UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): April 30, 2013
BANKRATE, INC.
(Exact name of registrant as specified in its charter)
Delaware | 1-35206 | 65-0423422 | ||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) |
(IRS Employer Identification No.) |
11760 U.S. Highway One, Suite 200
North Palm Beach, Florida 33408
(Address of principal executive offices)
(561) 630-2400
(Registrants telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. | Results of Operations and Financial Condition. |
On April 30, 2013, Bankrate, Inc. (Bankrate) issued a press release announcing its financial and operating results for the first quarter of 2013. This press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.
Bankrate is furnishing the information contained in this report, including the Exhibit, pursuant to Item 2.02 Results of Operations and Financial Condition of Form 8-K promulgated by the U.S. Securities and Exchange Commission. This information shall not be deemed to be filed for the purposes of Section 18 of the U.S. Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 9.01 | Financial Statements and Exhibits |
(d) | Exhibits |
The following exhibit is furnished herewith
99.1 | Press Release dated April 30, 2013 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: April 30, 2013 | BANKRATE, INC. | |||||
By: | /s/ Edward J. DiMaria | |||||
Edward J. DiMaria SVP, Chief Financial Officer |
Exhibit 99.1
www.bankrate.com
For more information contact:
Edward J. DiMaria
SVP, Chief Financial Officer
edimaria@bankrate.com
(917) 368-8608
Bruce J. Zanca
SVP, Chief Communications/Marketing Officer
bzanca@bankrate.com
(917) 368-8648
FOR IMMEDIATE RELEASE
Reminder Conference Call and Webcast Today at 4:30 P.M. Eastern Time
Interactive Dial-In: (877) 280-4958, Passcode 37441573. International Callers Dial-In: (857) 244-7315, Passcode 37441573 (10 minutes before the call). Webcast: http://investor.bankrate.com/
BANKRATE ANNOUNCES FIRST QUARTER 2013 FINANCIAL RESULTS
NEW YORK, NY April 30, 2013
($ in millions, except per share amounts) | ||||||||||||
Q1-13 | Q1-12 | Q4-12 | ||||||||||
Revenue |
$ | 108.4 | $ | 125.0 | $ | 93.2 | ||||||
Net Income |
||||||||||||
GAAP |
2.2 | 10.2 | 0.3 | |||||||||
Adjusted |
12.2 | 18.7 | 5.8 | |||||||||
Diluted Earnings per Share (EPS) |
||||||||||||
GAAP |
$ | 0.02 | $ | 0.10 | $ | 0.00 | ||||||
Adjusted |
$ | 0.12 | $ | 0.18 | $ | 0.06 | ||||||
Adjusted EBITDA |
28.4 | 37.8 | 17.9 |
Bankrate, Inc. (NYSE: RATE) today reported financial results for the first quarter ended March 31, 2013. Total revenue for the first quarter was $108.4 million compared to $125.0 million in the first quarter of 2012, a decrease of 13%. Net income for the quarter was $2.2 million or approximately $0.02 per fully diluted share, compared to net income of $10.2 million, or $0.10 per fully diluted share in the first quarter of 2012.
1
Adjusted EPS, as outlined in the attached reconciliation, were $0.12 for the first quarter of 2013, compared to Adjusted EPS of $0.18 for the first quarter of 2012, representing a decrease of 33%. Adjusted EBITDA, as outlined in the attached reconciliation, were $28.4 million, with a margin of 26%, in the first quarter of 2013 compared to $37.8 million, with a margin of 30%, in the first quarter of 2012, a decrease of 25%.
In its last conference call, the company predicted a sequential improvement from Q4 2012 to Q1 2013 as the insurance channel business bottomed out and began to grow again. In Q1 2013, revenue grew sequentially by 16%, adjusted EPS doubled and adjusted EBITDA grew by 59% over the prior quarter.
We continue to see progress in the transition of our insurance channel to a higher-quality lead model, with our first sequential quarter over quarter growth since we began culling low performing lead sources a year ago, said Thomas R. Evans, President and CEO of Bankrate, Inc. Our banking and credit card verticals grew nicely, both showing double-digit growth over the same period last year, Mr. Evans added.
2013 Annual Guidance
Consistent with the guidance that was provided in February, Bankrate expects revenue for the first half of 2013 to show a year-over-year decrease of 10% to 20% and the second half of the year to show an overall revenue increase of 10% to 20%. For the full year 2013, the Company expects revenue to be relatively flat compared to 2012 with an Adjusted EBITDA margin in the low to mid 20% range.
We are maintaining our previous position on guidance and anticipate double-digit growth in the second half, especially as the current momentum in insurance continues, Mr. Evans stated.
First Quarter 2013 Financial Highlights
| Total revenue for the quarter was $108.4 million, a decrease of $16.6 million or 13% compared to $125.0 million in the first quarter of 2012. Sequentially, total revenue increased by $15.2 million or 16% compared to $93.2 million in the fourth quarter of 2012. |
| Adjusted EBITDA of $28.4 million in the first quarter decreased by $9.4 million or 25% compared to the first quarter of 2012. Sequentially, Adjusted EBITDA increased by $10.5 million or 59% compared to the fourth quarter of 2012. |
| Adjusted EPS of $0.12 in the first quarter decreased by $0.06 or 33% compared to the first quarter of 2012. Sequentially, Adjusted EPS increased by 100% versus the fourth quarter of 2012. |
| Display advertising, or CPM revenue, in the first quarter increased 12% compared to the same period last year and increased 9% sequentially. |
| Lead generation revenue, which consists of CPA and CPL revenue, decreased 18% compared to the first quarter 2012. The decline in revenue can be attributed to the Companys strategic quality initiative in insurance whereby over the course of 2012, lower converting volume and lead sources were reduced. Sequentially vs. the fourth quarter of 2012, lead generation revenue increased by 18%. |
2
| Hyperlink, or CPC revenue, for the quarter decreased 5% compared to the same period last year, with the overall decline driven by a decrease in the Companys insurance CPC product revenue as a result of the Companys strategic quality initiative whereby lower converting click sources were reduced during 2012. Hyperlink revenue increased sequentially by 14% vs. the fourth quarter of 2012. |
| At the end of the first quarter, the Companys leverage ratio to trailing Adjusted EBITDA was 0.9x on a net debt basis. |
| During the quarter, the Company saw strong growth in revenue under its CARDMATCHTM product, which featured the latest enhancements to match visitors with targeted credit card offers. Through CARDMATCHTM consumers apply for cards that they are more likely to qualify for, and the Companys credit card issuer partners benefit from higher converting consumer traffic. |
| The Company saw continued improvement in local insurance agent growth and in engagement for its high quality leads, which resulted in significant year over year improvements in match rates and monetization. |
| In continuing to execute on its mobile strategy, the Company launched new and improved iOS and Windows phone mortgage apps and is in the final stages of development of its latest tablet apps, which the Company expects to launch in Q2. Continued development of product and content for the mobile channel is a top priority for the Company, as more and more of Bankrates consumers are engaging on its platforms via mobile devices. |
April 30, 2013 Conference Call Interactive Dial-In and Webcast Information:
To participate in the teleconference please call: (877) 280-4958, passcode 37441573. International participants should dial: (857) 244-7315, passcode 37441573. Please access at least 10 minutes prior to the time the conference is set to begin. A webcast of this call can be accessed at Bankrates website: http://investor.bankrate.com/.
Replay Information:
A replay of the conference call will be available beginning April 30, 2013 at 6:30 p.m. ET / 3:30 p.m. PT through May 7, 2013 at 11:59 p.m. ET / 8:59 p.m. PT. To listen to the replay, call (888) 286-8010 and enter the passcode: 70808623. International callers should dial (617) 801-6888 and enter the passcode: 70808623.
Non-GAAP Measures:
To supplement Bankrates financial statements presented in accordance with generally accepted accounting principles (GAAP), Bankrate uses non-GAAP measures of certain components of financial performance, including EBITDA, Adjusted EBITDA, Adjusted EPS, and Gross Margin excluding stock based compensation, which are adjusted from results based on GAAP to exclude certain expenses, gains and losses. These non-GAAP measures are provided to enhance investors overall understanding of Bankrates current financial performance and its prospects for the future. Specifically, Bankrate believes the non-GAAP results provide useful information to both management and investors by
3
excluding certain expenses, gains and losses that may not be indicative of its core operating results. In addition, because Bankrate has historically reported certain non-GAAP results to investors, Bankrate believes the inclusion of non-GAAP measures provides consistency in its financial reporting. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the financial tables below.
About Bankrate, Inc.
Bankrate is a leading publisher, aggregator and distributor of personal finance content on the Internet. Bankrate provides consumers with proprietary, fully researched, comprehensive, independent and objective personal finance editorial content across multiple vertical categories including mortgages, deposits, insurance, credit cards, and other categories, such as retirement, automobile loans, and taxes. The Bankrate network includes Bankrate.com, our flagship website, and other owned and operated personal finance websites, including, but not limited to, CreditCards.com, Interest.com, Bankaholic.com, Mortgage-calc.com, CreditCardGuide.com, InsuranceQuotes.com, CarInsuranceQuotes.com, AutoInsuranceQuotes.com, InsureMe.com, CreditCards.ca, and NetQuote.com. Bankrate aggregates rate information from over 4,800 institutions on more than 300 financial products. With coverage of approximately 600 local markets in all 50 U.S. states, Bankrate generates over 172,000 distinct rate tables capturing, on average, over three million pieces of information weekly. Bankrate develops and provides web services to over 75 co-branded websites with online partners, including some of the most trusted and frequently visited personal finance sites on the Internet such as Yahoo!, CNN Money, CNBC and Comcast. In addition, Bankrate licenses editorial content to over 100 newspapers on a daily basis including The Wall Street Journal, USA Today, The New York Times, The Los Angeles Times and The Boston Globe.
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995:
Certain matters included in this press release may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Those statements include statements regarding the intent, belief or current expectations of the Company and members of our management team. Such forward-looking statements include, without limitation, statements made with respect to future revenue, revenue growth, market acceptance of our products, our strategy and profitability. Investors and prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and it is impossible for us to anticipate all factors that could affect our actual results. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include the
4
following: the willingness of our advertisers to advertise on our web site; increased competition and its effect on our website traffic, advertising rates, margins and market share; our dependence on internet search engines to attract a significant portion of the visitors to our websites; interest rate volatility; technological changes; our ability to manage traffic on our websites and service interruptions; our ability to maintain and develop our brands and content; the fluctuations of our results of operations from period to period; our indebtedness and the effect such indebtedness may have on our business; our need and our ability to incur additional debt or equity financing; our ability to integrate the operations and realize the expected benefits of businesses that we have acquired and may acquire in the future; the effect of unexpected liabilities we assume from our acquisitions; changes in application approval rates by our credit card issuer customers; our ability to successfully execute on our strategy, including without limitation our insurance quality initiative, and the effectiveness of our strategy; our ability to attract and retain executive officers and personnel; the impact of resolution of lawsuits to which we are a party; our ability to protect our intellectual property; the effects of facing liability for content on our websites; our ability to establish and maintain distribution arrangements; our ability to maintain good working relationships with our customers and third-party providers and to continue to attract new customers; the effect of our expansion of operations in the United Kingdom and China and possible expansion to other international markets, in which we may have limited experience; the willingness of consumers to accept the Internet and our online network as a medium for obtaining financial product information; the strength of the U.S. economy in general and the financial services industry in particular; changes in monetary and fiscal policies of the U.S. Government; changes in consumer spending and saving habits; changes in the legal and regulatory environment; changes in accounting principles, policies, practices or guidelines; and our ability to manage the risks involved in the foregoing. For more information about factors that could cause actual results to differ materially from our expectations, refer to our reports filed with the Securities and Exchange Commission, including the discussion under Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2012. These documents are available on the SECs website at www.sec.gov. Any factor described above or in our SEC reports could, by itself or together with one or more other factors, adversely affect our financial results and condition. We undertake no obligation to update or revise forward-looking statements as a result of new information, future events or otherwise, except as otherwise required by law.
