XML 40 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Net sales:    
Software and other $ 16,802us-gaap_SalesRevenueGoodsNet $ 15,083us-gaap_SalesRevenueGoodsNet
Professional services 9,484us-gaap_TechnologyServicesRevenue 10,489us-gaap_TechnologyServicesRevenue
Maintenance and EDI 28,117us-gaap_LicenseAndMaintenanceRevenue 25,331us-gaap_LicenseAndMaintenanceRevenue
Total net sales 54,403us-gaap_SalesRevenueNet 50,903us-gaap_SalesRevenueNet
Cost of sales:    
Software and other 6,182us-gaap_CostOfGoodsSold 6,101us-gaap_CostOfGoodsSold
Professional services 6,764us-gaap_TechnologyServicesCosts 6,347us-gaap_TechnologyServicesCosts
Maintenance and EDI 7,800us-gaap_CostOfServicesLicensesAndMaintenanceAgreements 6,963us-gaap_CostOfServicesLicensesAndMaintenanceAgreements
Depreciation and amortization 1,481us-gaap_CostOfServicesDepreciationAndAmortization 1,595us-gaap_CostOfServicesDepreciationAndAmortization
Total cost of sales 22,227us-gaap_CostOfGoodsAndServicesSold 21,006us-gaap_CostOfGoodsAndServicesSold
Gross margin 32,176us-gaap_GrossProfit 29,897us-gaap_GrossProfit
Operating costs and expenses:    
Sales and marketing 8,978us-gaap_SellingAndMarketingExpense 8,007us-gaap_SellingAndMarketingExpense
Product research and development 8,228us-gaap_ResearchAndDevelopmentExpense 7,580us-gaap_ResearchAndDevelopmentExpense
General and administrative 7,512us-gaap_GeneralAndAdministrativeExpense 7,360us-gaap_GeneralAndAdministrativeExpense
Acquisition-related expenses 351us-gaap_BusinessCombinationIntegrationRelatedCosts 26us-gaap_BusinessCombinationIntegrationRelatedCosts
Restructuring and other expenses 1,178mrge_RestructuringAndOtherExpenses 0mrge_RestructuringAndOtherExpenses
Depreciation and amortization 2,099us-gaap_DepreciationAndAmortization 2,482us-gaap_DepreciationAndAmortization
Total operating costs and expenses 28,346us-gaap_CostsAndExpenses 25,455us-gaap_CostsAndExpenses
Operating income 3,830us-gaap_OperatingIncomeLoss 4,442us-gaap_OperatingIncomeLoss
Other income (expense):    
Interest expense (4,258)us-gaap_InterestExpense (4,161)us-gaap_InterestExpense
Other, net (268)us-gaap_OtherNonoperatingIncomeExpense 25us-gaap_OtherNonoperatingIncomeExpense
Total other income (expense) (4,526)us-gaap_NonoperatingIncomeExpense (4,136)us-gaap_NonoperatingIncomeExpense
Income (loss) before income taxes (696)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 306us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax benefit (18,391)us-gaap_IncomeTaxExpenseBenefit (19)us-gaap_IncomeTaxExpenseBenefit
Net income 17,695us-gaap_ProfitLoss 325us-gaap_ProfitLoss
Less: noncontrolling interest's share (76)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 2us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to Merge 17,771us-gaap_NetIncomeLoss 323us-gaap_NetIncomeLoss
Less: preferred stock dividends and dividend equivalents related to accretion 5,328us-gaap_PreferredStockDividendsIncomeStatementImpact 0us-gaap_PreferredStockDividendsIncomeStatementImpact
Net income (loss) available to common shareholders of Merge $ 12,443us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 323us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Net income (loss) per share attributable to common shareholders of Merge - basic (in dollars per share) $ 0.11us-gaap_EarningsPerShareBasic $ 0us-gaap_EarningsPerShareBasic
Weighted average number of common shares outstanding - basic (in shares) 96,616,916us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 94,656,786us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Net income (loss) per share attributable to common shareholders of Merge - diluted (in dollars per share) $ 0.11us-gaap_EarningsPerShareDiluted $ 0us-gaap_EarningsPerShareDiluted
Weighted average number of common shares outstanding - diluted (in shares) 96,616,916us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 95,996,566us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding