NetScout Systems, Inc.
|
|
Q2 FY 2009
|
|
|
GAAP
|
|
Non-GAAP
|
|
Revenue
|
$68.9 million
|
|
$73.0 million
|
|
Net income
|
$4.9 million
|
|
$9.3 million
|
|
Net Income per share
|
$0.12
|
|
$0.23
|
NetScout
Systems, Inc. (NASDAQ: NTCT), an industry leader for advanced
network and service assurance solutions, today announced financial
results for its second quarter of fiscal year 2009, ended September 30,
2008.
Total GAAP revenue for the second quarter of fiscal year 2009 was $68.9
million, and non-GAAP revenue was $73.0 million. Non-GAAP revenue
excludes the purchase accounting adjustment to record the acquired
Network General deferred revenue at fair value. Product revenue was
$39.5 million on a GAAP basis and $40.9 million non-GAAP. Service
revenue was $29.4 million GAAP and $32.1 million non-GAAP.
GAAP net income for the quarter was $4.9 million, or net income per
diluted share of $0.12. GAAP income from operations was $9.1 million. On
a non-GAAP basis, net income was $9.3 million, or $0.23 per diluted
share, and non-GAAP income from operations was $16.2 million. Non-GAAP
income from operations excludes the purchase accounting adjustment to
record the acquired Network General deferred revenue at fair value, as
well as share-based compensation expenses, amortization of acquired
intangible assets, and non-recurring integration expenses. Non-GAAP net
income excludes these effects as well as their related impact on the
provision for income taxes. A reconciliation between GAAP and non-GAAP
results is included in the attached financial tables.
"We posted strong results in the second
quarter and saw only minimal impact from the turmoil in the financial
markets and the slowing economy. We have solid visibility entering the
third quarter that gives us confidence that we will achieve our guidance
for the full fiscal year 2009. Backed by orders coming from the
government and wireless telecommunications markets, we have entered the
third quarter with strong product deferred revenue and backlog,”
said Anil Singhal, President and CEO of NetScout Systems. "We
remain cautious about the economic impact in calendar 2009 on our
banking and enterprise customers; however we see continued strength in
wireless carriers, exchange and trading, and government sectors. Looking
beyond the economic slowdown, we are bullish about our prospects based
on our successful integration of Network General and on the enthusiastic
customer feedback that we received at our just concluded User Summit in
San Diego about the combination of the companies and our new integrated
product releases. Our long term confidence is reflected in our new
operating margin model, which increases our target operating margin by
five points.”
Company and Financial Highlights for
the Second Quarter 2009:
-
During the quarter NetScout announced the release of new integrated
nGenius®
Performance Manager and nGenius InfiniStream version 4.5 software, and
the evolution of its nGenius InfiniStream continuous capture Deep
Packet Inspection (DPI) appliances, the company’s
next step in executing on the integration of its acquisition of
Network General.
-
In early October, NetScout hosted its seventh annual User Summit
conference in San Diego, titled "Engage ’08”.
A record number of attendees, 62% more than last year, from 18
countries around the world gathered to learn about the next evolution
of nGenius and Sniffer solutions and best practices in monitoring
applications and services across the modern IP network; view product
demonstrations; receive training; learn about NetScout partnerships;
discuss product directions and collaborate with NetScout engineers,
executives and fellow customers.
-
GAAP revenue increased 133% year-over-year and 14% sequentially as a
result of the Network General acquisition and strong performance from
wireless carriers, financials, and government. Non-GAAP revenue
increased 147% year-over-year and 12% sequentially.
-
GAAP product revenue increased 109% year-over-year and 13%
sequentially. Non-GAAP product revenue increased 116% year-over-year
and 17% sequentially. NetScout is seeing continued strong business
from the majority of its vertical segments with some slowing of orders
from investment banks within financial services which has been offset
with strong orders from high-speed trading and exchange customers.
-
GAAP service revenue increased 174% year-over-year and 14%
sequentially. Non-GAAP service revenue increased 200% year-over-year
and 6% sequentially.
-
As of September 30, 2008 cash and cash equivalents and short and
long-term marketable securities were $109.4 million, versus $109.8
million at June 30, 2008.
-
NetScout increased its long term financial objectives for non-GAAP
gross margin to between 76% and 79% and non-GAAP operating margin to
between 22% and 25%. In the second quarter, NetScout reported GAAP
operating margin of 13% and non-GAAP operating margin of 22%, at the
low end of the new target range.
Guidance
NetScout reaffirms revenue guidance for fiscal year 2009 and continues
to expect GAAP revenue to be in the range of $250 million to $260
million, with GAAP net income per diluted share between $0.19 and $0.29,
and non-GAAP revenue to be in the range of $260 million to $270 million,
with non-GAAP net income per diluted share between $0.55 and $0.65. The
fiscal year 2009 non-GAAP revenue and net income per diluted share
expectations exclude the purchase accounting adjustment to fair value of
approximately $11.3 million of Network General’s
deferred revenue, share-based compensation expenses of approximately
$4.8 million, amortization of acquired intangible assets of
approximately $6 million, and non-recurring integration expenses of
approximately $1.8 million.
The revenue guidance for the remainder of fiscal year 2009 recognizes
the challenging economic environment and its potential impact on
enterprise IT spending.
Use of Non-GAAP Financial Information
To supplement the financial measures presented in the Company's press
release in accordance with accounting principles generally accepted in
the United States ("GAAP"), the Company also presents non-GAAP measures
relating to revenue, income from operations, net income and net income
per diluted share which were adjusted from amounts determined based on
GAAP to exclude the purchase accounting adjustment representing the fair
value of Network General’s deferred revenue,
share-based compensation expenses, amortization of acquired intangible
assets, integration expenses as well as the related income tax effects.
These non-GAAP measures are not in accordance with, and should not be
considered an alternative for measures prepared in accordance with GAAP,
and these non-GAAP measures may have limitations in that they do not
reflect all of NetScout’s results of
operations as determined in accordance with GAAP. These non-GAAP
measures should only be used to evaluate NetScout’s
results of operations in conjunction with the corresponding GAAP
measures. The presentation of non-GAAP information is not meant to be
considered superior to, in isolation from or as a substitute for results
prepared in accordance with GAAP.
The Company believes these non-GAAP financial measures will enhance the
reader’s overall understanding of NetScout’s
current financial performance and the Company's prospects for the future
by providing a higher degree of transparency for certain financial
measures and providing a level of disclosure that helps investors
understand how the Company plans and measures its own business. The
Company believes that providing these non-GAAP measures affords
investors a view of the Company’s operating
results that may be more easily compared to peer companies and also
enables investors to consider the Company’s
operating results on both a GAAP and non-GAAP basis during the
integration period of the Company’s
acquisition of Network General. Presenting the GAAP measures on their
own would not be indicative of the Company’s
core operating results. Furthermore, NetScout believes that the
presentation of non-GAAP measures when shown in conjunction with the
corresponding GAAP measures provide useful information to management and
investors regarding present and future business trends relating to its
financial conditions and results of operations.
As discussed above, the Company management regularly uses supplemental
non-GAAP financial measures internally to understand, manage and
evaluate its business and to make operating decisions. These non-GAAP
measures are among the primary factors that management uses in planning
and forecasting future periods.
CONFERENCE CALL INSTRUCTIONS
The Company invites shareholders to listen to its conference call today
at 4:30 p.m. ET, which will be webcast live through the Company’s
website at http://www.netscout.com/investors.
Alternatively, people can listen to the call by dialing 866-701-8242 for
U.S./Canada and 706-634-5113 for international callers and using
conference ID: 69285275. A replay of the call will be available after
7:30 p.m. ET on October 23 for approximately one week. The number for
the replay is 800-642-1687 for U.S./Canada and 706-645-9291 for
international callers. The conference ID is: 69285275.
About NetScout Systems
NetScout Systems, Inc. (NASDAQ: NTCT) has been an industry leader for
advanced network and service assurance solutions for over twenty years.
NetScout’s breakthrough technology solutions
provide trusted, comprehensive real-time and historical performance
intelligence, including advanced early warnings and rapid, definitive
problem analysis. These capabilities are vital to IT operators who are
accountable for reducing the Mean Time to Resolution. The world’s
largest enterprises, government agencies, and service providers depend
upon NetScout’s nGenius and Sniffer (formerly
Network General) brand solutions to assure service levels to their users
by reducing or preventing disruptions and degradations. More information
about NetScout is available at http://www.netscout.com.
