UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange |
Act of 1934. For the quarterly period ended September 30, 2000. |
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities |
Exchange Act of 1934. |
Delaware | 52-2056410 | |
---|---|---|
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification Number) |
Washington, DC | 20006 | |
---|---|---|
(Address of principal executive offices) | (Zip Code) |
September 30, 2000 | December 31, 1999 | ||||||
---|---|---|---|---|---|---|---|
Assets | (Unaudited) | ||||||
Current assets | |||||||
Cash and cash equivalents | $ 22,628 | $19,726 | |||||
Membership fees receivable, net | 8,774 | 26,603 | |||||
Deferred income taxes, net | 14,371 | 8,047 | |||||
Deferred incentive compensation | 2,209 | 2,801 | |||||
Prepaid expenses and other current assets | 3,244 | 1,318 | |||||
Total current assets | 51,226 | 58,495 | |||||
Deferred income taxes, net | 16,653 | — | |||||
Marketable securities | 32,877 | 13,348 | |||||
Property and equipment, net | 15,263 | 9,921 | |||||
Total assets | $116,019 | $81,764 | |||||
Liabilities and Stockholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable and accrued liabilities | $ 6,030 | $ 6,082 | |||||
Accrued incentive compensation | 1,569 | 3,877 | |||||
Stock option repurchase liability | 3,140 | 4,710 | |||||
Deferred revenues | 46,841 | 55,436 | |||||
Total current liabilities | 57,580 | 70,105 | |||||
Other liabilities | 1,371 | 813 | |||||
Total liabilities | 58,951 | 70,918 | |||||
Stockholders’ equity: | |||||||
Preferred stock, par value $0.01; 5,000,000 shares authorized, no shares issued and outstanding | — | — | |||||
Common stock, par value $0.01; 100,000,000 shares authorized and 30,950,890 and 27,139,920 shares issued and outstanding as of September 30, 2000 and December 31, 1999, respectively | 310 | 271 | |||||
Additional paid-in capital | 35,190 | 134 | |||||
Deferred compensation | (282 | ) | (570 | ) | |||
Retained earnings | 22,089 | 11,691 | |||||
Accumulated elements of comprehensive income | (239 | ) | (680 | ) | |||
Total stockholders’ equity | 57,068 | 10,846 | |||||
Total liabilities and Stockholders’ equity | $116,019 | $81,764 | |||||
See accompanying notes to condensed financial statements.
Three months ended September 30, | Nine months ended September 30, | |||||||
---|---|---|---|---|---|---|---|---|
2000 | 1999 | 2000 | 1999 | |||||
Revenues | $25,084 | $18,414 | $68,480 | $50,817 | ||||
Cost of services | 9,049 | 7,090 | 25,898 | 20,591 | ||||
Gross profit | 16,035 | 11,324 | 42,582 | 30,226 | ||||
Costs and expenses: | ||||||||
Member relations and marketing | 5,611 | 4,075 | 15,120 | 11,256 | ||||
General and administrative | 3,465 | 2,256 | 9,113 | 6,397 | ||||
Depreciation | 742 | 345 | 1,657 | 825 | ||||
Stock option and related expenses | 107 | 96 | 1,275 | 288 | ||||
9,925 | 6,772 | 27,165 | 18,766 | |||||
Income from operations | 6,110 | 4,552 | 15,417 | 11,460 | ||||
Other income | 595 | 259 | 1,630 | 802 | ||||
Income before provision for income taxes | 6,705 | 4,811 | 17,047 | 12,262 | ||||
Provision for income taxes | 2,615 | 1,948 | 6,649 | 2,200 | ||||
Net income | $ 4,090 | $ 2,863 | $10,398 | $10,062 | ||||
Earnings per share: | ||||||||
Basic | $ 0.13 | $ 0.11 | $ 0.35 | $ 0.38 | ||||
Diluted | $ 0.12 | $ 0.09 | $ 0.30 | $ 0.32 | ||||
Weighted average shares used in the calculation of earnings per share: | ||||||||
Basic | 30,937 | 26,679 | 30,082 | 26,213 | ||||
Diluted | 35,072 | 32,414 | 34,418 | 31,881 |
Nine months ended September 30, | ||||||
---|---|---|---|---|---|---|
2000 | 1999 | |||||
Cash flows from operating activities: | ||||||
Net income | $ 10,398 | $ 10,062 | ||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||
Depreciation | 1,657 | 825 | ||||
Deferred income taxes | 6,649 | 1,692 | ||||
Stock option and related expenses | 288 | 288 | ||||
Changes in operating assets and liabilities: | ||||||
Membership fees receivable, net | 17,829 | 2,278 | ||||
Deferred incentive compensation | 592 | 127 | ||||
Prepaid expenses and other current assets | (1,926 | ) | (467 | ) | ||
Accounts payable and accrued liabilities | (91 | ) | 2,269 | |||
Accrued incentive compensation | (2,308 | ) | (296 | ) | ||
Deferred revenues | (8,595 | ) | (4,131 | ) | ||
Other liabilities | 558 | 351 | ||||
Special bonus plan | — | (960 | ) | |||
Net cash flows provided by operating activities | 25,051 | 12,038 | ||||
Cash flows from investing activities: | ||||||
Purchases of property and equipment, net | (6,999 | ) | (4,536 | ) | ||
Repayment of note receivable from stockholder | — | 6,500 | ||||