-Financial Statements Follow-
###
5
Bankrate, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
($ In thousands, except per share data)
(Unaudited) | ||||||||
March 31, | December 31, | |||||||
2013 | 2012 | |||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 89,240 | $ | 83,590 | ||||
Accounts receivable, net of allowance for doubtful accounts of $421 and $658 at March 31, 2013 and December 31, 2012 |
59,221 | 52,598 | ||||||
Deferred income taxes |
3,763 | 3,763 | ||||||
Prepaid expenses and other current assets |
11,040 | 13,691 | ||||||
|
|
|
|
|||||
Total current assets |
163,264 | 153,642 | ||||||
Furniture, fixtures and equipment, net of accumulated depreciation of $14,471 and $12,851 at March 31, 2013 and December 31, 2012 |
10,716 | 10,024 | ||||||
Intangible assets, net of accumulated amortization of $141,189 and $128,366 at March 31, 2013 and December 31, 2012 |
381,378 | 382,732 | ||||||
Goodwill |
602,398 | 602,173 | ||||||
Other assets |
11,172 | 11,579 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,168,928 | $ | 1,160,150 | ||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Liabilities |
||||||||
Accounts payable |
$ | 7,524 | $ | 8,227 | ||||
Accrued expenses |
22,755 | 22,033 | ||||||
Deferred revenue and customer deposits |
3,926 | 3,861 | ||||||
Accrued interest |
4,860 | 10,588 | ||||||
Other current liabilities |
19,056 | 6,399 | ||||||
|
|
|
|
|||||
Total current liabilities |
58,121 | 51,108 | ||||||
Deferred income taxes |
64,482 | 64,482 | ||||||
Senior secured notes, net of unamortized discount |
194,033 | 193,943 | ||||||
Other liabilities |
20,013 | 22,466 | ||||||
|
|
|
|
|||||
Total liabilities |
336,649 | 331,999 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Stockholders equity |
||||||||
Common stock, par value $.01 per share - 300,000,000 shares authorized at March 31, 2013 and December 31, 2012; 100,097,969 shares issued at March 31, 2013 and December 31, 2012; 100,047,441 shares outstanding at March 31, 2013 and December 31, 2012 |
1,000 | 1,000 | ||||||
Additional paid-in capital |
845,634 | 843,393 | ||||||
Accumulated deficit |
(13,081 | ) | (15,264 | ) | ||||
Less: Treasury stock, at cost - 50,528 shares at March 31, 2013 and December 31, 2012 |
(591 | ) | (591 | ) | ||||
Accumulated other comprehensive loss |
(683 | ) | (387 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
832,279 | 828,151 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 1,168,928 | $ | 1,160,150 | ||||
|
|
|
|
Bankrate, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income
($ In thousands, except per share data)
(Unaudited) | ||||||||||||
Three months ended | ||||||||||||
March 31, | March 31, | December 31, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Revenue |
$ | 108,448 | $ | 125,020 | $ | 93,244 | ||||||
Cost of revenue (excludes depreciation and amortization) |
36,039 | 40,278 | 30,788 | |||||||||
|
|
|
|
|
|
|||||||
Gross margin |
72,409 | 84,742 | 62,456 | |||||||||
|
|
|
|
|
|
|||||||
Operating expenses: |
||||||||||||
Sales |
3,787 | 3,939 | 4,037 | |||||||||
Marketing |
26,232 | 31,250 | 28,435 | |||||||||
Product development |
4,492 | 4,424 | 4,371 | |||||||||
General and administrative |
11,700 | 9,982 | 9,962 | |||||||||
Legal settlements |
| 62 | (24 | ) | ||||||||
Acquisition, offering and related expenses and related party fees |
| 197 | (32 | ) | ||||||||
Depreciation and amortization |
14,511 | 11,769 | 14,395 | |||||||||
|
|
|
|
|
|
|||||||
60,722 | 61,623 | 61,144 | ||||||||||
|
|
|
|
|
|
|||||||
Income from operations |
11,687 | 23,119 | 1,312 | |||||||||
