ViaSat, Inc.
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 14, 2007
ViaSat, Inc.
(Exact name of registrant as specified in its charter)
| |
|
|
|
|
| Delaware
|
|
0-21767
|
|
33-0174996 |
| (State or Other Jurisdiction of Incorporation)
|
|
(Commission File No.)
|
|
(I.R.S. Employer Identification No.) |
6155 El Camino Real
Carlsbad, California 92009
(Address of principal executive offices, including zip code)
Registrants telephone number, including area code: (760) 476-2200
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions (see General
Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Conditions
On May 14, 2007, ViaSat, Inc. issued a press release regarding its financial results for the
fourth quarter of fiscal year 2007. A copy of the press release is attached hereto as Exhibit
99.1.
The information contained in this Current Report, including the exhibit, is being furnished
and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934,
as amended, or otherwise subject to the liabilities of that section. Such information shall not be
incorporated by reference into any filing of ViaSat, Inc., whether made before or after the date
hereof, regardless of any general incorporation language in such filing.
Item 9.01. Financial Statements and Exhibits.
(c) Exhibits.
| |
|
|
| Exhibit |
|
|
| Number |
|
Description of Exhibit |
99.1
|
|
Press release issued by ViaSat, Inc. on May 14, 2007. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| |
|
|
|
|
| Date: May 14, 2007 |
VIASAT, INC.
|
|
| |
By: |
/s/
RONALD
G. WANGERIN |
|
| |
|
Name: |
Ronald G. Wangerin |
|
| |
|
Title: |
Vice President, CFO |
|
| |
EXHIBIT INDEX
| |
|
|
| Exhibit |
|
|
| Number |
|
Description of Exhibit |
99.1
|
|
Press release issued by ViaSat, Inc. on May 14, 2007. |
Exhibit 99.1
EXHIBIT 99.1
| |
|
|
|
|
|
|
|
|
Contact: |
|
|
|
|
Heather Ferrante |
|
|
|
|
ViaSat Inc. |
|
|
|
|
760-476-2633 www.viasat.com |
|
|
|
|
|
ViaSat Announces New Records for Fiscal 2007 Results
Carlsbad, CA May 14, 2007 ViaSat Inc. (NASDAQ: VSAT), a leading producer of innovative
satellite and other wireless communications and networking systems, today announced financial
results for the fourth quarter and fiscal year 2007. The fiscal fourth quarter results include
revenues of $132.0 million, net income of $0.34 per share on a diluted non-GAAP basis or $0.27 per
share on a diluted GAAP basis and cash flows from operations of $24.4 million.
Financial highlights for the fiscal year include record new contract awards of $525.0 million,
revenues of $516.6 million, net income of $1.27 per share on a diluted non-GAAP basis or $0.98 per
share on a diluted GAAP basis and cash flows from operations of $66.7 million.
Fiscal year 2007 was another outstanding year for us, said Mark Dankberg, chairman and CEO
of ViaSat. We exceeded our goals for revenues, earnings and cash flows and continued to strengthen
our competitive position in key markets. Fiscal year 2008 should be an exciting year for us too,
as we aim to increase sales of recently completed systems and products, while embarking on a series
of new and expanded development projects that can set the stage for sustained growth in the next
several years.
