XML 28 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash and cash equivalents, including restricted cash of $186 and $209 at March 31, 2015 and December 31, 2014 $ 24,784us-gaap_CashCashEquivalentsAndShortTermInvestments $ 42,531us-gaap_CashCashEquivalentsAndShortTermInvestments
Accounts receivable, net of reserves of $3,746 and $4,990 at March 31, 2015 and December 31, 2014 47,877us-gaap_AccountsReceivableNetCurrent 51,300us-gaap_AccountsReceivableNetCurrent
Inventory 6,483us-gaap_InventoryNet 5,686us-gaap_InventoryNet
Prepaid expenses 5,551us-gaap_PrepaidExpenseCurrent 3,690us-gaap_PrepaidExpenseCurrent
Deferred income taxes 564us-gaap_DeferredTaxAssetsNetCurrent 1,131us-gaap_DeferredTaxAssetsNetCurrent
Other current assets 8,746us-gaap_OtherAssetsCurrent 11,110us-gaap_OtherAssetsCurrent
Total current assets 94,005us-gaap_AssetsCurrent 115,448us-gaap_AssetsCurrent
Property and equipment:    
Equipment 9,514mrge_ComputerEquipment 9,159mrge_ComputerEquipment
Office equipment 3,975us-gaap_FurnitureAndFixturesGross 2,927us-gaap_FurnitureAndFixturesGross
Leasehold improvements 1,903us-gaap_LeaseholdImprovementsGross 1,589us-gaap_LeaseholdImprovementsGross
Property and equipment, gross 15,392us-gaap_PropertyPlantAndEquipmentGross 13,675us-gaap_PropertyPlantAndEquipmentGross
Less accumulated depreciation 10,199us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment 9,596us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
Net property and equipment 5,193us-gaap_PropertyPlantAndEquipmentNet 4,079us-gaap_PropertyPlantAndEquipmentNet
Purchased and developed software, net of accumulated amortization of $25,133 and $23,764 at March 31, 2015 and December 31, 2014 42,248us-gaap_CapitalizedComputerSoftwareNet 14,585us-gaap_CapitalizedComputerSoftwareNet
Other intangible assets, net of accumulated amortization of $39,940 and $38,370 at March 31, 2015 and December 31, 2014 34,706us-gaap_IntangibleAssetsNetExcludingGoodwill 17,956us-gaap_IntangibleAssetsNetExcludingGoodwill
Goodwill 267,263us-gaap_Goodwill 214,374us-gaap_Goodwill
Deferred income taxes 5,211us-gaap_DeferredTaxAssetsNetNoncurrent 5,396us-gaap_DeferredTaxAssetsNetNoncurrent
Other assets 2,502us-gaap_OtherAssetsNoncurrent 2,499us-gaap_OtherAssetsNoncurrent
Total assets 451,128us-gaap_Assets 374,337us-gaap_Assets
Current liabilities:    
Accounts payable 20,972us-gaap_AccountsPayableCurrent 21,072us-gaap_AccountsPayableCurrent
Current maturities of long-term debt 11,750us-gaap_LongTermDebtCurrent 11,750us-gaap_LongTermDebtCurrent
Accrued wages 6,795us-gaap_AccruedSalariesCurrent 11,169us-gaap_AccruedSalariesCurrent
Restructuring accrual 1,165us-gaap_RestructuringReserveCurrent 0us-gaap_RestructuringReserveCurrent
Other current liabilities 3,502us-gaap_OtherLiabilitiesCurrent 4,996us-gaap_OtherLiabilitiesCurrent
Deferred revenue 63,206us-gaap_DeferredRevenueCurrent 53,184us-gaap_DeferredRevenueCurrent
Total current liabilities 107,390us-gaap_LiabilitiesCurrent 102,171us-gaap_LiabilitiesCurrent
Long-term debt, less current maturities, net of unamortized discount 210,352us-gaap_LongTermNotesPayable 213,676us-gaap_LongTermNotesPayable
Deferred income taxes 3,769us-gaap_DeferredTaxLiabilitiesNoncurrent 4,025us-gaap_DeferredTaxLiabilitiesNoncurrent
Deferred revenue 503us-gaap_DeferredRevenueNoncurrent 1,091us-gaap_DeferredRevenueNoncurrent
Income taxes payable 1,114us-gaap_AccruedIncomeTaxesNoncurrent 1,109us-gaap_AccruedIncomeTaxesNoncurrent
Other liabilities 1,757us-gaap_OtherLiabilitiesNoncurrent 1,664us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 324,885us-gaap_Liabilities 323,736us-gaap_Liabilities
Shareholders' equity:    
Preferred stock 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common stock, $0.01 par value: 150,000,000 shares authorized: 98,643,015 and 98,442,336 shares issued and outstanding at March 31, 2015 and December 31, 2014 986us-gaap_CommonStockValue 984us-gaap_CommonStockValue
Common stock subscribed, 11,992 and 14,429 shares at March 31, 2015 and December 31, 2014 51us-gaap_CommonStockShareSubscribedButUnissuedSubscriptionsReceivable 49us-gaap_CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
Additional paid-in capital 591,800us-gaap_AdditionalPaidInCapital 590,938us-gaap_AdditionalPaidInCapital
Accumulated deficit (525,851)us-gaap_RetainedEarningsAccumulatedDeficit (543,622)us-gaap_RetainedEarningsAccumulatedDeficit
Accumulated other comprehensive income 1,742us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 1,766us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Total Merge shareholders' equity 68,728us-gaap_StockholdersEquity 50,115us-gaap_StockholdersEquity
Noncontrolling interest 7,515us-gaap_MinorityInterest 486us-gaap_MinorityInterest
Total shareholders' equity 76,243us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 50,601us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities and shareholders' equity 451,128us-gaap_LiabilitiesAndStockholdersEquity 374,337us-gaap_LiabilitiesAndStockholdersEquity
Series A Convertible Preferred Stock [Member]    
Shareholders' equity:    
Preferred stock 50,000us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_ConvertiblePreferredStockMember		 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_ConvertiblePreferredStockMember
Series A Non-voting Preferred Stock [Member]    
Shareholders' equity:    
Preferred stock $ 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember		 $ 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember