 138,907      $ 117,188   

Current portion of long-term debt

         (2,300     (2,300

Long-term debt, less current portion

         (222,625     (221,851
      

 

 

   

 

 

 

Net debt

       $ (86,018   $ (106,963
      

 

 

   

 

 

 
     Three months ended
June 30,
    Six months ended
June 30,
 
     2014     2015     2014     2015  

Net cash provided by operating activities

   $ 22,293      $ 15,465      $ 55,005      $ 37,696   

Less: payments for property and equipment and intangible assets

     (3,195     (3,641     (5,912     (5,943
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow(6)

   $ 19,098      $ 11,824      $ 49,093      $ 31,753   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three months ended
June 30,
    Six months ended
June 30,
 
     2014     2015     2014     2015  

Revenue

   $ 88,009      $ 107,796      $ 181,555      $ 210,606   

Free cash flow

     19,098        11,824        49,093        31,753   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash conversion

     22     11     27     15
  

 

 

   

 

 

   

 

 

   

 

 

 

 

11


AVG Technologies N.V.

Reconciliation of GAAP measures to non-GAAP measures

(in thousands of U.S. dollars, except for users, active users and revenue per average active user data)

 

                                                                       
           Twelve months ended  
                 June 30,     June 30,  
                 2014     2015  

Total revenue (trailing 12 months)

       $ 383,561      $ 403,124   

Active users at period end (in millions)(4)

         182        202   

Average active users (in millions)(5)

         169        192   
      

 

 

   

 

 

 

Twelve months trailing revenue per average active user

       $ 2.27      $ 2.10   
      

 

 

   

 

 

 
Share-based compensation         
(in thousands of U.S. dollars)         
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Cost of revenue

   $ (11   $ (47   $ (14   $ (59

Research and development

     (453     (423     (796     (1,154

Sales and marketing

     (247     (862     (507     (1,411

General and administrative

     (2,412     (2,388     (4,618     (4,204
  

 

 

   

 

 

   

 

 

   

 

 

 

Share-based compensation

   $ (3,123   $ (3,720   $ (5,935   $ (6,828
  

 

 

   

 

 

   

 

 

   

 

 

 
Acquisition amortization         
(in thousands of U.S. dollars)         
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Cost of revenue

   $ (2,737   $ (2,500   $ (5,394   $ (4,861

Research and development

     (175     (175     (350     (350

Sales and marketing

     (1,431     (4,782     (2,862     (8,612

General and administrative

     —          289        —          (46
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition amortization

   $ (4,343   $ (7,168   $ (8,606   $ (13,869
  

 

 

   

 

 

   

 

 

   

 

 

 
Other adjustments         
(in thousands of U.S. dollars)         
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Cost of revenue

   $ —        $ (68   $ —        $ (112

Research and development

     (449     (792     (1,270     (496

Sales and marketing

     (267     (3,583     (382     (4,075

General and administrative

     (31     (1,957     (1,662     (3,860
  

 

 

   

 

 

   

 

 

   

 

 

 

Other adjustments

   $ (747   $ (6,400   $ (3,314   $ (8,543
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


AVG Technologies N.V.

Reconciliation of GAAP measures to non-GAAP measures

 

(1) Includes amortization of acquired intangible assets.
(2) Other adjustments between GAAP and non-GAAP measures in the three and six months ended June 30, 2015 comprised $0.1 million and $0.3 million, respectively, in charges associated with litigation settlements, $2.3 million and $4.1 million, respectively, in acquisition related charges, $0.5 million and $1.4 million, respectively, in charges related to the unwinding of discounts and changes in fair value, $0.6 million and $0.7 million, respectively, in charges associated with the rationalization of the Company’s global operations and $2.9 million and $2.9 million, respectively, in charges associated with the Company’s reassessment of the useful life of internally developed software, offset against nil and $0.8 million, respectively, in net reversals of capitalized development charges. Other adjustments between GAAP and non-GAAP measures in the three and six months ended June 30, 2014 comprised $0.4 million and $1.2 million, respectively, in acquisition related charges $0.3 million and $0.7 million, respectively, in charges associated with the rationalization of the Company’s global operations and nil and $1.4 million, respectively, in charges associated with a litigation settlement.
(3) Adjusted for impact of normalized tax rate of 12.5% in the three and six months ended June 30, 2015 and 2014. The normalized tax rate of 12.5% is based on an estimate of our future cash tax rate as well as our recent cash and income statement tax charges.
(4) Active users are those that (i) have downloaded and installed our free software on a PC and have connected to our server at least once in the previous 30 days, (ii) represent a unique mobile device, which has contacted our server once in the preceding 30-day period, (iii) have a valid subscription license for our software solutions or (iv) represent a unique device using our secure search solution that has made at least one secure search in the preceding 30-day period.
(5) The number of average active users is calculated as the simple average of active users at the beginning of a period and the end of a period.
(6) The free cash flow for the three and six months ended June 30, 2015 includes the payment of $0.8 million and $2.4 million, respectively, relating to the other adjustments referred in note 2 above. The free cash flow for the three and six months ended June 30, 2014 includes the payment of $2.8 million and $4.1 million, respectively, relating to the other adjustments.