Safe Harbor
Forward-looking statements in this release are made pursuant to the safe
harbor provisions of Section 21E of the Securities Exchange Act of 1934
and other federal securities laws. Investors are cautioned that
statements in this press release, which are not strictly historical
statements, including the plans, objectives and future financial
performance of NetScout, constitute forward-looking statements which
involve risks and uncertainties. Actual results could differ materially
from the forward-looking statements. Risks and uncertainties which could
cause actual results to differ include, without limitation, risks and
uncertainties associated with slowdowns or downturns in economic
conditions generally and in the market for network performance
management solutions specifically, the Company’s
relationships with strategic partners, dependence upon broad-based
acceptance of the Company’s network
performance management solutions, the Company’s
ability to achieve and maintain a high rate of growth, introduction and
market acceptance of new products and product enhancements, the ability
of the Company to take advantage of service provider opportunities,
competitive pricing pressures, reliance on sole source suppliers,
successful expansion and management of direct and indirect distribution
channels and dependence on proprietary technology. For a more detailed
description of the risk factors associated with the Company, please
refer to the Company’s Annual Report on Form
10-K for the fiscal year ended March 31, 2008 on file with the
Securities and Exchange Commission. NetScout assumes no obligation to
update any forward-looking information contained in this press release
or with respect to the announcements described herein.
©2008 NetScout Systems, Inc. All rights
reserved. NetScout and the NetScout logo and nGenius are
registered trademarks of NetScout Systems, Inc.
|
NetScout Systems, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
|
September 30
|
|
September 30
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
2008
|
|
|
|
2007
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
39,513
|
|
|
$
|
18,911
|
|
$
|
74,430
|
|
|
$
|
36,424
|
|
|
Service
|
|
|
29,348
|
|
|
|
10,701
|
|
|
55,038
|
|
|
|
21,101
|
|
|
|
Total revenue
|
|
|
68,861
|
|
|
|
29,612
|
|
|
129,468
|
|
|
|
57,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
12,057
|
|
|
|
5,204
|
|
|
22,403
|
|
|
|
9,856
|
|
|
Service
|
|
|
5,289
|
|
|
|
1,809
|
|
|
10,280
|
|
|
|
3,608
|
|
|
|
Total cost of revenue
|
|
|
17,346
|
|
|
|
7,013
|
|
|
32,683
|
|
|
|
13,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
51,515
|
|
|
|
22,599
|
|
|
96,785
|
|
|
|
44,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
10,135
|
|
|
|
4,711
|
|
|
20,308
|
|
|
|
9,246
|
|
|
Sales and marketing
|
|
|
25,739
|
|
|
|
11,126
|
|
|
49,798
|
|
|
|
22,355
|
|
|
General and administrative
|
|
|
6,080
|
|
|
|
3,192
|
|
|
12,611
|
|
|
|
6,025
|
|
|
Amortization of acquired intangible assets
|
|
|
490
|
|
|
|
-
|
|
|
981
|
|
|
|
6
|
|
|
|
Total operating expenses
|
|
|
42,444
|
|
|
|
19,029
|
|
|
83,698
|
|
|
|
37,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
9,071
|
|
|
|
3,570
|
|
|
13,087
|
|
|
|
6,429
|
|
Interest and other income (expense), net
|
|
|
(1,428
|
)
|
|
|
1,061
|
|
|
(3,181
|
)
|
|
|
2,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
7,643
|
|
|
|
4,631
|
|
|
9,906
|
|
|
|
8,499
|
|
Income tax expense
|
|
|
2,701
|
|
|
|
1,380
|
|
|
3,467
|
|
|
|
2,568
|
|
Net income
|
|
$
|
4,942
|
|
|
$
|
3,251
|
|
$
|
6,439
|
|
|
$
|
5,931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
$
|
0.13
|
|
|
$
|
0.10
|
|
$
|
0.16
|
|
|
$
|
0.18
|
|
Diluted net income per share
|
|
$
|
0.12
|
|
|
$
|
0.10
|
|
$
|
0.16
|
|
|
$
|
0.18
|
|
Shares used in computing:
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
|
39,201
|
|
|
|
32,302
|
|
|
39,078
|
|
|
|
32,221
|
|
|
Diluted net income per share
|
|
|
41,008
|
|
|
|
33,600
|
|
|
40,781
|
|
|
|
33,435
|
|
NetScout Systems, Inc.
|
|
Non-GAAP Financial Measures and Reconciliations
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
$
|
68,861
|
|
|
$
|
29,612
|
|
|
$
|
129,468
|
|
|
$
|
57,525
|
|
|
Product deferred revenue fair value adjustment
|
|
1,422
|
|
|
|
-
|
|
|
|
1,611
|
|
|
|
-
|
|
|
Service deferred revenue fair value adjustment
|
|
2,723
|
|
|
|
-
|
|
|
|
7,306
|
|
|
|
-
|
|
|
Non-GAAP revenue
|
$
|
73,006
|
|
|
$
|
29,612
|
|
|
$
|
138,385
|
|
|
$
|
57,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
$
|
51,515
|
|
|
$
|
22,599
|
|
|
$
|
96,785
|
|
|
$
|
44,061
|
|
|
Deferred revenue fair value adjustment
|
|
4,145
|
|
|
|
-
|
|
|
|
8,917
|
|
|
|
-
|
|
|
Shared-based compensation expense
|
|
81
|
|
|
|
25
|
|
|
|
147
|
|
|
|
49
|
|
|
Amortization of acquired intangible assets
|
|
995
|
|
|
|
105
|
|
|
|
2,007
|
|
|
|
209
|
|
|
Integration expense
|
|
39
|
|
|
|
-
|
|
|
|
286
|
|
|
|
-
|
|
|
Non-GAAP Gross profit
|
$
|
56,775
|
|
|
$
|
22,729
|
|
|
$
|
108,142
|
|
|
$
|
44,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations
|
$
|
9,071
|
|
|
$
|
3,570
|
|
|
$
|
13,087
|
|
|
$
|
6,429
|
|
|
Deferred revenue fair value adjustment
|
|
4,145
|
|
|
|
-
|
|
|
|
8,917
|
|
|
|
-
|
|
|
Shared-based compensation expense (1)
|
|
1,188
|
|
|
|
326
|
|
|
|
2,379
|
|
|
|
711
|
|
|
Amortization of acquired intangible assets (2)
|
|
1,485
|
|
|
|
105
|
|
|
|
2,988
|
|
|
|
215
|
|
|
Integration expense (3)
|
|
266
|
|
|
|
-
|
|
|
|
1,089
|
|
|
|
-
|
|
|
Non-GAAP Income from operations
|
$
|
16,155
|
|
|
$
|
4,001
|
|
|
$
|
28,460
|
|
|
$
|
7,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income
|
$
|
4,942
|
|
|
$
|
3,251
|
|
|
$
|
6,439
|
|
|
$
|
5,931
|
|
|
Deferred revenue fair value adjustment
|
|
4,145
|
|
|
|
-
|
|
|
|
8,917
|
|
|
|
-
|
|
|
Shared-based compensation expense (1)
|
|
1,188
|
|
|
|
326
|
|
|
|
2,379
|
|
|
|
711
|
|
|
Amortization of acquired intangible assets (2)
|
|
1,485
|
|
|
|
105
|
|
|
|
2,988
|
|
|
|
215
|
|
|
Integration expense (3)
|
|
266
|
|
|
|
-
|
|
|
|
1,089
|
|
|
|
-
|
|
|
Income tax adjustments (4)
|
|
(2,692
|
)
|
|
|
(164
|
)
|
|
|
(5,842
|
)
|
|
|
(352
|
)
|
|
Non-GAAP Net income
|
$
|
9,334
|
|
|
$
|
3,518
|
|
|
$
|
15,970
|
|
|
$
|
6,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income per share
|
$
|
0.12
|
|
|
$
|
0.10
|
|
|
$
|
0.16
|
|
|
$
|
0.18
|
|
|
Share impact of non-GAAP adjustments identified above
|
|
0.11
|
|
|
|
-
|
|
|
|
0.23
|
|
|
|
0.01
|
|
|
Non-GAAP Diluted net income per share
|
$
|
0.23
|
|
|
$
|
0.10
|
|
|
$
|
0.39
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
41,008
|
|
|
|
33,600
|
|
|
|
40,781
|
|
|
|
33,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Share-based compensation expense included in these amounts is as
follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
$
|
26
|
|
|
$
|
10
|
|
|
$
|
53
|
|
|
$
|
21
|
|
|
|
|
Cost of service revenue
|
|
55
|
|
|
|
15
|
|
|
|
94
|
|
|
|
28
|
|
|
|
|
Research and development
|
|
300
|
|
|
|
70
|
|
|
|
611
|
|
|
|
184
|
|
|
|
|
Sales and marketing
|
|
511
|
|
|
|
149
|
|
|
|
1,041
|
|
|
|
319
|
|
|
|
|
General and administrative
|
|
296
|
|
|
|
82
|
|
|
|
580
|
|
|
|
159
|
|
|
|
|
Total share-based compensation expense
|
$
|
1,188
|
|
|
$
|
326
|
|
|
$
|
2,379
|
|
|
$
|
