XML 29 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net income $ 17,695us-gaap_ProfitLoss $ 325us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 3,580us-gaap_DepreciationDepletionAndAmortization 4,077us-gaap_DepreciationDepletionAndAmortization
Share-based compensation 1,265us-gaap_ShareBasedCompensation 1,530us-gaap_ShareBasedCompensation
Amortization of term loan and note payable issuance costs and discounts 222us-gaap_AmortizationOfFinancingCostsAndDiscounts 492us-gaap_AmortizationOfFinancingCostsAndDiscounts
Provision for doubtful accounts receivable and allowances, net of recoveries 290us-gaap_ProvisionForDoubtfulAccounts 525us-gaap_ProvisionForDoubtfulAccounts
Deferred income taxes (18,320)us-gaap_DeferredIncomeTaxExpenseBenefit 279us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:    
Accounts receivable 6,607us-gaap_IncreaseDecreaseInAccountsReceivable 10,044us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (480)us-gaap_IncreaseDecreaseInInventories 10us-gaap_IncreaseDecreaseInInventories
Prepaid expenses (1,435)us-gaap_IncreaseDecreaseInPrepaidExpense (155)us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable (1,506)us-gaap_IncreaseDecreaseInAccountsPayable (1,898)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued wages (5,745)us-gaap_IncreaseDecreaseInAccruedSalaries (352)us-gaap_IncreaseDecreaseInAccruedSalaries
Restructuring accrual 1,165us-gaap_RestructuringReservePeriodIncreaseDecrease (186)us-gaap_RestructuringReservePeriodIncreaseDecrease
Other accrued liabilities (3,197)us-gaap_IncreaseDecreaseInOtherAccruedLiabilities (855)us-gaap_IncreaseDecreaseInOtherAccruedLiabilities
Deferred revenue (1,762)us-gaap_IncreaseDecreaseInDeferredRevenue (3,308)us-gaap_IncreaseDecreaseInDeferredRevenue
Other 2,372us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (680)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 751us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 9,848us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Cash paid for acquisitions, net of cash acquired (63,059)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchases of property, equipment, and leasehold improvements (1,248)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (333)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchased technology 0us-gaap_PaymentsToAcquireSoftware (170)us-gaap_PaymentsToAcquireSoftware
Capitalized software development (393)us-gaap_PaymentsToDevelopSoftware (596)us-gaap_PaymentsToDevelopSoftware
Change in restricted cash 23us-gaap_IncreaseDecreaseInRestrictedCash 160us-gaap_IncreaseDecreaseInRestrictedCash
Net cash used in investing activities (64,677)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (939)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Proceeds from issuance of preferred stock 50,000us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock 0us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
Stock issuance cost paid (288)us-gaap_PaymentOfFinancingAndStockIssuanceCosts 0us-gaap_PaymentOfFinancingAndStockIssuanceCosts
Preferred stock dividends (413)us-gaap_DividendsPreferredStockStock 0us-gaap_DividendsPreferredStockStock
Principal payments on term loans (2,938)us-gaap_RepaymentsOfNotesPayable (8,592)us-gaap_RepaymentsOfNotesPayable
Waiver and amendment costs paid (573)mrge_WaiverAndAmendmentCostsPaid 0mrge_WaiverAndAmendmentCostsPaid
Principal payments on capital leases (140)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (167)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Proceeds from exercise of stock options and employee stock purchase plan 578us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 51us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
Net cash provided by (used in) financing activities 46,226us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (8,708)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rates on cash and cash equivalents (24)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 0us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net (decrease) increase in cash and cash equivalents (17,724)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 201us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents (net of restricted cash), beginning of period 42,322us-gaap_CashAndCashEquivalentsAtCarryingValue [1] 19,337us-gaap_CashAndCashEquivalentsAtCarryingValue [1]
Cash and cash equivalents (net of restricted cash), end of period 24,598us-gaap_CashAndCashEquivalentsAtCarryingValue [2] 19,538us-gaap_CashAndCashEquivalentsAtCarryingValue [2]
Supplemental Disclosures of Cash Flow Information:    
Cash paid for interest 4,027us-gaap_InterestPaid 3,590us-gaap_InterestPaid
Cash paid for income taxes, net of refunds 60us-gaap_IncomeTaxesPaidNet 46us-gaap_IncomeTaxesPaidNet
Non-Cash Investing and Financing Activities    
Intrinsic value of beneficial conversion feature - Series A convertible preferred stock 4,349mrge_TemporaryEquityIntrinsicValue 0mrge_TemporaryEquityIntrinsicValue
Accretion to redemption value - Series A convertible preferred stock 566us-gaap_TemporaryEquityAccretionToRedemptionValue 0us-gaap_TemporaryEquityAccretionToRedemptionValue
Stock issuance costs in accounts payable $ 278us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction $ 0us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
[1] Net of restricted cash of $209 and $392 at December 31, 2014 and 2013, respectively.
[2] Net of restricted cash of $186 and $232 at March 31, 2015 and 2014, respectively.