0001437749-16-027303.txt : 20160310 0001437749-16-027303.hdr.sgml : 20160310 20160310160541 ACCESSION NUMBER: 0001437749-16-027303 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160310 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160310 DATE AS OF CHANGE: 20160310 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NV5 Global, Inc. CENTRAL INDEX KEY: 0001532961 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MISCELLANEOUS BUSINESS SERVICES [7380] IRS NUMBER: 453458017 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35849 FILM NUMBER: 161497816 BUSINESS ADDRESS: STREET 1: 200 SOUTH PARK ROAD STREET 2: SUITE 350 CITY: HOLLYWOOD STATE: FL ZIP: 33021 BUSINESS PHONE: (954) 495-2112 MAIL ADDRESS: STREET 1: 200 SOUTH PARK ROAD STREET 2: SUITE 350 CITY: HOLLYWOOD STATE: FL ZIP: 33021 FORMER COMPANY: FORMER CONFORMED NAME: NV5 Holdings, Inc. DATE OF NAME CHANGE: 20111018 8-K 1 nvee20160309_8k.htm FORM 8-K nvee20160309_8k.htm

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): March 10, 2016

 

NV5 GLOBAL, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-35849

 

45-3458017

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

         

200 South Park Road, Suite 350
Hollywood, Florida

 

33021

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (954) 495-2112

 

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 follow 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 March 10, 2016, NV5 Global, Inc. (the “Company”) reported its financial results for the quarter ended and the year ended December 31, 2015. The information contained in this Item 2.02 (including Exhibit 99.1) is furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.

 

The Company does not have, and expressly disclaims, any obligation to release publicly any updates or any changes in the Company’s expectations or any change in events, conditions, or circumstances on which any forward-looking statement is based, except as required by law.

 

Item 9.01

Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No. Description
   

99.1

Press Release dated March 10, 2016

 

 

 
 

 

  

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: March 10, 2016

NV5 GLOBAL, INC.

 

 

 

 

 

 

By:

/s/ Michael P. Rama

 

 

 

Name: Michael P. Rama

 

 

 

Title:   Vice President and Chief Financial Officer

 

 

 

 
 

 

 

EXHIBIT INDEX

 

Exhibit No. Description
   

99.1

Press Release dated March 10, 2016

EX-99.1 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm

Exhibit 99.1

 

 

NV5 ANNOUNCES STRONGEST FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS TO DATE

 

Hollywood, FL – March 10, 2015 – NV5 Global, Inc. (Nasdaq: NVEE) (“NV5” or the “Company”), a provider of professional and technical engineering and consulting solutions, today reported financial results for the fourth quarter and year ended December 31, 2015.

 

Full-Year 2015 Financial Highlights

 

 

Full-Year 2015 Total Revenues increased 43% to $156 Million from $109 Million

 

 

Full-Year 2015 Organic Growth was 9%

 

 

EBITDA was $17.2 million or 14% of Net Revenues up from $10.2 million or 12% of Net Revenues for 2014

     
 

Full-Year 2015 Gross Profit was 45%, compared to 42% for the full-year 2014

 

 

Full-Year 2015 Net Income increased 74% to $8.5 Million from $4.9 Million

 

 

GAAP EPS for 2015 increased 36% to $1.18 compared to $0.87 for 2014 and Adjusted EPS for 2015 increased 36% to $1.41 compared to $1.03 for 2014

 

 

Full-Year 2016 Revenue Guidance of $220 Million to $230 Million, GAAP EPS Guidance of $1.40 to $1.54, and Adjusted EPS Guidance of $1.67 per share to $1.81 per share

 

 

Backlog of $155.3 million as of December 31, 2015 compared to $82.1 million as of December 31, 2014

 

Fourth Quarter 2015 Financial Highlights

 

 

Total Revenues for the quarter increased 47% year-over-year to $42.6 million and Gross Revenues – GAAP for the quarter increased 47% year-over-year to $42.3 million

 

Organic revenue growth for the fourth quarter of 2015 was 3%

 

EBITDA for the quarter was $5.2 million or 16% of Net Revenues up from $3.0 million or 14% of Net Revenues for the fourth quarter of 2014

 

Gross Profit for the quarter was 45% compared to 39% for the fourth quarter of 2014

 

Net income for the quarter increased 90% to $2.7 million from $1.4 million for the fourth quarter of 2014

 

GAAP EPS for the quarter increased 32% to $0.33 over 8.0 million shares compared to $0.25 over 5.7 million shares in the fourth quarter of 2014, and Adjusted EPS for the quarter increased 38% to $0.41 compared to $0.30 in the fourth quarter of 2014

 

 

 
 

 

 

“We experienced a transformative year at NV5 characterized chiefly by margin growth from cross-selling and synergy among our five service verticals and strategic growth from four key acquisitions we completed in 2015,” said Dickerson Wright, PE, Chairman and CEO of NV5. “We posted another set of record financial results for the fourth quarter of 2015. Our organic growth of 9% for the full year 2015 far exceeded our industry’s standard. However, a downturn in our natural gas pipeline services business, while it represents less than 10% of total revenues, resulted in organic growth of 3% for the quarter. We anticipate organic growth for the full year of 2016 to similar to organic growth for the full year of 2015.”

 

Total Revenues for the fourth quarter of 2015 were $42.6 million, a 47% increase from the fourth quarter of 2014. Total Revenues includes intercompany revenues where the Company performed the services in lieu of using a third-party sub-consultant. Gross Revenues - GAAP for the fourth quarter of 2015 were $42.3 million, a 47% increase from the fourth quarter of 2014. Net Revenue for the fourth quarter of 2015 was $33.8 million, an increase of 58% from the fourth quarter of 2014.

 

EBITDA for the fourth quarter of 2015 was $5.2 million or 16% of Net Revenues, an increase of 72% up from $3.0 million or 14% of net revenues for the fourth quarter of last year.

 

Net income for the fourth quarter of 2015 was $2.7 million, or $0.33 per diluted share, up from net income of $1.4 million, or $0.25 per diluted share in the fourth quarter of 2014. Adjusted EPS for the fourth quarter of 2015 was $0.41 vs. $0.30 per share in the fourth quarter of 2014.

 

GAAP EPS and Adjusted EPS reflect weighted-average shares outstanding of 8,028,685 for the fourth quarter of 2015, compared to weighted-average shares outstanding of 5,736,533 for the fourth quarter of 2014. Included in the weighted-average shares outstanding for the fourth quarter of 2015, is the addition of 1.6 million shares issued from our secondary offering on May 28, 2015.

 

Regarding the results for the full year 2015, Total Revenues for 2015 were $155.9 million, a 43% increase from 2014. Gross Revenues – GAAP for 2015 increased 43% to $154.7 million, compared with $108.4 million reported for 2014. Net Revenue for the full year ended December 31, 2015 was $123.7 million, an increase of 49% for 2014. Our organic growth for 2015 was 9%.

 

EBITDA for 2015 was $17.2 million or 14% of Net Revenues, up from $10.2 million or 12% of Net Revenues for 2014.

 

Net income for 2015 was $8.5 million, or $1.18 per diluted share, up from net income of $4.9 million, or $0.87 per diluted share for 2014. Adjusted EPS for 2015 was $1.41 vs. $1.03 for 2014.

 

GAAP EPS and Adjusted EPS reflect weighted-average shares outstanding of 7,215,898 for 2015 compared to weighted-average shares outstanding of 5,592,010 for 2014. Included in the weighted-average shares outstanding for 2015, is the addition of 1,644,500 shares issued from our secondary offering on May 28, 2015.

 

Cash flow from operating activities increased $4.6 million for 2015 compared to 2014. Cash flow from operating activities for 2015 was $6.0 million, compared $1.4 million for 2014. At December 31, 2015, cash and cash equivalents were $23.5 million compared to $6.9 million as of December 31, 2014.

 

 

 
 

 

 

At December 31, 2015, the Company reported backlog of $155.3 million, an increase of 89% from $82.1 million as of December 31, 2014.

  

2016 Outlook

 

The Company’s guidance for full-year 2016 Total Revenues, including the impact of acquisitions closed through February 29, 2016, ranges from $220 million to $230 million, which represents an increase of 41% to 48% from 2015 Total Revenues of $155.9 million. The Company expects that full-year 2016 GAAP EPS will range from $1.40 per share to $1.54 per share. Furthermore, the Company expects that full-year 2016 Adjusted EPS will range from $1.67 per share to $1.81 per share. This guidance for Total Revenues, GAAP EPS and Adjusted EPS excludes anticipated acquisitions for the remainder of 2016.

  

Use of Non-GAAP Financial Measures

 

Total Revenues and Net Revenues is not a measure of financial performance under U.S. generally accepted accounting principles (“GAAP”). Gross Revenues – GAAP include sub-consultant costs and other direct costs which are generally pass-through costs. Furthermore, Gross Revenues – GAAP eliminates intercompany revenues where the Company performed the service in lieu of using a third-party sub-consultant. Therefore, the Company believes that Total Revenues and Net Revenues, which are non-GAAP financial measures commonly used in our industry, provides a meaningful perspective on its business results. A reconciliation of gross revenues as reported in accordance with GAAP to Total Revenues and Net Revenues is provided at the end of this news release.

 

Earnings before interest, taxes, depreciation and amortization (“EBITDA”) is not a measure of financial performance under GAAP. Management believes EBITDA, in addition to operating profit, net income and other GAAP measures, is a useful indicator of NV5’s financial and operating performance and its ability to generate cash flows from operations that are available for taxes, capital expenditures and debt service. A reconciliation of net income as reported in accordance with GAAP to EBITDA is provided at the end of this news release.

 

Adjusted earnings per diluted share data (“Adjusted EPS”) is not a measure of financial performance under GAAP. Adjusted EPS reflects adjustments to reported diluted earnings per share (“GAAP EPS”) data to eliminate amortization expense of intangible assets from acquisitions. As the Company continues its acquisition strategy, the growth in Adjusted EPS will likely increase at a greater rate than GAAP EPS as reported in accordance with GAAP. A reconciliation of GAAP EPS as reported in accordance with GAAP to Adjusted EPS provided at the end of this news release.

 

NV5’s definition of Total Revenues, Net Revenues, EBITDA and Adjusted EPS may differ from other companies reporting similarly named measures. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as contract revenues, net income and diluted earnings per share

 

 

 
 

 

 

Conference Call

NV5 will host a conference call to discuss its fourth quarter 2015 financial results at 4:30 p.m. (Eastern Time) on March 10, 2016.

 

Date:

Thursday, March 10, 2016

Time:

4:30 p.m. Eastern

Toll-free dial-in number:

+1 877-311-4180

International dial-in number:

+1 616-548-5594

Conference ID:

45760259

Webcast:

http://ir.nv5.com

 

Please dial-in at least 5-10 minutes prior to the start time in order for the operator to log your name and connect you to the conference. 

 

A replay of the conference call will be available approximately one hour following the conclusion of the call through March 17, 2016. To access the replay via telephone, please dial:

 

Toll-free replay number:

+1 855-859-2056

International replay number:

+1 404-537-3406

Replay PIN number: 

45760259

 

The conference call will also be webcast live and available for replay via the investors section of the NV5 website, www.NV5.com.

 

About NV5

NV5 Global, Inc. (NASDAQ: NVEE) is a provider of professional and technical engineering and consulting solutions to public and private sector clients in the infrastructure, energy, construction, real estate and environmental markets. NV5 primarily focuses on five business verticals: construction quality assurance, infrastructure, engineering and support services, energy, program management, and environmental solutions. The Company operates 53 offices in 21 states nationwide, and is headquartered in Hollywood, Florida. For additional information, please visit the Company’s website at www.NV5.com. Also visit the Company on Twitter, LinkedIn, Facebook, and Vimeo.

 

Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company cautions that these statements are qualified by important factors that could cause actual results to differ materially from those reflected by the forward-looking statements contained in this news release and on the conference call. Such factors include: (a) changes in demand from the local and state government and private clients that we serve; (b) general economic conditions, nationally and globally, and their effect on the market for our services; (c) competitive pressures and trends in our industry and our ability to successfully compete with our competitors; (d) changes in laws, regulations, or policies; and (e) the “Risk Factors” set forth in the Company’s most recent SEC filings. All forward-looking statements are based on information available to the Company on the date hereof, and the Company assumes no obligation to update such statements, except as required by law.

 

 

 
 

 

 

Contact
NV5 Global, Inc.                    
Lauren Wright, PhD

Director of Investor Relations
Tel: +1-408-392-7233
Email: ir@nv5.com

 

 

 
 

 

 

NV5 GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

(Unaudited)

 

   

December 31, 2015

   

December 31, 2014

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 23,476     $ 6,872  

Accounts receivable, net of allowance for doubtful accounts of $1,536 and $845 as of December 31, 2015 and 2014, respectively