 

13

EX-99.2 3 d39497dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

INDEX TO UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS AS OF JUNE 30, 2015

 

Unaudited condensed consolidated balance sheets

     F-2   

Unaudited condensed consolidated statements of comprehensive income

     F-3   

Unaudited condensed consolidated statements of shareholders’ equity

     F-4   

Unaudited condensed consolidated statements of cash flows

     F-5   

Notes to the unaudited condensed consolidated interim financial statements

     F-7   

 

F-1


AVG TECHNOLOGIES N.V.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands of U.S. dollars)

 

     December 31,     June 30,  
     2014     2015  

ASSETS

  

Current assets:

    

Cash and cash equivalents

   $ 138,907      $ 117,188   

Restricted cash

     1,995        17,863   

Trade accounts receivable, net

     35,408        37,531   

Inventories

     1,030        724   

Deferred income taxes

     21,056        20,763   

Prepaid expenses

     6,946        9,589   

Other current assets

     5,926        9,386   
  

 

 

   

 

 

 

Total current assets

     211,268        213,044   

Non-current restricted cash

     16,160        9,275   

Property and equipment, net

     18,000        17,833   

Deferred income taxes

     26,813        23,424   

Intangible assets, net

     121,835        119,518   

Goodwill

     245,369        295,535   

Investment

     160        160   

Other assets

     7,484        7,252   
  

 

 

   

 

 

 

Total assets

   $ 647,089      $ 686,041   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 13,603      $ 7,579   

Accrued compensation and benefits

     16,544        18,359   

Accrued expenses and other current liabilities

     53,098        62,232   

Current portion of long-term debt

     2,300        2,300   

Income taxes payable

     2,724        2,642   

Deferred tax liabilities

     568        441   

Deferred revenue

     166,815        166,604   
  

 

 

   

 

 

 

Total current liabilities

     255,652        260,157   

Long-term debt, less current portion

     222,625        221,851   

Deferred revenue, less current portion

     34,028        33,020   

Deferred tax liabilities

     25,613        26,365   

Other non-current liabilities

     31,974        33,060   
  

 

 

   

 

 

 

Total liabilities

     569,892        574,453   
  

 

 

   

 

 

 

Commitments and contingencies (Note 9)

    

Redeemable noncontrolling interest

     40,040        41,107   

Shareholders’ equity

    

Ordinary shares

     727        727   

Distributions in excess of capital

     (122,560     (118,369

Treasury shares

     (60,858     (49,340

Accumulated other comprehensive loss

     (12,814     (14,597

Retained earnings

     232,662        252,060   
  

 

 

   

 

 

 

Total shareholders’ equity

     37,157        70,481   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 647,089      $ 686,041   
  

 

 

   

 

 

 

The accompanying notes form an integral part of these condensed consolidated financial statements.

 

F-2


AVG TECHNOLOGIES N.V.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands of U.S. dollars, except for share data and per share data)

 

     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  
     (in thousands of U.S. dollars)  

Revenue:

        

Subscription

   $ 68,225      $ 87,696      $ 135,515      $ 169,277   

Platform-derived

     19,784        20,100        46,040        41,329   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     88,009        107,796        181,555        210,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue:

        

Subscription

     (8,934     (14,390     (17,045     (26,870

Platform-derived

     (3,535     (1,321     (8,936     (2,653
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     (12,469     (15,711     (25,981     (29,523
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     75,540        92,085        155,574        181,083   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     (15,823     (22,089     (32,270     (42,766

Sales and marketing

     (22,550     (33,603     (45,032     (62,400

General and administrative

     (16,757     (22,560     (33,133     (42,310
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     (55,130     (78,252     (110,435     (147,476
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     20,410        13,833        45,139        33,607   

Other expense, net

     (392     (2,960     (449     (7,350
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes and loss from investment in equity affiliate

     20,018        10,873        44,690        26,257   

Income tax provision

     (6,333     (2,330     (13,062     (5,792
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 13,685      $ 8,543      $ 31,628      $ 20,465   
  

 

 

   

 

 

   

 

 

   

 

 

 

Add: Net loss attributable to redeemable noncontrolling interest

     —          18        —          15   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to AVG Technologies N.V.

   $ 13,685      $ 8,561      $ 31,628      $ 20,480   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income, net of tax

        

Currency translation loss, net of tax

     188        336        (516     (1,783
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive loss

   $ 188      $ 336      $ (516   $ (1,783
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 13,873      $ 8,897      $ 31,112      $ 18,697   
  

 

 

   

 

 

   

 

 

   

 

 

 

Less: Comprehensive income attributable to redeemable noncontrolling interest

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to AVG Technologies N.V.

   $ 13,873      $ 8,897      $ 31,112      $ 18,697   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share attributable to AVG Technologies N.V. ordinary shareholders:

        

Net income

   $ 13,685      $ 8,561      $ 31,628      $ 20,480   

Redeemable noncontrolling interest

     —          (603     —          (1,082
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to ordinary shareholders - basic

   $ 13,685      $ 7,958      $ 31,628      $ 19,398   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to ordinary shareholders - diluted

   $ 13,685      $ 7,958      $ 31,628      $ 19,398   

Earnings per share attributable to AVG Technologies N.V. Ordinary shareholders– basic

   $ 0.26      $ 0.15      $ 0.60      $ 0.37   

Earnings per share attributable to AVG Technologies N.V. Ordinary shareholders – diluted

   $ 0.26      $ 0.15      $ 0.60      $ 0.37   

Weighted-average shares outstanding – basic

     52,407,636        51,936,526        52,777,085        51,768,720   

Weighted-average shares outstanding – diluted

     52,744,420        52,868,114        53,112,758        52,562,017   

The accompanying notes form an integral part of these condensed consolidated financial statements.

 

F-3


AVG TECHNOLOGIES N.V.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

(in thousands of U.S. dollars)

 

                                                                                                                             
     Ordinary
Shares
     Distributions
in excess of
capital
    Treasury
shares
    Retained
earnings
    Accumulated
other
comprehensive
loss
    Total share-
holder’s
equity
 

Balances, December 31, 2014

   $ 727       $ (122,560   $ (60,858   $ 232,662      $ (12,814   $ 37,157   

Net income attributable to AVG Technologies N.V.

     —           —          —          20,480        —          20,480   

Other comprehensive loss, net of tax

     —           —          —          —          (1,783     (1,783

Change in redemption value of redeemable noncontrolling interest

     —           —          —          (1,082     —          (1,082

Exercise of share options and restricted stock units (including excess tax benefit of $220)

     —           (1,442     11,518        —          —          10,076   

Tax withholdings related to net share settlement of vested restricted stock units

     —           (1,195     —          —          —          (1,195

Share-based compensation

     —           6,828        —          —          —          6,828   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances, June 30, 2015

   $ 727       $ (118,369   $ (49,340   $ 252,060      $ (14,597   $ 70,481   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

There were 54,763,151 ordinary shares issued as of June 30, 2015.

