x
|
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2011
|
¨
|
Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from to
|
Delaware
|
20-5997364
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer: ¨
|
|
Accelerated filer: x
|
Non-accelerated filer: ¨ (Do not check if a smaller reporting company)
|
|
Smaller reporting company ¨
|
Page
|
||
PART I. FINANCIAL INFORMATION
|
||
Item 1.
|
Condensed Consolidated Financial Statements
|
1
|
Condensed Consolidated Statements of Income for the three and six months ended June 30, 2010 and 2011 (Unaudited)
|
1
|
|
Condensed Consolidated Balance Sheets as of December 31, 2010 and June 30, 2011 (Unaudited)
|
2
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2010 and 2011 (Unaudited)
|
3
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
4
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
13
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
19
|
Item 4.
|
Controls and Procedures
|
19
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
20
|
Item 1A.
|
Risk Factors
|
20
|
Item 6.
|
Exhibits
|
20
|
SIGNATURES
|
21
|
|
EXHIBIT INDEX
|
22
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
Revenue
|
$
|
120,471,286
|
$
|
155,611,981
|
$
|
232,683,832
|
$
|
300,792,673
|
||||||||
Cost of goods sold
|
91,431,674
|
119,269,983
|
176,711,690
|
231,122,765
|
||||||||||||
Gross profit
|
29,039,612
|
36,341,998
|
55,972,142
|
69,669,908
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general, and administrative expenses
|
22,172,634
|
27,711,286
|
44,177,058
|
54,701,523
|
||||||||||||
Depreciation and amortization
|
2,215,219
|
2,472,456
|
4,332,844
|
4,894,501
|
||||||||||||
Preference claim liability
|
-
|
950,000
|
-
|
950,000
|
||||||||||||
Income from operations
|
4,651,759
|
5,208,256
|
7,462,240
|
9,123,884
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Gain on sale of investment
|
802,548
|
998,325
|
1,525,930
|
1,977,826
|
||||||||||||
Interest income
|
62,099
|
19,065
|
133,016
|
100,391
|
||||||||||||
Interest expense
|
(543,704
|
)
|
(464,308
|
)
|
(784,396
|
)
|
(1,060,293
|
)
|
||||||||
Other, net
|
(104,383
|
)
|
(76,252
|
)
|
(132,891
|
)
|
(154,466
|
)
|
||||||||
Total other income
|
216,560
|
476,830
|
741,659
|
863,458
|
||||||||||||
Income before taxes
|
4,868,319
|
5,685,086
|
8,203,899
|
9,987,342
|
||||||||||||
Income tax expense
|
1,726,198
|
1,985,077
|
2,893,651
|
3,496,981
|
||||||||||||
Net income
|
$
|
3,142,121
|
$
|
3,700,009
|
$
|
5,310,248
|
$
|
6,490,361
|
||||||||
Basic earnings per share
|
$
|
0.07
|
$
|
0.08
|
$
|
0.12
|
$
|
0.14
|
||||||||
Diluted earnings per share
|
$
|
0.07
|
$
|
0.08
|
$
|
0.11
|
$
|
0.13
|
December 31,
|
June 30,
|
|||||||
2010
|
2011
|
|||||||
Assets
|
(unaudited)
|
|||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
5,259,272
|
$
|
7,975,429
|
||||
Short-term investments
|
4,284,614
|
3,651,175
|
||||||
Accounts receivable, net of allowance for doubtful accounts of $3,610,977 and $3,349,047, respectively
|
85,654,403
|
102,727,882
|
||||||
Unbilled revenue
|
24,626,558
|
27,971,096
|
||||||
Inventories
|
9,674,961
|
12,387,029
|
||||||
Prepaid expenses
|
9,836,486
|
12,066,727
|
||||||
Advances to related parties
|
93,191
|
133,436
|
||||||
Deferred income taxes
|
307,396
|
571,627
|
||||||
Other current assets-
|
6,739,093
|
8,459,055
|
||||||
Total current assets
|
146,475,974
|
175,943,456
|
||||||
Property and equipment, net
|
9,887,004
|
10,613,100
|
||||||
Intangibles and other assets:
|
||||||||
Goodwill
|
93,476,206
|
119,841,920
|
||||||
Intangible assets, net of accumulated amortization of $9,789,144 and $11,498,938, respectively
|
23,058,774
|
26,213,367
|
||||||
Deposits
|
435,154
|
416,246
|
||||||
Deferred income taxes
|
5,899,620
|
6,346,964
|
||||||
Other assets
|
692,048
|
519,469
|
||||||
123,561,802
|
153,337,966
|
|||||||
Total assets
