þ
|
QUARTERLY report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the quarterly period ended June 30, 2012
|
o
|
TRANSITION report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the transition period from ____________ to _____________ .
|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization)
|
91-1957010
(I.R.S. Employer
Identification No.)
|
Dwight D. Eisenhower Building
2001 South Flint Road
Spokane, WA
(Address of Principal Executive Offices)
|
99224
(Zip Code)
|
þ
|
Yes
|
|
o
|
No
|
þ
|
Yes
|
|
o
|
No
|
o
|
Large accelerated filer
|
|
þ
|
Accelerated filer
|
|
o
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
|
o
|
Smaller reporting company
|
o
|
Yes
|
|
þ
|
No
|
Page
|
||
PART I – FINANCIAL INFORMATION
|
||
Item 1. Financial Statements (Unaudited)
|
||
Consolidated Balance Sheets
|
1
|
|
Consolidated Statements of Operations
|
2
|
|
Consolidated Statements of Comprehensive Income
|
3
|
|
Consolidated Statements of Cash Flows
|
4
|
|
Notes to Consolidated Financial Statements
|
5
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
17
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
23
|
|
Item 4. Controls and Procedures
|
23
|
|
PART II – OTHER INFORMATION
|
||
Item 1. Legal Proceedings
|
24
|
|
Item 1A. Risk Factors
|
24
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
24 | |
Item 6. Exhibits
|
24
|
|
SIGNATURES
|
25
|
|
EXHIBIT INDEX
|
UNAUDITED
|
AUDITED
|
|||||||
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 3,062 | $ | 19,519 | ||||
Available-for-sale securities and other
|
78,875 | 39,128 | ||||||
Prepaid program costs and expenses
|
24,825 | 13,299 | ||||||
Accounts receivable
|
1,556 | 1,395 | ||||||
Deferred tax assets
|
301 | 668 | ||||||
Total current assets
|
108,619 | 74,009 | ||||||
Property and equipment, net
|
27,297 | 26,104 | ||||||
Available-for-sale securities
|
714 | 700 | ||||||
Intangibles
|
3,505 | 3,421 | ||||||
Goodwill
|
9,781 | 9,781 | ||||||
Other long-term assets
|
85 | 85 | ||||||
Total assets
|
$ | 150,001 | $ | 114,100 | ||||
LIABILITIES
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$ | 10,662 | $ | 5,858 | ||||
Participants’ deposits
|
53,508 | 27,396 | ||||||
Foreign currency exchange contracts
|
584 | 1,671 | ||||||
Other liabilities
|
97 | 112 | ||||||
Total current liabilities
|
64,851 | 35,037 | ||||||
Participants’ deposits
|
819 | - | ||||||
Foreign currency exchange contracts
|
50 | 102 | ||||||
Deferred tax liability
|
1,941 | 2,004 | ||||||
Total liabilities
|
67,661 | 37,143 | ||||||
Commitments and Contingencies (Note 9)
|
||||||||
STOCKHOLDERS’ EQUITY
|
||||||||
Preferred stock, $.01 par value; 2,000,000 shares authorized; none issued and outstanding
|
- | - | ||||||
Common stock, $.01 par value; 50,000,000 shares authorized; 17,606,409 and 17,588,088 shares issued and outstanding, respectively
|
172 | 172 | ||||||
Additional paid-in capital
|
802 | 314 | ||||||
Retained earnings
|
81,671 | 77,489 | ||||||
Accumulated other comprehensive loss
|
(305 | ) | (1,018 | ) | ||||
Stockholders’ equity
|
82,340 | 76,957 | ||||||
Total liabilities and stockholders’ equity
|
$ | 150,001 | $ | 114,100 |
Six months ended
|
Three months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net revenue, non-directly delivered programs
|
$ | 27,843 | $ | 30,580 | $ | 27,754 | $ | 30,615 | ||||||||
Gross revenue, directly delivered programs
|
4,225 | 5,221 | 3,047 | 4,527 | ||||||||||||
Gross revenue, internet and advertising
|
2,203 | 1,917 | 1,005 | 914 | ||||||||||||
Total revenue
|
34,271 | 37,718 | 31,806 | 36,056 | ||||||||||||
Cost of sales, directly delivered programs
|
2,899 | 3,565 | 2,013 | 3,079 | ||||||||||||
Cost of sales, internet and advertising
|
303 | 262 | 133 | 129 | ||||||||||||
Gross margin
|
31,069 | 33,891 | 29,660 | 32,848 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Selling and marketing
|
15,170 | 19,534 | 6,483 | 9,439 | ||||||||||||
General and administrative
|
8,591 | 8,503 | 4,384 | 4,120 | ||||||||||||
Total operating expenses
|
23,761 | 28,037 | 10,867 | 13,559 | ||||||||||||
Operating income
|
7,308 | 5,854 | 18,793 | 19,289 | ||||||||||||
Other income (expense):
|
||||||||||||||||
Interest and dividend income
|
859 | 751 | 618 | 416 | ||||||||||||