    47,747       27,015  

Prepaid expenses and other current assets

    1,092       1,224  

Deferred income tax assets

    1,440       358  

Total current assets

    73,755       35,469  

Property and equipment, net

    3,091       1,625  

Intangible assets, net

    12,367       5,221  

Goodwill

    21,679       11,142  

Other assets

    877       810  

Deferred income tax assets

    -       1,123  

Total Assets

  $ 111,769     $ 55,390  
                 

Liabilities and Stockholders’ Equity

               

Current liabilities:

               

Accounts payable

  $ 6,658     $ 5,335  

Accrued liabilities

    9,564       4,763  

Income taxes payable

    813       1,157  

Billings in excess of costs and estimated earnings on uncompleted contracts

    293       277  

Client deposits

    110       121  

Current portion of contingent consideration

    458       618  

Current portion of stock repurchase obligation

    -       372  

Current portion of notes payable

    4,347       2,878  

Total current liabilities

    22,243       15,521  

Contingent consideration, less current portion

    821       323  

Stock repurchase obligation, less current portion

    -       563  

Notes payable, less current portion

    6,360       3,378  

Deferred income tax liabilities

    1,582       -  

Total liabilities

    31,006       19,785  
                 

Commitments and contingencies

               
                 

Stockholders’ equity:

               

Preferred stock, $0.01 par value; 5,000,000 shares authorized, no shares issued and outstanding

    -       -  

Common stock, $0.01 par value; 45,000,000 shares authorized, 8,214,627 and 5,754,959 shares issued and outstanding as of December 31, 2015 and 2014, respectively

    81       58  

Additional paid-in capital

    62,260       25,617  

Retained earnings

    18,422       9,930  

Total stockholders’ equity

    80,763       35,605  

Total liabilities and stockholders’ equity

  $ 111,769     $ 55,390  

 

 

 
 

 

 

NV5 GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands, except share data)

(Unaudited)

 

   

Three Months Ended

   

Years Ended

 
   

December 31

   

December 31

   

December 31

   

December 31,

 
   

2015

   

2014

   

2015

   

2014

 
                                 

Gross revenues

  $ 42,320     $ 28,740     $ 154,655     $ 108,382  
                                 

Direct costs:

                               

Salaries and wages

    14,565       10,006       53,687       36,976  

Sub-consultant services

    6,088       4,858       21,394       15,996  

Other direct costs

    2,676       2,712       10,796       10,229  
                                 

Total direct costs

    23,329       17,576       85,877       63,201  
                                 

Gross Profit

    18,991       11,164       68,778       45,181  
                                 

Operating Expenses:

                               

Salaries and wages, payroll taxes and benefits

    9,473       5,215       34,731       22,887  

General and administrative

    2,768       2,104       11,930       8,865  

Facilities and facilities related

    1,521       804       4,950       3,198  

Depreciation and amortization

    1,022       546       3,468       1,988  

Total operating expenses

    14,784       8,669       55,079       36,938  
                                 

Income from operations

    4,207       2,495       13,699       8,243  
                                 

Other expense:

                               

Interest expense

    (32 )     (55 )     (212 )     (274 )

Total other expense

    (32 )     (55 )     (212 )     (274 )
                                 

Income before income tax expense

    4,175       2,440       13,487       7,969  

Income tax expense

    (1,503 )     (1,032 )     (4,995 )     (3,076 )

Net income

  $ 2,672     $ 1,408     $ 8,492     $ 4,893  
                                 

Earnings per share:

                               

Basic

  $ 0.35     $ 0.27     $ 1.25       0.96  

Diluted

  $ 0.33     $ 0.25     $ 1.18       0.87  
                                 

Weighted average common shares outstanding:

                               

Basic

    7,719,664       5,147,600       6,773,135       5,102,058  

Diluted

    8,028,685       5,736,533       7,215,898       5,592,010  

    

 

 
 

 

  

NV5 GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)

 

   

Years Ended

 
   

December 31, 2015

   

December 31, 2014

 

Cash Flows From Operating Activities:

               

Net income

  $ 8,492     $ 4,893  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation and amortization

    3,468       1,988  

Provision for doubtful accounts

    164       (136 )

Stock compensation

    1,696       752  

Change in fair value of contingent consideration

    (335 )     18  

Loss on disposal of leasehold improvements

    -       64  

Excess tax benefit from stock based compensation

    (1,536 )     -  

Deferred income taxes

    (666 )     247  

Changes in operating assets and liabilities, net of impact of acquisitions:

               

Accounts receivable

    (4,846 )     (7,591 )

Prepaid expenses and other assets

    601       (645 )