711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Amortization expense related to acquired software and product
technology included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of Product Revenue
|
$
|
995
|
|
|
$
|
105
|
|
|
$
|
2,007
|
|
|
$
|
209
|
|
|
|
|
Operating expenses
|
|
490
|
|
|
|
-
|
|
|
|
981
|
|
|
|
6
|
|
|
|
|
Total amortization expense
|
$
|
1,485
|
|
|
$
|
105
|
|
|
$
|
2,988
|
|
|
$
|
215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Integration expense included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
141
|
|
|
$
|
-
|
|
|
|
Cost of service revenue
|
|
39
|
|
|
|
-
|
|
|
|
145
|
|
|
|
-
|
|
|
|
Research and development
|
|
75
|
|
|
|
-
|
|
|
|
177
|
|
|
|
-
|
|
|
|
Sales and marketing
|
|
85
|
|
|
|
-
|
|
|
|
199
|
|
|
|
-
|
|
|
|
General and administrative
|
|
67
|
|
|
|
-
|
|
|
|
427
|
|
|
|
-
|
|
|
|
|
Total integration expense
|
$
|
266
|
|
|
$
|
-
|
|
|
$
|
1,089
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
Reflects the tax effect of non-GAAP adjustments above at the
statutory rate of 38%
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
September 30
|
|
March 31
|
|
|
|
2008
|
|
|
|
2008
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
64,810
|
|
|
$
|
56,702
|
|
|
Marketable securities
|
|
13,053
|
|
|
|
10,465
|
|
|
Accounts receivable, net
|
|
25,906
|
|
|
|
32,048
|
|
|
Inventories
|
|
7,285
|
|
|
|
12,083
|
|
|
Refundable income taxes
|
|
5,723
|
|
|
|
5,036
|
|
|
Deferred income taxes
|
|
5,191
|
|
|
|
6,052
|
|
|
Prepaid expenses and other current assets
|
|
5,132
|
|
|
|
13,546
|
|
|
|
|
|
|
|
Total current assets
|
|
127,100
|
|
|
|
135,932
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
15,104
|
|
|
|
16,729
|
|
|
Goodwill
|
|
131,754
|
|
|
|
131,802
|
|
|
Acquired intangible assets, net
|
|
62,581
|
|
|
|
65,569
|
|
|
Deferred financing costs
|
|
829
|
|
|
|
956
|
|
|
Deferred income taxes
|
|
34,891
|
|
|
|
34,891
|
|
|
Long-term marketable securities
|
|
31,487
|
|
|
|
33,764
|
|
|
Restricted cash
|
|
122
|
|
|
|
121
|
|
|
Other assets
|
|
723
|
|
|
|
1,173
|
|
|
Total assets
|
$
|
404,591
|
|
|
$
|
420,937
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
7,326
|
|
|
$
|
9,207
|
|
|
Accrued compensation
|
|
18,441
|
|
|
|
23,594
|
|
|
Accrued other
|
|
5,825
|
|
|
|
7,805
|
|
|
Income taxes payable
|
|
2,173
|
|
|
|
1,065
|
|
|
Long-term debt, current portion
|
|
8,750
|
|
|
|
6,250
|
|
|
Deferred revenue
|
|
58,731
|
|
|
|
74,257
|
|
|
|
|
|
|
|
Total current liabilities
|
|
101,246
|
|
|
|
122,178
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
878
|
|
|
|
917
|
|
|
Accrued long-term retirement benefits
|
|
1,294
|
|
|
|
1,245
|
|
|
Long-term deferred revenue
|
|
6,407
|
|
|
|
6,764
|
|
|
Long-term debt, net of current portion
|
|
87,500
|
|
|
|
92,500
|
|
|
Total liabilities
|
|
197,325
|
|
|
|
223,604
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock
|
|
44
|
|
|
|
43
|
|
|
Additional paid-in capital
|
|
188,068
|
|
|
|
182,789
|
|
|
Accumulated other comprehensive income (loss)
|
|
(1,540
|
)
|
|
|
246
|
|
|
Treasury stock
|
|
(28,939
|
)
|
|
|
(28,939
|
)
|
|
Retained earnings
|
|
49,633
|
|
|
|
43,194
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
207,266
|
|
|
|
197,333
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
404,591
|
|
|
$
|
420,937
|
|