- ZD Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
Ziff Davis (ZD) 8-KAnnounces Share Repurchase Program
Filed: 20 Feb 08, 12:00am
2007 | 2006 | % Increase | |
Revenues | $221 million | $181 million | 22% |
Non-GAAP EPS (1) | $1.45 | $1.12 | 29% |
Non-GAAP Earnings (1) | $74 million | $57 million | 29% |
Net Earnings (1) | $68 million | $53 million | 29% |
Net Earnings per Share (1) | $1.35 | $1.04 | 30% |
Q4 2007 | Q4 2006 | % Increase | |
Revenues | $57 million | $49 million | 16% |
Non-GAAP EPS (1) | $0.36 | $0.30 | 20% |
Non-GAAP Earnings (1) | $18 million | $16 million | 18% |
Net Earnings (1) | $17 million | $15 million | 14% |
Net Earnings per Share (1) | $0.34 | $0.29 | 17% |
FY 2008 Guidance | FY 2007 Actuals | |
Revenues | $240 million - $270 million | $221 million |
GAAP EPS | $1.45 - $1.65 | $1.35 |
Contact: | JeffAdelman j2 Global Communications, Inc. 323-372-3617 press@j2global.com |
THREE MONTHS ENDED DECEMBER 31, | YEAR ENDED DECEMBER 31, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Revenues: | ||||||||||||||||
Subscriber | $ | 55,394 | $ | 47,447 | $ | 212,329 | $ | 175,171 | ||||||||
Other | 1,436 | 1,457 | 8,368 | 5,908 | ||||||||||||
Total revenue | 56,830 | 48,904 | 220,697 | 181,079 | ||||||||||||
Cost of revenues (including stock-based compensation of $177 and $668 for the three months and year ended December 31, 2007, respectively, and $13 and $316 for the three months and year ended December 31, 2006, respectively) | 11,597 | 8,776 | 43,987 | 36,723 | ||||||||||||
Gross profit | 45,233 | 40,128 | 176,710 | 144,356 | ||||||||||||
Operating expenses: | ||||||||||||||||
Sales and marketing (including stock-based compensation of $342 and $1,187 for the three months and year ended December 31, 2007, respectively, and $231 and $1,038 for the three months and year ended December 31, 2006, respectively) | 10,098 | 8,294 | 38,768 | 30,792 | ||||||||||||
Research, development and engineering (including stock-based compensation of $228 and $771 for the three months and year ended December 31, 2007, respectively, and $143 and $556 for the three months and year ended December 31, 2006, respectively) | 3,099 | 2,808 | 11,833 | 8,773 | ||||||||||||
General and administrative (including stock-based compensation of $1,368 and $4,788 for the three months and year ended December 31, 2007, respectively, and $709 and $3,782 for the three months and year ended December 31, 2006, respectively) | 10,866 | 12,300 | 39,683 | 38,754 | ||||||||||||
Total operating expenses | 24,063 | 23,402 | 90,284 | 78,319 | ||||||||||||
Operating earnings | 21,170 | 16,726 | 86,426 | 66,037 | ||||||||||||
Other income (expenses): | ||||||||||||||||
Interest and other income | 2,567 | 3,278 | 9,272 | 7,269 | ||||||||||||
Interest and other expense | (253 | ) | (5 | ) | (237 | ) | (74 | ) | ||||||||
Total other income and expenses | 2,314 | 3,273 | 9,035 | 7,195 | ||||||||||||
Earnings before income taxes | 23,484 | 19,999 | 95,461 | 73,232 | ||||||||||||
Income tax expense | 6,628 | 5,168 | 27,000 | 20,101 | ||||||||||||
Net earnings | $ | 16,856 | $ | 14,831 | $ | 68,461 | $ | 53,131 | ||||||||
Net earnings per common share | $ | 0.35 | $ | 0.30 | $ | 1.40 | $ | 1.08 | ||||||||
Net earnings per common share, assuming dilution | $ | 0.34 | $ | 0.29 | $ | 1.35 | $ | 1.04 | ||||||||