Foreign currency and other income (expense)
|
(3 | ) | 171 | (5 | ) | (10 | ) | |||||||||
Total other income
|
856 | 922 | 613 | 406 | ||||||||||||
Income before income tax provision
|
8,164 | 6,776 | 19,406 | 19,695 | ||||||||||||
Income tax provision
|
(1,872 | ) | (2,074 | ) | (5,208 | ) | (6,264 | ) | ||||||||
Net income
|
$ | 6,292 | $ | 4,702 | $ | 14,198 | $ | 13,431 | ||||||||
Weighted-average common shares outstanding - basic
|
17,600 | 17,841 | 17,602 | 17,672 | ||||||||||||
Weighted-average common shares outstanding - diluted
|
17,600 | 18,010 | 17,602 | 17,824 | ||||||||||||
Net income per share - basic
|
$ | 0.36 | $ | 0.26 | $ | 0.81 | $ | 0.76 | ||||||||
Net income per share - diluted
|
$ | 0.36 | $ | 0.26 | $ | 0.81 | $ | 0.75 |
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net income
|
6,292 | 4,702 | 14,198 | 13,431 | ||||||||||||
Unrealized gain (loss) on foreign currency exchange contracts, net of income tax benefit (provision) of ($399), $95, $75, $536
|
740 | (177 | ) | (192 | ) | (996 | ) | |||||||||
Unrealized gain (loss) on available-for-sale securities, net of income tax benefit (provision) of $14, ($165), $70, ($183)
|
(27 | ) | 306 | (135 | ) | 339 | ||||||||||
Comprehensive income
|
$ | 7,005 | $ | 4,831 | $ | 13,871 | $ | 12,774 |
2012
|
2011
|
||||||
Cash flows from operating activities:
|
|||||||
Net income
|
$ | 6,292 | $ | 4,702 | |||
Adjustments to reconcile net income to net cash provided by operating activities:
|
|||||||
Depreciation and amortization
|
2,412 | 2,364 | |||||
Stock-based compensation
|
720 | 938 | |||||
Deferred income tax benefit
|
(80 | ) | (582 | ) | |||
Gain on foreign currency exchange contracts
|
- | (20 | ) | ||||
Loss on disposition and impairment of property and equipment
|
- | 66 | |||||
Excess tax benefit (shortfall) from stock-based compensation
|
232 | (15 | ) | ||||
Change in assets and liabilities:
|
|||||||
Accounts receivable and other assets
|
(161 | ) | 714 | ||||
Prepaid program costs and expenses
|
(11,526 | ) | (20,585 | ) | |||
Accounts payable, accrued expenses, and other current liabilities
|
3,865 | 4,792 | |||||
Participants’ deposits
|
26,931 | 27,321 | |||||
Net cash provided by operating activities
|
28,685 | 19,695 | |||||
Cash flows from investing activities:
|
|||||||
Purchase of available-for-sale securities
|
(69,537 | ) | (47,881 | ) | |||
Proceeds from sale of available-for-sale securities
|
29,734 | 37,142 | |||||
Purchase of property and equipment
|
(2,704 | ) | (1,895 | ) | |||
Proceeds from sale of property and equipment
|
- | 19 | |||||
Purchase of intangibles
|
(293 | ) | (213 | ) | |||
Net cash used in investing activities
|
(42,800 | ) | (12,828 | ) | |||
Cash flows from financing activities:
|
|||||||
Repurchase of Common Stock
|
- | (6,091 | ) | ||||
Dividend payment to shareholders
|
(2,110 | ) | (2,143 | ) | |||
Proceeds from exercise of stock options
|
- | 131 | |||||
Excess tax shortfall (benefit) from stock-based compensation
|
(232 | ) | 15 | ||||
Net cash used in financing activities
|
(2,342 | ) | (8,088 | 7) | |||
Net decrease in cash and cash equivalents
|
(16,457 | ) | (1,221 | ) | |||
Cash and cash equivalents, beginning of period
|
19,519 | 6,838 | |||||
Cash and cash equivalents, end of period
|
$ | 3,062 | $ | 5,617 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
1. The Company
|
Ambassadors Group, Inc. (the “Company”, “we”, “us” or “our”) is a socially conscious educational company primarily engaged in organizing and promoting differentiated worldwide travel programs for students and professionals. In addition, we operate an education oriented research website called BookRags that provides study guides, lesson plans and other educational resources to students and teachers. These consolidated financial statements include the accounts of Ambassadors Group, Inc., and our wholly owned subsidiaries, Ambassador Programs, Inc., BookRags, Inc., World Adventures Unlimited, Inc., Ambassadors Unlimited, LLC, AGI Hong Kong Limited, Beijing People to People Education Consultation Co., Ltd, and Marketing Production Systems, LLC. All significant intercompany accounts and transactions, which are of a normal recurring nature, are eliminated in consolidation.