Accounts payable

    (3,830 )     1,316  

Accrued liabilities

    1,479       399  

Income taxes payable

    1,243       392  

Billings in excess of costs and estimated earnings on uncompleted contracts

    16       (124 )

Client deposits

    26       (153 )

Net cash provided by operating activities

    5,972       1,420  
                 

Cash Flows From Investing Activities:

               

Cash paid for acquisitions

    (10,427 )     (4,650 )

Purchase of property and equipment

    (601 )     (825 )

Net cash used in investing activities

    (11,028 )     (5,475 )
                 

Cash Flows From Financing Activities:

               

Proceeds from public offerings

    32,068       -  

Payments for public offering costs

    (2,649 )     -  

Exercise of warrants costs

    (216 )     -  

Payments on notes payable

    (10,797 )     (1,999 )

Payments of contingent consideration

    (533 )     (233 )

Excess tax benefit from stock based compensation

    1,536       -  

Payments of debt issuance costs

    -       (27 )

Payments on stock repurchase obligation

    (935 )     (687 )

Proceeds from exercise of warrants

    3,186       5  

Net cash provided by (used in) financing activities

    21,660       (2,941 )
                 

Net increase (decrease) in Cash and Cash Equivalents

    16,604       (6,996 )

Cash and cash equivalents – beginning of period

    6,872       13,868  

Cash and cash equivalents – end of period

  $ 23,476     $ 6,872  

 

 

 
 

 

 

NV5 GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)

 

   

Years Ended

 
   

December 31, 2015

   

December 31, 2014

 

Supplemental disclosures of cash flow information:

               

Cash paid for interest

  $ 185     $ 186  

Cash paid for income taxes

  $ 4,371     $ 1,767  
                 

Non-cash investing and financing activities:

               

Contingent consideration (earn-out)

  $ 1,307     $ 286  

Notes and stock payable for acquisitions

  $ 9,250     $ 4,010  

Stock issuance for acquisitions

  $ 900     $ 1,046  

Payment of contingent consideration with common stock

  $ 100     $ 100  

Landlord-funded leasehold improvements

  $ -     $ 137  

  

 

 
 

 

  

NV5 GLOBAL, INC. AND SUBSIDIARIES

RECONCILIATION OF GROSS REVENUES TO TOTAL REVENUES AND NET REVENUES

(Unaudited)

(in thousands)

  

   

Three Months Ended

   

Years Ended

 
   

December 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2015

   

2014

   

2015

   

2014

 
                                 

Gross Revenues - GAAP

  $ 42,320     $ 28,740     $ 154,655     $ 108,382  
                                 

Add:  Intercompany revenues in lieu of sub-consultants

    228       227       1,262       705  

Total Revenues

  $ 42,548     $ 28,967     $ 155,917     $ 109,087  
                                 

Less:  Sub-consultant services

    6,088       4,858       21,394       15,996  
Other direct costs     2,676       2,712       10,796       10,229  

Net Revenues

  $ 33,784     $ 21,397     $ 123,727     $ 82,862  

 

 

 
 

 

 

NV5 GLOBAL, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME TO EBITDA

(Unaudited)

(in thousands)

  

   

Three Months Ended

   

Years Ended

 
   

December 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2015

   

2014

   

2015

   

2014

 
                                 

Net Income

  $ 2,672     $ 1,408     $ 8,492     $ 4,893  
                                 

Add:   Interest expense

    32       55       212       274  
Income tax expense     1,503       1,032       4,995       3,076  
Depreciation and Amortization     1,022       546       3,468       1,988  

EBITDA

  $ 5,229     $ 3,041     $ 17,167     $ 10,231  

   

 

 
 

 

  

NV5 GLOBAL, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP EPS TO ADJUSTED EPS

(Unaudited)

 

   

Three Months Ended

   

Years Ended

 
   

December 31,

   

December 31,

   

December 31,

   

December 31,

 
   

2015

   

2014

   

2015

   

2014

 
                                 

Net Income - per diluted share

  $ 0.33     $ 0.25     $ 1.18     $ 0.87  
                                 

Per diluted share adjustments:

                               

Add:   Amortization expense of intangible assets

    0.13       0.10       0.36       0.26  
Income tax expense     (0.05 )     (0.04 )     (0.13 )     (0.10 )
                                 

Adjusted EPS

  $ 0.41     $ 0.30     $ 1.41     $ 1.03  

 

GRAPHIC 3 ex99-1img001.gif begin 644 ex99-1img001.gif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end