The 3,121,646 ordinary shares held in treasury at December 31, 2014 were reduced by 591,572 ordinary shares used to satisfy the exercise of share options, resulting in 2,530,074 ordinary shares held in treasury at June 30, 2015.

The accompanying notes form an integral part of these condensed consolidated financial statements.

 

F-4


AVG TECHNOLOGIES N.V.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands of U.S. dollars)

 

                                                           
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

OPERATING ACTIVITIES:

        

Net income

   $ 13,685      $ 8,543      $ 31,628      $ 20,465   

Adjustments to reconcile net income to net cash provided by operating activities

        

Depreciation and amortization

     7,973        13,911        15,726        24,661   

Share-based compensation

     3,123        3,720        5,935        6,828   

Deferred income taxes

     2,389        (1,951     7,009        990   

Change in the fair value of contingent consideration liabilities

     92        605        183        1,425   

Amortization of financing costs and loan discount

     64        440        126        870   

Loss (gain) on sale of property and equipment

     (50     (29     (39     (85

Net change in assets and liabilities, excluding effects of acquisitions and deferred revenue

     (4,188     (6,439     (4,664     (16,538

Net change in deferred revenue

     (795     (3,335     (899     (920
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     22,293        15,465        55,005        37,696   
  

 

 

   

 

 

   

 

 

   

 

 

 

INVESTING ACTIVITIES:

        

Purchase of property and equipment and intangible assets

     (3,195     (3,641     (5,912     (5,943

Proceeds from sale of property and equipment

     57        118        218        175   

Cash payments for acquisitions, net of cash acquired and restricted amounts held in escrow

     —          (31,512     —          (31,512

Decrease (increase) in restricted cash

     1,704        (9,608     175        (9,338
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,434     (44,643     (5,519     (46,618
  

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING ACTIVITIES:

        

Payment of contingent consideration

     —          (21,174     —          (21,174

Payment of capitalized lease obligation

     —          (268     —          (268

Debt issuance costs

     —          (123     —          (296

Repayments of principal on current credit agreement

     (5,000     (575     (30,000     (1,150

Proceeds from exercise of share options

     1,145        7,463        1,858        9,281   

Excess tax benefit

     —          229        —          229   

Repurchases of share rights and options from employees

     —          —          (1,460     —     

Repurchase of own shares

     (8,175     —          (16,422     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (12,030     (14,448     (46,024     (13,378

Effect of exchange rate fluctuations on cash and cash equivalents

     (99     1,158        (714     581   
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in cash and cash equivalents

     8,730        (42,468     2,748        (21,719

Beginning cash and cash equivalents

     36,367        159,656        42,349        138,907   

Ending cash and cash equivalents

   $ 45,097      $ 117,188      $ 45,097      $ 117,188   

 

F-5


     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Supplemental cash flow disclosures:

        

Income taxes paid

   $ (3,071   $ (5,154   $ (5,345   $ (6,368

Interest paid

   $ (102   $ (5,829   $ (381   $ (9,443

Supplemental non-cash flow disclosures:

        

Deferred purchase consideration paid from escrow

   $ (1,016   $ —        $ (1,016   $ (355

The accompanying notes form an integral part of these condensed consolidated financial statements.

 

F-6


NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Expressed in thousands of U.S. dollars – except for share data and per share data, unless otherwise stated)

Note 1. Organization and Basis of Presentation and Business

Organization and basis of presentation

AVG Technologies N.V. (“the Company”) is a limited liability company (“Naamloze Vennootschap”) incorporated under Dutch law by deed of incorporation dated March 3, 2011, then under the name AVG Holding Coöperatief U.A. The Company began trading on February 2, 2012 on the New York Stock Exchange under the ticker symbol AVG.

The accompanying unaudited condensed consolidated financial statements include the financial results and position of the Company and of its subsidiaries (collectively “AVG”).

These unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) and the applicable rules and regulations of the SEC for financial information. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations.

The December 31, 2014 condensed consolidated balance sheet included herein was derived from the Company’s audited financial statements as of that date, but does not include all disclosures including notes required by U.S. GAAP for complete financial statements. However, AVG believes that the disclosures are adequate to make the information presented not misleading. These condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto for each of the three years in the period ended December 31, 2014.

The unaudited condensed consolidated financial statements have been prepared on the same basis as the Company’s audited consolidated financial statements and, in the opinion of management, reflect all adjustments considered necessary for a fair statement of the Company’s financial position as of June 30, 2015 and results of its operations for the six months ended June 30, 2014 and 2015, statement of shareholders’ equity for the six months ended June 30, 2015, and cash flows for the six months ended June 30, 2014 and 2015. All adjustments are of a normal recurring nature. The results for the six months ended June 30, 2015 are not necessarily indicative of the results that may be expected for future periods.

Business

AVG is primarily engaged in the development and sale of online service solutions and Internet security software branded under the AVG name.

As of June 30, 2015, the Company had the same direct and indirect subsidiaries as described in the Company’s audited consolidated financial statements for the financial year ended December 31, 2014, except for AVG Technologies Israel Ltd., which merged with AVG Mobile Technologies Ltd., with AVG Mobile Technologies Ltd. being the surviving entity, on January 1, 2015, for AVG Technologies HK, Limited, which was deregistered and dissolved on February 18, 2015, the sale of the subsidiary Location Labs Pvt. Ltd., India and the acquisition of Privax Ltd. on May 6, 2015.

 

 

F-7


Note 2. Summary of Significant Accounting Policies

There have been no changes in AVG’s significant accounting policies during the six months ended June 30, 2015 as compared with the significant accounting policies described in the Company’s audited consolidated financial statements for the financial year ended December 31, 2014.

Subsequent to the filing of our Annual Report on Form 20-F for the year ended December 31, 2014 filed with the Securities and Exchange Commission (the “SEC”) on April 10, 2015, it was determined that the total purchase price for the purchase of the business of Location Labs should have been $181,924, or $4,209 higher than initially concluded. While preparing the first installment payment of the contingent consideration for the acquisition, the Company noted that the cash settlement of the awards cancelled in connection with the acquisition was to be settled by an additional payment. This resulted in an increase in the total purchase price, deferred purchase consideration and, consequently, goodwill. There is no impact to our net financial position, results of operations or cash flows for the year ended December 31, 2014. The Company has determined that the consolidated financial statements for the year ended December 31, 2014 are not materially misstated and could continue to be relied upon.

The three and six month periods ended June 30, 2015 include an out of period correction of $2,542 increasing revenue and decreasing deferred revenue related to prior years. Management believes this out of period correction is not material to the current period financial statements or any previously issued financial statements and is not expected to be material to the annual consolidated financial statements for the year ending December 31, 2015.

Recent accounting standards or updates not yet effective

Revenue recognition

In May 2014, the FASB issued ASU No. 2014-09, Revenue from contract with customers. The main objective in developing this update is to provide guidance and conformity with respect to the fact that previous revenue recognition requirements in U.S. generally accepted accounting principles (GAAP) differ from those in International Financial Reporting Standards (IFRS), and both sets of requirements were in need of improvement. Previous revenue recognition guidance in U.S. GAAP comprised broad revenue recognition concepts together with numerous revenue requirements for particular industries or transactions, which sometimes resulted in different accounting for economically similar transactions. Accordingly, the FASB and the International Accounting Standards Board (IASB) initiated a joint project to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS. The core principle of the new standard is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The new guidance is effective for fiscal years beginning after December 15, 2017 with early adoption permitted for annual periods beginning after December 15, 2016. The two permitted transition methods under the new standard are the full retrospective method, in which case the standard would be applied to each prior reporting period presented, or the modified retrospective method, in which case the cumulative effect of applying the standard would be recognized at the date of initial application. The Company has not yet selected a transition method. The Company is currently evaluating the appropriate transition method and the impact of adoption on the consolidated financial statements and related disclosures. On July 9, 2015, the FASB delayed the new revenue recognition standard by one year.

 

F-8


Debt issuance costs

In April 2015, the FASB issued ASC No. 2015-03: Interest – Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. To simplify presentation of debt issuance costs, the new standard requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying value of the debt. The recognition and measurement guidance for debt issuance costs are not affected by this update. Early adoption is permitted. The adoption of this standard is expected to equally decrease noncurrent assets and noncurrent liabilities. It is expected not to have an impact on the Company’s net financial position, results of operations or cash flows.

Note 3. Segment information

The Company has two segments, Consumer and SMB, which reflects how the Company’s operations are managed, how operating performance within the Company is evaluated by the Management Board and other senior management and the structure of its internal financial reporting.

The following table presents summarized information by segment and a reconciliation from consolidated segment operating income to consolidated operating income:

 

                                                       
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  
     (in thousands of U.S. dollars)     (in thousands of U.S. dollars)  

Revenue

    

Consumer

   $ 73,638      $ 90,928      $ 153,118      $ 178,135   

SMB

     14,371        16,868        28,437        32,471   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

     88,009        107,796        181,555        210,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment operating income

    

Consumer

   $ 35,904      $ 46,752      $ 75,778      $ 90,720   

SMB

     1,204        (2,623     4,415        (6,361
  

 

 

   

 

 

   

 

 

   

 

 

 

Total segment operating income

     37,108        44,129        80,193        84,359   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation to consolidated operating income

        

Global operating costs

   $ (8,485   $ (13,008   $ (17,199   $ (21,512

Share-based compensation

     (3,123     (3,720     (5,935     (6,828

Acquisition amortization

     (4,343     (7,168     (8,606     (13,869

Other adjustments

     (747     (6,400     (3,314     (8,543
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated operating income

     20,410        13,833        45,139        33,607   
  

 

 

   

 

 

   

 

 

   

 

 

 

The global operating costs include general and administrative and other corporate expenses that are managed on a global basis and that are not directly attributable to any segment. The other adjustments primarily include charges associated with litigation settlements, acquisition related charges, accelerated amortization and charges associated with the rationalization of the Company’s global operations.

The Company’s chief operating decision maker is not provided with nor reviews assets and capital expenditures on a segment basis for purposes of allocating resources or assessing performance, and accordingly such information is not provided.

 

F-9


Note 4. Acquisitions

Purchase of the business of Privax Ltd.

On May 6, 2015, the Company completed the acquisition of all of the outstanding stock of Privax Ltd. (“Privax”), a leading global provider of desktop and mobile privacy services for consumers. The acquisition of Privax adds to the existing portfolio of security software and services available to AVG’s customer base. Supplemental pro forma information for Privax was not material to AVG’s financial results and was therefore not included. AVG incurred acquisition-related transaction costs of $1,653 that were recorded in general and administrative expenses in the current period.

The following table summarizes the fair values of the net assets acquired as of the acquisition date. The purchase price allocations for these net assets are based on preliminary valuations and are subject to change as the Company obtains additional information during the acquisition measurement period:

 

                                         

Net assets, excluding intangible assets

      $ 3,011   

Intangible assets

        16,795   

Goodwill(1)

        46,035   

Deferred taxes

        (3,895
     

 

 

 

Total purchase consideration

      $ 61,946   
     

 

 

 

 

(1) The goodwill resulted primarily from the Company’s expectation of synergies from the integration of Privax products with the Company’s existing solutions and is allocated to the Company’s Consumer segment. The balance of goodwill is expected to be deductible for tax purposes.