Our operations are organized in two reporting segments, 1) “Ambassador Programs and Other,” which provides educational travel services to students and professionals through multiple itineraries within five travel program types and corporate overhead, and 2) “BookRags,” which provides online research capabilities through book summaries, critical essays, online study guides, lesson plans, biographies, and references to encyclopedia articles.
|
2. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”), have been condensed or omitted in accordance with such rules and regulations, although management believes the disclosures are adequate to prevent the information presented from being materially misleading. In the opinion of management, all adjustments (consisting of normal recurring items) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2012 are not indicative of the results that may be expected for the year ending December 31, 2012.
For further information, refer to the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2011.
|
-
|
Level 1 – Quoted prices in active markets for identical assets or liabilities.
|
-
|
Level 2 – Observable inputs, other than Level 1 prices, such as quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
|
-
|
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
|
Classification on Balance Sheet
|
||||||||||||||||||||
June 30, 2012
|
Amortized Cost
|
Unrealized Gains (Losses)
|
Aggregate Fair Value
|
Cash and cash equivalents
|
Short-term available-for-sale securities
|
Long-term available-for-sale securities
|
||||||||||||||
Auction rate securities (“ARS”), greater than one year
|
$ | 1,000 | $ | (286 | ) | $ | 714 | $ | - | $ | - | $ | 714 | |||||||
Money market funds, ninety days or less
|
71 | - | 71 | 71 | - | - | ||||||||||||||
Municipal securities1
|
||||||||||||||||||||
One year or less
|
48,989 | 26 | 49,015 | - | 49,015 | - | ||||||||||||||
After one year through three years
|
16,315 | 116 | 16,431 | - | 16,431 | - | ||||||||||||||
Greater than three years through five years
|
13,113 | 316 | 13,429 | - | 13,429 | - | ||||||||||||||
Total
|
$ | 79,488 | $ | 172 | $ | 79,660 | $ | 71 | $ | 78,875 | $ | 714 | ||||||||
Classification on Balance Sheet
|
||||||||||||||||||||
December 31, 2011
|
Amortized Cost
|
Unrealized Gains (Losses)
|
Aggregate Fair Value
|
Cash and cash equivalents
|
Short-term available-for-sale securities
|
Long-term available-for-sale securities
|
||||||||||||||
ARS, greater than one year
|
$ | 1,000 | $ | (300 | ) | $ | 700 | $ | - | $ | - | $ | 700 | |||||||
Money market funds, ninety days or less
|
14,503 | - | 14,503 | 14,503 | - | - | ||||||||||||||
Municipal securities1
|
||||||||||||||||||||
One year or less
|
3,639 | (1 | ) | 3,638 | - | 3,638 | - | |||||||||||||
After one year through three years
|
16,679 | 118 | 16,797 | - | 16,797 | - | ||||||||||||||
Greater than three years through five years
|
18,295 | 398 | 18,693 | - | 18,693 | - | ||||||||||||||
Total
|
$ | 54,116 | $ | 215 | $ | 54,331 | $ | 14,503 | $ | 39,128 | $ | 700 |
Fair Value Measurements at Reporting Date Using
|
||||||||||||
June 30, 2012
