UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| (Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended December 31, 2002 |
|
or |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
|
Commission file number 000-33367
UNITED ONLINE, INC.
(Exact name of registrant as specified in its charter)
| Delaware (State or other jurisdiction of incorporation or organization) |
77-0575839 (I.R.S Employer Identification No.) |
|
2555 Townsgate Road, Westlake Village, California (Address of principal executive office) |
91361 (Zip Code) |
|
(805) 418-2000 (Registrant's telephone number, including area code) |
||
Not Applicable (Former name, former address and former fiscal year, if changed since last report) |
||
Indicate by check mark whether the registrant (1) has filed all documents and reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
There were 41,783,355 shares of the registrant's common stock outstanding as of January 31, 2003.
| PART I. | FINANCIAL INFORMATION | |||
Item 1. |
Consolidated Balance Sheets at December 31, 2002 (unaudited) and June 30, 2002 |
3 |
||
Unaudited Consolidated Statements of Operations and Comprehensive Income (Loss) for the three and six months ended December 31, 2002 and 2001 |
4 |
|||
Unaudited Consolidated Statements of Cash Flows for the six months ended December 31, 2002 and 2001 |
5 |
|||
Notes to the Unaudited Consolidated Financial Statements |
6 |
|||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
15 |
||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
48 |
||
Item 4. |
Controls and Procedures |
48 |
||
PART II. |
OTHER INFORMATION |
|||
Item 1. |
Legal Proceedings |
49 |
||
Item 4. |
Submission of Matters to a Vote of Security Holders |
49 |
||
Item 6. |
Exhibits and Reports on Form 8-K |
49 |
||
SIGNATURES |
51 |
|||
CERTIFICATIONS |
52 |
|||
In this document, "United Online," the "Company," "we," "us" and "our" collectively refer to United Online, Inc. and its wholly-owned subsidiaries.
2
UNITED ONLINE, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands)
| |
December 31, 2002 |
June 30, 2002 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| |
(unaudited) |
|
|||||||
| Assets | |||||||||
| Current assets: | |||||||||
| Cash and cash equivalents | $ | 63,301 | $ | 41,543 | |||||
| Short-term investments | 96,479 | 97,812 | |||||||
| Restricted cash | 111 | 5,880 | |||||||
| Accounts receivable, net | 11,312 | 7,977 | |||||||
| Other current assets | 5,396 | 3,577 | |||||||
| Total current assets | 176,599 | 156,789 | |||||||
| Property and equipment, net | 13,303 | 16,500 | |||||||
| Restricted cash | 700 | 305 | |||||||
| Goodwill | 10,940 | 10,940 | |||||||
| Intangible assets, net | 46,581 | 47,179 | |||||||
| Other assets | 1,668 | 1,880 | |||||||
| Total assets | $ | 249,791 | $ | 233,593 | |||||
| Liabilities and Stockholders' Equity | |||||||||
| Current liabilities: | |||||||||
| Accounts payable | $ | 25,906 | $ | 21,575 | |||||
| Accrued liabilities | 13,120 | 11,212 | |||||||
| Deferred revenue | 20,157 | 18,815 | |||||||
| Capital leases | 748 | 3,205 | |||||||
| Total current liabilities | 59,931 | 54,807 | |||||||
| Commitments and contingencies (Note 10) | |||||||||
| Stockholders' equity: | |||||||||
| Common stock | 4 | 4 | |||||||
| Additional paid-in capital | 542,408 | 539,626 | |||||||
| Notes receivable from stockholders | (1,558 | ) | (1,575 | ) | |||||
| Deferred stock-based charges | (42 | ) | (107 | ) | |||||
| Accumulated other comprehensive income | 2,989 | 1,015 | |||||||
| Accumulated deficit | (353,941 | ) | (360,177 | ) | |||||
| Total stockholders' equity | 189,860 | 178,786 | |||||||
| Total liabilities and stockholders' equity | $ | 249,791 | $ | 233,593 | |||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
UNITED ONLINE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)
(in thousands, except per share amounts)
| |
Three Months Ended December 31, |
Six Months Ended December 31, |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2002 |
2001 |
2002 |
2001 |
|||||||||||
| Revenues: | |||||||||||||||
| Billable services | $ | 58,149 | $ | 41,035 | $ | 109,343 | $ | 48,698 | |||||||
| Advertising and commerce | 7,651 | 7,012 | 14,525 | 13,457 | |||||||||||
| Total revenues | 65,800 | 48,047 | 123,868 | 62,155 | |||||||||||
| Operating expenses: | |||||||||||||||
| Cost of billable services (including stock-based charges, see Note 9) | 21,990 | 23,265 | 42,690 | 31,542 | |||||||||||
| Cost of free services (including stock-based charges, see Note 9) | 3,161 | 8,722 | 6,897 | 21,978 | |||||||||||
| Sales and marketing (including stock-based charges, see Note 9) | 19,863 | 10,059 | 36,530 | 13,998 | |||||||||||
| Product development (including stock-based charges, see Note 9) | 5,740 | 7,418 | 11,661 | 12,081 | |||||||||||
| General and administrative (including stock-based charges, see Note 9) | 7,087 | 9,151 | 12,740 | 17,164 | |||||||||||
| Amortization of intangible assets | 3,798 | 4,685 | 8,483 | 4,786 | |||||||||||
| Restructuring charges | | 2,075 | | 2,435 | |||||||||||
| Total operating expenses | 61,639 | 65,375 | 119,001 | 103,984 | |||||||||||
| Income (loss) from operations | 4,161 | (17,328 | ) | 4,867 | (41,829 | ) | |||||||||
| Interest income, net | 1,073 | 1,585 | 2,061 | 2,943 | |||||||||||
| Other income, net | | | | 1,007 | |||||||||||
| Income (loss) before income taxes | 5,234 | (15,743 | ) | 6,928 | (37,879 | ) | |||||||||
| Provision for income taxes | 523 | | 692 | | |||||||||||
| Net income (loss) | $ | 4,711 | $ | (15,743 | ) | $ | 6,236 | $ | (37,879 | ) | |||||
| Unrealized gain (loss) on short-term investments, net of tax | 139 | (463 | ) | 1,974 | (355 | ) | |||||||||
| Comprehensive income (loss) | $ | 4,850 | $ | (16,206 | ) | $ | 8,210 | $ | (38,234 | ) | |||||
| Net income (loss) per sharebasic | $ | 0.12 | $ | (0.41 | ) | $ | 0.15 | $ | (1.19 | ) | |||||
| Net income (loss) per sharediluted | $ | 0.11 | $ | (0.41 | ) | $ | 0.14 | $ | (1.19 | ) | |||||
| Shares used to calculate basic net income (loss) per share | 40,937 | 38,863 | 40,553 | 31,795 | |||||||||||
| Shares used to calculate diluted net income (loss) per share | 44,563 | 38,863 | 44,119 | 31,795 | |||||||||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
UNITED ONLINE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| |
Six Months Ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2002 |
2001 |
||||||||
| Cash flows from operating activities: | ||||||||||
| Net income (loss) | $ | 6,236 | $ | (37,879 | ) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: | ||||||||||
| Depreciation and amortization | 14,869 | 14,067 | ||||||||
| Stock-based charges | 65 | 3,565 | ||||||||
| Other | 597 | (243 | ) | |||||||
| Changes in operating assets and liabilities (excluding the effects of acquisitions): | ||||||||||
| Restricted cash | 5,374 | 9,150 | ||||||||
| Accounts receivable | (1,724 | ) | 2,910 | |||||||
| Other assets | (1,606 | ) | 2,130 | |||||||
| Accounts payable and accrued liabilities | 5,426 | (17,533 | ) | |||||||
| Deferred revenue | 298 | 3,220 | ||||||||
| Net cash provided by (used for) operating activities | 29,535 | (20,613 | ) | |||||||
| Cash flows from investing activities: | ||||||||||
| Purchases of property and equipment | (2,633 | ) | (436 | ) | ||||||
| Purchases of patent rights | | (18 | ) | |||||||
| Purchases of short-term investments | (26,818 | ) | (34,605 | ) | ||||||
| Proceeds from maturities of short-term investments | 29,945 | 27,945 | ||||||||
| Proceeds from sales of assets, net | | 1,190 | ||||||||
| Cash paid for acquisitions, net of cash acquired | (8,388 | ) | 32,307 | |||||||
| Net cash provided by (used for) investing activities | (7,894 | ) | 26,383 | |||||||
| Cash flows from financing activities: | ||||||||||
| Payments on capital leases | (2,306 | ) | (2,581 | ) | ||||||
| Payments on notes payable | | (1,952 | ) | |||||||
| Repayment of notes receivable from stockholders | 56 | | ||||||||
| Proceeds from employee stock purchase plan | 843 | 111 | ||||||||
| Proceeds from exercise of stock options | 3,689 | | ||||||||
| Repurchases of common stock and option shares exercised | (2,165 | ) | (1,088 | ) | ||||||
| Net cash provided by (used for) financing activities | 117 | (5,510 | ) | |||||||
| Change in cash and cash equivalents | 21,758 | 260 | ||||||||
| Cash and cash equivalents, beginning of period | 41,543 | 60,087 | ||||||||
| Cash and cash equivalents, end of period | $ | 63,301 | $ | 60,347 | ||||||
| Supplemental disclosure of non cash investing and financing activities: | ||||||||||
| Issuance of common stock and options assumed for acquisitions | $ | | $ | 81,266 | ||||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
UNITED ONLINE, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. Organization and Business.
United Online, Inc. ("United Online" or the "Company") is a leading Internet Service Provider ("ISP"). The Company, under the NetZero, Juno and BlueLight Internet brand names, offers consumers value-priced Internet access and e-mail. United Online also offers consumers free Internet access under the NetZero and Juno brands. In addition to offering consumers access to the Internet, United Online offers marketers a variety of online advertising products, including online market research and measurement services. The Company is headquartered in Westlake Village, California, with additional offices in New York City, San Francisco and Hyderabad, India.
United Online was incorporated in Delaware in June 2001 and was formed in connection with the merger of NetZero, Inc. ("NetZero") and Juno Online Services, Inc. ("Juno") into two of United Online's wholly-owned subsidiaries, which was consummated on September 25, 2001 (the "Merger"). The Merger was accounted for under the purchase method of accounting and NetZero was the acquiror for financial accounting purposes and the Company's predecessor for financial reporting purposes. As a result of the Merger, NetZero and Juno each became wholly-owned subsidiaries of United Online. On November 4, 2002, the Company, through its wholly-owned NetBrand subsidiary, acquired the Internet access assets of BlueLight.com LLC ("BlueLight").
From inception through the fiscal year ended June 30, 2002, the Company and NetZero, as the Company's predecessor, have incurred losses from operations and have reported negative annual operating cash flows. As of December 31, 2002, the Company had an accumulated deficit of $353.9 million, cash and cash equivalents of $63.3 million and short-term investments of $96.5 million. The Company has no material financial commitments other than for capital and operating lease agreements and telecommunications and marketing services agreements. The Company believes that its existing cash, cash equivalents and short-term investments, and cash generated from operations will be sufficient to fund its working capital requirements, capital expenditures and other obligations through at least the next twelve months. However, additional capital may be needed in order to fund the Company's operations, expand marketing activities, develop new or enhance existing services or products, to respond to competitive pressures or to acquire complementary services, businesses or technologies. If the Company's existing cash resources and cash generated from operations are insufficient, additional capital through public or private financings, strategic relationships or other arrangements will be necessary. This additional funding might not be available on acceptable terms, or at all. Failure to raise sufficient capital when needed could have a material adverse effect on the business, results of operations and financial condition of the Company. If additional funds are raised through the issuance of equity securities, the percentage of stock owned by the then-current stockholders will be reduced. Furthermore, such equity securities might have rights, preferences or privileges senior to those of the common stockholders.
2. Basis of Presentation.
The consolidated financial statements and notes for the three and six months ended December 31, 2002 reflect the consolidated results of United Online, including the results of BlueLight subsequent to its acquisition. The consolidated financial statements and notes for the six months ended December 31, 2001 reflect the financial results of NetZero prior to September 25, 2001, as predecessor to United Online. As a result, the operating results presented for the six months ended December 31, 2001 exclude the results of Juno prior to the Merger. In addition, since the operating results for the six months ended December 31, 2001 only include Juno's results subsequent to the Merger, the results do
6
not reflect the additional amortization expense that would have been incurred if the Merger had occurred at the beginning of fiscal 2002.
The accompanying consolidated financial statements are unaudited except for the balance sheet information at June 30, 2002 and include United Online and its wholly-owned subsidiaries. The Company's interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") including those for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X issued by the Securities and Exchange Commission ("SEC"). Accordingly, they do not include all of the information and note disclosures required by GAAP for complete financial statements. These statements are unaudited and, in the opinion of management, all adjustments (which include only normal recurring adjustments) considered necessary for a fair presentation, have been included. The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities and the reported amounts of revenues and expenses. Actual results could differ from those estimates. The results of operations for these interim periods are not necessarily indicative of the operating results for a full year. Certain reclassifications have been made to the prior year financial statements to conform to the current year presentation. These consolidated financial statements should be read in conjunction with the audited financial statements and related notes for the year ended June 30, 2002 included in the Company's Annual Report on Form 10-K filed on September 30, 2002 with the SEC.
3. Recent Accounting Pronouncements.
In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 142, Goodwill and Other Intangible Assets. Under SFAS No. 142, goodwill and indefinite-lived intangible assets are no longer amortized but are reviewed annually (or more frequently if impairment indicators arise) for impairment. Separable intangible assets that are not deemed to have indefinite lives will continue to be amortized over their useful lives (but with no maximum life). The adoption of SFAS No. 142 in the first quarter of fiscal 2003 did not have any impact on the Company's financial position, results of operations or cash flows.
In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, which is applicable to financial statements issued for fiscal years beginning after December 15, 2001. The FASB's new rules on asset impairment supersede SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed of, and portions of APB Opinion No. 30, Reporting the Results of Operations. SFAS No. 144 provides a single accounting model for long-lived assets to be disposed of and significantly changes the criteria that would have to be met to classify an asset as held-for-sale. Classification as held-for-sale is an important distinction since such assets are not depreciated and are stated at the lower of fair value or carrying amount. SFAS No. 144 also requires expected future operating losses from discontinued operations to be displayed in the period(s) in which the losses are incurred, rather than as of the measurement date as presently required. The adoption of SFAS No. 144 in the first quarter of fiscal 2003 did not have any impact on the Company's financial position, results of operations or cash flows.
In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS No. 146 requires that a liability for a cost associated with an exit or disposal activity be recognized when the liability is incurred and nullifies the guidance of Emerging Issues Task Force ("EITF") Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring), which recognized a liability for an exit cost at the date of an entity's commitment to an exit plan. SFAS No. 146 requires that the initial measurement of a liability be at fair value. SFAS No. 146 will be effective for exit or disposal activities that are initiated after December 31, 2002 with early adoption encouraged. The adoption of
7
SFAS No. 146 in the third quarter of fiscal 2003 will not have any impact on the Company's financial position, results of operations or cash flows.
In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based CompensationTransition and Disclosurean amendment of FAS 123. SFAS No. 148 amends SFAS No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for an entity that voluntarily changes to the fair value based method of accounting for stock-based employee compensation. It also amends the disclosure provisions of SFAS No. 123 to require prominent disclosure about the effects on reported net income of an entity's accounting policy decisions with respect to stock-based employee compensation. This Statement also amends APB Opinion No. 28, Interim Financial Reporting, to require disclosure about those effects in interim financial information. SFAS No. 148 is effective for annual and interim periods beginning after December 15, 2002. As the Company has elected not to change to the fair value based method of accounting for stock-based employee compensation, SFAS No. 148 will not have any impact on the Company's financial position, results of operations or cash flows.
4. Income Taxes.
For the three and six months ended December 31, 2002, the Company recorded a provision for income taxes of $0.5 million and $0.7 million, respectively, for California state income taxes. In September 2002, the State of California enacted legislation that suspends the utilization of net operating loss carryforwards to offset current taxable income for a two-year period beginning in fiscal 2003, which required the Company to record a California state income tax provision for the period. For federal income tax purposes, pre-tax income for the period was fully offset by net operating loss carryforwards. Because the benefit of net operating loss carryforwards was not recognized in prior periods, such benefit is recognized in the current period and, as a result, no federal income tax provision has been recorded.
Consistent with prior periods, the Company's net deferred tax assets, consisting primarily of federal and state net operating loss carryforwards, have been offset by a full valuation allowance. In determining the need for a valuation allowance, management has reviewed both positive and negative evidence, including current and historical operating results, future income projections and potential tax-planning strategies. Based upon management's assessment of all available evidence, the Company has concluded that it is not more likely than not that deferred tax assets will be realized. This conclusion is based primarily on the Company's history of net operating losses and the need to generate significant amounts of taxable income in future periods in order to utilize existing deferred tax assets. Accordingly, the Company has not released all or a portion of the valuation allowance against its otherwise recognizable deferred tax assets. However, the Company will continue to monitor all available evidence and reassess the potential realization of its deferred tax assets, especially given that the Company has recently begun to generate current taxable income. If the Company continues to meet its financial projections and improve its results from operations, or if circumstances otherwise change, it is reasonably possible that the Company may release all or a portion of the valuation allowance in the near term.
Federal and state net operating loss carryforwards available to offset future taxable income have been adjusted to reflect utilization limitations under Section 382 of the Internal Revenue Code (the "Code") resulting from the Merger. In addition, utilization of the net operating loss carryforwards is subject to annual usage limitations as determined under Section 382 of the Code. Net operating loss limitations under Section 382 and the carryforward suspension under California state tax law may significantly impact the timing and amount of future income tax obligations, if any, and the Company's ability to utilize its deferred tax assets.
8
5. Acquisitions.
Juno Online Services, Inc.
On September 25, 2001, NetZero and Juno merged into two wholly-owned subsidiaries of United Online. The Merger was accounted for under the purchase method of accounting in accordance with SFAS No. 141, Business Combinations, and NetZero was the acquiror for financial accounting purposes. The primary reasons for the Merger were to accelerate the Company's growth in pay users, leverage NetZero's and Juno's operating and cost infrastructures to create a lower cost structure for providing Internet access and to create a more attractive base of users for advertising customers. The historical consolidated results of operations reflect only the operating results of NetZero and its subsidiaries prior to September 25, 2001 as predecessor to United Online.
BlueLight
On November 4, 2002, the Company acquired the Internet access assets of BlueLight. The acquisition has been accounted for under the purchase method of accounting in accordance with SFAS No. 141. The primary reason for the acquisition was to acquire BlueLight's pay subscriber base in order to accelerate the Company's pay user growth and leverage its operating and cost infrastructure.
The purchase price of approximately $8.4 million, including $0.1 million of acquisition-related costs, was paid in cash and allocated to the assets acquired based on their estimated fair values, including identifiable intangible assets. The following table summarizes the net assets acquired in connection with the acquisition (in thousands):
| Asset Description |
Estimated Fair Value |
Estimated Amortizable Life |
||||||
|---|---|---|---|---|---|---|---|---|
| Net tangible assets acquired: | ||||||||
| Accounts receivable | $ | 1,611 | ||||||
| Property and equipment | 585 | |||||||
| Accounts payable | (649 | ) | ||||||
| Deferred service liabilities | (1,044 | ) | ||||||
| Total net tangible assets acquired | 503 | |||||||
| Intangible assets acquired: | ||||||||
| Pay subscriber base | 7,500 | 4 years | ||||||
| Proprietary rights | 235 | 3 years | ||||||
| Software and technology | 150 | 2.5 years | ||||||
| Total intangible assets acquired | 7,885 | |||||||
| Total purchase price | $ | 8,388 | ||||||
The weighted average amortizable life of all acquired intangible assets is 3.9 years.
The following summarized unaudited pro forma financial information for the six months ended December 31, 2001 assumes that the Merger had occurred at the beginning of the period presented (in
9
thousands, except per share amounts). The information excludes the acquisition of the Internet access assets of BlueLight since the pro forma effect of that transaction is immaterial.
| |
Six Months Ended December 31, 2001 |
|||
|---|---|---|---|---|
| |
(unaudited) |
|||
| Revenues | $ | 90,063 | ||
| Net loss | $ | (39,621 | ) | |
| Net loss per share | $ | (1.02 | ) | |
6. Short-Term Investments.
Short-term investments consist of debt securities classified as available-for-sale and have maturities greater than 90 days from the date of purchase. The Company has invested primarily in U.S. commercial paper, all of which have a minimum investment rating of A, and government agency notes. The Company had no realized gains or losses from the sale of investments for the three and six month periods ended December 31, 2002.
Short-term investments as of December 31, 2002 consist of the following (in thousands):
| |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial paper | $ | 38,294 | $ | 1,372 | $ | (25 | ) | $ | 39,641 | ||||
| Government agencies | 55,032 | 1,808 | (2 | ) | 56,838 | ||||||||
| Total | $ | 93,326 | $ | 3,180 | $ | (27 | ) | $ | 96,479 | ||||
Gross unrealized gains and gross unrealized losses are presented net of tax in accumulated other comprehensive income on the consolidated balance sheet.
7. Concentration of Credit Risk.
At December 31, 2002, two customers comprised approximately 18% and 15%, respectively, of the consolidated accounts receivable balance. At June 30, 2002, one customer comprised approximately 21% of the consolidated accounts receivable balance.
For the three and six months ended December 31, 2002 and 2001, we did not have any individual customer that comprised more than 10% of total revenues.
10
8. Net Income (Loss) per Share.
The following table sets forth the computation of basic and diluted net income (loss) per share:
| |
Three Months Ended December 31, |
Six Months Ended December 31, |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2002 |
2001 |
2002 |
2001 |
|||||||||||
| Numerator: | |||||||||||||||
| Net income (loss) | $ | 4,711 | $ | (15,743 | ) | $ | 6,236 | $ | (37,879 | ) | |||||
| Denominator: | |||||||||||||||
| Weighted average common sharesbasic | 41,246 | 39,965 | 40,921 | 33,031 | |||||||||||
| Adjustment for weighted average common shares subject to repurchase | (309 | ) | (1,102 | ) | (368 | ) | (1,236 | ) | |||||||
| Adjusted weighted average common sharesbasic | 40,937 | 38,863 | 40,553 | 31,795 | |||||||||||
| Effect of dilutive securities: | |||||||||||||||
| Stock options, restricted shares, warrants and employee stock purchase plan shares | 3,626 | | 3,566 | | |||||||||||
| Weighted average common sharesdiluted | 44,563 | 38,863 | 44,119 | 31,795 | |||||||||||
| Net income (loss) per sharebasic | $ | 0.12 | $ | (0.41 | ) | $ | 0.15 | $ | (1.19 | ) | |||||
| Net income (loss) per sharediluted | $ | 0.11 | $ | (0.41 | ) | $ | 0.14 | $ | (1.19 | ) | |||||
The diluted per share computations exclude unvested options, restricted shares, warrants and employee stock purchase plan shares which are antidilutive. The number of antidilutive options excluded from the diluted net income per share calculation for the three and six months ended December 31, 2002 is 1.4 million and 1.7 million, respectively. The number of antidilutive options, restricted shares, warrants and employee stock purchase plan shares excluded from the net loss per share calculation for the three and six months ended December 31, 2001 is 9.5 million and 10.3 million, respectively. As of December 31, 2002, there were approximately 8.7 million options outstanding with a weighted average exercise price of $11.55 per share.
9. Stock-based Charges.
The Company accounts for stock-based employee compensation arrangements in accordance with the provisions of APB No. 25, Accounting for Stock Issued to Employees, and complies with the disclosure provisions of SFAS No. 123. Under APB No. 25, compensation expense is recognized over the vesting period based on the difference, if any, on the date of grant between the deemed fair value for accounting purposes of the Company's stock and the exercise price on the date of grant.
11
The following table summarizes the stock-based charges that have been included in the following captions for each of the periods presented (in thousands):
| |
Three Months Ended December 31, |
Six Months Ended December 31, |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2002 |
2001 |
2002 |
< | |||||||||||