Unaudited Quarterly Information |
UNAUDITED QUARTERLY INFORMATION
As discussed in Note 2, the Company is restating its historical consolidated financial statements as of and for the years ended December 31, 2011 and 2010 and unaudited quarterly information for the quarterly periods in the years ended December 31, 2011 and 2010. These restatements are the result of an error in the Company’s accounting treatment for a certain derivative transaction under ASC 815. The following tables set forth selected restated unaudited condensed consolidated statement of income data for each of the eight quarters ended December 31, 2012. Also provided below as supplementary information is selected restated unaudited condensed consolidated statement of income data for each of the four quarters ended December 31, 2010. Operating results for any quarter are not necessarily indicative of results for any future period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2012 |
|
First Quarter |
|
Second Quarter |
|
As Reported |
|
Restatement |
|
As Restated |
|
As Reported |
|
Restatement |
|
As Restated |
|
(unaudited, in thousands, except share and per share data) |
Net revenue |
$ |
146,573 |
|
|
$ |
— |
|
|
$ |
146,573 |
|
|
$ |
164,100 |
|
|
$ |
— |
|
|
$ |
164,100 |
|
Direct expenses |
117,349 |
|
|
— |
|
|
117,349 |
|
|
132,942 |
|
|
— |
|
|
132,942 |
|
Operating expenses |
25,799 |
|
|
— |
|
|
25,799 |
|
|
22,899 |
|
|
— |
|
|
22,899 |
|
Total expenses |
143,148 |
|
|
— |
|
|
143,148 |
|
|
155,841 |
|
|
— |
|
|
155,841 |
|
Operating income |
3,425 |
|
|
— |
|
|
3,425 |
|
|
8,259 |
|
|
— |
|
|
8,259 |
|
Other expenses, net |
1,338 |
|
|
(230 |
) |
|
1,108 |
|
|
1,063 |
|
|
350 |
|
|
1,413 |
|
Income before provision for income taxes |
2,087 |
|
|
230 |
|
|
2,317 |
|
|
7,196 |
|
|
(350 |
) |
|
6,846 |
|
Income tax provision |
582 |
|
|
— |
|
|
582 |
|
|
2,027 |
|
|
— |
|
|
2,027 |
|
Net income |
$ |
1,505 |
|
|
$ |
230 |
|
|
$ |
1,735 |
|
|
$ |
5,169 |
|
|
$ |
(350 |
) |
|
$ |
4,819 |
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.03 |
|
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
0.12 |
|
|
$ |
(0.01 |
) |
|
$ |
0.11 |
|
Diluted |
$ |
0.03 |
|
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
0.11 |
|
|
$ |
(0.01 |
) |
|
$ |
0.10 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
44,145,093 |
|
|
44,145,093 |
|
|
44,145,093 |
|
|
44,541,025 |
|
|
44,541,025 |
|
|
44,541,025 |
|
Diluted |
46,128,417 |
|
|
46,128,417 |
|
|
46,128,417 |
|
|
46,359,323 |
|
|
46,359,323 |
|
|
46,359,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2012 |
|
Third Quarter |
|
Fourth |
|
As Reported |
|
Restatement |
|
As Restated |
|
Quarter |
|
(unaudited, in thousands, except share and per share data) |
Net revenue |
$ |
163,906 |
|
|
$ |
— |
|
|
$ |
163,906 |
|
|
$ |
156,591 |
|
Direct expenses |
129,104 |
|
|
— |
|
|
129,104 |
|
|
123,628 |
|
Operating expenses |
24,093 |
|
|
— |
|
|
24,093 |
|
|
26,699 |
|
Total expenses |
153,197 |
|
|
— |
|
|
153,197 |
|
|
150,327 |
|
Operating income |
10,709 |
|
|
— |
|
|
10,709 |
|
|
6,264 |
|
Other expenses, net |
1,254 |
|
|
59 |
|
|
1,313 |
|
|
216 |
|
Income before provision for income taxes |
9,455 |
|
|
(59 |
) |
|
9,396 |
|
|
6,048 |
|
Income tax provision |
2,684 |
|
|
— |
|
|
2,684 |
|
|
954 |
|
Net income |
$ |
6,771 |
|
|
$ |
(59 |
) |
|
$ |
6,712 |
|
|
$ |
5,094 |
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
Basic |
$ |
0.15 |
|
|
$ |
— |
|
|
$ |
0.15 |
|
|
$ |
0.11 |
|
Diluted |
$ |
0.15 |
|
|
$ |
— |
|
|
$ |
0.15 |
|
|
$ |
0.11 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
Basic |
44,788,160 |
|
|
44,788,160 |
|
|
44,788,160 |
|
|
45,116,164 |
|
Diluted |
46,247,239 |
|
|
46,247,239 |
|
|
46,247,239 |
|
|
46,508,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2011 |
|
First Quarter |
|
Second Quarter |
|
As Reported |
|
Restatement |
|
As Restated |
|
As Reported |
|
Restatement |
|
As Restated |
|
(unaudited, in thousands, except share and per share data) |
Net revenue |
$ |
146,420 |
|
|
$ |
— |
|
|
$ |
146,420 |
|
|
$ |
165,482 |
|
|
$ |
— |
|
|
$ |
165,482 |
|
Direct expenses |
118,437 |
|
|
— |
|
|
118,437 |
|
|
133,330 |
|
|
— |
|
|
133,330 |
|
Operating expenses |
19,680 |
|
|
— |
|
|
19,680 |
|
|
18,794 |
|
|
— |
|
|
18,794 |
|
Total expenses |
138,117 |
|
|
— |
|
|
138,117 |
|
|
152,124 |
|
|
— |
|
|
152,124 |
|
Operating income |
8,303 |
|
|
— |
|
|
8,303 |
|
|
13,358 |
|
|
— |
|
|
13,358 |
|
Other expenses, net |
900 |
|
|
(269 |
) |
|
631 |
|
|
989 |
|
|
442 |
|
|
1,431 |
|
Income before provision for income taxes |
7,403 |
|
|
269 |
|
|
7,672 |
|
|
12,369 |
|
|
(442 |
) |
|
11,927 |
|
Income tax provision |
2,115 |
|
|
— |
|
|
2,115 |
|
|
3,537 |
|
|
— |
|
|
3,537 |
|
Net income |
$ |
5,288 |
|
|
$ |
269 |
|
|
$ |
5,557 |
|
|
$ |
8,832 |
|
|
$ |
(442 |
) |
|
$ |
8,390 |
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.13 |
|
|
$ |
— |
|
|
$ |
0.13 |
|
|
$ |
0.21 |
|
|
$ |
(0.01 |
) |
|
$ |
0.20 |
|
Diluted |
$ |
0.12 |
|
|
$ |
— |
|
|
$ |
0.12 |
|
|
$ |
0.19 |
|
|
$ |
(0.01 |
) |
|
$ |
0.18 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
41,322,276 |
|
|
41,322,276 |
|
|
41,322,276 |
|
|
42,367,242 |
|
|
42,367,242 |
|
|
42,367,242 |
|
Diluted |
45,823,090 |
|
|
45,823,090 |
|
|
45,823,090 |
|
|
45,907,748 |
|
|
45,907,748 |
|
|
45,907,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2011 |
|
Third Quarter |
|
Fourth Quarter |
|
As Reported |
|
Restatement |
|
As Restated |
|
As Reported |
|
Restatement |
|
As Restated |
|
(unaudited, in thousands, except share and per share data) |
Net revenue |
$ |
227,804 |
|
|
$ |
— |
|
|
$ |
227,804 |
|
|
$ |
188,494 |
|
|
$ |
— |
|
|
$ |
188,494 |
|
Direct expenses |
187,948 |
|
|
— |
|
|
187,948 |
|
|
153,439 |
|
|
— |
|
|
153,439 |
|
Operating expenses |
23,447 |
|
|
— |
|
|
23,447 |
|
|
22,439 |
|
|
— |
|
|
22,439 |
|
Total expenses |
211,395 |
|
|
— |
|
|
211,395 |
|
|
175,878 |
|
|
— |
|
|
175,878 |
|
Operating income |
16,409 |
|
|
— |
|
|
16,409 |
|
|
12,616 |
|
|
— |
|
|
12,616 |
|
Other expenses, net |
1,360 |
|
|
1,336 |
|
|
2,696 |
|
|
1,943 |
|
|
(195 |
) |
|
1,748 |
|
Income before provision for income taxes |
15,049 |
|
|
(1,336 |
) |
|
13,713 |
|
|
10,673 |
|
|
195 |
|
|
10,868 |
|
Income tax provision |
2,690 |
|
|
— |
|
|
2,690 |
|
|
2,425 |
|
|
— |
|
|
2,425 |
|
Net income |
$ |
12,359 |
|
|
$ |
(1,336 |
) |
|
$ |
11,023 |
|
|
$ |
8,248 |
|
|
$ |
195 |
|
|
$ |
8,443 |
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.29 |
|
|
$ |
(0.03 |
) |
|
$ |
0.26 |
|
|
$ |
0.19 |
|
|
$ |
— |
|
|
$ |
0.19 |
|
Diluted |
$ |
0.27 |
|
|
$ |
(0.03 |
) |
|
$ |
0.24 |
|
|
$ |
0.18 |
|
|
$ |
0.01 |
|
|
$ |
0.19 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
43,116,861 |
|
|
43,116,861 |
|
|
43,116,861 |
|
|
43,514,982 |
|
|
43,514,982 |
|
|
43,514,982 |
|
Diluted |
46,308,032 |
|
|
46,308,032 |
|
|
46,308,032 |
|
|
45,554,558 |
|
|
45,554,558 |
|
|
45,554,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2010 |
|
First Quarter |
|
Second Quarter |
|
As Reported |
|
Restatement |
|
As Restated |
|
As Reported |
|
Restatement |
|
As Restated |
|
(unaudited, in thousands, except share and per share data) |
Net revenue |
$ |
105,629 |
|
|
$ |
— |
|
|
$ |
105,629 |
|
|
$ |
141,355 |
|
|
$ |
— |
|
|
$ |
141,355 |
|
Direct expenses |
87,230 |
|
|
— |
|
|
87,230 |
|
|
115,201 |
|
|
— |
|
|
115,201 |
|
Operating expenses |
15,836 |
|
|
— |
|
|
15,836 |
|
|
14,140 |
|
|
— |
|
|
14,140 |
|
Total expenses |
103,066 |
|
|
— |
|
|
103,066 |
|
|
129,341 |
|
|
— |
|
|
129,341 |
|
Operating income |
2,563 |
|
|
— |
|
|
2,563 |
|
|
12,014 |
|
|
— |
|
|
12,014 |
|
Other expenses, net |
856 |
|
|
500 |
|
|
1,356 |
|
|
1,217 |
|
|
1,154 |
|
|
2,371 |
|
Income before provision for income taxes |
1,707 |
|
|
(500 |
) |
|
1,207 |
|
|
10,797 |
|
|
(1,154 |
) |
|
9,643 |
|
Income tax provision |
429 |
|
|
— |
|
|
429 |
|
|
3,089 |
|
|
— |
|
|
3,089 |
|
Net income |
$ |
1,278 |
|
|
$ |
(500 |
) |
|
$ |
778 |
|
|
$ |
7,708 |
|
|
$ |
(1,154 |
) |
|
$ |
6,554 |
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.10 |
|
|
$ |
(0.04 |
) |
|
$ |
0.06 |
|
|
$ |
0.56 |
|
|
$ |
(0.08 |
) |
|
$ |
0.48 |
|
Diluted |
$ |
0.03 |
|
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
0.20 |
|
|
$ |
(0.03 |
) |
|
$ |
0.17 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
13,282,284 |
|
|
13,282,284 |
|
|
13,282,284 |
|
|
13,742,472 |
|
|
13,742,472 |
|
|
13,742,472 |
|
Diluted |
36,587,847 |
|
|
36,587,847 |
|
|
36,587,847 |
|
|
38,412,419 |
|
|
38,412,419 |
|
|
38,412,419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2010 |
|
Third Quarter |
|
Fourth Quarter |
|
As Reported |
|
Restatement |
|
As Restated |
|
As Reported |
|
Restatement |
|
As Restated |
|
(unaudited, in thousands, except share and per share data) |
Net revenue |
$ |
191,901 |
|
|
$ |
— |
|
|
$ |
191,901 |
|
|
$ |
179,342 |
|
|
$ |
— |
|
|
$ |
179,342 |
|
Direct expenses |
157,021 |
|
|
— |
|
|
157,021 |
|
|
148,073 |
|
|
— |
|
|
148,073 |
|
Operating expenses |
15,967 |
|
|
— |
|
|
15,967 |
|
|
18,766 |
|
|
— |
|
|
18,766 |
|
Total expenses |
172,988 |
|
|
— |
|
|
172,988 |
|
|
166,839 |
|
|
— |
|
|
166,839 |
|
Operating income |
18,913 |
|
|
— |
|
|
18,913 |
|
|
12,503 |
|
|
— |
|
|
12,503 |
|
Other expenses (income), net |
2,010 |
|
|
741 |
|
|
2,751 |
|
|
998 |
|
|
(1,183 |
) |
|
(185 |
) |
Income before provision for income taxes |
16,903 |
|
|
(741 |
) |
|
16,162 |
|
|
11,505 |
|
|
1,183 |
|
|
12,688 |
|
Income tax provision |
4,862 |
|
|
— |
|
|
4,862 |
|
|
3,805 |
|
|
— |
|
|
3,805 |
|
Net income |
$ |
12,041 |
|
|
$ |
(741 |
) |
|
$ |
11,300 |
|
|
$ |
7,700 |
|
|
$ |
1,183 |
|
|
$ |
8,883 |
|
Net income per share attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.35 |
|
|
$ |
(0.02 |
) |
|
$ |
0.33 |
|
|
$ |
0.19 |
|
|
$ |
0.03 |
|
|
$ |
0.22 |
|
Diluted |
$ |
0.28 |
|
|
$ |
(0.02 |
) |
|
$ |
0.26 |
|
|
$ |
0.17 |
|
|
$ |
0.02 |
|
|
$ |
0.19 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
34,434,352 |
|
|
34,434,352 |
|
|
34,434,352 |
|
|
41,086,998 |
|
|
41,086,998 |
|
|
41,086,998 |
|
Diluted |
43,445,391 |
|
|
43,445,391 |
|
|
43,445,391 |
|
|
46,147,728 |
|
|
46,147,728 |
|
|
46,147,728 |
|
|