|
$
|
279,924,780
|
$
|
339,894,522
|
||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable-trade
|
$
|
55,604,566
|
$
|
72,553,052
|
||||
Advances from related parties
|
166,259
|
1,148,225
|
||||||
Current maturities of capital lease obligations
|
21,069
|
9,338
|
||||||
Due to seller
|
560,000
|
5,100,457
|
||||||
Customer deposits
|
414,050
|
502,168
|
||||||
Other liabilities
|
3,918,897
|
4,850,028
|
||||||
Accrued expenses
|
8,253,354
|
19,139,815
|
||||||
Total current liabilities
|
68,938,195
|
103,303,083
|
||||||
Revolving credit facility
|
47,400,000
|
53,900,000
|
||||||
Capital lease obligations, less current maturities
|
7,140
|
2,711
|
||||||
Other long-term liabilities
|
3,395,346
|
14,365,730
|
||||||
Total liabilities
|
119,740,681
|
171,571,524
|
||||||
Stockholders' equity:
|
||||||||
Common stock, par value $0.0001 per share, 46,092,291 and 46,456,710, shares were issued and outstanding as of
|
||||||||
December 31, 2010 and June 30, 2011, respectively
|
461
|
465
|
||||||
Additional paid-in capital
|
174,537,524
|
176,821,759
|
||||||
Treasury stock at cost
|
(74,307,200
|
)
|
(74,307,200
|
)
|
||||
Accumulated other comprehensive income
|
2,934,381
|
2,298,680
|
||||||
Retained earnings
|
57,018,933
|
63,509,294
|
||||||
Total stockholders' equity
|
160,184,099
|
168,322,998
|
||||||
Total liabilities and stockholders' equity
|
$
|
279,924,780
|
$
|
339,894,522
|
Six Months Ended June 30,
|
||||||||
2010
|
2011
|
|||||||
Cash flows from operating activities
|
||||||||
Net income
|
$
|
5,310,248
|
$
|
6,490,361
|
||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||
Deferred income taxes
|
1,449,153
|
1,317,834
|
||||||
Stock compensation expense
|
1,397,369
|
1,770,140
|
||||||
Excess tax benefit of stock options exercised
|
-
|
(288,705
|
)
|
|||||
Depreciation and amortization
|
4,332,844
|
4,894,501
|
||||||
Deferred financing amortization
|
110,603
|
163,323
|
||||||
Gain on sale of investment
|
(1,525,930
|
)
|
(1,977,826
|
)
|
||||
Bad debt provision
|
1,167,317
|
1,606,114
|
||||||
Change in assets, net of acquisitions:
|
||||||||
Accounts receivable and unbilled revenue
|
(13,980,574
|
)
|
(15,264,783
|
)
|
||||
Inventories
|
394,473
|
(1,485,691
|
)
|
|||||
Prepaid expenses and other
|
4,283,216
|
(3,380,787
|
)
|
|||||
Change in liabilities, net of acquisitions:
|
||||||||
Accounts payable
|
654,851
|
7,108,815
|
||||||
Advances to related parties
|
140,639
|
941,721
|
||||||
Customer deposits
|
(2,868,543
|
)
|
88,118
|
|||||
Accrued expenses and other
|
(859,067
|
)
|
2,893,112
|
|||||
Net cash provided by operating activities
|
6,599
|
4,876,247
|
||||||
Cash flows from investing activities
|
||||||||
Purchases of property and equipment
|
(2,757,864
|
)
|
(4,223,484
|
)
|
||||
Proceeds from sale of marketable securities
|
1,533,118
|
1,987,206
|
||||||
Proceeds from sale of short-term investments
|
8,997,170
|
-
|
||||||
Payments for acquisitions, net of cash acquired
|
(6,040,738
|
)
|
(6,864,604
|
)
|
||||
Net cash provided by (used in) investing activities
|
1,731,686
|
(9,100,882
|
)
|
|||||
Cash flows from financing activities
|
||||||||
Principal payments on capital lease obligations
|
(73,656
|
)
|
(17,091
|
)
|
||||
Net borrowings (repayments) from revolving credit facility and short-term debt
|
(928,786
|
)
|
6,500,000
|
|||||
Issuance of shares
|
-
|
225,393
|
||||||
Tax benefit of stock options exercised
|
(88,821
|
)
|
288,705
|
|||||
Net cash provided by (used in) financing activities
|
(1,091,263
|
)
|
6,997,007
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(36,104
|
)
|
(56,215
|
)
|
||||
Increase in cash and cash equivalents
|
610,918
|
2,716,157
|
||||||
Cash and cash equivalents, beginning of period
|
2,903,906
|
5,259,272
|
||||||
Cash and cash equivalents, end of period
|
$
|
3,514,824
|
$
|
7,975,429
|
1.
|
Summary of Significant Accounting Policies
|
Balance as of December 31, 2010
|
$ | 93,476,206 | ||
Goodwill acquired related to 2011 acquisitions
|
20,467,909 | |||
Finalization of purchase accounting for prior year acquisitions
|
5,860,105 | |||
Foreign exchange effects
|
37,700 | |||
Balance as of June 30, 2011
|
$ | 119,841,920 |
|
December 31,
2010
|
June 30,
2011
|
Weighted-
Average Life
|
||||||
Customer lists
|
|
$
|
28,548,856
|
|
$
|
33,375,727
|
|
14.0 years
|
|
Noncompete agreements
|
|
1,000,016
|
|
1,010,217
|
|
4.0 years
|
|||
Trade names
|
|
3,260,590
|
|
3,287,905
|
|
12.5 years
|
|||
Patents
|
|
38,456
|
|
38,456
|
|
10.0 years
|
|||
|
|||||||||
|
32,847,918
|
|
37,712,305
|
|
|||||
Less accumulated amortization
|
|
(9,789,144
|
)
|
(11,498,938
|
)
|
||||
|
|||||||||
Intangible assets, net
|
|
$
|
23,058,774
|
|
$
|
26,213,367
|
|
2011
|
$ | 1,581,709 | ||
2012
|
2,865,326 | |||
2013
|
2,597,745 | |||
2014
|
2,418,682 | |||
2015
|
2,274,867 | |||
Thereafter
|
14,475,038 | |||
$ | 26,213,367 |
Accounts receivable
|
$
|
6,700,379
|
||
Inventory
|
1,171,710
|
|||
Other assets
|
460,093
|
|||
Customer list
|
4,748,443
|
|||
Goodwill
|
20,467,909
|
|||
Accounts payable
|
(9,643,822
|
)
|
||
Other current liabilities
|
(2,278,759
|
)
|
||
Contingent consideration liability
|
(16,185,120
|
)
|
||
Net purchase price
|
$
|
5,281,387
|
2011
|
$ | 13,407,903 | ||
2012
|
9,803,824 | |||
2013
|
5,888,990 | |||
2014
|
5,114,580 | |||
2015
|
2,006,455 | |||
$ | 36,221,752 |
2010
|
2011
|
|||||||
Dividend yield
|
—
|
%
|
—
|
%
|
||||
Risk-free interest rate
|
3.13-3.25
|
%
|
2.19-2.90
|
%
|
||||
Expected life
|
7 years
|
7 years
|
||||||
Volatility
|
47.5
|
%
|
47.5
|
%
|
2.
|
Earnings Per Share
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net income
|
$ | 3,142,121 | $ | 3,700,009 | $ | 5,310,248 | $ | 6,490,361 | ||||||||
Denominator:
|
||||||||||||||||
Denominator for basic earnings per share—weighted-average shares
|
45,659,907 | 46,433,846 | 45,656,230 | 46,281,531 | ||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Employee stock options and restricted common shares
|
1,916,421 | 1,985,804 | 1,827,816 | 2,094,085 | ||||||||||||
Denominator for dilutive earnings per share
|
47,576,328 | 48,419,650 | 47,484,046 | 48,375,616 | ||||||||||||
Basic earnings per share
|
$ | 0.07 | $ | 0.08 | $ | 0.12 | $ | 0.14 | ||||||||
Diluted earnings per share
|
$ | 0.07 | $ | 0.08 | $ | 0.11 | $ | 0.13 |
3.
|
Comprehensive Income
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
Net income
|
$ | 3,142,121 | $ | 3,700,009 | $ | 5,310,248 | $ | 6,490,361 | ||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Change in unrealized gain (loss) on marketable securities, net of tax
|
(677,387 | ) | (201,356 | ) | (991,830 | ) | (641,749 | ) | ||||||||
Change in foreign currency translation adjustment
|
(3,073 | ) | (192,252 | ) | (241,825 | ) | 6,048 | |||||||||
Total comprehensive income
|
$ | 2,461,661 | $ | 3,306,401 | $ | 4,076,593 | $ | 5,854,660 |
4.
|
Related Party
|
5.
|
Valuation of Equity Investments
|
6.
|
Fair Value Measurement
|
•
|
Level 1: Inputs are quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2: Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, and inputs other than quoted prices that are observable and market-corroborated inputs, which are derived principally from or corroborated by observable market data.
|
•
|
Level 3: Inputs that are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.
|
|
Total Fair Value
Measurement
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Money market funds(1)
|
$
|
1,663,831
|
$
|
1,663,831
|
$
|
—
|
$
|
—
|
||||||||
Available for sale securities(2)
|
3,651,175
|
3,651,175
|
—
|
—
|
||||||||||||
Total assets
|
$
|
5,315,006
|
$
|
5,315,006
|
$
|
—
|
$
|
—
|
||||||||
Liabilities:
|
||||||||||||||||
Due to seller (3)
|
$
|
(21,212,962
|
)
|
$
|
—
|
$
|
—
|
$
|
(21,212,962
|
)
|
(1)
|
Included in cash and cash equivalents on the balance sheet.
|
(2)
|
Included in short-term investments on the balance sheet.
|
(3)
|
Included in other long-term liabilities and accrued expenses on the balance sheet.
|
|
Total Fair Value
Measurement
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Money market funds(1)
|
$
|
1,662,162
|
$
|
1,662,162
|
$
|
—
|
$
|
—
|
||||||||
Available for sale securities(2)
|
4,284,614
|
4,284,614
|
—
|
—
|
||||||||||||
Total assets
|
$
|
5,946,776
|
$
|
5,946,776
|
$
|
—
|
$
|
—
|
||||||||
Liabilities:
|
||||||||||||||||
Due to seller (3)
|
$
|
(4,917,442
|
)
|
$
|
—
|
$
|
—
|
$
|
(4,917,442
|
)
|
(1)
|
Included in cash and cash equivalents on the balance sheet.
|
(2)
|
Included in short-term investments on the balance sheet.
|
(3)
|
Included in other long-term liabilities, due to seller and accrued expenses on the balance sheet.
|
Fair Value Measurements
at Reporting Date
Using Significant
Unobservable Inputs
(Level 3)
|
||||
Due to Seller
|
||||
Balance at December 31, 2010
|
$ | (4,917,442 | ) | |
Contingent earnout payments - acquisitions
|
(16,344,566 | ) | ||
Payments made to seller
|
310,000 | |||
Contingent earnout payments - change in fair value (1)
|
(260,954 | ) | ||
Balance as of June 30, 2011
|
$ | (21,212,962 | ) |
(1)
|
Adjustments to original contingent consideration obligations recorded were the result of using revised financial forecasts and updated fair value measurements.
|
7.
|
Commitments and Contingencies
|
8.
|
Recently Issued Accounting Pronouncements
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
Item 4.
|
Controls and Procedures
|
Item 1.
|
Legal Proceedings
|
Item 1A.
|
Risk Factors
|
Item 6.
|
Exhibits
|
Exhibit No
|
|
Description of Exhibit
|
10.1 *
|
InnerWorkings, Inc. 2006 Stock Incentive Plan, as amended and restated effective June 16, 2011 (incorporated by reference to Annex B to the Company's Definitive Proxy Statement filed with the Securities and Exchange Commission on April 29, 2011).
|
|
10.2 *
|
InnerWorkings, Inc. Annual Incentive Plan, as amended effective April 27, 2011 (incorporated by reference to Annex A to the Compnay's Definitive Proxy Statement filed with the Securities Exchange Commission on April 29, 2011).
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
The following materials from our Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, are formatted in eXtensible Business Reporting Language (XBRL): (i) consolidated statements of income; (ii) consolidated balance sheets, (iii) condensed consolidated statements of cash flows and (iv) notes to the unaudited consolidated financial statements (unaudited).
|
*
|
Management contract or compensatory plan or arrangement
|
INNERWORKINGS, INC.
|
||
Date: August 9, 2011
|
By:
|
/s/ Eric D. Belcher
|
Eric D. Belcher
Chief Executive Officer
|
||
Date: August 9, 2011
|
By:
|
/s/ Joseph M. Busky
|
Joseph M. Busky
Chief Financial Officer
|
Number
|
|
Description
|
10.1 *
|
InnerWorkings, Inc. 2006 Stock Incentive Plan, as amended and restated effective June 16, 2011 (incorporated by reference to Annex B to the Company's Definitive Proxy Statement filed with the Securities and Exchange Commission on April 29, 2011).
|
|
10.2 *
|
InnerWorkings, Inc. Annual Incentive Plan, as amended effective April 27, 2011 (incorporated by reference to Annex A to the Compnay's Definitive Proxy Statement filed with the Securities Exchange Commission on April 29, 2011).
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
The following materials from our Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, are formatted in eXtensible Business Reporting Language (XBRL): (i) consolidated statements of income; (ii) consolidated balance sheets, (iii) condensed consolidated statements of cash flows and (iv) notes to the unaudited consolidated financial statements (unaudited).
|
*
|
Management contract or compensatory plan or arrangement
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of InnerWorkings, Inc.;
|
|
2.
|
Based on my knowledge, this quarterly 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 quarterly report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly 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 we have:
|
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
|
|
b)
|
designed such internal controls over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this quarterly report based on such evaluation; and
|
|
d)
|
disclosed in this quarterly report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
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 registrant’s board of directors (or persons performing the equivalent functions):
|
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 9, 2011
|
/s/ Eric D. Belcher
|
Eric D. Belcher
|
|
Chief Executive Officer
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of InnerWorkings, Inc.;
|
|
2.
|
Based on my knowledge, this quarterly 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 quarterly report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly 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 we have:
|
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
|
|
b)
|
designed such internal controls over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this quarterly report based on such evaluation; and
|
|
d)
|
disclosed in this quarterly report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
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 registrant’s board of directors (or persons performing the equivalent functions):
|
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 9, 2011
|
/s/ Joseph M. Busky
|
Joseph M. Busky
|
|
Chief Financial Officer
|
/s/ Eric D. Belcher
|
|
Eric D. Belcher
|
|
Chief Executive Officer
|
|
August 9, 2011
|
/s/ Joseph M. Busky
|
|
Joseph M. Busky
|
|
Chief Financial Officer
|
|
August 9, 2011
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $)
|
Jun. 30, 2011
|
Dec. 31, 2010
|
---|---|---|
Accounts receivable, allowance for doubtful accounts | $ 3,349,047 | $ 3,610,977 |
Intangible assets, accumulated amortization | $ 11,498,938 | $ 9,789,144 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares issued | 46,456,710 | 46,092,291 |
Common stock, shares outstanding | 46,456,710 | 46,092,291 |
Document and Entity Information
|
6 Months Ended | |
---|---|---|
Jun. 30, 2011
|
Aug. 08, 2011
|
|
Document Type | 10-Q | Â |
Amendment Flag | false | Â |
Document Period End Date | Jun. 30, 2011 | |
Document Fiscal Year Focus | 2011 | Â |
Document Fiscal Period Focus | Q2 | Â |
Trading Symbol | INWK | Â |
Entity Registrant Name | INNERWORKINGS INC | Â |
Entity Central Index Key | 0001350381 | Â |
Current Fiscal Year End Date | --12-31 | Â |
Entity Filer Category | Accelerated Filer | Â |
Entity Common Stock, Shares Outstanding | Â | 46,456,710 |
"+ text.join( "
\n" ) +"
" + text[p] + "
\n"; } } }else{ formatted = '' + raw + '
'; } html = ''+ "\n"+''+ "\n"+''+ "\n"+' formatted: '+ ( this.Default == 'raw' ? 'as Filed' : 'with Text Wrapped' ) +''+ "\n"+' | '+ "\n"+'
'+ "\n"+' | '+ "\n"+' '+ "\n"+'
'+ "\n"+' | '+ "\n"+' '+ "\n"+'
Commitments and Contingencies
|
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2011
|
|||
Commitments and Contingencies |
In 2011, in connection with the Circuit City Stores, Inc.
(“Circuit City”) bankruptcy proceedings, the Trustee of
the Circuit City Liquidating Trust, filed a lawsuit against the
Company in United States Bankruptcy Court in the Eastern District
of Virginia for the avoidance of payments as allegedly preferential
transfers of $3.2 million paid to the Company during the
90 days preceding the filing of the bankruptcy petition of Circuit
City on November 10, 2008. The Company has accrued a
loss reserve of $950,000 related to this
claim. Management believes that the Company has an
adequate reserve for this liability and the ultimate resolution of
this matter will not have a material adverse effect on its
financial statements.
|
Comprehensive Income
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive Income |
|
Recently Issued Accounting Pronouncements
|
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2011
|
|||
Recently Issued Accounting Pronouncements |
In
October 2009, the FASB issued update 2009-13, ASC 605, Revenue Recognition:
Multiple-Deliverable Revenue Arrangements-a consensus of the FASB
Emerging Issues Task Force. The revised guidance
provides for two significant changes to existing multiple element
arrangement guidance. The first relates to the determination
of when the individual deliverables included in a multiple-element
arrangement may be treated as separate units of accounting.
This change is significant as it will likely result in the
requirement to separate more deliverables within an arrangement,
ultimately leading to less revenue deferral. The second
change modifies the manner in which the transaction consideration
is allocated across the separately identifiable deliverables.
These changes are likely to result in earlier recognition of
revenue for multiple-element arrangements than under previous
guidance. This standard is effective prospectively for
revenue arrangements entered into or materially modified in fiscal
years beginning on or after June 15, 2010. The adoption
of this standard did not have a material effect upon the
Company's consolidated results of operations or financial
condition.
In
June 2011, the Financial Accounting Standards Board (FASB) amended
its guidance on the presentation of comprehensive income in
financial statements to improve the comparability, consistency and
transparency of financial reporting and to increase the prominence
of items that are recorded in other comprehensive income. The new
accounting guidance requires entities to report components of
comprehensive income in either (1) a continuous statement of
comprehensive income or (2) two separate but consecutive
statements. The provisions of this new guidance are effective for
fiscal years, and interim periods within those years, beginning
after December 15, 2011. The Company is currently evaluating
the impact of adopting this guidance on its financial
statements.
|
Summary of Significant Accounting Policies
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Significant Accounting Policies |
Basis of Presentation of Interim Financial Statements
The
accompanying unaudited consolidated financial statements of
InnerWorkings, Inc. and subsidiaries (the Company) included herein
have been prepared to conform to the rules and regulations of the
Securities and Exchange Commission (SEC) and accounting principles
generally accepted in the United States (GAAP) for interim
financial information. Certain information and footnote disclosures
normally included in financial statements prepared in accordance
with GAAP have been condensed or omitted pursuant to such
rules and regulations. In the opinion of management, all
adjustments considered necessary for a fair presentation of the
accompanying unaudited financial statements have been included, and
all adjustments are of a normal and recurring nature. The operating
results for the three and six months ended June 30, 2011 are not
necessarily indicative of the results to be expected for the full
year of 2011. These condensed interim consolidated financial
statements and notes should be read in conjunction with the
Company’s Consolidated Financial Statements and Notes thereto
as of December 31, 2010 included in the Company’s Annual
Report on Form 10-K filed with the SEC on March 2,
2011.