The following table reflects the estimated fair values and useful lives of the acquired intangible assets identified based on our purchase accounting assessments:

 

                                         
    Estimated fair
values
      Useful lives  
(years)
 

Trademarks

  $ 4,049        9   

Developed technology

    4,464        3   

Customer relationships

    8,282        4   
 

 

 

   

Total intangible assets(2)

  $ 16,795     
 

 

 

   

The acquisition date fair value of the consideration transferred consisted of the following:

 

                    

Components of consideration:

  

Cash consideration

   $ 35,874   

Deferred consideration(3)

     8,454   

Contingent consideration(4)

     17,618   
  

 

 

 

Total purchase consideration

   $ 61,946   
  

 

 

 

 

(2) Amortization for developed technology is recognized in cost of revenue. Amortization for trademarks and customer relationships is recognized in sales and marketing.
(3) Consists of cash held in escrow, reported on the face of the consolidated condensed balance sheets in long-term restricted cash, of $9 million and other adjustments, which is subject to a final working capital true-up.
(4) Reflects the acquisition date fair value of the following additional cash consideration to be measured and expected to be paid in the second quarter of 2016 upon the achievement of the following:

 

F-10


  a. Payout of $10 million upon achievement of certain product and integration milestones; and
  b. Payout of $10 million upon achievement of certain performance-based targets relating to future gross profit.

Payouts for a. and b. respectively, are exclusive of one another and are currently expected to be fully achieved.

Note 5 Intangible assets and goodwill

Amortization expense for intangible assets was $11,464 and $ 19,737 in the three and six months ended June 30, 2015, respectively, and was $5,605 and $9,652 in the three and six months ended June 30, 2014, respectively.

As of June 30, 2015, estimated amortization expense for intangible assets for each of the next five years and thereafter is as follows:

 

     (in thousands of U.S. dollars)  

2015

   $ 17,242   

2016

     30,559   

2017

     23,796   

2018

     15,301   

2019

     11,721   

Thereafter

     19,913   
  

 

 

 

Total

     118,532   
  

 

 

 

The table above excludes amortization of intangible assets under development of $683 as per June 30, 2015.

At December 31, 2014 and June 30, 2015, there was $303 of indefinite-lived trade names and other intangible assets recorded.

The following table presents the changes in the carrying amount of goodwill for the six months ended June 30, 2015:

 

                                            
     Consumer     SMB     Total  
     (in thousands of U.S. dollars)  

Net balance as of December 31, 2014

   $ 216,903      $ 28,466      $ 245,369   

Acquired through acquisitions(1)

     50,263        570        50,833   

Effects of foreign currency rate changes

     (51     (616     (667
  

 

 

   

 

 

   

 

 

 

Net balance as of June 30, 2015(2)

   $ 267,115      $ 28,420      $ 295,535   
  

 

 

   

 

 

   

 

 

 

 

(1) The Consumer segment includes goodwill associated with the acquisition of Privax. The remaining activity reflects adjustments for the effect on goodwill of changes to net assets acquired or purchase consideration during the measurement period, which were not significant to our previously reported financial information.
(2) There were no accumulated goodwill impairment losses as of June 30, 2015.

 

F-11


Note 6. Related party transactions

For the three and six months ended June 30, 2015, the Company had no related party transactions.

Note 7. Debt

Credit Agreement dated October 15, 2014

On October 15, 2014, the Company entered into senior secured credit facilities in the amount of up to $250 million with Morgan Stanley Senior Funding, Inc. and HSBC Securities (USA) Inc. as joint lead arrangers and joint lead book runners, HSBC Bank USA, N.A. as Administrative Agent and HSBC Bank Plc as issuing bank (the “Credit Facility”). The facilities consist of a term loan (the “Term Loan”) of up to $200 million and a revolving credit facility (“RCF”) of up to $50 million whose terms are 6 years and 5 years, respectively. In December 2014 the Term Loan was increased to $230 million.

As of June 30, 2015, the Company was in compliance with the financial covenant of the Credit Facility and the RCF was left undrawn.

The Credit Facility is collateralized by certain tangible, intangible, and current assets of the Company with covenants obliging the Company to also pledge new assets over a certain threshold. The collateral granted by the borrower and certain of its subsidiaries includes, without limitation, present and future pledges, mortgages, first priority floating and fixed charges and security interests with respect to, but not limited to, equity rights, shares and related rights (ownership interests), fixed assets, intellectual property rights (trademarks, copyrights and patents), intercompany and trade receivables, bank accounts, insurance claims and commercial claims. Certain assets presented on the consolidated balance sheets have been pledged as collateral as of June 30, 2015, including property and equipment with a carrying value of $12,827 intangible assets with a carrying value of $30,288 trade accounts receivable of $32,487, inventories with a carrying value of $711, as well as cash and cash equivalents amounting to $102,084.

As of June 30, 2015, the mandatory principal payments under the credit facility are as follows:

 

     (in thousands of U.S. dollars)  

2015

   $ 1,150   

2016

     2,300   

2017

     2,300   

2018

     2,300   

2019

     2,300   

2020

     218,500   
  

 

 

 

Total

   $ 228,850   
  

 

 

 

Note 8. Fair value measurements

The Company measures and reports its derivative instruments and contingent purchase consideration liabilities at fair value. Fair value is defined as an exit price that would be received for the sale of an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The fair value hierarchy defines a three-level valuation hierarchy for disclosure of fair value measurements as follows:

 

F-12


 Level 1:   Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2:   Observable inputs that reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Level 3:   Unobservable inputs reflecting the Company’s own assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

Assets and liabilities measured and recorded at fair value on a recurring basis

The following table summarizes the Company’s assets and liabilities that are measured at fair value on a recurring basis, by level, within the fair value hierarchy:

 

                                                   
     December 31, 2014  
     Level 1      Level 2      Level 3      Total  

Assets

           

Foreign currency contracts(1)

   $ —         $ 697       $ —         $ 697   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

