UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
ý |
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the Quarterly Period Ended September 30, 2003. |
|
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 1-12175.
SABRE HOLDINGS CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware (State or other jurisdiction of incorporation or organization) |
75-2662240 (I.R.S. Employer Identification No.) |
|
3150 Sabre Drive, Southlake, Texas (Address of principal executive offices) |
76092 (Zip Code) |
Registrant's telephone number, including area code (682) 605-1000
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 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 periods 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
Indicate by checkmark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Class A Common Stock, $.01 par value143,466,253 as of November 7, 2003
INDEX
SABRE HOLDINGS CORPORATION
| PART I: | FINANCIAL INFORMATION | 3 | |
Item 1. |
Financial Statements (Unaudited) |
3 |
|
| Consolidated Balance SheetsSeptember 30, 2003 and December 31, 2002 | 3 | ||
| Consolidated Statements of IncomeThree and nine months ended September 30, 2003 and 2002 | 4 | ||
| Condensed Consolidated Statement of Stockholders' EquityNine months ended September 30, 2003 | 5 | ||
| Consolidated Statements of Cash FlowsNine months ended September 30, 2003 and 2002 | 6 | ||
| Notes to Consolidated Financial Statements | 7 | ||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
31 |
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
52 |
|
Item 4. |
Controls and Procedures |
52 |
|
PART II: |
OTHER INFORMATION |
53 |
|
Item 1. |
Legal Proceedings |
53 |
|
Item 6. |
Exhibits and Reports on Form 8-K |
53 |
|
SIGNATURE |
55 |
||
2
Item 1. Financial Statements
SABRE HOLDINGS CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited) (In thousands)
| |
September 30, 2003 |
December 31, 2002 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Current assets | |||||||||
| Cash | $ | 26,484 | $ | 21,176 | |||||
| Marketable securities | 985,863 | 890,584 | |||||||
| Accounts receivable, net | 372,623 | 298,498 | |||||||
| Prepaid expenses and other current assets | 106,117 | 85,657 | |||||||
| Deferred income taxes | 17,081 | 15,728 | |||||||
| Total current assets | 1,508,168 | 1,311,643 | |||||||
| Property and equipment | |||||||||
| Buildings and leasehold improvements | 318,930 | 156,034 | |||||||
| Furniture, fixtures and equipment | 44,909 | 43,578 | |||||||
| Computer software and equipment | 265,261 | 236,639 | |||||||
| 629,100 | 436,251 | ||||||||
| Less accumulated depreciation and amortization | (232,007 | ) | (196,179 | ) | |||||
| Total property and equipment | 397,093 | 240,072 | |||||||
| Investments in joint ventures | 177,973 | 189,002 | |||||||
| Goodwill and intangible assets, net | 812,226 | 855,683 | |||||||
| Other assets, net | 137,936 | 160,131 | |||||||
| Total assets | $ | 3,033,396 | $ | 2,756,531 | |||||
| Liabilities and stockholders' equity | |||||||||
| Current liabilities | |||||||||
| Accounts payable | $ | 179,248 | $ | 181,934 | |||||
| Accrued compensation and related benefits | 56,681 | 54,770 | |||||||
| Accrued subscriber incentives | 68,838 | 69,132 | |||||||
| Deferred revenues | 39,186 | 46,252 | |||||||
| Other accrued liabilities | 179,224 | 147,826 | |||||||
| Total current liabilities | 523,177 | 499,914 | |||||||
| Deferred income taxes | 10,044 | 13,755 | |||||||
| Pensions and other postretirement benefits | 117,812 | 116,305 | |||||||
| Other liabilities | 34,175 | 38,914 | |||||||
| Minority interests | 11,602 | 10,300 | |||||||
| Notes payable | 433,930 | 435,765 | |||||||
| Obligation under capital lease | 162,915 | | |||||||
| Commitments and contingencies | |||||||||
| Stockholders' equity | |||||||||
| Preferred stock: $0.01 par value; 20,000 shares authorized; no shares issued | | | |||||||