Foreign Currency Translation
The
functional currency for the Company’s foreign operations is
the local currency. Assets and liabilities of these operations are
translated into U.S. currency at the rates of exchange at the
balance sheet date. The resulting translation adjustments are
included in accumulated other comprehensive income, a separate
component of stockholders’ equity. Income and expense items
are translated at average monthly rates of exchange. Realized gains
and losses from foreign currency transactions were not
material.
Reclassifications
Certain
prior year amounts have been reclassified to conform to the current
year presentation.
Goodwill and Other Intangibles
Goodwill
represents the excess of purchase price and related costs over the
value assigned to the net tangible and identifiable intangible
assets of businesses acquired. In accordance with ASC
350, Intangibles
– Goodwill and Other, goodwill is not amortized, but
instead is tested for impairment annually, or more frequently if
circumstances indicate a possible impairment may exist. The Company
evaluates the recoverability of goodwill using a two-step
impairment test. For goodwill impairment test purposes, the Company
has one reporting unit. In the first step, the fair value for the
Company is compared to its book value including goodwill. In the
case that the fair value is less than the book value, a second step
is performed which compares the implied fair value of goodwill to
the book value of goodwill. The fair value for the goodwill is
determined based on the difference between the fair value of the
Company and the net fair values of the identifiable assets and
liabilities. If the implied fair value of the goodwill is less than
the book value, the difference is recognized as an impairment.
Absent any interim indicators of impairment, the Company has
elected to test for goodwill impairment during the fourth quarter
of each year, and as a result of the 2010 analysis performed, no
impairment charges were required.
The following is a summary of the goodwill balance as
of June 30:
In
accordance with ASC 350, Intangibles –
Goodwill and Other, the Company amortizes its intangible
assets with finite lives over their respective estimated useful
lives and reviews for impairment whenever impairment indicators
exist. The Company’s intangible assets consist of customer
lists, noncompete agreements, trade names and patents. The
Company’s customer lists, which have an estimated
weighted-average useful life of fourteen years, are being amortized
using the economic life method. The Company’s noncompete
agreements, trade names and patents are being amortized on the
straight-line basis over their estimated weighted-average useful
lives of approximately four years, thirteen years and ten years,
respectively.
The
following is a summary of the intangible assets:
Amortization
expense related to these intangible assets was $837,722 and
$1,709,794 for the three and six month periods ended June 30, 2011,
respectively, and $772,237 and $1,311,223 for the three and six
month periods ended June 30, 2010, respectively.
The
estimated amortization expense for the next five years is as
follows:
Acquisitions
During 2011, the Company acquired companies that provide
procurement and production management of printed and promotional
products. The initial purchase price for these
acquisitions totaled $5,281,387, net of cash
acquired. As a result of these acquisitions, the Company
broadened its geographic resources and added sales executives and
their corresponding production teams. None of these
acquisitions were material individually or in the
aggregate. Pro forma results of these acquisitions in
2011 have not been included as these acquisitions do not have a
material impact in the Company's financial
statements.
The
following table summarizes the estimated fair values of the assets
acquired and liabilities assumed at the date of acquisition.
At June 30, 2011, the purchase price allocations for these
acquisitions are preliminary and subject to change as more detailed
analysis are completed and additional information about their fair
value of assets and liabilities becomes
available.
In connection with certain of the Company’s acquisitions,
contingent consideration is payable in cash upon the achievement of
certain performance measures over future periods. For acquisitions
prior to December 31, 2008, contingent consideration payments
will be recorded as additional purchase price. The Company paid
$502,313 and $1,002,313 related to these agreements in the three
and six month periods ended June 30, 2011, respectively.
Total remaining potential contingent payments under these
agreements amount to $15,008,790 as of June 30, 2011. For the
acquisitions occurring subsequent to January 1, 2009, the
Company has estimated and recorded potential contingent
consideration as an increase in purchase price. As of June 30,
2011, this amount is $21,212,962, of which $14,365,730 is included
in other long-term liabilities on the balance sheet and the
remainder is included in accrued expenses. Any future
adjustments related to the acquisitions occurring after
January 1, 2009 to the valuation of contingent consideration
will be recorded in the Company’s results from
operations.
As
of June 30, 2011, the potential contingent payments are payable in
the years as follows:
Fair Value of Financial Instruments
The Company accounts for its financial assets and liabilities that
are measured at fair value within the financial statements in
accordance with ASC 820, Fair Value Measurements and
Disclosure (ASC 820). ASC 820 defines fair value,
establishes a framework for measuring fair value in GAAP and
expands disclosures about fair value measurements. In accordance
with this interpretation, the Company has only applied ASC 820 with
respect to its financial assets and liabilities that are measured
at fair value within the financial statements. The Company’s
investments in cash equivalents and available-for-sale securities
are carried at fair value. See Notes 5 and 6 for additional
information on fair value measurements.