     —           697         —           697   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities:

           

Foreign currency contracts(1)

   $ —         $ 42       $ —         $ 42   

Contingent purchase consideration liabilities(2)

     —           —           34,320         34,320   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities measured at fair value

     —           42         34,320         34,362   
  

 

 

    

 

 

    

 

 

    

 

 

 
     June 30, 2015  
     Level 1      Level 2      Level 3      Total  

Assets

           

Time deposits(3)

   $ —         $ 50,000       $ —         $ 50,000   

Foreign currency contracts(1)

     —           49         —           49   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets measured at fair value

     —           50,049         —           50,049   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities:

           

Foreign currency contracts(1)

   $ —         $ 127       $ —         $ 127   

Contingent purchase consideration liabilities(2)

     —           —           32,074         32,074   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities measured at fair value

   $ —         $ 127       $ 32,074       $ 32,201   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Contract fair values are determined based on quoted prices for similar assets in active markets using inputs such as currency rates and forward points.
(2)

The fair values of the contingent purchase consideration liabilities were determined for each arrangement individually. The fair value is determined using the income approach with significant inputs that are not

 

F-13


  observable in the market. Key assumptions include discount rates consistent with the level of risk of achievement and probability adjusted financial projections. The expected outcomes are recorded at net present value, which requires adjustment over the life of the instruments for changes in risks and probabilities.
(3) Time deposits are classified as part of cash and cash equivalents on the condensed consolidated balance sheets.

The following table sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities:

 

                                                   
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014      2015  

Fair value - beginning of period

   $ 2,080      $ 35,113      $ 1,984       $ 34,320   

Additions due to acquisitions

     —          17,618        —           17,618   

Change in FV of Level 3 liabilities(4)

     92        517        183         1,310   

Effects of foreign currency exchange

     (5     —          —           —     

Payment of contingent consideration

     —          (21,174     —           (21,174
  

 

 

   

 

 

   

 

 

    

 

 

 

Fair value - end of period

   $ 2,167      $ 32,074      $ 2,167       $ 32,074   
  

 

 

   

 

 

   

 

 

    

 

 

 

 

(4) The change in fair value of the contingent purchase consideration liabilities, which was included in general and administrative expenses, is due to the passage of time used to develop the estimate.

Assets and liabilities measured and recorded at fair value on a non-recurring basis

There were no assets and liabilities measured and recorded at fair value on a non-recurring basis as of December 31, 2014 and June 30, 2015.

Assets and liabilities for which fair value is only disclosed

The carrying amounts of cash and cash equivalents, trade accounts receivable and accounts payable reported in the consolidated balance sheets approximate their respective fair values because of the short term nature of these accounts.

The fair value of long-term debt as of June 30, 2015 was $228,850 as compared to its carrying amount of $224,151. The valuation of long-term debt considers specific contractual terms, present value concepts and other internal assumptions related to (i) contract maturities; (ii) the uniqueness of the contract terms; and (iii) AVG’s creditworthiness or that of AVG’s counterparties (adjusted for collateral related to the asset positions). Based on own calculations, AVG expects that the value will react in a generally proportionate manner to changes in the benchmark interest rate. Accordingly, the long-term debt is fair valued at par and is classified as Level 3.

The fair value of long-term debt as of December 31, 2014 was $230,000 as compared to its carrying amount of $224,925. The valuation of long-term debt considers specific contractual terms, present value concepts and other internal assumptions related to (i) contract maturities; (ii) the uniqueness of the contract terms; and (iii) the Company’s creditworthiness or that of the Company’s counterparties (adjusted for collateral related to the asset positions). Based on the Company’s calculations, the Company expects that the value will react in a generally proportionate manner to changes in the benchmark interest rate. Accordingly, the long-term debt was fair valued at par and was classified as Level 3.

 

F-14


Note 9. Restructuring

Restructuring charges during the period consist of costs associated with the 2012/13 restructuring and the 2013/14 restructuring, as well as with the sale of the Company’s subsidiary, Location Labs Pvt. Ltd., India which represented a research development facility, during the quarter. These costs include employee severance pay and related costs, facility restructuring costs, contract termination and other non-cash charges associated with the exit of facilities.

Restructuring charges for the three and six months ended June 30, 2014 and 2015, were comprised of the following:

 

                                               
     June 30, 2014  
     Three months
ended
    Six months
ended
 

Employee severance pay and related costs

   $ 472      $ 1,612   

Non-cancelable lease, contract termination, and other charges

     (85     (38

Other non-cash charges

     472        1,181   
  

 

 

   

 

 

 

Total restructuring charges

   $ 859      $ 2,755   
  

 

 

   

 

 

 
     June 30, 2015  
     Three months
ended
    Six months
ended
 

Employee severance pay and related costs

   $ 257      $ 257   

Non-cancelable lease, contract termination, and other charges

     49        99   

Other non-cash charges

     285        285   
  

 

 

   

 

 

 

Total restructuring charges

   $ 591      $ 641   
  

 

 

   

 

 

 

Restructuring related costs and change in estimates in the three and six months ended June 30, 2015 totaled $591 and $641 respectively. Of these restructuring costs incurred in the three and six months ended June 30, 2015, $257 and $257 respectively, was included in research and development, and $334 and $384 respectively in general and administrative. The cumulative costs incurred to date, including non-cash charges, were $9,094.

 

F-15


The table above includes restructuring costs associated with the closure and sale of the Location Labs India offices which totaled $150 in Employee severance pay and related costs and $285 in Other non-cash charges for the three and six months ended June 30, 2015.

During the financial year 2012, the Company initiated the rationalization of the Company’s global operations, involving a wind down of its subsidiaries in Germany, China and Hong Kong, while their business activities will be absorbed by other AVG entities. AVG completed the rationalization of operations during the second quarter of financial year 2013, including vacating and ceasing use of facilities identified under its rationalization plan. The remaining lease obligations will be settled over the remaining lease terms which expire in fiscal year 2022.