| Class A common stock, $0.01 par value; 250,000 shares authorized; 145,795 and 144,775 shares issued at September 30, 2003 and December 31, 2002, respectively | 1,459 | 1,448 | |||||||
| Additional paid-in capital | 1,289,397 | 1,269,101 | |||||||
| Retained earnings | 519,196 | 442,130 | |||||||
| Accumulated other comprehensive loss | (15,385 | ) | (16,024 | ) | |||||
| Less treasury stock at cost: 2,166 and 2,172 shares, respectively | (54,926 | ) | (55,077 | ) | |||||
| Total stockholders' equity | 1,739,741 | 1,641,578 | |||||||
| Total liabilities and stockholders' equity | $ | 3,033,396 | $ | 2,756,531 | |||||
See Notes to Consolidated Financial Statements
3
SABRE HOLDINGS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited) (In thousands, except per share amounts)
| |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
2003 |
2002 |
|||||||||||
| Revenues | $ | 526,793 | $ | 517,374 | $ | 1,577,815 | $ | 1,603,480 | |||||||
| Operating expenses | |||||||||||||||
| Cost of revenues | 328,578 | 301,803 | 964,947 | 874,713 | |||||||||||
| Selling, general and administrative | 133,461 | 114,881 | 379,247 | 376,885 | |||||||||||
| Amortization of intangible assets | 20,888 | 13,216 | 45,469 | 40,110 | |||||||||||
| Total operating expenses | 482,927 | 429,900 | 1,389,663 | 1,291,708 | |||||||||||
| Operating income | 43,866 | 87,474 | 188,152 | 311,772 | |||||||||||
| Other income (expense) | |||||||||||||||
| Interest income | 4,156 | 7,159 | 12,535 | 21,726 | |||||||||||
| Interest expense | (6,790 | ) | (5,633 | ) | (17,562 | ) | (16,897 | ) | |||||||
| Other, net | (839 | ) | 1,920 | (30,350 | ) | 22,973 | |||||||||
| Total other income (expense) | (3,473 | ) | 3,446 | (35,377 | ) | 27,802 | |||||||||
| Minority interests | (711 | ) | (349 | ) | (1,302 | ) | (390 | ) | |||||||
| Income before provision for income taxes | 39,682 | 90,571 | 151,473 | 339,184 | |||||||||||
| Provision for income taxes | 14,233 | 32,650 | 54,329 | 125,911 | |||||||||||
| Net earnings | $ | 25,449 | $ | 57,921 | $ | 97,144 | $ | 213,273 | |||||||
| Earnings per common share | |||||||||||||||
| Basic | $ | .18 | $ | .40 | $ | .68 | $ | 1.53 | |||||||
| Diluted | $ | .18 | $ | .40 | $ | .68 | $ | 1.50 | |||||||
| Dividends per common share | $ | .07 | $ | | $ | .14 | $ | | |||||||
See Notes to Consolidated Financial Statements
4
SABRE HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
NINE MONTHS ENDED SEPTEMBER 30, 2003
(Unaudited) (In thousands)
| |
Class A Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Loss |
Treasury Stock |
Total |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2002 | $ | 1,448 | $ | 1,269,101 | $ | 442,130 | $ | (16,024 | ) | $ | (55,077 | ) | $ | 1,641,578 | ||||||
| Issuance of 1,020 shares of Class A common stock pursuant to stock option, restricted stock incentive and stock purchase plans |
10 | 4,145 | | | 1,704 | 5,859 | ||||||||||||||
| Tax benefit from exercise of employee stock options |
| 586 | | | | 586 | ||||||||||||||
| Stock based compensation for employees |
| 13,892 | | | | 13,892 | ||||||||||||||
| Dividends | | | (20,078 | ) | | | (20,078 | ) | ||||||||||||
| Other | 1 | 1,673 | | | (1,553 | ) | 121 | |||||||||||||
| Comprehensive income: | ||||||||||||||||||||
| Net earnings | | | 97,144 | | | 97,144 | ||||||||||||||
| Unrealized loss on foreign currency forward contracts, net of deferred income taxes |
| | | (830 | ) | | (830 | ) | ||||||||||||
| Unrealized gain on investments, net of deferred income taxes |
| | | 1,105 | | 1,105 | ||||||||||||||
| Unrealized foreign currency translation gain |
| | | 364 | | 364 | ||||||||||||||
| Total comprehensive income | 97,783 | |||||||||||||||||||
| Balance at September 30, 2003 | $ | 1,459 | $ | 1,289,397 | $ | 519,196 | $ | (15,385 | ) | $ | (54,926 | ) | $ | 1,739,741 | ||||||
See Notes to Consolidated Financial Statements.
5
SABRE HOLDINGS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) (In thousands)
| |
Nine Months Ended September 30, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
|||||||
| Operating Activities | |||||||||
| Net earnings | $ | 97,144 | $ | 213,273 | |||||
| Adjustments to reconcile net earnings to cash provided by operating activities: | |||||||||
| Depreciation and amortization | 105,184 | 86,174 | |||||||
| Stock based compensation for employees | 13,892 | 27,079 | |||||||
| Deferred income taxes | (4,688 | ) | 78,957 | ||||||
| Tax benefit from exercise of stock options | 586 | 9,686 | |||||||
| Minority interests | 1,302 | 390 | |||||||
| Gain on sale of former headquarters building | | (18,308 | ) | ||||||
| Loss on refinancing of building | 27,947 | | |||||||
| Other | 3,345 | (16,496 | ) | ||||||
| Changes in operating assets and liabilities: | |||||||||
| Accounts receivable | (70,981 | ) | (49,314 | ) | |||||
| Prepaid expenses | (21,230 | ) | (43,654 | ) | |||||
| Other assets | 14,167 | (30,639 | ) | ||||||
| Accrued compensation and related benefits | 1,911 | (15,826 | ) | ||||||
| Accounts payable and other accrued liabilities | 35,009 | (13,446 | ) | ||||||
| Pensions and other postretirement benefits | 1,507 | (6,158 | ) | ||||||
| Other liabilities | (7,900 | ) | (23,074 | ) | |||||
| Cash provided by operating activities | 197,195 | 198,644 | |||||||
| Investing Activities | |||||||||
| Additions to property and equipment | (54,159 | ) | (43,119 | ) | |||||
| Business combinations, net of cash acquired | (11,934 | ) | (483,426 | ) | |||||
| Proceeds from sale of former headquarters building | | 80,000 | |||||||
| Proceeds from sale of minority interest in Sabre Pacific | | 23,466 | |||||||
| Proceeds from exercise of Travelocity.com stock options | | 33,658 | |||||||
| Proceeds from sale of data center facility | | 68,464 | |||||||
| Purchase of data center facility from lessor | | (92,092 | ) | ||||||
| Purchases of marketable securities | (6,528,942 | ) | (3,279,509 | ) | |||||
| Sales of marketable securities | 6,434,837 | 3,102,936 | |||||||
| Proceeds from sales of warrants | 5,054 | 4,444 | |||||||
| Other investing activities, net | 8,084 | 17,398 | |||||||
| Cash used for investing activities | (147,060 | ) | (567,780 | ) | |||||
| Financing Activities | |||||||||
| Proceeds from issuance of common stock | 5,859 | 438,767 | |||||||
| Dividends paid | (20,078 | ) | | ||||||
| Purchases of treasury stock | | (56,610 | ) | ||||||
| Payment to refinance building | (27,947 | ) | | ||||||
| Other financing activities, net | (2,661 | ) | (90 | ) | |||||
| Cash provided by (used for) financing activities | (44,827 | ) | 382,067 | ||||||
| Increase in cash | 5,308 | 12,931 | |||||||
| Cash at beginning of period | 21,176 | 18,855 | |||||||
| Cash at end of period | $ | 26,484 | $ | 31,786 | |||||
See Notes to Consolidated Financial Statements
6
SABRE HOLDINGS CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. General Information
Sabre Holdings Corporation ("Sabre Holdings") is a Delaware holding company. Sabre Inc. is the principal operating subsidiary and sole direct subsidiary of Sabre Holdings. Sabre Inc. or its direct or indirect subsidiaries conduct all of our businesses. In this Quarterly Report on Form 10-Q, references to the "company", "we", "our", "ours" and "us" refer to Sabre Holdings and its consolidated subsidiaries unless otherwise stated or the context otherwise requires.
We are a world leader in travel commerce, retailing travel products and providing distribution and technology solutions for the travel industry. Through our Sabre® global distribution system ("Sabre system" or "Sabre GDS") subscribers can access information about, and can book reservations for, airline trips, hotel stays, car rentals, cruises and tour packages, among other things. Our Sabre Travel Network business operates the Sabre GDS and markets and distributes travel-related products and services through the travel agency channel. We engage in consumer-direct and business-direct travel services and distribution through Travelocity. In addition, our Sabre Airline Solutions business is a leading provider of technology and services, including development and consulting services, to airlines and other travel providers. On September 16, 2003, we announced our plans to combine the assets and operations of our GetThere business during the fourth quarter of 2003 with related assets and operations that will be managed by our continuing business units. GetThere, which engages in business-direct travel services, has previously been operated as a separate segment of our business. Disaggregated information relating to our business segments as of September 30, 2003 is presented in Note 6 to the Consolidated Financial Statements.
2. Summary of Significant Accounting Policies
Basis of PresentationThe accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, these financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly the financial position, results of operations and cash flows for the periods indicated. The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Operating results for the three and nine months ended September 30, 2003 are not necessarily indicative of results that may be expected for any other interim period or for the year ended December 31, 2003. Our quarterly financial data should be read in conjunction with our consolidated financial statements for the year ended December 31, 2002 (including the notes thereto), set forth in Sabre Holdings Corporation's Annual Report on Form 10-K/A filed with the Securities and Exchange Commission on March 17, 2003.