Purchases of marketable securities, net | (18,782 | ) | (10,524 | ) | ||
Net cash flows used in investing activities | (25,781 | ) | (8,560 | ) | ||
Cash flows from financing activities: | ||||||
Change in payable to/due from affiliate | 39 | 698 | ||||
Distribution to stockholder | — | (4,000 | ) | |||
Proceeds from the exercise of common stock options | 5,163 | 991 | ||||
Reimbursement for offering costs | 650 | — | ||||
Payment of offering costs | (650 | ) | (1,641 | ) | ||
Stock option repurchases | (1,570 | ) | (2,924 | ) | ||
Net cash flows provided by (used in) financing activities | 3,632 | (6,876 | ) | |||
Net increase (decrease) in cash and cash equivalents | 2,902 | (3,398 | ) | |||
Cash and cash equivalents, beginning of period | 19,726 | 12,232 | ||||
Cash and cash equivalents, end of period | $ 22,628 | $ 8,834 | ||||
Three months ended September 30, | Nine months ended September 30, | |||||||
---|---|---|---|---|---|---|---|---|
2000 | 1999 | 2000 | 1999 | |||||
Basic weighted average common shares outstanding | 30,936,902 | 26,679,370 | 30,081,862 | 26,212,604 | ||||
Weighted average common share equivalents outstanding | 4,135,212 | 5,734,618 | 4,336,536 | 5,668,250 | ||||
Diluted weighted average common shares outstanding | 35,072,114 | 32,413,988 | 34,418,398 | 31,880,854 | ||||
Comprehensive income is defined as net income plus the net-of-tax impact of foreign currency items, minimum pension liability adjustments, and unrealized gains and losses on certain investments in debt and equity securities. Comprehensive income for the three months ended September 30, 2000 and 1999, was $4.3 million and $2.4 million, respectively. Comprehensive income for the nine months ended September 30, 2000 and 1999, was $10.9 million and $9.6 million, respectively. The accumulated elements of comprehensive income, net of tax, included within stockholders' equity on the condensed balance sheets are comprised solely of the change in unrealized gains (losses) on available-for-sale marketable securities.
In May 2000, the Company entered into a $10.0 million, unsecured loan agreement with a commercial bank that provides for a revolving line of credit facility under which the Company may from time to time borrow, repay, and re- borrow funds. The interest rate on any outstanding borrowings under the loan agreement is the Eurodollar Daily Floating Rate plus .75 percent per annum. The maturity date of the loan agreement is May 25, 2002. There have been no borrowings under the loan agreement.
One measure of the Company’s business is its annualized “Contract Value,” which the Company calculates as the aggregate annualized subscription membership revenue attributed to all subscription membership agreements in effect at a given point in time without regard to the remaining duration of any such agreement, including an estimate of pending subscription membership renewals and an estimate of members who will discontinue their subscription membership prior to their annual renewal date in the subsequent year. The Company’s experience has been that a substantial portion of members renew subscriptions for an equal or higher level each year. Contract Value has increased 34.2% to $98.7 million at September 30, 2000 from $73.5 million at September 30, 1999.
The Company’s operating costs and expenses consist of cost of services, member relations and marketing, general and administrative expenses, depreciation, and stock option and related expenses. Cost of services represents the costs associated with the production and delivery of the Company’s products and services, including compensation of research personnel and in-house faculty, the production of published materials, the organization of member meetings and all associated support services. Member relations and marketing expenses include the costs of acquiring new members and renewing existing members and also include compensation expense (including sales commissions), travel and all associated support services. General and administrative expenses include the costs of human resources and recruiting, finance and accounting, management information systems, facilities management, new product development and other administrative functions of the Company. Stock option and related expenses includes non-cash compensation expense related to certain stock option agreements in existence at the time of the Spin-off and includes additional compensation expense relating to the taxable income recognized by employees upon the exercise of non-qualified common stock options.
Three months ended September 30, | Nine months ended September 30, | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2000 | 1999 | 2000 | 1999 | |||||||||
Revenues | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Cost of services | 36.1 | 38.5 | 37.8 | 40.5 | ||||||||
Gross profit | 63.9 | 61.5 | 62.2 | 59.5 | ||||||||
Costs and expenses: | ||||||||||||
Member relations and marketing | 22.4 | 22.1 | 22.1 | 22.2 | ||||||||
General and administrative | 13.8 | 12.3 | 13.3 | 12.6 | ||||||||
Depreciation | 3.0 | 1.9 | 2.4 | 1.6 | ||||||||
Stock option and related expenses | 0.4 | 0.5 | 1.9 | 0.6 | ||||||||
39.6 | 36.8 | 39.7 | 37.0 | |||||||||
Income from operations | 24.3 | 24.7 | 22.5 | 22.5 | ||||||||
Other income | 2.4 | 1.4 | 2.4 | 1.6 | ||||||||
Income before provision for income taxes | 26.7 | 26.1 | 24.9 | 24.1 | ||||||||
Provision for income taxes | 10.4 | 10.6 | 9.7 | 4.3 | ||||||||
Net income | 16.3 | % | 15.5 | % | 15.2 | % | 19.8 | % | ||||
Cost of services. Cost of services increased 27.6% to $9.0 million for the three months ended September 30, 2000 from $7.1 million for the three months ended September 30, 1999. Cost of services increased 25.8% to $25.9 million for the nine months ended September 30, 2000 from $20.6 million for the nine months ended September 30, 1999. The increase in cost of services was principally due to increased research staffing and related compensation costs to support the introduction of two new subscription programs and an increase in short answer research and executive education services staffing to serve the growing membership base. Cost of services as a percentage of revenues decreased to 36.1% for the three months ended September 30, 2000 from 38.5% for the three months ended September 30, 1999. Cost of services as a percentage of revenues decreased to 37.8% for the nine months ended September 30, 2000 from 40.5% for the nine months ended September 30, 1999. This decrease is attributable to the fixed nature of a portion of the production costs of best practices research studies, as these costs are not significantly affected by growth in the number of subscription memberships.
Provision for income taxes. The Company recorded a provision for income taxes of $2.6 million and $1.9 million for the three months ended September 30, 2000 and 1999, respectively. The Company recorded a provision for income taxes of $6.6 million and $2.2 million for the nine months ended September 30, 2000 and 1999, respectively. The decrease in the effective income tax rate for the three months ended September 30, 2000, as compared to September 30, 1999, primarily reflects an increase in the amount of tax-exempt interest income earned on the portfolio of Washington, D.C. municipal and agency fixed income marketable securities.The decrease in the effective income tax rate also reflects a reduction, as a percentage of net income, of meals and entertainment expenses, which are not fully deductible for income tax purposes. The increase in the effective income tax rate for the nine months ended September 30, 2000, as compared to September 30, 1999, primarily reflects the termination of the “S” corporation status just prior to the Initial Public Offering on February 22, 1999. Prior to February 22, 1999, the Company was treated as an “S” corporation for Federal income tax purposes and recognized income taxes only related to the District of Columbia. However, just prior to the Initial Public Offering, the Company terminated its “S” corporation status and is now subject to Federal and state income taxes at prevailing corporate rates.
Cash flows from operating activities. The Company has financed its operations to date through funds generated from operating activities. Subscription memberships, which are primarily annually renewable contracts, are generally payable by members at the beginning of the contract term. The combination of revenues growth and advance payment of subscription memberships has historically resulted in net positive cash flows provided by operating activities. The Company generated net cash flows from operating activities of $25.1 million and $12.0 million for the nine months ended September 30, 2000 and 1999, respectively. For the nine months ended September 30, 2000, operating cash flow was generated principally by net income, the utilization of tax benefits created by the employee compensation expense recognized for income tax reporting purposes which resulted from the exercise of common stock options and the collection of membership fees receivable. These sources of cash were offset by a decrease in deferred revenues and in accrued incentive compensation. For the nine months ended September 30, 1999, operating cash flow was generated principally by net income and the utilization of tax benefits created by the employee compensation expense recognized for income tax reporting purposes which resulted from the exercise of common stock options, the collection of membership fees receivable and the increase in accounts payable and accrued liabilities. These sources were offset primarily by a decrease in deferred revenues. In addition, the former sole stockholder and the Company also agreed to pay a special bonus to selected employees of $2.4 million. The amount was paid at the date of Initial Public Offering, 60%, or $1.4 million, in shares of common stock owned by the former sole stockholder (valued for this purpose at the initial price offered to the public) and 40%, or $1.0 million, in cash by the Company. The total special bonus payment liability of $2.4 million was expensed by the Company prior to December 31, 1998.
In May 2000, the Company entered into a $10.0 million, unsecured loan agreement with a commercial bank that provides for a revolving line of credit facility under which the Company may from time to time borrow, repay, and re- borrow funds. There have been no borrowings under the loan agreement. In addition, the Company has entered into a $1.3 million letter of credit agreement, expiring September 2003, with a commercial bank to provide a security deposit for the Company’s headquarters office lease. The Company pledged certain assets as collateral under the letter of credit agreement.