The following table summarizes the changes in the rationalization of operations related liabilities:

 

                                             
     Severance
and other
benefits
    Closure
and other
contractual
liabilities
 

Balance at January 1, 2015

   $ 508      $ 1,025   

Costs incurred and charged to expense

     257        99   

Costs paid or otherwise settled

     (559     (95

Effects of foreign currency exchange

     (20     (80
  

 

 

   

 

 

 

Balance at June 30, 2015

   $ 186      $ 949   
  

 

 

   

 

 

 

Cumulative costs incurred to date, including non-cash charges

   $ 1,962      $ 7,132   

Note 10. Commitments and Contingencies

Lease commitments

AVG leases its facilities and certain equipment under operating leases that expire at various dates through 2022. Some of the leases contain renewal options, escalation clauses, rent concessions, and leasehold improvement incentives. Rent expense is recognized on a straight-line basis over the lease term, adjusted for sublease income if applicable. Rent expense was $2,100 and $4,541 in the three and six months ended June 30, 2015, respectively, and $1,737 and $3,399 in the three and six months ended June 30, 2014, respectively.

The following is a schedule by year of minimum future rentals on non-cancelable operating leases as of June 30, 2015:

 

                                      
     Lease      Sublease
income
    Net lease  

Remainder of financial year 2015

   $ 4,614       $ (218   $ 4,396   

2016

     7,481         (435     7,046   

2017

     5,171         (331     4,840   

2018

     4,359         (185     4,174   

2019

     4,269         (185     4,084   

Thereafter

     7,171         (370     6,801   
  

 

 

    

 

 

   

 

 

 

Total minimum future lease payments

   $ 33,065       $ (1,724   $ 31,341   
  

 

 

    

 

 

   

 

 

 

 

F-16


Purchase obligations

The Company has purchase obligations that are associated with agreements for purchases of goods or services. Management believes that cancellation of these contracts is unlikely and thus the Company expects to make future cash payments according to the contract terms.

The following is a schedule by year of purchase obligations as of June 30, 2015:

 

Remainder of financial year 2015

   $ 3,443   

2016

     5,497   

2017

     2,270   

2018

     368   

2019

     163   

Thereafter

     81   
  

 

 

 

Total minimum future purchase obligations

   $ 11,822   
  

 

 

 

Other commitments

In connection with the Company’s business combinations, the Company agreed to pay certain additional amounts contingent upon the achievement of certain revenue targets and other milestones or upon the continued employment with the Company of certain employees of the acquired entities. The Company recognized such compensation expense of $763 and $1,224 during the three months ended June 30, 2014 and 2015, respectively and recorded such expense of $2,097 and $2,303 during the six months ended June 30, 2014 and 2015, respectively. As of June 30, 2015, the Company estimated that future compensation expense of up to $2,874 may be recognized as expense pursuant to these business combination agreements. The other contingent purchase consideration as of June 30, 2015 was $32,074 and is expected to be paid within the next thirteen months. Other contingent purchase consideration as of December 31, 2014 was $34,320.

Litigation contingencies

The Company is involved in legal proceedings, disputes and claims in the ordinary course of business. While the outcome of these matters is currently not determinable, the final resolution of these lawsuits, disputes and claims individually, or in the aggregate, is not expected to have a material adverse effect on AVG’s financial condition or results of operations.

Note 11. Product, services, geographic and major customer information

Revenues are attributed to countries based on the location of the Company’s channel partners as well as end-users of the Company.

The following table represents revenue attributed to our products and services:

 

                                                           
     Three months ended
June 30,
     Six months ended
June 30,
 
       
     2014      2015      2014      2015  

Revenue:

           

Licenses(1)

   $ 65,261       $ 69,907       $ 129,802       $ 136,393   

SaaS

     2,964         17,834         5,713         32,929   

Search

     18,917         18,938         44,547         39,267   

Other

     867         1,117         1,493         2,017   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 88,009       $ 107,796       $ 181,555       $ 210,606   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

F-17


(1) Licenses include product license charges and ongoing subscription and support.

The following table represents revenue attributed to countries based on the location of the end-users:

 

                                                                   
     Three months ended
June 30,
     Six months ended
June 30,
 
       
     2014      2015      2014      2015  

Revenue:

           

Netherlands

   $ 2,159       $ 1,868       $ 4,355       $ 3,866   

United States

     42,699         58,021         88,357         113,966   

United Kingdom

     12,903         15,213         25,466         29,673   

Other countries(1)

     30,248         32,694         63,377         63,101   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 88,009       $ 107,796       $ 181,555       $ 210,606   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) No individual country represented more than 10% of the respective totals.

The table below lists the Company’s property and equipment, net, by country.

 

                                                                   
               December 31,         June 30,      
               2014     2015  
               (in thousands of U.S.
dollars)
 

Long-lived assets:

          

Netherlands

         $ 332      $ 291   

Czech Republic

           9,431        7,396   

United States

           6,462        6,045   

Canada

           442        2,652   

Other countries(1)

           1,333        1,449   
        

 

 

   

 

 

 

Total

         $ 18,000      $ 17,833   
        

 

 

   

 

 

 

 

(1) No individual country represented more than 10% of the respective totals.

Major customers

Revenues in the three and six months ended June 30, 2014 and 2015 included revenues derived from significant business partners, and are as follows (in percentages of total revenue):

 

                                                                   
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014     2015     2014     2015  

Yahoo!

     11     15     13     15

Google

     10     3     12     4

 

F-18


Accounts receivable balances with significant business partners are as follows (in percentage of total accounts receivable):

 

                                                                                           
               December 31,     June 30,  
               2014     2015  
               (in thousands of U.S. dollars)  

Business partner:

          

Yahoo!

