deferred amount. No valuation allowance has been made against the deferred tax assets as management expects to receive the full benefit of the assets recorded.
The Company has a 401 (k) plan available to substantially all of its employees. Participating employees may defer up to the IRS limit based on the IRS Code per year. The annual contribution is determined by a formula set by the Company’s Board of Directors and may include matching and/or discretionary contributions. The retirement plans may be amended or discontinued at the discretion of the Board of Directors. Contributions of $202, $162 and $161 were made by the Company to the 401 (k) plan for the fiscal years ended March 31, 2006, 2005 and 2004, respectively.
The Company has a deferred compensation plan (the Deferral Plan) for the benefit of officers and employees who qualify for inclusion. Participating employees may defer between five and 50% of their compensation for a Deferral Plan year. In addition, the Company may, but is not required to, make contributions into the Deferral Plan on behalf of participating employees. Each employee’s deferrals together with earnings thereon are accrued as part of the long-term liabilities of the Company. Investment decisions are made by each participating employee from a family of mutual funds. To offset this liability, the Company has purchased life insurance policies on most of the participants. The Company is the owner and beneficiary of the policies and the cash values are intended to produce cash needed to help make the benefit payments to employees when they retire or otherwise leave the Company. The net cash surrender value of the life insurance policies and an equal amount of related Company obligation for deferred compensation was $1,653 and $1,202 at March 31, 2006 and 2005, respectively. The values of the life insurance policies and the related Company obligation are included on the balance sheet in other long term assets and deferred compensation, respectively. The Company made contributions of $25, $13 and $12 to the Deferral Plan for each of the fiscal years ended March 31, 2006, 2005 and 2004, respectively.
The Company has a voluntary employee stock contribution plan for the benefit of full time employees. The plan is designed to allow employees to acquire shares of the Company’s common stock through automatic payroll deduction. Each eligible employee may authorize the withholding of up to 10% of his/her gross payroll each pay period to be used to purchase shares on the open market by a broker designated by the Company. In addition, the Company will match 5% of each employee’s contribution and will pay all brokerage commissions and fees in connection with each purchase. The amount of the Company match is discretionary and subject to change. The plan is not intended to be an employee benefit plan under the Employee Retirement Income Security Act of 1974, and is therefore not required to comply with that Act. Contributions of approximately $14, $6 and $3 were made by the Company for fiscal years ended March 31, 2006, 2005 and 2004, respectively.
The Company has an Employment Agreement (“Agreement”) with Mr. Louis E. Silverman dated July 20, 2000 which details the terms of his employment as its Chief Executive Officer. Under the terms of the Agreement, Mr. Silverman was eligible for a cash bonus of up to 50% of his annual base compensation based on performance goals established jointly between himself and the Board of Directors. The Board of Directors has subsequently approved a bonus program that contains a provision that makes Mr. Silverman eligible for a cash bonus that is greater than that set forth in the Agreement.
Mr. Silverman’s employment may be terminated for any reason by himself or the Company upon 60 days written notice. Should Mr. Silverman terminate his employment due to the Company’s breach of the Agreement he will be entitled to (i) a lump sum payment equal to six months base compensation; and (ii) immediate vesting of an additional 25% of all granted, but unvested stock options. Should Mr. Silverman’s employment be terminated without cause or by himself for good reason, he will be entitled to (i) unpaid base compensation and vacation earned and accrued through his date of termination plus a lump sum equal to six months base compensation, (ii) any other performance bonus earned and not paid, and (iii) 12 months worth of accelerated vesting of stock options granted pursuant to the agreement. Should Mr. Silverman’s employment be terminated due to a “change of control” he will be entitled to (i) unpaid base compensation and vacation earned plus a lump sum payment equal to six months base compensation; (ii) any performance bonus earned but not paid; and (iii) immediate vesting of all unvested options. A “change of control” is defined as the earliest occurrence of any of the following events: the direct or indirect sale, lease, exchange or other transfer of 35% or more of the total assets of the Company, the merger or consolidation of the Company with another company with the effect that the shareholders of the Company immediately prior to the merger hold less than 51% of the combined voting power of the then outstanding securities of the surviving company; the replacement of a majority of the Company’s Directors without the approval of the Board of Directors; the purchase of 25% or more of the combined voting power of the outstanding securities of the Company with the exception of the purchase of securities by Sheldon Razin or Ahmed Hussein of shares owned by either Sheldon Razin or Ahmed Hussein. The Agreement also grants immediate vesting of all unvested options should a change of control occur whether or not Mr. Silverman’s employment is terminated.
8. Employee Stock Option Plans
In September 1998, the Company’s shareholders approved a stock option plan (the “1998 Plan”) under which 4,000,000 shares of Common Stock have been reserved for the issuance of options. The 1998 Plan provides that employees, directors and consultants of the Company, at the discretion of the Board of Directors or a duly designated compensation committee, be granted options to purchase shares of Common Stock. The exercise price of each option granted shall be determined by the Board of Directors at the date of grant. Upon an acquisition of the Company by merger or asset sale, each outstanding option may be subject to accelerated vesting under certain circumstances. The 1998 Plan terminates on December 31, 2007, unless sooner terminated by the Board. At March 31, 2006, 133,300 shares were available for future grant under the 1998 Plan. As of March 31, 2006, there were 1,798,372 outstanding options related to this Plan.
In October 2005, the Company’s shareholders approved a stock option and incentive plan (the “2005 Plan”) under which 2,400,000 shares of Common Stock have been reserved for the issuance of awards, including stock options, both incentive stock options and non-qualified stock options, stock appreciation rights, restricted stock, unrestricted stock, restricted stock units, performance shares, performance units (including performance options) and other stock based awards. The 2005 Plan provides that employees, directors and consultants of the Company, at the discretion of the Board of Directors or a duly designated compensation committee, be granted awards to purchase shares of Common Stock. The exercise price of each award granted shall be determined by the Board of Directors at the date of grant. Upon an acquisition of the Company by merger or asset sale, each outstanding award may be subject to accelerated vesting under certain circumstances. The 2005 Plan terminates on May 25, 2015, unless sooner terminated by the Board. At March 31, 2006, 2,400,000 shares were available for future grant under the 2005 Plan. As of March 31, 2006, there were no outstanding options related to this Plan.
On October 5, 2005, the Board of Directors granted a total of 124,000 stock options under the Company’s 1998 Stock Option Plan to non-management Directors pursuant to the Company’s previously announced compensation plan for non-management directors, at an exercise price equal to the market price of the Company’s common stock on the date of the grant ($34.065 per share). The options fully vested on January 5, 2006 and expire on October 5, 2012. No compensation expense has been recorded for these options.
On August 8, 2005, the Board of Directors granted 19,000 options under the Company’s 1998 Stock Option Plan to selected employees at an exercise price equal to the market price of the Company’s common stock on the date of the grant ($32.445 per share). The options vest in four equal annual installments beginning August 8, 2006 and expire on August 8, 2012. No compensation expense has been recorded for these options.
On February 11, 2005, the Board of Directors granted 1,044,900 options under the 1998 plan to selected employees and to Directors (14,000 for each Director) at an exercise price equal to the market price of the Company’s Common Stock on the date of grant ($19.34 per share). The options granted to employees vest in four annual installments beginning February 11, 2006 and expire on February 11, 2012. The options granted to Directors fully vested on May 11, 2005 and expire on February 11, 2012. No compensation expense has been recorded for these options.
On September 21, 2004, the Board of Directors granted 70,000 options under the 1998 plan to Directors (10,000 for each Director) at an exercise price equal to the market price of the Company’s Common Stock on the date of the grant ($12.75 per share). The options fully vested on March 21, 2005 and expire on September 21, 2009. No compensation expense has been recorded for these options.
On September 3, 2004, the Board of Directors granted 60,000 options under the 1998 plan to selected employees at an exercise price equal to the market price of the Company’s Common Stock on the date of the grant ($11.855 per share). The options vest in four equal annual installments beginning September 3, 2005 and expire on September 3, 2009. No compensation expense has been recorded for these options.
On June 10, 2004, the Board of Directors granted 600,000 options under the 1998 plan to selected employees at an exercise price equal to the market price of the Company’s Common Stock on the date of the grant ($11.67 per share). The options vest in four equal annual installments beginning June 10, 2005 and expire on June 10, 2009. No compensation expense has been recorded for these options.
On October 29, 2003, the Board of Directors granted 240,000 options under the 1998 plan to employees at an exercise price of $3.865 per share. The options vest in four equal annual installments beginning October 29, 2004 and expire on October 29, 2008. Based on the closing share price of the Company’s stock on October 29, 2003 ($11.04 per share), this option grant will result in compensation expense of up to $1,722 (assuming all employees granted options continue their employment at the Company throughout the entire four year vesting period) to be amortized evenly over the next four years ending October 2007. During the years ended March 31, 2006, 2005 and 2004, the Company recognized compensation expense of $428, $431 and $180 related to these options.
72
During the years ended March 31, 2006, 2005 and 2004, the Company received tax benefit from the exercise of stock options of $4,831, $2,680, and $1,454 respectively.
On October 29, 2003, the Board of Directors granted 14,000 options under the 1998 plan to Emad Zikry, a then Director of the Company, at an exercise price of $1.75 per share, as director fees solely for his service on the Board of Directors. The options vested immediately and expire on October 20, 2008. This option grant resulted in compensation expense of approximately $130 recorded in the quarter ended December 31, 2003 using the intrinsic value method.
A summary of option transactions under the 1998 Plan for the three years ended March 31, 2006 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| | 2006 | | 2005 | | 2004 | |
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | Options | | Weighted -Average Exercise Price | | Options | | Weighted -Average Exercise Price | | Options | | Weighted -Average Exercise Price | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Outstanding, beginning of year | | | 2,169,444 | | | $ | 13.89 | | | | 1,322,348 | | | $ | 2.63 | | | | 1,792,308 | | | $ | 2.19 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Granted | | | 143,000 | | | | 33.85 | | | | 1,774,900 | | | | 16.23 | | | | 254,000 | | | | 3.75 | | |
Exercised | | | (486,772 | ) | | | 9.20 | | | | (920,556 | ) | | | 2.29 | | | | (692,960 | ) | | | 1.89 | | |
Canceled | | | (27,300 | ) | | | 12.37 | | | | (7,248 | ) | | | 2.03 | | | | (31,000 | ) | | | 2.25 | | |
| |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
Outstanding, end of year | | | 1,798,372 | | | $ | 16.78 | | | | 2,169,444 | | | $ | 13.89 | | | | 1,322,348 | | | $ | 2.63 | | |
| |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Available for future grants | | | 133,300 | | | | | | | | 276,300 | | | | | | | | 2,051,200 | | | | | | |
| |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
The majority of the outstanding stock options vest ratably over a four-year period commencing from the respective option grant dates. Stock options outstanding at March 31, 2006 are summarized as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Options Outstanding | | Options Exercisable | |
| |
|
|
| |
Range of Exercise Price | | Number Outstanding | | Weighted Average Remaining Life | | Weighted Average Exercise Price | | Number Exercisable | | Weighted Average Exercise Price | |
|
|
|
|
|
|
|
|
|
|
|
|
$2.81 to $3.87 | | | 143,558 | | | 2.27 | | | $ | 3.70 | | | | 23,558 | | | $ | 2.88 | | |
|
$11.67 to $12.75 | | | 585,910 | | | 3.24 | | | $ | 11.77 | | | | 99,910 | | | $ | 12.21 | | |
|
$19.34 to $19.34 | | | 925,904 | | | 5.87 | | | $ | 19.34 | | | | 223,829 | | | $ | 19.34 | | |
|
$32.45 to $34.07 | | | 143,000 | | | 6.50 | | | $ | 33.85 | | | | 124,000 | | | $ | 34.07 | | |
| |
|
| | | | | | | | | |
|
| | | | | | |
| | | 1,798,372 | | | | | | | | | | | 471,297 | | | | | | |
| |
|
| | | | | | | | | |
|
| | | | | | |
9. Commitments and Contingencies
Litigation.The Company is a party to various legal proceedings incidental to its business, none of which are considered by management to be material.
Rental Commitments.The Company leases facilities and offices under irrevocable operating lease agreements expiring at various dates through October 2011. Rent expense for the years ended March 31, 2006, 2005, and 2004 was $1,634, $1,285 and $1,226, respectively. Rental commitments under these agreements are as follows:
| | | | | |
Year Ending March 31, | | | | | |
| | | | | |
2007 | | | $ | 1,771 | |
2008 | | | | 2,137 | |
2009 | | | | 1,905 | |
2010 | | | | 1,903 | |
2011 and beyond | | | | 2,688 | |
| | |
|
| |
| | | $ | 10,404 | |
| | |
|
| |
73
Commitments & Guarantees. Software license agreements in both our QSI and NextGen Divisions include a performance guarantee that our software products will substantially operate as described in the applicable program documentation for a period of 365 days after delivery. To date, we have not incurred any significant costs associated with these warranties and do not expect to incur significant warranty costs in the future. Therefore, no accrual has been made for potential costs associated with these warranties.
We have historically offered short-term rights of return of less than 20 days in certain of our sales arrangements. Based on our historical experience with similar types of sales transactions bearing these short-term rights of return, we have not recorded any accrual for returns in our financial statements.
Our standard sales agreements in the NextGen Division contain an indemnification provision pursuant to which we indemnify, hold harmless, and agree to reimburse the indemnified party for losses suffered or incurred by the indemnified party in connection with any United States patent, any copyright or other intellectual property infringement claim by any third party with respect to our software. The QSI division arrangements occasionally utilize this type of language as well. As we have not incurred any significant costs to defend lawsuits or settle claims related to these indemnification agreements, we believe that our estimated exposure on these agreements is currently minimal. Accordingly, we have no liabilities recorded for these indemnification obligations.
10. Fair Value of Financial Instruments
The Company’s financial instruments include cash and cash equivalents, accounts receivable, accounts payable, deferred revenue and accrued liabilities. Management believes that the fair value of cash and cash equivalents, accounts receivable, accounts payable, deferred revenue, and accrued liabilities approximate their carrying values due to the short-term nature of these instruments.
11. Operating Segment Information
The Company has prepared operating segment information in accordance with SFAS 131 “Disclosures About Segments of an Enterprise and Related Information” to report components that are evaluated regularly by its chief operating decision maker, or decision making group in deciding how to allocate resources and in assessing performance. Reportable operating segments include the NextGen Division and the QSI Division.
The accounting policies of the Company’s operating segments are the same as those described in Note 2 - Summary of Significant Accounting Policies, except that the disaggregated financial results of the segments reflect allocation of certain functional expense categories consistent with the basis and manner in which Company management internally disaggregates financial information for the purpose of assisting in making internal operating decisions. Certain corporate overhead costs, such as executive and accounting department personnel related expenses, are not allocated to the individual segments by management. Management evaluates performance based on stand-alone segment operating income. Because the Company does not evaluate performance based on return on assets at the operating segment level, assets are not tracked internally by segment. Therefore, segment asset information is not presented.
Operating segment data for the three years ended March 31 was as follows:
| | | | | | | | | | | | | |
(in thousands)
Year Ended March 31, | | | QSI Division | | | NextGen Division | | | Unallocated Corp. Expenses | | | Consolidated | |
|
2006 | | | | | | | | | | | | | |
Revenue | | $ | 15,544 | | $ | 103,743 | | $ | — | | $ | 119,287 | |
Operating income (loss) | | | 3,610 | | | 40,245 | | | (8,037 | ) | | 35,818 | |
| | | | | | | | | | | | | |
2005 | | | | | | | | | | | | | |
Revenue | | | 15,367 | | | 73,594 | | | — | | | 88,961 | |
Operating income (loss) | | | 4,162 | | | 25,904 | | | (5,453 | ) | | 24,613 | |
| | | | | | | | | | | | | |
2004 | | | | | | | | | | | | | |
Revenue | | | 16,491 | | | 54,443 | | | — | | | 70,934 | |
Operating income (loss) | | $ | 4,877 | | $ | 15,789 | | $ | (4,026 | ) | $ | 16,640 | |
74
| |
12. Selected Quarterly Operating Results (unaudited) |
The following table presents quarterly unaudited consolidated financial information for the eight quarters in the period ended March 31, 2006. Such information is presented on the same basis as the annual information presented in the accompanying consolidated financial statements. In management’s opinion, this information reflects all adjustments that are necessary for a fair presentation of the results for these periods.
COMPARISON BY QUARTER*
| | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Quarter Ended (Unaudited) | |
| |
| |
| | 6/30/04 | | 9/30/04 | | 12/31/04 | | 3/31/05 | | 6/30/05 | | 9/30/05 | | 12/31/05 | | 3/31/06 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Software, hardware and supplies | | $ | 8,819 | | $ | 9,307 | | $ | 9,781 | | $ | 11,765 | | $ | 12,973 | | $ | 13,661 | | $ | 10,835 | | $ | 17,469 | |
Implementation and training | | | 2,265 | | | 2,300 | | | 1,889 | | | 2,402 | | | 2,490 | | | 3,031 | | | 2,615 | | | 3,157 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total system sales | | | 11,084 | | | 11,607 | | | 11,670 | | | 14,167 | | | 15,463 | | | 16,692 | | | 13,450 | | | 20,626 | |
Maintenance and other | | | 6,759 | | | 7,022 | | | 7,681 | | | 8,483 | | | 8,863 | | | 9,676 | | | 9,992 | | | 11,269 | |
Electronic data interchange | | | 2,287 | | | 2,588 | | | 2,737 | | | 2,876 | | | 3,102 | | | 3,174 | | | 3,310 | | | 3,670 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total maintenance, EDI and Other | | | 9,046 | | | 9,610 | | | 10,418 | | | 11,359 | | | 11,965 | | | 12,850 | | | 13,302 | | | 14,939 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total revenue | | | 20,130 | | | 21,217 | | | 22,088 | | | 25,526 | | | 27,428 | | | 29,542 | | | 26,752 | | | 35,565 | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Software, hardware and supplies | | | 2,352 | | | 1,692 | | | 1,384 | | | 2,097 | | | 2,456 | | | 1,907 | | | 1,659 | | | 2,126 | |
Implementation and training | | | 1,392 | | | 1,579 | | | 1,575 | | | 1,754 | | | 1,824 | | | 1,942 | | | 1,975 | | | 2,347 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total cost of system sales | | | 3,744 | | | 3,271 | | | 2,959 | | | 3,851 | | | 4,280 | | | 3,849 | | | 3,634 | | | 4,473 | |
Maintenance and other | | | 2,947 | | | 2,956 | | | 2,823 | | | 3,394 | | | 3,409 | | | 3,637 | | | 3,553 | | | 4,432 | |
Electronic data interchange | | | 1,410 | | | 1,710 | | | 1,733 | | | 1,871 | | | 2,062 | | | 2,125 | | | 2,216 | | | 2,158 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total cost of maintenance, EDI and other | | | 4,357 | | | 4,666 | | | 4,556 | | | 5,265 | | | 5,471 | | | 5,762 | | | 5,769 | | | 6,590 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total cost of revenue | | | 8,101 | | | 7,937 | | | 7,515 | | | 9,116 | | | 9,751 | | | 9,611 | | | 9,403 | | | 11,063 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Gross profit | | | 12,029 | | | 13,280 | | | 14,573 | | | 16,410 | | | 17,677 | | | 19,931 | | | 17,349 | | | 24,502 | |
Selling, general, & administrative | | | 4,953 | | | 5,414 | | | 6,420 | | | 7,989 | | | 8,032 | | | 8,920 | | | 8,016 | | | 10,586 | |
Research and development | | | 1,612 | | | 1,818 | | | 1,707 | | | 1,766 | | | 1,741 | | | 1,977 | | | 2,208 | | | 2,161 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income from operations | | | 5,464 | | | 6,048 | | | 6,446 | | | 6,655 | | | 7,904 | | | 9,034 | | | 7,125 | | | 11,755 | |
Interest income | | | 120 | | | 170 | | | 263 | | | 323 | | | 341 | | | 460 | | | 594 | | | 713 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income before provision for income taxes | | | 5,584 | | | 6,218 | | | 6,709 | | | 6,978 | | | 8,245 | | | 9,494 | | | 7,719 | | | 12,468 | |
Provision for income taxes | | | 2,202 | | | 2,503 | | | 2,488 | | | 2,187 | | | 3,170 | | | 3,700 | | | 2,904 | | | 4,830 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income | | $ | 3,382 | | $ | 3,715 | | $ | 4,221 | | $ | 4,791 | | $ | 5,075 | | $ | 5,794 | | $ | 4,815 | | $ | 7,638 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share – basic * | | $ | 0.13 | | $ | 0.15 | | $ | 0.16 | | $ | 0.18 | | $ | 0.19 | | $ | 0.22 | | $ | 0.18 | | $ | 0.29 | |
Net income per share – diluted * | | $ | 0.13 | | $ | 0.14 | | $ | 0.16 | | $ | 0.18 | | $ | 0.19 | | $ | 0.21 | | $ | 0.18 | | $ | 0.28 | |
Weighted average shares outstanding – basic | | | 25,332 | | | 25,560 | | | 25,904 | | | 26,178 | | | 26,224 | | | 26,298 | | | 26,490 | | | 26,642 | |
Weighted average shares outstanding – diluted | | | 26,308 | | | 26,392 | | | 26,564 | | | 26,740 | | | 26,950 | | | 27,128 | | | 27,372 | | | 27,432 | |
| |
* | Will not add to annual EPS due to rounding |
75
Schedule II
ALLOWANCE FOR DOUBTFUL ACCOUNTS
(in thousands)
| | | | | | | | | | | | | | | | | | | | | |
For the Year Ended
| | Balance at Beginning of Period | | Additions Charged to Costs and Expenses | | Deductions | | Balance at End of Period | |
| | | | | | | | | |
March 31, 2006 | | | $ | 1,837 | | | | $ | 1,181 | | | | $ | (462 | ) | | | $ | 2,556 | | |
March 31, 2005 | | | $ | 1,293 | | | | $ | 797 | | | | $ | (253 | ) | | | $ | 1,837 | | |
March 31, 2004 | | | $ | 990 | | | | $ | 647 | | | | $ | (344 | ) | | | $ | 1,293 | | |
ALLOWANCE FOR INVENTORY OBSOLESCENSE
(in thousands)
| | | | | | | | | | | | | | | | | | | | | |
For the Year Ended
| | Balance at Beginning of Period | | Additions Charged to Costs and Expenses | | Deductions | | Balance at End of Period | |
| | | | | | | | | |
March 31, 2006 | | | $ | 146 | | | | $ | 179 | | | | $ | (21 | ) | | | $ | 304 | | |
March 31, 2005 | | | $ | 207 | | | | $ | 160 | | | | $ | (221 | ) | | | $ | 146 | | |
March 31, 2004 | | | $ | 160 | | | | $ | 54 | | | | $ | (7 | ) | | | $ | 207 | | |
76
INDEX TO EXHIBITS
77