|
Fair Market
Value
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Other Unobservable Inputs
(Level 3)
|
||||||||
Financial assets:
|
|
|
|
|
||||||||
ARS
|
$ | 714 | $ | - | $ | - | $ | 714 | ||||
Money market funds
|
71 | 71 | - | - | ||||||||
Municipal securities1
|
78,875 | 78,875 | - | - | ||||||||
Foreign currency exchange contracts
|
321 | - | 321 | - | ||||||||
Total financial assets
|
$ | 79,980 | $ | 78,946 | $ | 321 | $ | 714 | ||||
Financial liabilities:
|
||||||||||||
Foreign currency exchange contracts
|
955 | - | 955 | - | ||||||||
Total financial liabilities
|
$ | 955 | $ | - | $ | 955 | $ | - | ||||
Fair Value Measurements at Reporting Date Using
|
||||||||||||
December 31, 2011
|
Fair Market
Value
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Other Unobservable Inputs
(Level 3)
|
||||||||
Financial assets:
|
||||||||||||
ARS
|
$ | 700 | $ | - | $ | - | $ | 700 | ||||
Money market funds
|
14,503 | 14,503 | - | - | ||||||||
Municipal securities1
|
39,128 | 39,128 | - | - | ||||||||
Foreign currency exchange contracts
|
115 | - | 115 | - | ||||||||
Total financial assets
|
$ | 54,446 | $ | 53,631 | $ | 115 | $ | 700 | ||||
Financial liabilities:
|
||||||||||||
Foreign currency exchange contracts
|
1,888 | - | 1,888 | - | ||||||||
Total financial liabilities
|
$ | 1,888 | $ | - | $ | 1,888 | $ | - | ||||
Six months ended
June 30,
|
Three months ended
June 30,
|
||||||||||||||
2012
|
2011
|
2012
|
2011
|
||||||||||||
Beginning balance
|
$ | 700 | $ | 1,250 | $ | 703 | $ | 1,249 | |||||||
Total realized / unrealized losses:
|
|||||||||||||||
Included in earnings
|
- | - | - | - | |||||||||||
Included in OCI
|
14 | - | 11 | 1 | |||||||||||
Purchases, sales, issuances, and settlements, net
|
- | - | - | - | |||||||||||
Ending balance
|
$ | 714 | $ | 1,250 | $ | 714 | $ | 1,250 |
Accumulated Other Comprehensive Income (Loss)
|
|||||||||
Available-for-sale securities
|
|||||||||
2012
|
2011
|
||||||||
Balance, January 1,
|
$ | 135 | $ | (177 | ) | ||||
Other comprehensive income (loss), net of income taxes
|
(27 | ) | 306 | ||||||
Balance, June 30,
|
$ | 108 | $ | 129 |
Notional Amount
|
Matures
|
|||||
Forward contracts:
|
||||||
Euro
|
6,300
|
July 2012 - July 2013
|
||||
British pound
|
3,220
|
July 2012 - June 2013
|
||||
Canadian dollar
|
2,380
|
February 2013 - June 2013
|
||||
Australian dollar
|
1,880
|
July 2012 - July 2013
|
||||
New Zealand dollar
|
315
|
March 2013 - July 2013
|
June 30, 2012
|
||||||||||||||
Derivatives designated as hedging instruments
|
Derivatives not designated as hedging instruments
|
Total Net
|
||||||||||||
Assets
|
Liabilities
|
Assets
|
Liabilities
|
Liabilities
|
||||||||||
Forward contracts
|
$ | 321 | $ | 955 | $ | - | $ | - | $ | 634 | ||||
December 31, 2011
|
||||||||||||||
Derivatives designated as hedging instruments
|
Derivatives not designated as hedging instruments
|
Total Net
|
||||||||||||
Assets
|
Liabilities
|
Assets
|
Liabilities
|
Liabilities
|
||||||||||
Forward contracts
|
$ | 115 | $ | 1,888 | $ | - | $ | - | $ | 1,773 |
Accumulated Other Comprehensive Income (Loss)
|
|||||||
Foreign currency exchange contracts