Stock-Based Compensation
Since
January 1, 2006, the Company has accounted for nonvested
equity awards in accordance with ASC 718, Compensation -Stock
Compensation. Compensation expense is based on the
difference, if any, on the grant date between the estimated fair
value of the Company stock and the exercise price of the options to
purchase that stock. The compensation expense is then amortized
over the vesting period of the stock options. All stock-based
compensation expense is recorded net of an estimated forfeiture
rate. The forfeiture rate is based upon historical activity and is
analyzed annually and as actual forfeitures occur.
During
the six month periods ended June 30, 2011 and 2010, the Company
issued 618,374 and 286,877 options, respectively, to various
employees of the Company. In addition, during the six month periods
ended June 30, 2011 and 2010, the Company granted 271,594 and
546,681 restricted common shares, respectively, to employees.
During the six month periods ended June 30, 2011 and 2010, 321,186
and 31,862 options were exercised and restricted common shares
vested, respectively, 206,528 and 729 of which were exercised and
vested during the three month periods ended June 30, 2011 and 2010,
respectively. Using the Black-Scholes option valuation model and
the assumptions listed below, the Company recorded $1,770,140 and
$1,397,369 in compensation expense for the six month periods ended
June 30, 2011 and 2010, respectively.
The
following assumptions were utilized in the valuation for options
granted in 2010 and 2011:
|
9PF.RL46Z!H$]Q$E,9F&KR1(5K[W!/YM2H)ORVNPW/E1.()NRM??
M*F`%UKNN_TQSYU=^<.''#]$H=I>=[Q:<'A4+AL8X/;6`54;AH#4),QY]UR9!
M2+4GFK4;+*Q#D\?^LP>-76(O2&Q:;Q-/3I154544)FM:#:0@0#8L1;"\F^Y7
ML/Y]+TN7,(+8I,'19$72%)%U[M;BR>-O53RP*F!=%@S&1JX3B"6/NA^&$,GO
MT*5/`12X^`B.'G50^DGABU96FXS)95&'()B9];+QB_Z1#U8TFGUU32\"1:2\
MGM)V#4?&NJX)@LRZ2=4X*LU8DR*)(3825#:KS`Q<6 I@W^K@!-G):EV:U1+@S>\^W>P4R&E:R%]GYONT
MR.H=_'Q4BV&:IF%:VF[57'_D<)ZF=%JF85O:C-1FY.NI!5:D;*"J(ZQ;(>@]
MUH4U&[PP3$NHWC_/1I,XAMTQC79O^Y=L:*X_$:X_%CA/4SI=O(U@QOE>+9W:
M:ES7![$OV]LT&[=S\/HT#I%Z"CP/=#>GP$
MU7!J!JT5G/4FZ*Z*Y&I)>KU_GK)Z.A5;V+$-M]4U>I:[N[74;'_<;'\L<)ZB
M>':-KF4;CLXS'C3/6`.^W\HMI>>7[?N=,L;ON2NZ),MKQ%9I!Z[#D#H)J&/\
MZ_/(VY[1=7N&U6II`5N;>.\.0[-C%J$30^<4-8)E&:V>:_2<=?U,K1+VHQ*.
MQ-K5D<+ZLZL.F=1,FDX@D:'AU`Q:*SCK3="=][0YS6C1YZE.`P:\DF['_%JQ
MGXVV`5;PHLH>-.=#TG7O@GHM_4[0#;4=PVR[1K>[I<"4%NF#D+&VP1VMEK1:
MVD0M=0S;<@RGL^X=)%HM'4PMU=C>KT/_MWIW_+E2 K/(5HJZ/:40@*_V(Q@%3M@N"\-)UV?(?,F-US]IS$>L;SL/W
M/G:_*FG&(+&;'H=K0`+6,;V'Y''"9FO="A.WWS2R/I[.")S`@*)GF*R)O'#=
M`"N[:1KG`_39KWRI"1=#`@(*7#X#<[.M;L@J/38^?_^.F#5F&\\)]FZ#9TC#
MC4>M]@DMWV'3V&\`(G\"/X)9Y[4O>.5]'.`9GJ)$P6S)9`LN7R290\*6R.9&
M6+'3IG6068?^!#!!N%#7AQX2;:O[DU:T"M3Y3#0#BRBI!X!TL_0[N%KR)
M=0-\O^.D#>=1K6JA(.QY:-I+R_1XA0;E85WQE1X'70^.0.2':M)M5S^,K'@*
M4+"SJ$GM)B6->^A.X?0)$D4QUZHV*..$-4'3'NU].+B_[ME][98#@
(
M`\(?;64C>VRA?3>SK+2A"RF'*A*_4`0O<]*9A*5#U/I4RBZ+6S:Y=#8CG`@R