Weighted average common shares outstanding | 48,652,001 | 49,020,695 | 48,953,483 | 49,209,129 | ||||||||||||
Weighted average common shares outstanding, assuming dilution | 50,268,781 | 50,979,088 | 50,762,007 | 51,048,995 |
DECEMBER 31, | DECEMBER 31, | |||||||
2007 | 2006 | |||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 154,220 | $ | 95,605 | ||||
Short-term investments | 54,297 | 83,498 | ||||||
Accounts receivable, net of allowances of $1,378 and $1,105, respectively | 15,365 | 11,989 | ||||||
Prepaid expenses and other | 5,061 | 4,779 | ||||||
Deferred income taxes | 1,724 | 2,643 | ||||||
Total current assets | 230,667 | 198,514 | ||||||
Long-term investments | 21,241 | 12,493 | ||||||
Property and equipment, net | 23,511 | 18,951 | ||||||
Goodwill | 39,452 | 30,954 | ||||||
Other purchased intangibles, net | 29,220 | 21,400 | ||||||
Deferred income taxes | 6,113 | 5,406 | ||||||
Other assets | 205 | 442 | ||||||
TOTAL ASSETS | $ | 350,409 | $ | 288,160 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Accounts payable and accrued expenses | $ | 17,516 | $ | 17,117 | ||||
Income taxes payable | 4,649 | 4,511 | ||||||
Deferred revenue | 14,708 | 11,530 | ||||||
Current portion of long-term debt | — | 149 | ||||||
Total current liabilities | 36,873 | 33,307 | ||||||
Accrued income taxes | 30,863 | — | ||||||
Other | 59 | 112 | ||||||
Total liabilities | 67,795 | 33,419 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred stock | — | — | ||||||
Common stock | 543 | 535 | ||||||
Additional paid-in capital | 121,503 | 144,935 | ||||||
Treasury stock, at cost | (4,662 | ) | (4,647 | ) | ||||
Retained earnings | 162,281 | 112,735 | ||||||
Accumulated other comprehensive income | 2,949 | 1,183 | ||||||
Total stockholders' equity | 282,614 | 254,741 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 350,409 | $ | 288,160 |
FOR THE YEAR ENDED DECEMBER 31, | ||||||||
2007 | 2006 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 68,461 | $ | 53,131 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 10,134 | 8,228 | ||||||
Share-based compensation | 7,414 | 5,692 | ||||||
Tax benefit of stock option exercises and vested restricted stock | — | 1,586 | ||||||
Excess tax benefits from share-based compensation | (4,731 | ) | (1,458 | ) | ||||
Deferred income taxes | 212 | (1,961 | ) | |||||
Loss on disposal of fixed assets | 229 | 130 | ||||||
Changes in assets and liabilities, net of effects of business combinations: | ||||||||
Decrease (increase) in: | ||||||||
Accounts receivable | (3,106 | ) | (2,463 | ) | ||||
Prepaid expenses and other current assets | (133 | ) | (1,394 | ) | ||||
Other assets | (201 | ) | (118 | ) | ||||
Increase (decrease) in: | ||||||||
Accounts payable and accrued expenses | (2,580 | ) | 5,773 | |||||
Income taxes payable | 9,672 | 1,635 | ||||||
Deferred revenue | 2,991 | 4,112 | ||||||
Accrued income taxes | 5,898 | — | ||||||
Other liabilities | (53 | ) | 112 | |||||
Net cash provided by operating activities | 94,207 | 73,005 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of available-for-sale investments | (38,620 | ) | (144,803 | ) | ||||
Sales of available-for-sale investments | 39,175 | 121,858 | ||||||
Purchases of held-to-maturity investments | (298,882 | ) | (36,705 | ) | ||||