Interest and other expenses, net |
6,530 | 6,437 | 6,494 | |||||||||
Change in fair value of contingent acquisition consideration |
1,149 | 43 | (4,785 | ) | ||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
4,008 | 16,639 | (397 | ) | ||||||||
Income tax expense |
1,825 | 6,488 | (741 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income |
$ | 2,183 | $ | 10,151 | $ | 344 | ||||||
|
|
|
|
|
|
|||||||
Basic and diluted net income per share: |
||||||||||||
Basic |
$ | 0.02 | $ | 0.10 | $ | 0.00 | ||||||
Diluted |
0.02 | 0.10 | 0.00 | |||||||||
Weighted average common shares outstanding: |
||||||||||||
Basic |
100,047,441 | 99,879,865 | 100,097,969 | |||||||||
Diluted |
100,053,107 | 101,712,071 | 100,101,578 | |||||||||
Comprehensive income |
$ | 1,887 | $ | 10,303 | $ | 358 | ||||||
|
|
|
|
|
|
Bankrate, Inc. and Subsidiaries
Non-GAAP Measures (unaudited)
($ in thousands, except per share data)
(Unaudited) | ||||||||||||
Three months ended | ||||||||||||
March 31, | March 31, | December 31, | ||||||||||
2013 | 2012 | 2012 | ||||||||||
Revenue |
$ | 108,448 | $ | 125,020 | $ | 93,244 | ||||||
Gross margin excluding stock-based compensation (1) |
$ | 72,537 | $ | 84,951 | $ | 62,584 | ||||||
|
|
|
|
|
|
|||||||
Gross margin excluding stock-based compensation % |
66.9 | % | 67.9 | % | 67.1 | % | ||||||
Adjusted EBITDA (2) |
$ | 28,439 | $ | 37,845 | $ | 17,929 | ||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA margin |
26.2 | % | 30.3 | % | 19.2 | % | ||||||
Adjusted net income (3) |
$ | 12,158 | $ | 18,714 | $ | 5,798 | ||||||
|
|
|
|
|
|
|||||||
Adjusted EPS |
$ | 0.12 | $ | 0.18 | $ | 0.06 | ||||||
|
|
|
|
|
|
|||||||
Common shares outstanding: |
100,053,107 | 101,712,071 | 100,101,578 | |||||||||
(1) Gross margin excluding stock-based compensation represents gross margin plus stock-based compensation classified as cost of revenue. |
| |||||||||||
Reconciliation of gross margin excluding stock-based compensation |
||||||||||||
Gross margin |
$ | 72,409 | $ | 84,742 | $ | 62,456 | ||||||
Stock-based compensation |
128 | 209 | 128 | |||||||||
|
|
|
|
|
|
|||||||
Gross margin excluding stock-based compensation |
$ | 72,537 | $ | 84,951 | $ | 62,584 | ||||||
|
|
|
|
|
|
|||||||
(2) Adjusted EBITDA represents income from operations adjusted to exclude legal settlements; acquisition, offering and related expenses and related party fees; stock-based compensation; and depreciation and amortization expense. |
| |||||||||||
Reconciliation of adjusted EBITDA |
||||||||||||
Income from operations |
$ | 11,687 | $ | 23,119 | $ | 1,312 | ||||||
Legal settlements |
| 62 | (24 | ) | ||||||||
Acquisition, offering and related expenses and related party fees |
| 197 | (32 | ) | ||||||||
Stock-based compensation (5) |
2,241 | 2,698 | 2,278 | |||||||||
Depreciation and amortization |
14,511 | 11,769 | 14,395 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$ | 28,439 | $ | 37,845 | $ | 17,929 | ||||||
|
|
|
|
|
|
|||||||
(3) Adjusted net income adds back change in fair value of contingent acquisition consideration due to change in estimate; legal settlements; acquisition, offering and related expenses and related party fees; stock-based compensation; and amortization, net of tax. |
| |||||||||||
Reconciliation of adjusted net income |
||||||||||||
Income before income taxes |
$ | 4,008 | $ | 16,639 | $ | (397 | ) | |||||
Change in fair value of contingent acquisition consideration due to change in estimate (4) |
132 | | (5,816 | ) | ||||||||
Legal settlements |
| 62 | (24 | ) | ||||||||