|
|||||||
2012
|
2011
|
||||||
Balance, January 1,
|
$ | (1,153 | ) | $ | 1,210 | ||
Other comprehensive income (loss), net of income taxes
|
740 | (177 | ) | ||||
Balance, June 30,
|
$ | (413 | ) | $ | 1,033 |
Location of gain (loss) reclassed
from AOCI (effective portion)
|
Gain (loss) reclassed from AOCI
(effective portion)
|
|||||||||
Three and six months ended June 30,
|
||||||||||
2012
|
2011
|
|||||||||
Net revenue, non-directly delivered
programs
|
$
|
(607)
|
$
|
1,559
|
Amount of Gain
|
|||||||||
Derivative not designated as nnhedging
instruments
|
Location of Gain Recognized in
Income on Derivative
|
Three and six
months ended
June 30, 2012
|
Three and six months ended
June 30, 2011
|
||||||
Forward contracts
|
Foreign currency and other expense
|
$ | 2 | $ | 183 |
Six months
ended
|
Six months
ended
|
Three months
ended
|
Three months
ended
|
|||||||||||||
June 30, 2012 |
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
Expected dividend yield
|
4.39
|
%
|
2.16
|
%
|
4.72
|
%
|
2.17
|
%
|
||||||||
Expected stock price volatility
|
60.85
|
%
|
62.01
|
%
|
60.61
|
%
|
63.60
|
%
|
||||||||
Risk-free interest rate
|
1.79
|
%
|
1.95
|
%
|
1.89
|
%
|
1.89
|
%
|
||||||||
Expected life of options
|
4.47
|
Years
|
5.27
|
Years
|
4.46
|
Years
|
4.75
|
Years
|
||||||||
Estimated fair value per option granted
|
$1.89
|
$4.69
|
$1.83
|
$4.59
|
Options and Awards Outstanding
|
Options Exercisable
|
|||||||||||||
Range of Exercise Prices
|
Shares
|
Weighted-
Average
Remaining
Contractual
Life (years)
|
Weighted-Average
Exercise Price
|
Shares
|
Weighted-
Average
Exercise Price
|
|||||||||
Restricted Stock Awards
|
||||||||||||||
$0 .00 |
385,122
|
2.19
|
N/A
|
N/A
|
N/A
|
|||||||||
Stock Options | ||||||||||||||
$4.52 - 6.93 | 368,209 | 9.44 | $ | 4.73 | 4,000 | $ | 6.21 | |||||||
6.94 - 10.39 |
283,699
|
4.98
|
9.15
|
213,685
|
9.29
|
|||||||||
10.40 - 13.86 |
447,119
|
7.60
|
11.52
|
183,599
|
11.65
|
|||||||||
13.87 - 17.32 |
279,734
|
3.89
|
16.90
|
279,734
|
16.90
|
|||||||||
17.33 - 20.79 |
7,328
|
5.86
|
18.41
|
7,328
|
18.41
|
|||||||||
20.80 - 24.25 |
1,000
|
3.12
|
21.09
|
1,000
|
21.09
|
|||||||||
24.26 - 27.72 |
179,146
|
3.73
|
27.07
|
179,146
|
27.07
|
|||||||||
27.73 - 31.18 |
6,937
|
4.30
|
29.48
|
6,937
|
29.48
|
|||||||||
31.19 - 34.65 |
4,448
|
4.84
|
34.65
|
4,448
|
34.65
|
|||||||||
Total Stock Options | 1,577,620 | 6.43 | $ | 9.98 | 879,877 | $ | 16.19 | |||||||
Combined | 1,962,742 | 5.60 | $ | 9.98 | 879,877 | $ | 16.19 |
Restricted
Stock
Awarded
|
Weighted-Average Grant Date Fair
Value
|
Stock
Options
|
Weighted-
Average
Exercise Price
|
||||||
Balance at December 31, 2011
|
374,957
|
$
|
8.82
|
1,962,321
|
$
|
11.56
|
|||
Granted
|
43,120
|
5.12
|
116,620
|
5.12
|
|||||
Forfeited
|
(24,924)
|
9.22
|
(501,321)
|
7.39
|
|||||
Vested
|
(8,031)
|
9.34
|
N/A
|
N/A
|
|||||
Exercised
|
N/A
|
N/A
|
-
|
-
|
|||||
Balance at June 30, 2012
|
385,122
|
$
|
8.37
|
1,577,620
|
$
|
12.41
|
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||
Numerator:
|
||||||||||||
Net income
|
$
|
6,292
|
$
|
4,702
|
$
|
14,198
|
$
|
13,431
|
||||
Denominator:
|
||||||||||||
Weighted-average shares outstanding
|
17,215
|
17,513
|
17,217
|
17,344
|
||||||||
Effect of unvested restricted stock awards
considered participating securities
|
385
|
328
|
385
|
328
|
||||||||
Weighted-average shares outstanding – basic
|
17,600
|
17,841
|
17,602
|
17,672
|
||||||||
Effect of dilutive common stock options
|
-
|
169
|
-
|
152
|
||||||||
Weighted-average shares outstanding – diluted
|
17,600
|
18,010
|
17,602
|
17,824
|
||||||||
Net income per share – basic
|
$
|
0.36
|
$
|
0.26
|
$
|
0.81
|
$
|
0.76
|
||||
Net income per share – diluted
|
$
|
0.36
|
$
|
0.26
|
$
|
0.81
|
$
|
0.75
|
||||
Cash dividends declared per share
|
$
|
0.12
|
$
|
0.12
|
$
|
0.06
|
$
|
0.06
|
||||
Stock options excluded from the calculation of diluted earnings per share because their effect would have been anti-dilutive
|
1,402,714
|
1,105,954
|
1,253,287
|
1,201,527
|
Six months ended June 30, 2012
|
Six months ended June 30, 2011
|
||||||||||||||||
Ambassador Programs and Other (1)
|
Ambassador Programs and Other (1)
|
||||||||||||||||
BookRags
|
Consolidated
|
BookRags
|
Consolidated
|
||||||||||||||
Total revenue
|
$ | 32,068 | $ | 2,203 | $ | 34,271 | $ | 35,801 | $ | 1,917 | $ | 37,718 | |||||
Gross margin
|
$ | 29,169 | $ | 1,900 | $ | 31,069 | $ | 32,236 | $ | 1,655 | $ | 33,891 | |||||
Depreciation and amortization
|
$ | 2,137 | $ | 275 | $ | 2,412 | $ | 2,124 | $ | 240 | $ | 2,364 | |||||
Operating income
|
$ | 6,489 | $ | 819 | $ | 7,308 | $ | 5,219 | $ | 635 | $ | 5,854 | |||||
Income tax provision
|
$ | 1,679 | $ | 193 | $ | 1,872 | $ | 1,874 | $ | 200 | $ | 2,074 | |||||
Net income
|
$ | 5,636 | $ | 656 | $ | 6,292 | $ | 4,246 | $ | 456 | $ | 4,702 | |||||
Total additions to property, plant, and equipment
|
$ | 3,283 | $ | 113 | $ | 3,396 | $ | 1,767 | $ | 128 | $ | 1,895 | |||||
Total additions to goodwill and intangible assets
|
$ | - | $ | 293 | $ | 293 | $ | - | $ | 213 | $ | 213 | |||||
Intangible assets, excluding goodwill
|
$ | - | $ | 3,505 | $ | 3,505 | $ | - | $ | 3,361 | $ | 3,361 | |||||
Total assets
|
$ | 132,802 | $ | 17,199 | $ | 150,001 | $ | 142,278 | $ | 15,438 | $ | 157,716 | |||||
Three months ended June 30, 2012
|
Three months ended June 30, 2011
|
||||||||||||||||
Ambassador Programs and Other (1)
|
Ambassador Programs and Other (1)
|
||||||||||||||||
BookRags
|
Consolidated
|
BookRags
|
Consolidated
|
||||||||||||||
Total revenue
|
$ | 30,801 | $ | 1,005 | $ | 31,806 | $ | 35,142 | $ | 914 | $ | 36,056 | |||||
Gross margin
|
$ | 28,788 | $ | 872 | $ | 29,660 | $ | 32,063 | $ | 785 | $ | 32,848 | |||||
Depreciation and amortization
|
$ | 1,096 | $ | 133 | $ | 1,229 | $ | 1,090 | $ | 121 | $ | 1,211 | |||||
Operating income
|
$ | 18,451 | $ | 342 | $ | 18,793 | $ | 19,032 | $ | 257 | $ | 19,289 | |||||
Income tax provision
|
$ | 5,160 | $ | 48 | $ | 5,208 | $ | 6,189 | $ | 75 | $ | 6,264 | |||||
Net income
|
$ | 13,884 | $ | 314 | $ | 14,198 | $ | 13,237 | $ | 194 | $ | 13,431 |
(1)
|
Ambassador Programs and Other include all travel programs offered by Ambassador Programs and World Adventures Unlimited as well as corporate overhead.
|
June 30, 2012
|
June 30, 2011
|
||||
Unrealized gain (loss) on foreign currency exchange contracts
|
$
|
1,139
|
$
|
(276)
|
|
Unrealized gain (loss) on available-for-sale securities
|
$
|
(42)
|
$
|
471
|
|
Property and equipment
|
$
|
692
|
$
|
(106)
|
Three Months Ended June 30,
|
||||||||||||
2012
|
2011
|
$ Change
|
% Change
|
|||||||||
Total revenue
|
$
|
31,806
|
$
|
36,056
|
$
|
(4,250)
|
-12%
|
|||||
Cost of goods sold
|
2,146
|
3,208
|
(1,062)
|
-33%
|
||||||||
Gross margin
|
29,660
|
32,848
|
(3,188)
|
-10%
|
||||||||
Selling and marketing expenses
|
6,483
|
9,439
|
(2,956)
|
-31%
|
||||||||
General and administrative expenses
|
4,384
|
4,120
|
264
|
6%
|
||||||||
Operating income
|
18,793
|
19,289
|
(496)
|
-3%
|
||||||||
Other income
|
613
|
406
|
207
|
51%
|
||||||||
Income before income tax provision
|
19,406
|
19,695
|
(289)
|
-1%
|
||||||||
Income tax provision
|
(5,208)
|
(6,264)
|
1,056
|
-17%
|
||||||||
Net income
|
$
|
14,198
|
$
|
13,431
|
$
|
767
|
6%
|
|||||
Six Months Ended June 30,
|
||||||||||||
2012
|
2011
|
$ Change
|
% Change
|
|||||||||
Total revenue
|
$
|
34,271
|
$
|
37,718
|
$
|
(3,447)
|
-9%
|
|||||
Cost of goods sold
|
3,202
|
3,827
|
(625)
|
-16%
|
||||||||
Gross margin
|
31,069
|
33,891
|
(2,822)
|
-8%
|
||||||||
Selling and marketing expenses
|
15,170
|
19,534
|
(4,364)
|
-22%
|
||||||||
General and administrative expenses
|
8,591
|
8,503
|
88
|
1%
|
||||||||
Operating income
|
7,308
|
5,854
|
1,454
|
25%
|
||||||||
Other income
|
856
|
922
|
(66)
|
-7%
|
||||||||
Income before income tax provision
|
8,164
|
6,776
|
1,388
|
20%
|
||||||||
Income tax provision
|
(1,872)
|
(2,074)
|
202
|
-10%
|
||||||||
Net income
|
$
|
6,292
|
$
|
4,702
|
$
|
1,590
|
34%
|
Three months ended June 30 2012,
|
Three months ended June 30 2011,
|
|||||||||||||||||
Ambassador Programs and Other (1)
|
Ambassador Programs and Other (1)
|
|||||||||||||||||
BookRags
|
Consolidated
|
BookRags
|
Consolidated
|
|||||||||||||||
Total revenue
|
$ | 30,801 | $ | 1,005 | 31,806 | $ | 35,142 | $ | 914 | $ | 36,056 | |||||||
Cost of goods sold
|
2,013 | 133 | 2,146 | 3,079 | 129 | 3,208 | ||||||||||||
Gross margin
|
28,788 | 872 | 29,660 | 32,063 | 785 | 32,848 | ||||||||||||
Selling and marketing expenses
|
6,164 | 319 | 6,483 | 9,081 | 358 | 9,439 | ||||||||||||
General and administrative expenses
|
4,173 | 211 | 4,384 | 3,950 | 170 | 4,120 | ||||||||||||
Operating income
|
18,451 | 342 | 18,793 | 19,032 | 257 | 19,289 | ||||||||||||
Other income
|
593 | 20 | 613 | 394 | 12 | 406 | ||||||||||||
Income before income tax provision
|
19,044 | 362 | 19,406 | 19,426 | 269 | 19,695 | ||||||||||||
Income tax provision
|
(5,160 | ) | (48 | ) | (5,208 | ) | (6,189 | ) | (75 | ) | (6,264 | ) | ||||||
Net income
|
$ | 13,884 | $ | 314 | 14,198 | $ | 13,237 | $ | 194 | $ | 13,431 | |||||||
Six months ended June 30 2012,
|
Six months ended June 30 2011,
|
|||||||||||||||||
Ambassador Programs and Other (1)
|
Ambassador Programs and Other (1)
|
|||||||||||||||||
BookRags
|
Consolidated
|
BookRags
|
Consolidated
|
|||||||||||||||
Total revenue
|
$ | 32,068 | $ | 2,203 | 34,271 | $ | 35,801 | $ | 1,917 | $ | 37,718 | |||||||
Cost of goods sold
|
2,899 | 303 | 3,202 | 3,565 | 262 | 3,827 | ||||||||||||
Gross margin
|
29,169 | 1,900 | 31,069 | 32,236 | 1,655 | 33,891 | ||||||||||||
Selling and marketing expenses
|
14,466 | 704 | 15,170 | 18,886 | 648 | 19,534 | ||||||||||||
General and administrative expenses
|
8,214 | 377 | 8,591 | 8,131 | 372 | 8,503 | ||||||||||||
Operating income
|
6,489 | 819 | 7,308 | 5,219 | 635 | 5,854 | ||||||||||||
Other income
|
826 | 30 | 856 | 901 | 21 | 922 | ||||||||||||
Income before income tax provision
|
7,315 | 849 | 8,164 | 6,120 | 656 | 6,776 | ||||||||||||
Income tax provision
|
(1,679 | ) | (193 | ) | (1,872 | ) | (1,874 | ) | (200 | ) | (2,074 | ) | ||||||
Net income
|
$ | 5,636 | $ | 656 | 6,292 | $ | 4,246 | $ | 456 | $ | 4,702 |
(1)
|
Ambassador Programs and Other include all travel programs offered by Ambassador Programs and World Adventures Unlimited as well as corporate overhead.