M+41G`@X?K"0$_I9C0:5L8S,EX3WT8'K<)"?3`B;+JP#(2\+FH5<5=^BJJ4U\
M+5LFK;8R&9QR>Y%WJXW"V3`+,8`/.0`\I/\`_V4^B@Q_!_H@HT+F923/4O3$
M3Q3;NN>IGRXD-R`QH?@QJ^CXN/<7]K/S9WQ&J`KGY]#U2E*<_HK@QY3E,M%&
M[-8A$UR`#1820Z30"#;1(&[(\X_,I/!EDRVUX8'4A>)[9N0X+:!@`S*H4W_4
M40WS5)C\3HE$4@[$A\Y:VS@:!)!S,A2PTAOUU57CH34>C1)1SZ<@66#EW6'Q
MG$B(&UDL/?9`T@Y7\;C*SHRM(0NYRHPM)%8,LBNU"D[$M=V1;0TF?64$#_I#
M:SBV@,SR/N6X[L_^OP/@=#]A7I39!H84>VZFAU
MV-F7[2%0_C4*0.'D&/T)Z`N;XUJ,[E(?G*L[0D&%"/('3!`)O. OCHID9LNQEI][6YD45(FY;+U1I`!9CCB_KZ9(]K$<
MHR(Z4J3W6`ZV_'#`RFJ!:LQEQVI69B970B[:T;(R#[E@TSR+LV@[:8OSS"(K
M586S<'
\$D$LJ>*]*2
MQA.EY-QU@=KR)31+R%,8\XW.!/L>)&E:U&JQBZN9B*7"$9*NKAE;N=TP)$*T
M+8:\]DWP1>]P,!Y",N7Q]L&HSS9SPOM)A46UD<=5`XL5E?3AD`D(%974++&,
MMK7'AW)B5+H"Q66U2:TVL4V:T3E9Y)1>7$&'_/<$S@!:LNG*]5Y<5H_4G,X1
M+NY]_DJ&P.-F?,;/Y,2[V-(J>B[2A,S)@M[R:#=W9L+?P.0*K9)$12V7/B:8
MA-Q:5M^"+BS:7JPQ+??B/G)*>AN&^!?*'D5M/L3V*P;X)U^&.`1^SCYOB%%<
M1H?FA@0"&I%%9;R]H*`.>3\'S/#ZT,OH`A6;C9(*^DA#Q5OH/&%(<$ZX8M6<
MF3$9;IMWF]NZ6/*Q5_NN7FIA"<7[1,!#&".?L6FBUE88XE?&';S!
MY`I/GN/^)"S&/%94#-/JPW"])";Q'DD&)T@4]**6J@";2DO#B-([[F\IG0BO
M
QM@$>@W+YOG4C2LSUCYT12U7V^:*^-69
MN'.3ROP9<:#L@[;LI62PHGXKD%0I,
M!VQ(P<@8=$#FX?.PFQ^A3B85UUBY;>%')L;T/^9!AVNJ5UW@EZ'U6D$TN*P<
M9+F.*(TI(%/*J8W=J\$<@U)X]A&H4,R%,F07[B[#+GD$L^&`O[?//F9^Q"RP
M!^\).+$H`BXDS$1<_P1R$]G#N*0TE>89%!M!J+9;#:8PIXJ0Q/(,H>[;?EVQ
M('5088V!Y]:@W^[T1YVV>1H->MUV
6 Months Ended
Related Party
6 Months Ended
Valuation of Equity Investments
6 Months Ended
Fair Value Measurement
$
(4,917,442
)
(16,344,566
)
310,000
(260,954
)
$
(21,212,962
)
6 Months Ended
Earnings Per Share
$
3,142,121
$
3,700,009
$
5,310,248
$
6,490,361
45,659,907
46,433,846
45,656,230
46,281,531
1,916,421
1,985,804
1,827,816
2,094,085
47,576,328
48,419,650
47,484,046
48,375,616
$
0.07
$
0.08
$
0.12
$
0.14
$
0.07
$
0.08
$
0.11
$
0.13
3 Months Ended
6 Months Ended
Revenue
$ 155,611,981
$ 120,471,286
$ 300,792,673
$ 232,683,832
Cost of goods sold
119,269,983
91,431,674
231,122,765
176,711,690
Gross profit
36,341,998
29,039,612
69,669,908
55,972,142
Operating expenses:
Â
Â
Â
Â
Selling, general, and administrative expenses
27,711,286
22,172,634
54,701,523
44,177,058
Depreciation and amortization
2,472,456
2,215,219
4,894,501
4,332,844
Preference claim liability
950,000
Â
950,000
Â
Income from operations
5,208,256
4,651,759
9,123,884
7,462,240
Other income (expense):
Â
Â
Â
Â
Gain on sale of investment
998,325
802,548
1,977,826
1,525,930
Interest income
19,065
62,099
100,391
133,016
Interest expense
(464,308)
(543,704)
(1,060,293)
(784,396)
Other, net
(76,252)
(104,383)
(154,466)
(132,891)
Total other income
476,830
216,560
863,458
741,659
Income before taxes
5,685,086
4,868,319
9,987,342
8,203,899
Income tax expense
1,985,077
1,726,198
3,496,981
2,893,651
Net income
$ 3,700,009
$ 3,142,121
$ 6,490,361
$ 5,310,248
Basic earnings per share
$ 0.08
$ 0.07
$ 0.14
$ 0.12
Diluted earnings per share
$ 0.08
$ 0.07
$ 0.13
$ 0.11