           21     29

Google

           5     3

Note 12. Ordinary shares

Ordinary shares

The Company’s authorized, issued and outstanding ordinary shares consist of the following:

 

                                                                                           
     December 31, 2014  
     Shares
authorized
     Shares
issued
     Shares
outstanding
     Par value  

Ordinary shares

     120,000,000         54,763,151         51,641,505       $ 727   

Total

     120,000,000         54,763,151         51,641,505       $ 727   
     June 30, 2015  
     Shares
authorized
     Shares
issued
     Shares
outstanding
     Par value  

Ordinary shares

     120,000,000         54,763,151         52,233,077       $ 727   

Total

     120,000,000         54,763,151         52,233,077       $ 727   

Treasury shares

During the three and six months ended June 30, 2015, the Company did not re-purchase any ordinary shares.

As at June 30, 2015 there were 2,530,074 shares held in treasury at a carrying value of $49,340.

Redeemable noncontrolling interest

On October 15, 2014, the Company acquired 99.899% ownership interest in WaveMarket, Inc., doing business as Locations Labs. The holders of Class B shares of Location Labs owned the remaining 0.101% interest. The Class B shares contain redemption features whereby interests held are redeemable at the option of the holder and is not solely within our control. The redemption is deemed probable but the Class B shares are not currently redeemable and therefore the Company is charging accretion changes to adjust the redeemable noncontrolling interest each reporting period to its estimated redemption value after the attribution of net income or loss of the subsidiary. Any adjustment to the redemption value will impact retained earnings.

 

F-19


Changes to redeemable noncontrolling interest during the six months ended June 30, 2015 were as follows:

 

Balance as of December 31, 2014

   $ 40,040   

Net loss attributable to redeemable noncontrolling interest

     (15

Redemption value adjustment recorded in retained earnings

     1,082   
  

 

 

 

Balance as of June 30, 2015

   $ 41,107   
  

 

 

 

Note 13. Share-based compensation

During the three and six months ended June 30, 2015, the Company awarded, under the terms and conditions of the Amended and Restated 2013 Option and RSU Plan, 441,500 and 756500 stock options, respectively, and 417,500 and 492,500 restricted stock units (RSUs), respectively, to members of its staff. The RSUs granted in the three months ended June 30, 2015 included a performance condition which affects vesting. Achievement of the performance conditions was considered in recognizing compensation expense relating to these RSUs.

The following table sets forth the total share-based compensation expense under the Amended and Restated 2013 Option and RSU Plan.

 

                                                           
     Three months ended      Six months ended  
     June 30,      June 30,  
     2014      2015      2014      2015  

Cost of revenue

   $ 11       $ 47       $ 14       $ 59   

Research and development

     453         423         796         1,154   

Sales and marketing

     247         862         507         1,411   

General and administrative

     2,412         2,388         4,618         4,204   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,123       $ 3,720       $ 5,935       $ 6,828   
  

 

 

    

 

 

    

 

 

    

 

 

 

Note 14. Income taxes

AVG recorded income tax expense of $6,333 (31.6 percent effective tax rate) and $2,330 (21.4 percent effective tax rate) in the three months ended June 30, 2014 and 2015, respectively and $13,062 (29.2 percent effective tax rate) and $5,792 (22.1 percent effective tax rate) in the six months ended June 30, 2014 and 2015, respectively.

The effective tax rate decreased in the three and six months ended June 30, 2015 compared to the same period last year, primarily due to increased benefits from the Company’s Dutch IP innovation box ruling as a result of lower tax expense add-back from original deferred tax assets step up and decrease in a deferred tax rate differential from centralized deferred revenue effected by the IP box regime tax rate.

Note 15. Earnings per share

Basic earnings available to ordinary shareholders per share is computed based on the weighted-average number of ordinary shares outstanding during each period. Diluted earnings available to ordinary shareholders per share is computed based on the weighted-average number of ordinary shares outstanding during each period, plus

 

F-20


potential ordinary shares considered outstanding during the period, as long as the inclusion of such shares is not anti-dilutive. Potential ordinary shares consist of the incremental ordinary shares issuable upon the exercise of share options (using the treasury shares method).

The following table sets forth the computation of basic and diluted earnings per outstanding ordinary share:

 

                                                                                                           
     Three months ended     Six months ended  
     June 30,     June 30,  
     2014      2015     2014      2015  

Numerator:

          

Net income

   $ 13,685       $ 8,543      $ 31,628       $ 20,465   

Add: net loss attributable to redeemable noncontrolling interest

     —           18        —           15   

Redeemable noncontrolling interest

     —           (603     —           (1,082
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income available to ordinary shareholders - basic

   $ 13,685       $ 7,958      $ 31,628       $ 19,398   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income available to ordinary shareholders - diluted

   $ 13,685       $ 7,958      $ 31,628       $ 19,398   
  

 

 

    

 

 

   

 

 

    

 

 

 

Denominator:

          

Weighted-average ordinary shares outstanding – basic

     52,407,636         51,936,526        52,777,085         51,768,720   

Potential ordinary shares

     336,784         931,588        335,673         793,297   
  

 

 

    

 

 

   

 

 

    

 

 

 

Weighted-average ordinary shares outstanding – diluted

     52,744,420         52,868,114        53,112,758         52,562,017   
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per ordinary share – basic

   $ 0.26       $ 0.15      $ 0.60       $ 0.37   

Earnings per ordinary share – diluted

   $ 0.26       $ 0.15      $ 0.60       $ 0.37   

The following securities that could potentially dilute basic earnings per share in the future have been excluded from the above computation of earnings per share as their inclusion would have been anti-dilutive.

 

                                                                                                                   
     Three months ended      Six months ended  
     June 30,      June 30,  
     2014      2015      2014      2015  

Performance restricted stock units

     —           100,000         —           100,000   

Options to purchase ordinary shares

     1,062,513         425,791         1,501,136         768,009   
  

 

 

    

 

 

    

 

 

    

 

 

 

Anti-dilutive shares

     1,062,513         525,791         1,501,136         868,009   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

F-21