Financial Results
For the fourth quarter and fiscal year ended March 30, 20071 the company reported
the following:
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions, except per share data) |
|
Q4 2007 |
|
|
Q4 2006 |
|
|
FY 2007 |
|
|
FY 2006 |
|
Revenues |
|
$ |
132.0 |
|
|
$ |
118.1 |
|
|
$ |
516.6 |
|
|
$ |
433.8 |
|
Net income |
|
$ |
8.6 |
|
|
$ |
5.8 |
|
|
$ |
30.2 |
|
|
$ |
23.5 |
|
Diluted per share net income |
|
$ |
0.27 |
|
|
$ |
0.20 |
|
|
$ |
0.98 |
|
|
$ |
0.81 |
|
Non-GAAP net income 2 |
|
$ |
10.8 |
|
|
$ |
8.2 |
|
|
$ |
39.1 |
|
|
$ |
28.8 |
|
Diluted per share non-GAAP
net income 2 |
|
$ |
0.34 |
|
|
$ |
0.28 |
|
|
$ |
1.27 |
|
|
$ |
1.00 |
|
Fully diluted weighted average shares |
|
|
31.8 |
|
|
|
29.5 |
|
|
|
30.9 |
|
|
|
28.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New orders/Contract awards |
|
$ |
125.6 |
|
|
$ |
133.3 |
|
|
$ |
525.0 |
|
|
$ |
443.7 |
|
Sales backlog |
|
$ |
388.7 |
|
|
$ |
374.9 |
|
|
$ |
388.7 |
|
|
$ |
374.9 |
|
|
|
|
| 1 |
|
ViaSat uses a 52- or 53-week fiscal year which ends on the Friday closest
to March 31. ViaSats quarters for fiscal year 2007 ended on June 30, 2006, September 29, 2006,
December 29, 2006 and March 30, 2007. |
| |
| 2 |
|
All non-GAAP numbers have been adjusted to exclude the effects of
acquisition charges (amortization of intangible assets) and employee equity related compensation
expense, including a cumulative one time adjustment to compensation expense to correct certain
historical stock option grants. A reconciliation of specific adjustments to GAAP results for
these periods is included in the Non-GAAP Condensed Consolidated Statement of Operations
table contained in this release. A description of our use of non-GAAP information is provided
under Use of Non-GAAP Financial Information. |
more
|
|
|
|
|
2 |
Government Segment
The Government segment quarterly revenues of $68.8 million and record annual revenues of
$270.0 million represent a 26.4% increase over the fourth quarter of fiscal year 2006 and a 28.5%
increase over the prior fiscal year. The increase in revenues is primarily from information
assurance products and development programs.
Commercial Segment
For the Commercial segment, revenues were $63.2 million for the fourth quarter and a record
$245.8 million for the fiscal year. These figures represent a 2.4% decrease over the fourth quarter
of fiscal year 2006 and an increase of 7.1% over the prior fiscal year. The decrease in fourth
quarter revenues year over year is primarily due to lower sales in our antenna systems business
offset mainly by increased sales in our consumer broadband business. The increase in fiscal year
revenues year over year is primarily from increased sales in our consumer broadband area offset by
reductions in our antenna systems business.
Selected Fiscal Year 2007 and Recent Business Highlights
| |
|
|
Entered into a new agreement with WildBlue Communications in May 2007 to
supply at least their next 500,000 Ka-band satellite terminals for the WildBlue satellite
broadband service. Under the agreement, ViaSat will also provide WildBlue with network
infrastructure upgrades and software support services. |
| |
| |
|
|
Received record orders for our Multifunctional Information Distribution System
(MIDS) terminals and for MIDS Joint Tactical Radio System (MIDS JTRS) engineering
development of $140 million, including increasing foreign military sales led by orders from
the Turkish Air Force and the Taiwan Ministry of National Defense. |
| |
| |
|
|
Won a multi-year development project to implement Version 3 of the High
Assurance Internet Protocol Encryptor Interoperability Specification (HAIPE® IS) on ViaSat
AltaSec® inline network encryptors. The award adds software features designed to enable
military communicators to establish highly secure encrypted links accessible by future
HAIPE devices as the DoD transitions to Internet Protocol version 6 (IP v6). |
| |
| |
|
|
Introduced the AN/PSC-14, the first ruggedized Broadband Global Area Network
(BGAN) satellite terminal for secure military voice and broadband IP data communications.
The terminal also integrates a ViaSat AltaSec High Assurance Internet Protocol Encryptor
(HAIPE) Type 1 security device. |
| |
| |
|
|
Received strategic funded development subcontracts for the follow-on Force XXI
Battle Command Brigade and Below Blue Force Tracking (FBCB2-BFT) satellite network
upgrade and additional work-scope for the Family of Advanced Beyond-line-of-sight Terminals
(FAB-T) program. |
more
|
|
|
|
|
3 |
| |
|
|
Received further support of our leadership in on-the-move access to the Global
Information Grid (GIG) with interoperability certification by the Department of Defense
(DoD) Joint Interoperability Test Command (JITC) of a Command and Control On-the-Move
(C2OTM) satellite communication system that features our ArcLight® satellite networking and
AltaSec KG-250 information assurance products. |
| |
| |
|
|
Received incremental orders now totaling 2,000 modems for our MD-1366 Enhanced
Bandwidth Efficient Modem (EBEM). The modem is the new DoD standard for high-speed
satellite communications at fixed sites, on Navy ships, and for the future Wideband Global
System (formerly Wideband Gapfiller). |
| |
| |
|
|
Increased sales of our LinkWay® 2100 VSATs and network management systems to
the DoD for federal communication missions, including defense, disaster relief, and
homeland security. The LinkWay 2100 modem was designated a Current Force Modem as a key
component of the DoD push for new technology to enable more modular, mobile forces. |
| |
| |
|
|
Initiated a strategic partnership with Eutelsat Communications to jointly
offer affordable, high-quality satellite consumer broadband in unserved markets in Europe.
Scheduled to begin operation in June 2007, the service will use Ka-band capacity on the
Eutelsat HOT BIRD 6 satellite and the ViaSat SurfBeam® DOCSIS® two-way broadband satellite
ground system to provide both mobile and fixed broadband access services. |
| |
| |
|
|
Received additional orders from ARINC for SKYLinkSM Airborne
Integrated Satellite Communication Terminals for in-flight broadband, as ARINC announced
the sale of the 50th set of avionics to its SKYLink launch customer Gulfstream
Aerospace. |
| |
| |
|
|
Increased VSAT (Very Small Aperture Terminals) market penetration in Latin
America and Asia Pacific with key sales in Ecuador, Chile, Mexico, Papua New Guinea,
Australia, China and India, including a follow-on order for another LinkStar®
hub and 1,200 VSATs for the Phase 4 expansion of the e-Mexico national network for
broadband access to the general population of Mexico via Digital Community Centers (DCCs)
and schools. |
| |
| |
|
|
Added technologies to complement our data links and satellite communications
businesses with the acquisitions of Intelligent Compression Technologies (ICT) and Enerdyne
Technologies. ICT adds leading edge compression and acceleration technologies, while
Enerdyne video data links expand ViaSat offerings into growing DoD markets for persistent
video surveillance. |
more
|
|
|
|
|
4 |
Safe Harbor Statement
Portions of this release, particularly ViaSats financial prospects for fiscal year 2008
and beyond, and the Selected Fiscal Year 2007 and Recent Business Highlights section, may contain
forward-looking statements within the meaning of the Private Securities Litigation Reform Act of
1995. ViaSat wishes to caution you that there are some factors that could cause actual results to
differ materially from historical results or from any results expressed or implied by such
forward-looking statements, including but not limited to: product design flaws or defects; ViaSats
ability to successfully integrate acquired companies; ViaSats ability to perform under existing
contracts and obtain additional contracts; ViaSats ability to develop new products that gain
market acceptance; changes in product supply, pricing and customer or end user demand; changes in
relationships with, or the financial condition of, key customers or suppliers; changes in
government regulations; changes in economic conditions globally and in the communications markets
in particular; increased competition; potential product liability, infringement and other claims;
and other factors affecting the communications industry generally. ViaSat refers you to the
documents it files from time to time with the Securities and Exchange Commission, specifically the
section titled Risk Factors in ViaSats most recent Form 10-K and Form 10-Qs. These documents
contain and identify other important factors that could cause actual results to differ materially
from those contained in our projections or forward-looking statements. Stockholders and other
readers are cautioned not to place undue reliance on these forward-looking statements, which speak
only as of the date on which they are made. We undertake no obligation to update publicly or revise
any forward-looking statements.
Conference Call
ViaSat Inc. will host a conference call to discuss these fiscal year 2007 fourth quarter
results at 5:00 PM Eastern Time (ET) on Monday, May 14, 2007. The dial-in number is (800) 573-4840
and (617) 224-4326 internationally. The pass code is 84084044. A replay will be available for 24
hours beginning at 7:00 PM ET on May 14 at (888) 286-8010 and (617) 801-6888 internationally. The
pass code is 98870309. You can also access our conference call webcast and other material financial
information discussed on our conference call (including any information required by Regulation G)
on the Investor Relations Events Calendar page of our corporate Web site (www.viasat.com). The call
will be archived and available on that site for at least twelve months immediately following the
conference call.
About ViaSat (www.viasat.com)
ViaSat produces innovative satellite and other communication products that enable fast,
secure, and efficient communications to any location. The company provides networking products and
managed network services for enterprise IP applications; is a key supplier of network-centric
military communications and encryption
|
|
|
|
|
5 |
technologies to the U.S. government; and is the primary technology partner for gateway and
customer-premises equipment for consumer and mobile satellite broadband services. The companys
four wholly owned subsidiaries, US Monolithics, Efficient Channel Coding, Enerdyne Technologies,
and Intelligent Compression Technologies, design and produce complementary products such as
monolithic microwave integrated circuits, DVB-S2 satellite communication components, video data
link systems, and data acceleration and compression products. ViaSat has locations in Carlsbad, CA,
and Duluth, GA, along with its Comsat Laboratories division in Germantown, MD. Additional field
offices are located in Boston, MA, Baltimore, MD, Washington DC, Australia, China, India, Italy,
and Spain.
Use of Non-GAAP Financial Information
Non-GAAP net income excludes the effects of acquisition charges (amortization of intangible
assets), and the non-GAAP numbers for the fourth quarter and fiscal year 2007 also exclude the
effects of employee equity related compensation expense, including a cumulative one time adjustment
to compensation expense to correct certain historical stock option grants. Non-GAAP net income is
provided to enhance the overall understanding of our current financial performance and our
prospects for the future. Specifically, we believe the non-GAAP results provide useful information
to both management and investors by excluding specific expenses that we believe are not indicative
of our core operating results. In addition, since we have historically reported non-GAAP results to
the investment community, we believe the inclusion of non-GAAP numbers provides consistency in our
financial reporting. Further, these adjusted non-GAAP results are one of the primary indicators
management uses for planning and forecasting in future periods. The presentation of this additional
information should not be considered in isolation or as a substitute for results prepared in
accordance with generally accepted accounting principles. See the Non-GAAP Condensed Consolidated
Statement of Operations table for a reconciliation of net income to non-GAAP net income. Non-GAAP
information as presented in this press release may not be comparable to similarly titled measures
reported by other companies.
HAIPE is a registered trademark of the National Security Agency.
HOT BIRD is a trademark of Eutelsat S.A. Corporation.
DOCSIS is a registered trademark of Cable Television Laboratories Inc.
SKYLink is a service mark of ARINC Incorporated.
Comsat Labs and Comsat Laboratories are tradenames of ViaSat Inc.
Neither Comsat Labs nor Comsat Laboratories is affiliated with COMSAT
Corporation. Comsat is a registered trademark of COMSAT Corporation.
|
|
|
|
|
6 |
Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share data)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
|
Twelve months ended |
|
| |
|
March 30, 2007 |
|
|
March 31, 2006 |
|
|
March 30, 2007 |
|
|
March 31, 2006 |
|
Revenues |
|
$ |
132,028 |
|
|
$ |
118,126 |
|
|
$ |
516,566 |
|
|
$ |
433,823 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
94,150 |
|
|
|
87,711 |
|
|
|
380,092 |
|
|
|
325,271 |
|
Selling, general & administrative |
|
|
19,570 |
|
|
|
16,162 |
|
|
|
69,896 |
|
|
|
57,059 |
|
Independent research and development |
|
|
6,450 |
|
|
|
5,368 |
|
|
|
21,631 |
|
|
|
15,757 |
|
Amortization of intangible assets |
|
|
2,300 |
|
|
|
2,088 |
|
|
|
9,502 |
|
|
|
6,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
9,558 |
|
|
|
6,797 |
|
|
|
35,445 |
|
|
|
28,930 |
|
Interest, net |
|
|
822 |
|
|
|
(130 |
) |
|
|
1,741 |
|
|
|
(200 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and minority interest |
|
|
10,380 |
|
|
|
6,667 |
|
|
|
37,186 |
|
|
|
28,730 |
|
Provision for income taxes |
|
|
1,679 |
|
|
|
768 |
|
|
|
6,755 |
|
|
|
5,105 |
|
Minority interest in net earnings of subsidiary, net of tax |
|
|
125 |
|
|
|
141 |
|
|
|
265 |
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
8,576 |
|
|
$ |
5,758 |
|
|
$ |
30,166 |
|
|
$ |
23,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share |
|
$ |
0.27 |
|
|
$ |
0.20 |
|
|
$ |
0.98 |
|
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common equivalent shares |
|
|
31,845 |
|
|
|
29,486 |
|
|
|
30,893 |
|
|
|
28,858 |
|
Non-GAAP Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share data)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
|
Twelve months ended |
|
| |
|
March 30, 2007 |
|
|
March 31, 2006 |
|
|
March 30, 2007 |
|
|
March 31, 2006 |
|
Revenues |
|
$ |
132,028 |
|
|
$ |
118,126 |
|
|
$ |
516,566 |
|
|
$ |
433,823 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
$ |
93,871 |
|
|
|
87,010 |
|
|
$ |
378,262 |
|
|
|
324,570 |
|
Selling, general & administrative |
|
|
18,544 |
|
|
|
15,476 |
|
|
|
67,012 |
|
|
|
56,373 |
|
Independent research and development |
|
|
6,371 |
|
|
|
5,294 |
|
|
|
21,358 |
|
|
|
15,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
|
13,242 |
|
|
|
10,346 |
|
|
|
49,934 |
|
|
|
37,197 |
|
Interest, net |
|
|
822 |
|
|
|
(130 |
) |
|
|
1,741 |
|
|
|
(200 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income before income taxes
and minority interest |
|
|
14,064 |
|
|
|
10,216 |
|
|
|
51,675 |
|
|
|
36,997 |
|
Provision for income taxes |
|
|
3,189 |
|
|
|
1,826 |
|
|
|
12,319 |
|
|
|
8,050 |
|
Minority interest in net earnings of subsidiary, net of tax |
|
|
125 |
|
|
|
141 |
|
|
|
265 |
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ |
10,750 |
|
|
$ |
8,249 |
|
|
$ |
39,091 |
|
|
$ |
28,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.34 |
|
|
$ |
0.28 |
|
|
$ |
1.27 |
|
|
$ |
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common equivalent shares |
|
|
31,845 |
|
|
|
29,486 |
|
|
|
30,893 |
|
|
|
28,858 |
|
AN ITEMIZED RECONCILIATION BETWEEN NET INCOME
ON A GAAP BASIS AND NON-GAAP BASIS IS AS FOLLOWS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
$ |
8,576 |
|
|
$ |
5,758 |
|
|
$ |
30,166 |
|
|
$ |
23,515 |
|
Amortization of intangible assets |
|
|
2,300 |
|
|
|
2,088 |
|
|
|
9,502 |
|
|
|
6,806 |
|
Share-based compensation expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
279 |
|
|
|
701 |
|
|
|
1,830 |
|
|
|
701 |
|
Selling, general & administrative |
|
|
1,026 |
|
|
|
686 |
|
|
|
2,884 |
|
|
|
686 |
|
Independent research and development |
|
|
79 |
|
|
|
74 |
|
|
|
273 |
|
|
|
74 |
|
Income tax effect |
|
|
(1,510 |
) |
|
|
(1,058 |
) |
|
|
(5,564 |
) |
|
|
(2,945 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ |
10,750 |
|
|
$ |
8,249 |
|
|
$ |
39,091 |
|
|
$ |
28,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
more
|
|
|
|
|
7 |
Condensed Consolidated Balance Sheet
(Unaudited)
(In thousands)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Liabilities and |
|
|
|
|
|
|
|
| Assets |
|
March 30, 2007 |
|
|
March 31, 2006 |
|
|
Stockholders Equity |
|
|
March 30, 2007 |
|
|
March 31, 2006 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Cash and S-T investments |
|
$ |
103,392 |
|
|
$ |
36,887 |
|
|
Accounts payable |
|
$ |
43,516 |
|
|
$ |
50,577 |
|
Accounts receivable, net |
|
|
139,789 |
|
|
|
144,715 |
|
|
Accrued liabilities |
|
|
77,232 |
|
|
|
40,969 |
|
Inventory |
|
|
46,034 |
|
|
|
49,883 |
|
|
Line of credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
9,721 |
|
|
|
7,008 |
|
|
Total current liabilities |
|
|
120,748 |
|
|
|
91,546 |
|
Other current assets |
|
|
9,218 |
|
|
|
5,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
308,154 |
|
|
|
244,453 |
|
|
Other liabilities |
|
|
13,273 |
|
|
|
7,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
65,958 |
|
|
|
28,133 |
|
|
Total liabilities |
|
|
134,021 |
|
|
|
99,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other intangible assets, net |
|
|
33,631 |
|
|
|
23,983 |
|
|
Minority interest |
|
|
1,123 |
|
|
|
836 |
|
Property and equip, net |
|
|
51,463 |
|
|
|
46,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
24,733 |
|
|
|
20,525 |
|
|
Total stockholders equity |
|
|
348,795 |
|
|
|
263,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
483,939 |
|
|
$ |
363,305 |
|
|
|
|
|
|
$ |
483,939 |
|
|
$ |
363,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|