|
As of July 22,
|
||||||||||||
Delegates
|
||||||||||||
Enrollment detail for travel year
|
2012
|
2011
|
Change
|
% Change
|
||||||||
Student Ambassadors
|
17,356 | 19,179 | (1,823 | ) | -9.5 | % | ||||||
Total, all programs
|
21,262 | 24,007 | (2,745 | ) | -11.4 | % |
Deployable Cash Reconciliation (in thousands)
|
June 30,
|
December 31,
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
Cash, cash equivalents and short-term available-for-sale securities
|
$ | 81,937 | $ | 89,977 | $ | 58,647 | ||||||
Prepaid program cost and expenses
|
24,825 | 23,815 | 13,299 | |||||||||
Less: Participants’ deposits
|
(54,327 | ) | (61,757 | ) | (27,396 | ) | ||||||
Less: Accounts payable / accruals / other liabilities
|
(10,759 | ) | (10,732 | ) | (5,970 | ) | ||||||
Deployable cash
|
$ | 41,676 | $ | 41,303 | $ | 38,580 |
Six months ended June 30,
|
||||||||||
2012
|
2011
|
$ Change
|
||||||||
Cash flow provided by operations
|
$ | 28,685 | $ | 19,695 | 8,990 | |||||
Purchase of property, equipment and intangibles
|
(2,997 | ) | (2,108 | ) | (889 | ) | ||||
Free cash flow
|
$ | 25,688 | $ | 17,587 | 8,101 |
31.1
|
Certification under Section 302 of the Sarbanes-Oxley Act of 2002
|
|||
31.2
|
Certification under Section 302 of the Sarbanes-Oxley Act of 2002
|
|||
32.1
|
Certification under Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
32.2
|
Certification under Section 906 of the Sarbanes-Oxley Act of 2002
|
Date: August 7, 2012
|
By:
|
/s/ JEFFREY D. THOMAS
|
|
Jeffrey D. Thomas
|
|||
Chief Executive Officer
|
|||
Date: August 7, 2012
|
By:
|
/s/ ANTHONY F. DOMBROWIK
|
|
Anthony F. Dombrowik
|
|||
Senior Vice President, Chief Financial Officer
|
31.1
|
Certification under Section 302 of the Sarbanes-Oxley Act of 2002
|
|||
31.2
|
Certification under Section 302 of the Sarbanes-Oxley Act of 2002
|
|||
32.1
|
Certification under Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
32.2
|
Certification under Section 906 of the Sarbanes-Oxley Act of 2002
|
1. I have reviewed this Quarterly Report on Form 10-Q of Ambassadors Group, Inc.;
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a – 15(f) and 15d – 15(f)) for the registrant and have:
|
|
5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
/s/ Jeffrey D. Thomas
|
|
Jeffrey D. Thomas
|
|
Chief Executive Officer |
|
1. I have reviewed this Quarterly Report on Form 10-Q of Ambassadors Group, Inc.;
|
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a – 15(f) and 15d – 15(f)) for the registrant and have:
|
|
5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
/s/ Anthony F. Dombrowik
|
|
Anthony F. Dombrowik
|
|
Senior Vice President, Chief Financial Officer |
/s/ Jeffrey D. Thomas | ||
Jeffrey D. Thomas
|
||
Chief Executive Officer |
|
||
/s/ Anthony F. Dombrowik
|
||
Anthony F. Dombrowik
|
||
Senior Vice President, Chief Financial Officer
|
Sale of Corporate Headquarters (Details) (USD $)
In Millions, unless otherwise specified |
Jun. 30, 2012
|
---|---|
Sale of Corporate Headquarters [Abstract] | |
Listing price of building and land for future sale | $ 13.3 |
Building and land held for use | $ 16.0 |
The Company (Details)
|
6 Months Ended |
---|---|
Jun. 30, 2012
|
|
The Company [Abstract] | |
Number of reporting segments | 2 |
Basis of Presentation
|
6 Months Ended |
---|---|
Jun. 30, 2012
|
|
Basis of Presentation [Abstract] | |
Basis of Presentation | 2. Basis of Presentation The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP"), have been condensed or omitted in accordance with such rules and regulations, although management believes the disclosures are adequate to prevent the information presented from being materially misleading. In the opinion of management, all adjustments (consisting of normal recurring items) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2012 are not indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2011. |