Acquisition, offering and related expenses and related party fees |
| 197 | (32 | ) | ||||||||
Stock-based compensation (5) |
2,241 | 2,698 | 2,278 | |||||||||
Amortization |
13,550 | 11,082 | 13,496 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted income before tax |
19,931 | 30,678 | 9,505 | |||||||||
Income tax (6) |
7,773 | 11,964 | 3,707 | |||||||||
|
|
|
|
|
|
|||||||
Adjusted net income |
$ | 12,158 | $ | 18,714 | $ | 5,798 | ||||||
|
|
|
|
|
|
|||||||
(4) Change in fair value of contingent acquisition consideration due to change in estimate represents changes in fair value attributable to changes in expected earnings of acquired businesses. |
| |||||||||||
Reconciliation of change in fair value of contingent acquisition consideration |
||||||||||||
Change in fair value of contingent acquisition consideration |
$ | 1,149 | $ | 43 | $ | (4,785 | ) | |||||
Less: Change in fair value due to passage of time |
1,017 | 43 | 1,031 | |||||||||
|
|
|
|
|
|
|||||||
Change in fair value of contingent acquisition consideration due to change in estimate |
$ | 132 | $ | | $ | (5,816 | ) | |||||
|
|
|
|
|
|
|||||||
(5) Stock-based compensation is recorded in the following line items: |
| |||||||||||
Cost of revenue |
$ | 128 | $ | 209 | $ | 128 | ||||||
Sales |
344 | 415 | 353 | |||||||||
Marketing |
264 | 285 | 271 | |||||||||
Product development |
325 | 488 | 341 | |||||||||
General and administrative |
1,180 | 1,301 | 1,185 | |||||||||
|
|
|
|
|
|
|||||||
Total stock-based compensation expense |
$ | 2,241 | $ | 2,698 | $ | 2,278 | ||||||
|
|
|
|
|
|
(6) | Assumes 39% income tax rate. |
8 M.2K#)C.ZH,>KIP*-2Y^-^57W_?=^'OW]XXN+HTS^.T/Y_P!HZI/5=@[QZK(K MUNKS]7P];'^[+"$]YJ[CSYQUO6=5GW3GMXRBTJ^.'>3]S;H5-6M`\Q:]]DJ3 MFCL3Q=LZ3HJW 2)%Q2U@J/$R4!YHN7;?5NNJ<14.)03@`B$'E]YIB.X B%^GWFGZN;9DIT^G_QO:80^P/" M.C1^4V#[!2?,=^.#NJX?5N]'H@^GYFI_%LR4_+:TWX1H_*;!]@I/F._'!W5< M/JW>CT0?3\S4_BV9*?EM:;\(T?E-@^P4GS'?C@[JN'U;O1Z(/I^9J?Q;,E/R MVM-^$:/RFP?8*3YCOQP=U7#ZMWH]$'T_,U/XMF2GY;6F_"-'Y38/L%)\QWXX M.ZKA]6[T>B$^GWFF/^K9DI]EM[2AT^W?PC?1^56#[!2?,=^.#NJX?5N]'H@^ MGWFF&_\`FV9*[[``;VWM,.P@._%MX1T[^S1^4V#[!2?,=^.#NJX?5N]'HA?I M^9J#T_5LR3^RVUI0#[`"(V#1^4V#[!2?,=^.#NJX?5N]'H@^GYFIZN;9DG^6 MUI1_XQ&@ZIL!_P#`TGS'?C@[JN'U;O1Z(4>7[FJ/%_FV9)!N'JMG:/HV#8!# M_!_3OT_IUU.JK`DS-@I#AO<=\_KQU-KN*5!0JW/*$D=(CP,^71F!'KOG+#FM M9!L7$JY[]*KLK46<:+2C\4DD!?2*K>#34>NNP0(F!U!,8J9"E`=@#21JJR=2 MEERQTRLN`)<=F!. ZKA]6[T>B#Z?F:G\6S)3\MK3?A&N_E-@^P4GS M'?C@[JN'U;O1Z(/I^9J?Q;,E/RVM-^$:/RFP?8*3YCOQP=U7#ZMWH]$` B#Z?F:FP;\VS) M,1#U^6MI0WZ?2(!$;:/RJP?8*3YCOQP=U7#ZMWH]$5$YE CD&[+RWBI1\9=N].!"-9)(AEN M(@[#OM/:F3=K"Y2:8H&*/4M$Z76VYE76M3YNKS'UB)S'`\=E15VQRDN`J*QU M;E.ZV$$X -EOHE M*%LP6-F0*?NLHJU-XQQHF$S=X"(\9SI%..-U)KE+MQH38&%T5-2@NE!$@'EF M;@PW*&&.)$\<1%E;;0I-(IJX+34.*$LQQAHWHQ4PGP)Y5578UY)5++5G1DO. MR4ZK)-U@97?O1>F8JKQZD4J/22.ZEG=;.G+9@P!9'C,1!,ZIS%*8XAVV7^^Z MCUHU=;1D8<"2DB2@RTSEDXGF)P).:4S-4H2NEM]FM79%%2Y'EWJ*C.6S<.,1 MN^E;<3Z'_D?\FCYY^8G[Y_E7WM?OOS9XCXKY4^,??F7RW_`,([UQ]KXE_2 MUHOSYO\`_1N]>L/=_9>PYY)S9 )JRSQS=,:HY9XQ]=7WOCUSD]KWH.6#J^]\>CD]K MWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6 M#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^] M\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD M]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6#J^]\>CD]KWH.6-57J\F?*JO// MWY'\G?`'_F%YC^&_)GR_V8]\\=\9_N'8?U.+K]KMV?WFVI]G[=VYON;KN\.L MY,F;-FGN\'N^2&G^HZH]HEU7A_M^D =5$6:!^[!J7&*E* M'J+'Q1/MUNU-;(^5%9TL1&!$_0F$450.(!'?<1`/;%&Y@I_+TZ:-VGS=J4X' M?\8IDEO;P,IQD0*0I/ YH%;&\MW7 M,Y8.HN>4<=Y4[3R58*R4O:!"2`W[/@SE181_L=AWU2WXZL-J>[I%N&G9_N=@ M*2-O\V8!^7'=LG%C;NQ==^\7C5Y?\X`&7D)$XZ/?N>+U<7'[V_: