American States Water Company (NYSE:AWR) today reported net income of
$15.6 million, or basic and fully diluted earnings per share of $0.83
for the quarter ended September 30, 2011, as compared to net income of
$6.7 million, or basic and fully diluted earnings per share of $0.36 and
$0.35, respectively, for the quarter ended September 30, 2010. Basic and
fully diluted earnings from continuing operations were also $0.83 per
common share for the quarter ended September 30, 2011, as compared to
basic and fully diluted earnings from continuing operations of $0.31 and
$0.30 per common share, respectively, for the quarter ended
September 30, 2010. The table below sets forth a comparison of diluted
earnings per share for the third quarter.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2011
|
|
|
|
|
|
Q3 2010
|
|
|
|
|
|
$ Change
|
|
Income from continuing operations
|
|
|
|
|
|
$
|
0.83
|
|
|
|
|
|
$
|
0.30
|
|
|
|
|
|
$
|
0.53
|
|
Income from discontinued operations
|
|
|
|
|
|
|
---
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
(0.05)
|
|
Total diluted earnings per share
|
|
|
|
|
|
$
|
0.83
|
|
|
|
|
|
$
|
0.35
|
|
|
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
"We are pleased with our third quarter earnings and continue to see
improvements in each of our three business segments,” said President and
Chief Executive Officer Robert J. Sprowls. "In addition, EBITDA from
continuing operations increased by $17 million to $42 million for the
third quarter of 2011 as compared to the third quarter of 2010,” Sprowls
added.
Third Quarter 2011 Results
Continuing Operations:
The table below sets forth a comparison of the third quarter diluted
earnings per share contribution from continuing operations by each
business segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2011
|
|
|
|
|
|
Q3 2010
|
|
|
|
|
|
$ Change
|
|
|
|
|
|
|
Water
|
|
|
|
|
|
$
|
0.64
|
|
|
|
|
|
$
|
0.19
|
|
|
|
|
|
$
|
0.45
|
|
|
|
|
|
|
Electric
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
0.03
|
|
|
|
|
|
|
Contracted services
|
|
|
|
|
|
|
0.13
|
|
|
|
|
|
|
0.10
|
|
|
|
|
|
|
0.03
|
|
|
|
|
|
|
AWR (parent)
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
|
(0.01)
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
Totals from continuing operations
|
|
|
|
|
|
$
|
0.83
|
|
|
|
|
|
$
|
0.30
|
|
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share contributed by water operations at Golden
State Water Company ("GSWC”), a wholly-owned subsidiary, increased by
$0.45 per share, to $0.64 per share as compared to $0.19 per share for
the three months ended September 30, 2010. A pretax charge of $9.0
million, or $0.32 per share, was recorded in the third quarter of 2010
related to the impairment of assets and loss contingencies resulting
from regulatory matters. No similar charges were recorded during the
third quarter of 2011. Excluding the effect of this pretax charge in
2010, earnings from water operations increased by $0.13 per share
primarily due to:
-
An increase in the water margin of $7.7 million, or $0.24 per share,
during the three months ended September 30, 2011 as compared to the
same period in 2010 due primarily to an increase in water rates
approved by the California Public Utilities Commission ("CPUC”) in all
water regions at GSWC. Rate increases for GSWC’s Regions II and III
and the general office were approved in November of 2010 retroactive
to January 1, 2010 and retroactive revenues were recorded in the
fourth quarter of 2010. Rate increases for GSWC’s Region I were
approved in December 2010 and were effective January 1, 2011.
-
An increase of $2.6 million, or $0.08 per share, in operating expenses
(other than supply costs and the pretax charge discussed above) due
primarily to an increase in: (i) depreciation expense of $1.2 million
resulting from additions to utility plant and higher composite
depreciation rates; (ii) administrative and general expenses of $1.0
million primarily resulting from higher labor and other employee
related costs, and outside legal and consulting services costs, and
(iii) other operation expenses and property and other taxes of
$388,000.
-
An increase in interest and other non-operating expenses (net of
interest income) of $1.0 million, or $0.03 per share, due primarily to
the issuance of $62 million in long-term notes in April 2011, of which
$22 million of the proceeds were used in May 2011 to redeem notes with
higher interest rates.
Diluted earnings from GSWC’s electric operations increased by $0.03 per
share over the prior year’s third quarter primarily due to rate
increases in 2011 approved by the CPUC.
Diluted earnings contributed by AWR’s contracted services subsidiary,
American States Utility Services, Inc. ("ASUS”), increased by $0.03 per
share over the prior year’s third quarter primarily due to: (i) a
contract modification issued by the U.S. government on September 30,
2011, in connection with a price redetermination for the contract
operations at the Fort Eustis, Fort Monroe, and Fort Story ("TRADOC”)
bases, which resulted in retroactive management fees of approximately
$420,000, or $0.01 per share, and (ii) an increase in overall
construction activities compared to the same period in 2010.
Diluted earnings from AWR (parent) increased by $0.02 per share during
the three months ended September 30, 2011. There was a loss incurred on
one of AWR’s investments in the third quarter of 2010, which did not
recur in the third quarter of 2011.
Discontinued Operations:
On May 31, 2011, AWR completed the sale of Chaparral City Water Company
("CCWC”) to EPCOR Water (USA) Inc. Basic and diluted earnings from
discontinued operations were $0.05 per share for the three months ended
September 30, 2010 resulting from the earnings contribution from CCWC
for that period, including a decrease in depreciation expense as a
result of reporting CCWC as a discontinued operation.
Year-to-Date 2011 Results
Basic and fully diluted earnings per share for the nine months ended
September 30, 2011 were $2.08 per common share compared to $1.29 and
$1.28 per common share on a basic and fully diluted basis, respectively,
for the nine months ended September 30, 2010. Basic and diluted earnings
per share from continuing operations for the nine months ended September
30, 2011 were $1.88 per common share, compared to $1.22 and $1.21 per
common share on a basic and fully diluted basis, respectively, for the
nine months ended September 30, 2010.
The table below sets forth a comparison of diluted earnings per share
for the nine months ended September 30, 2011 and 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
2010
|
|
|
|
|
|
$ Change
|
|
Income from continuing operations
|
|
|
|
|
|
$
|
1.88
|
|
|
|
|
|
$
|
1.21
|
|
|
|
|
|
$
|
0.67
|
|
Income from discontinued operations
|
|
|
|
|
|
|
0.20
|
|
|
|
|
|
|
0.07
|
|
|
|
|
|
|
0.13
|
|
Total diluted earnings per share
|
|
|
|
|
|
$
|
2.08
|
|
|
|
|
|
$
|
1.28
|
|
|
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations:
The table below sets forth a comparison of the year-to-date diluted
earnings per share contribution from continuing operations by each
business segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
2010
|
|
|
|
|
|
$ Change
|
|
|
|
|
|
|
Water
|
|
|
|
|
|
$
|
1.44
|
|
|
|
|
|
$
|
0.73
|
|
|
|
|
|
$
|
0.71
|
|
|
|
|
|
|
Electric
|
|
|
|
|
|
|
0.12
|
|
|
|
|
|
|
0.08
|
|
|
|
|
|
|
0.04
|
|
|
|
|
|
|
Contracted services
|
|
|
|
|
|
|
0.31
|
|
|
|
|
|
|
0.42
|
|
|
|
|
|
|
(0.11)
|
|
|
|
|
|
|
AWR (parent)
|
|
|
|
|
|
|
0.01
|
|
|
|
|
|
|
(0.02)
|
|
|
|
|
|
|
0.03
|
|
|
|
|
|
|
Totals from continuing operations
|
|
|
|
|
|
$
|
1.88
|
|
|
|
|
|
$
|
1.21
|
|
|
|
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted earnings per share contributed by GSWC’s water operations
increased by $0.71 to $1.44 per share, as compared to $0.73 per share
for the nine months ended September 30, 2010. As discussed in the
quarterly results, a pretax charge of $9.0 million, or $0.32 per share,
was recorded in the third quarter of 2010 related to the impairment of
assets and loss contingencies resulting from regulatory matters. No
similar charges were recorded during the nine months ended September 30,
2011. Excluding the effect of this pretax charge in 2010, earnings from
water operations increased by $0.39 per share during the nine months
ended September 30, 2011 primarily due to:
-
An increase in the water margin of $20.4 million, or $0.64 per share,
during the nine months ended September 30, 2011 as the result of
increases in water rates in connection with the CPUC’s approval of
rate cases for all of GSWC’s water regions.
-
An increase in other operating expenses (other than supply costs and
the pretax charge discussed above) of $4.8 million, or $0.15 per
share, for the first nine months of 2011 due primarily to an increase
in: (i) depreciation expense of $3.8 million; (ii) administrative and
general expenses of $2.0 million reflecting higher labor and other
employee related costs, transportation depreciation, and software
maintenance costs, and (iii) property and other taxes of $319,000.
These increases were partially offset by a decrease of $1.2 million in
maintenance costs and other operation expenses due to lower water
treatment costs.
-
An increase in interest and other non-operating expenses (net of
interest income) of $2.3 million, or $0.08 per share, due primarily to
the issuance of $62 million of 6% senior notes and the costs incurred
to redeem $22 million of debt in May 2011.
-
An increase in the effective income tax rate during the nine months
ended September 30, 2011 as compared to the same period in 2010,
decreasing earnings by approximately $0.02 per share primarily
resulting from changes between book and taxable income that are
treated as flow-through adjustments in accordance with regulatory
requirements.
Fully diluted earnings per share from GSWC’s electric operations
increased by $0.04 to $0.12 per share for the nine months ended
September 30, 2011 compared to the same period in 2010. The increase was
primarily due to electric rate increases in 2011 which increased
earnings by approximately $0.06 per share. The increase was partially
offset by the recording of $958,000 in additional revenues, or $0.03 per
share, in 2010 due to the CPUC approval in March 2010 of a memorandum
account which tracked the difference between the 2007 adopted general
office cost allocation to GSWC’s electric division, and the 1996 adopted
general office cost allocation.
Fully diluted earnings per share from contracted services decreased by
$0.11 to $0.31 per share during the nine months ended September 30,
2011. Included in earnings for the nine months ended September 30, 2010
was $6.8 million, or $0.21 per share, of revenues and interest income in
connection with contract modifications received from the U.S. government
during 2010, which were retroactive, for various military subsidiaries
of ASUS. Excluding the impact of these contract modifications received
in 2010, earnings from contracted services increased by $0.10 per share
during the nine months ended September 30, 2011 due primarily to
additional construction projects performed at Fort Bliss and the effect
of a change in estimated costs recorded in the second quarter of 2011
related to a pipeline project in progress at Fort Bragg, which increased
pretax operating income by $2.9 million, or $0.09 per share.
Fully diluted earnings from AWR (parent) increased by $0.03 per share
for the nine months ended September 30, 2011. There was a loss incurred
on one of AWR’s investments in 2010, which did not recur in 2011.
Discontinued Operations:
Net income from discontinued operations for the nine months ended
September 30, 2011 was $3.9 million, equivalent to $0.20 per share on a
basic and fully diluted basis compared to $1.3 million, or $0.07 per
share on a basic and fully diluted basis, for the nine months ended
September 30, 2010, an increase of $0.13 per share. The increase is due
primarily to the net gain on the sale of CCWC of $2.2 million, net of
taxes and transaction costs, or $0.12 per share. There was also a
favorable decision issued by the Arizona Corporation Commission on April
7, 2011, which resulted in the recording of approximately $959,000 of
pretax income, or $0.03 per share. These increases were partially offset
by the fact that the earnings contribution from CCWC for 2011 includes
only five months of operations (through May 31, 2011, the close of the
sale transaction).
Regulatory Matters
On May 2, 2011, GSWC filed its cost of capital proceeding with the CPUC.
On November 2, 2011, GSWC entered into a settlement agreement with the
Division of Ratepayer Advocates ("DRA”). If approved by the CPUC, the
settlement will authorize a Return on Equity ("ROE”) of 9.99% and a
rate-making capital structure for GSWC of 55% equity and 45% debt. The
weighted cost of capital (rate of return on ratebase) would be at 8.64%,
including the most recent embedded debt cost. When finalized, the rate
of return authorized by the CPUC will be implemented prospectively into
water rates at all GSWC’s water regions. A decision on the cost of
capital filing is expected in the fourth quarter of 2011 or first
quarter of 2012.
Contracted Services
On September 30, 2011, the U.S. government and ASUS settled the first
price redetermination for the operations and maintenance ("O&M”) and
renewal and replacement ("R&R”) components of the privatization contract
to serve the TRADOC bases. In addition to the $420,000 of retroactive
increases to the O&M management fee revenue, the contract modification
also provided for an updated schedule for prospective R&R and initial
capital upgrade projects. The settlement provides for a 4.1% increase in
annual O&M revenues from the 16.9% interim increase previously in place.
Price redeterminations for the operations at Fort Jackson and Fort Bragg
are expected to be filed in the fourth quarter of 2011. Filings of the
second price redetermination for the operations at the TRADOC bases,
Fort Lee and Andrews Air Force Base, and the third price redetermination
for the operations at Fort Bliss are all expected to be made in the
second half of 2012.
Non-GAAP Financial Measures
This press release includes a discussion on water and electric gross
margins, which are computed by taking total water and electric revenues,
less total supply costs. The discussion also includes AWR’s operations
in terms of diluted earnings per share by business segment, which is
each business segment’s earnings divided by the Company’s weighted
average number of diluted shares. Finally, it also includes a discussion
on EBITDA from continuing operations, which is computed by taking
earnings from continuing operations before interest, taxes, depreciation
and amortization. These items are derived from consolidated financial
information but are not presented in our financial statements that are
prepared in accordance with Generally Accepted Accounting Principles
("GAAP”) in the United States. These items constitute "non-GAAP
financial measures" under Securities and Exchange Commission rules. The
non-GAAP financial measures supplement our GAAP disclosures and should
not be considered an alternative to GAAP measures. Furthermore, the
non-GAAP financial measures may not be comparable to similarly titled
non-GAAP financial measures of other registrants. Registrant uses water
and electric gross margins, earnings per share by business segment, and
EBITDA as important measures in evaluating its operating results.
Registrant believes these measures are useful internal benchmarks in
evaluating the performance of its operating segments. Registrant reviews
these measurements regularly and compares them to historical periods and
to our operating budget.
Other - Certain matters discussed in this news release with
regard to the Company’s expectations may be forward-looking statements
that involve risks and uncertainties. The assumptions and risk factors
that could cause actual results to differ materially include those
described in the Company’s Form 10-Q for the quarter ended September 30,
2011 to be filed with the Securities and Exchange Commission.
Third Quarter 2011 Earnings Release Conference Call - The Company
will host a conference call today, November 7, 2011 at 2 p.m. Eastern
Time (11:00 a.m. Pacific Time). Interested parties can listen to the
live conference call over the Internet by logging on to www.aswater.com.
The call will also be archived on our website and can be replayed
beginning Monday, November 7, 2011 at 5 p.m. Eastern Time (2:00 p.m.
Pacific Time) through Monday, November 14, 2011. After logging on to the
website, click the "Investors" button at the top of the page. The
archive is located just above the "Stock Quote" section.
American States Water Company is the parent of Golden State Water
Company and American States Utility Services, Inc. Through its utility
subsidiary, Golden State Water Company, AWR provides water service to
approximately 1 out of every 36 Californians located within 75
communities throughout 10 counties in Northern, Coastal and Southern
California (approximately 256,000 customers). The Company also
distributes electricity to over 23,000 customers in the Big Bear
recreational area of California. Through its contracted services
subsidiary, American States Utility Services, Inc., the Company provides
operations, maintenance and construction management services for water
and wastewater systems located on military bases throughout the country.
American States Water Company has paid dividends to shareholders every
year since 1931, increasing the dividends received by shareholders each
calendar year since 1953.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American States Water Company
|
|
Consolidated
|
|
|
|
Comparative Condensed Balance Sheets
|
|
|
|
September 30
|
|
|
|
|
|
December 31
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
2011
|
|
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility Plant-Net
|
|
|
|
$
|
891,134
|
|
|
|
|
|
|
$
|
854,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
1,116
|
|
|
|
|
|
|
|
1,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Property and Investments
|
|
|
|
|
11,894
|
|
|
|
|
|
|
|
10,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
160,146
|
|
|
|
|
|
|
|
154,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets of Discontinued Operations
|
|
|
|
|
-
|
|
|
|
|
|
|
|
50,883
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory and Other Assets
|
|
|
|
|
131,558
|
|
|
|
|
|
|
|
119,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,195,848
|
|
|
|
|
|
|
$
|
1,192,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization and Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization
|
|
|
|
$
|
745,456
|
|
|
|
|
|
|
$
|
677,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
116,400
|
|
|
|
|
|
|
|
151,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities of Discontinued Operations
|
|
|
|
|
-
|
|
|
|
|
|
|
|
27,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Credits
|
|
|
|
|
333,992
|
|
|
|
|
|
|
|
335,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,195,848
|
|
|
|
|
|
|
$
|
1,192,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Statements of Income
|
|
|
|
Three months ended
|
|
|
|
|
|
Nine months ended
|
|
(in thousands, except per share amounts)
|
|
|
|
September 30,
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
2011
|
|
|
|
|
|
2010
|
|
|
|
|
|
2011
|
|
|
|
|
|
2010
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues
|
|
|
|
$
|
119,897
|
|
|
|
|
|
|
$
|
111,300
|
|
|
|
|
|
|
$
|
324,033
|
|
|
|
|
|
|
$
|
295,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supply costs
|
|
|
|
$
|
31,118
|
|
|
|
|
|
|
$
|
31,632
|
|
|
|
|
|
|
$
|
78,969
|
|
|
|
|
|
|
$
|
77,133
|
|
|
Other operation expenses
|
|
|
|
|
7,586
|
|
|
|
|
|
|
|
7,788
|
|
|
|
|
|
|
|
21,449
|
|
|
|
|
|
|
|
21,734
|
|
|
Administrative and general expenses
|
|
|
|
|
18,585
|
|
|
|
|
|
|
|
26,282
|
|
|
|
|
|
|
|
55,874
|
|
|
|
|
|
|
|
61,478
|
|
|
Maintenance
|
|
|
|
|
4,346
|
|
|
|
|
|
|
|
4,314
|
|
|
|
|
|
|
|
12,695
|
|
|
|
|
|
|
|
12,882
|
|
|
Depreciation and amortization
|
|
|
|
|
9,554
|
|
|
|
|
|
|
|
8,397
|
|
|
|
|
|
|
|
28,829
|
|
|
|
|
|
|
|
25,121
|
|
|
Property and other taxes
|
|
|
|
|
3,682
|
|
|
|
|
|
|
|
3,566
|
|
|
|
|
|
|
|
10,640
|
|
|
|
|
|
|
|
10,469
|
|
|
ASUS construction expenses
|
|
|
|
|
12,606
|
|
|
|
|
|
|
|
12,424
|
|
|
|
|
|
|
|
36,151
|
|
|
|
|
|
|
|
29,225
|
|
|
Net (gain) loss on sale of property
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(128
|
)
|
|
|
|
|
|
|
2
|
|
|
Total operating expenses
|
|
|
|
$
|
87,477
|
|
|
|
|
|
|
$
|
94,403
|
|
|
|
|
|
|
$
|
244,479
|
|
|
|
|
|
|
$
|
238,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
$
|
32,420
|
|
|
|
|
|
|
$
|
16,897
|
|
|
|
|
|
|
$
|
79,554
|
|
|
|
|
|
|
$
|
57,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
(6,194
|
)
|
|
|
|
|
|
|
(4,963
|
)
|
|
|
|
|
|
|
(18,807
|
)
|
|
|
|
|
|
|
(16,491
|
)
|
|
Interest income
|
|
|
|
|
202
|
|
|
|
|
|
|
|
166
|
|
|
|
|
|
|
|
500
|
|
|
|
|
|
|
|
985
|
|
|
Other
|
|
|
|
|
(170
|
)
|
|
|
|
|
|
|
(553
|
)
|
|
|
|
|
|
|
(379
|
)
|
|
|
|
|
|
|
(558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Continuing Operations Before Income Tax Expense
|
|
|
|
$
|
26,258
|
|
|
|
|
|
|
$
|
11,547
|
|
|
|
|
|
|
$
|
60,868
|
|
|
|
|
|
|
$
|
41,134
|
|
|
Income tax expense
|
|
|
|
|
10,641
|
|
|
|
|
|
|
|
5,878
|
|
|
|
|
|
|
|
25,568
|
|
|
|
|
|
|
|
18,305
|
|
|
Income From Continuing Operations
|
|
|
|
|
15,617
|
|
|
|
|
|
|
|
5,669
|
|
|
|
|
|
|
|
35,300
|
|
|
|
|
|
|
|
22,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
|
|
(18
|
)
|
|
|
|
|
|
|
983
|
|
|
|
|
|
|
|
3,850
|
|
|
|
|
|
|
|
1,288
|
|
|
Net Income
|
|
|
|
|
15,599
|
|
|
|
|
|
|
|
6,652
|
|
|
|
|
|
|
$
|
39,150
|
|
|
|
|
|
|
$
|
24,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.83
|
|
|
|
|
|
|
$
|
0.31
|
|
|
|
|
|
|
$
|
1.88
|
|
|
|
|
|
|
$
|
1.22
|
|
|
Income from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
|
0.20
|
|
|
|
|
|
|
|
0.07
|
|
|
Net Income
|
|
|
|
$
|
0.83
|
|
|
|
|
|
|
$
|
0.36
|
|
|
|
|
|
|
$
|
2.08
|
|
|
|
|
|
|
$
|
1.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.83
|
|
|
|
|
|
|
$
|
0.30
|
|
|
|
|
|
|
$
|
1.88
|
|
|
|
|
|
|
$
|
1.21
|
|
|
Income from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
|
0.20
|
|
|
|
|
|
|
|
0.07
|
|
|
Net Income
|
|
|
|
$
|
0.83
|
|
|
|
|
|
|
$
|
0.35
|
|
|
|
|
|
|
$
|
2.08
|
|
|
|
|
|
|
$
|
1.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding
|
|
|
|
|
18,701
|
|
|
|
|
|
|
|
18,595
|
|
|
|
|
|
|
|
18,672
|
|
|
|
|
|
|
|
18,573
|
|
|
Weighted Average Diluted Shares
|
|
|
|
|
18,852
|
|
|
|
|
|
|
|
18,734
|
|
|
|
|
|
|
|
18,816
|
|
|
|
|
|
|
|
18,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared Per Common Share
|
|
|
|
$
|
0.28
|
|
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
$
|
0.78
|
|