Maturities of held-to-maturity investments | 318,868 | 71,931 | ||||||
Purchases of property and equipment | (10,315 | ) | (7,199 | ) | ||||
Acquisition of businesses, net of cash received | (11,165 | ) | (7,351 | ) | ||||
Purchases of intangible assets | (6,038 | ) | (3,517 | ) | ||||
Proceeds from sale of investment | — | 822 | ||||||
Proceeds from sale of property and equipment | — | 10 | ||||||
Net cash used in investing activities | (6,977 | ) | (4,954 | ) | ||||
Cash flows from financing activities: | ||||||||
Repurchases of common stock and restricted stock | (42,427 | ) | (11,612 | ) | ||||
Issuance of common stock under employee stock purchase plan | 266 | 472 | ||||||
Exercise of stock options and warrants | 7,700 | 928 | ||||||
Excess tax benefits on stock option exercises | 4,731 | 1,458 | ||||||
Repayments of long-term debt | (153 | ) | (599 | ) | ||||
Net cash used in financing activities | (29,883 | ) | (9,353 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 1,268 | 606 | ||||||
Net Increase in cash and cash equivalents | 58,615 | 59,304 | ||||||
Cash and cash equivalents, beginning of year | 95,605 | 36,301 | ||||||
Cash and cash equivalents, end of year | $ | 154,220 | $ | 95,605 |
THREE MONTHS ENDED DECEMBER 31, 2007 | THREE MONTHS ENDED DECEMBER 31, 2006 | |||||||||||||||||||||||
Reported | Non-GAAP Entries | Non-GAAP | Reported | Non-GAAP Entries | Non-GAAP | |||||||||||||||||||
Revenues: | ||||||||||||||||||||||||
Subscriber | $ | 55,394 | $ | — | $ | 55,394 | $ | 47,447 | $ | — | $ | 47,447 | ||||||||||||
Other | 1,436 | — | 1,436 | 1,457 | — | 1,457 | ||||||||||||||||||
Total revenue | 56,830 | — | 56,830 | 48,904 | — | 48,904 | ||||||||||||||||||
Cost of revenues (1) | 11,597 | (177 | ) (1) | 11,420 | 8,776 | (13 | ) (1) | 8,763 | ||||||||||||||||
Gross profit | 45,233 | 177 | 45,410 | 40,128 | 13 | 40,141 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Sales and marketing (1) | 10,098 | (342 | ) (1) | 9,756 | 8,294 | (231 | ) (1) | 8,063 | ||||||||||||||||
Research, development and engineering (1) | 3,099 | (228 | ) (1) | 2,871 | 2,808 | (143 | ) (1) | 2,665 | ||||||||||||||||
General and administrative (1), (2), (3) | 10,866 | (1,368 | ) (1) | 9,498 | 12,300 | (709 | ) (1) | 11,591 | ||||||||||||||||
Total operating expenses | 24,063 | (1,938 | ) | 22,125 | 23,402 | (1,083 | ) | 22,319 | ||||||||||||||||
Operating earnings | 21,170 | 2,115 | 23,285 | 16,726 | 1,096 | 17,822 | ||||||||||||||||||
Other income and expenses: | ||||||||||||||||||||||||
Interest and other income and expenses, net (1) | 2,314 | 126 | 2,440 | 3,273 | — | 3,273 | ||||||||||||||||||
Total other income and expenses: | 2,314 | 126 | 2,440 | 3,273 | — | 3,273 | ||||||||||||||||||
Earnings before income taxes | 23,484 | 2,241 | 25,725 | 19,999 | 1,096 | 21,095 | ||||||||||||||||||
Income tax expense (4) | 6,628 | 664 | (2) | 7,292 | 5,168 | 292 | (2) | 5,460 | ||||||||||||||||
Net earnings | $ | 16,856 | $ | 1,577 | $ | 18,433 | $ | 14,831 | $ | 804 | $ | 15,635 | ||||||||||||
Net earnings per common share, assuming dilution | $ | 0.34 | $ | 0.36 | $ | 0.29 | $ | 0.30 | ||||||||||||||||
Weighted average common shares outstanding, assuming dilution | 50,268,781 | 50,517,395 | 50,979,088 | 51,329,088 | ||||||||||||||||||||
(1) Stock-based compensation and related payroll tax and employee compensation expenses | ||||||||||||||||||||||||
Cost of revenues | $ | (177 | ) | $ | (13 | ) | ||||||||||||||||||
Sales and marketing | (342 | ) | (231 | ) | ||||||||||||||||||||
Research, development and engineering | (228 | ) | (143 | ) | ||||||||||||||||||||
General and administrative | (1,368 | ) | (709 | ) | ||||||||||||||||||||
Interest and other expense | (126 | ) | — | |||||||||||||||||||||
Total | $ | (2,241 | ) | $ | (1,096 | ) | ||||||||||||||||||
(2) Income tax adjustment, net impact of the items above | $ | 664 | $ | 292 |
YEAR ENDED DECEMBER 31, 2007 | YEAR ENDED DECEMBER 31, 2006 | |||||||||||||||||||||||
Reported | Non-GAAP Entries | Non-GAAP | Reported | Non-GAAP Entries | Non-GAAP | |||||||||||||||||||
Revenues: | ||||||||||||||||||||||||
Subscriber | $ | 212,329 | $ | — | $ | 212,329 | $ | 175,171 | $ | — | $ | 175,171 | ||||||||||||
Other | 8,368 | — | 8,368 | 5,908 | — | 5,908 | ||||||||||||||||||
Total revenue | 220,697 | — | 220,697 | 181,079 | — | 181,079 | ||||||||||||||||||
Cost of revenues (1) | 43,987 | (668 | ) (1) | 43,319 | 36,723 | (316 | ) (1) | 36,407 | ||||||||||||||||
Gross profit | 176,710 | 668 | 177,378 | 144,356 | 316 | 144,672 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Sales and marketing (1) | 38,768 | (1,187 | ) (1) | 37,581 | 30,792 | (1,038 | ) (1) | 29,754 | ||||||||||||||||
Research, development and engineering (1) | 11,833 | (771 | ) (1) | 11,062 | 8,773 | (556 | ) (1) | 8,217 | ||||||||||||||||
General and administrative (1), (2), (3) | 39,683 | (4,788 | ) (1) | 34,895 | 38,754 | (3,782 | ) (1) | 34,972 | ||||||||||||||||
Total operating expenses | 90,284 | (6,746 | ) | 83,538 | 78,319 | (5,376 | ) | 72,943 | ||||||||||||||||
Operating earnings | 86,426 | 7,414 | 93,840 | 66,037 | 5,692 | 71,729 | ||||||||||||||||||
Other income and expenses: | ||||||||||||||||||||||||
Interest and other income and expenses, net | 9,035 | 126 | (1) | 9,161 | 7,195 | — | 7,195 | |||||||||||||||||
Total other income and expenses: | 9,035 | 126 | 9,161 | 7,195 | — | 7,195 | ||||||||||||||||||
Earnings before income taxes | 95,461 | 7,540 | 103,001 | 73,232 | 5,692 | 78,924 | ||||||||||||||||||
Income tax expense (2) | 27,000 | 2,213 | (2) | 29,213 | 20,101 | 1,584 | (2) | 21,685 | ||||||||||||||||
Net earnings | $ | 68,461 | $ | 5,327 | $ | 73,788 | $ | 53,131 | $ | 4,108 | $ | 57,239 | ||||||||||||
Net earnings per common share, assuming dilution | $ | 1.35 | $ | 1.45 | $ | 1.04 | $ | 1.12 | ||||||||||||||||
Weighted average common shares outstanding, assuming dilution | 50,762,007 | 51,009,299 | 51,048,995 | 51,330,932 | ||||||||||||||||||||
(1) Stock-based compensation and related payroll tax and employee compensation expenses | ||||||||||||||||||||||||
Cost of revenues | $ | (668 | ) | $ | (316 | ) | ||||||||||||||||||
Sales and marketing | (1,187 | ) | (1,038 | ) | ||||||||||||||||||||
Research, development and engineering | (771 | ) | (556 | ) | ||||||||||||||||||||
General and administrative | (4,788 | ) | (3,782 | ) | ||||||||||||||||||||
Interest and other expense | (126 | ) | — | |||||||||||||||||||||
Total | $ | (7,540 | ) | $ | (5,692 | ) | ||||||||||||||||||
(2) Income tax adjustment, net impact of the items above | $ | 2,213 | $ | 1,584 |