We consolidate all of our majority-owned subsidiaries and companies over which we exercise control through majority voting rights. No entities are currently consolidated due to control through operating or financing agreements.
7
The consolidated financial statements include our accounts after elimination of all significant intercompany balances and transactions. We account for our interests in joint ventures and investments in common stock of other companies which we do not control but over which we exert significant influence using the equity method. Investments in the common stock of other companies over which we do not exert significant influence are accounted for at cost. We periodically evaluate for impairment equity and debt investments in entities accounted for at cost by reviewing updated financial information provided by the investee, including valuation information from new financing transactions by the investee and information relating to competitors of investees when available. If we determine that a cost method investment is impaired, the carrying value of the investment is reduced to its estimated fair value. To date, writedowns of investments carried at cost have been insignificant to our results of operations.
ReclassificationsCertain reclassifications have been made to the 2002 financial statements to conform to the 2003 presentation. These reclassifications are not material, either individually or in the aggregate, to our financial statements.
Accounts ReceivableWe generate a significant portion of our revenues and corresponding accounts receivable from services provided to the commercial air travel industry. As of September 30, 2003, approximately 71% of our trade accounts receivable were attributable to these customers. Our other accounts receivable are generally due from other participants in the travel and transportation industry.
We evaluate the collectibility of our accounts receivable based on a combination of factors. In circumstances where we are aware of a specific customer's inability to meet its financial obligations to us (e.g., bankruptcy filings, failure to pay amounts due to us or others), we record a specific reserve for bad debts against amounts due to reduce the net recognized receivable to the amount we reasonably believe will be collected. For all other customers, we recognize reserves for bad debts based on past write-off history (average percentage of receivables written off historically) and the length of time the receivables are past due.
From 2001 through the third quarter 2003, the commercial air travel industry in particular, and the travel and transportation industry in general, was adversely affected by a decline in travel resulting from several factors, including deteriorating economic conditions in the United States, political and economic issues abroad, ongoing travel security concerns, fear of potential terrorist attack and by travelers' fear of exposure to contagious diseases such as Severe Acute Respiratory Syndrome ("SARS"). Lower levels of travel activity and lower revenue yields negatively impacted many of our domestic airline customers. Several major domestic air carriers are experiencing liquidity problems, some airlines have sought bankruptcy protection and still others may consider bankruptcy relief. We believe that we have appropriately considered the effects of these factors, as well as any other known customer liquidity issues, on the ability of our customers to pay amounts owed to us. However, if decreased demand for commercial air travel continues or worsens, the financial condition of our customers may be adversely impacted. If we begin, or estimate that we will begin, to experience higher than expected defaults on amounts due us, our estimates of the amounts that we will ultimately collect could be reduced by a material amount. Our allowance for bad debts was $24.9 million at September 30, 2003 and $34.5 million at December 31, 2002.
8
Booking Fee Cancellation ReserveWe record revenue for airline travel reservations processed through the Sabre system at the time of the booking of the reservation. However, if the booking is canceled in a later month, the booking fee must be refunded to the customer (less a small cancellation fee). We record revenue net of an estimated amount reserved to account for future cancellations. This reserve is calculated based on historical cancellation rates. In estimating the amount of future cancellations that will require us to refund a booking fee, we assume that a significant percentage of cancellations are followed by an immediate re-booking, without loss of revenue. This assumption is based on historical rates of cancellations/re-bookings and has a significant impact on the amount reserved. If circumstances change, such as higher than expected cancellation rates or changes in booking behavior, our estimates of future cancellations could be increased by a material amount and our revenue decreased by a corresponding amount. At September 30, 2003 and December 31, 2002 our booking fee cancellation reserves were approximately $17.6 million and $18.4 million, respectively. During the first nine months of 2003, the cancellation reserve declined by $0.8 million due to declining booking volumes. This reserve is sensitive to changes in booking levels. For example, if during the first nine months of 2003 booking volumes had been 10% lower, the reserve balance would have been reduced by an additional $1.8 million.
Business CombinationsOur acquisitions of other companies have been accounted for using the purchase method of accounting. The amounts assigned to the identifiable assets and liabilities acquired in connection with these acquisitions were based on estimated fair values as of the date of the acquisition, with the remainder recorded as goodwill. The fair values were determined by our management, generally based upon information supplied by the management of the acquired entities and valuations prepared by independent valuation experts. The valuations have been based primarily upon future cash flow projections for the acquired assets, discounted to present value using a risk-adjusted discount rate. For certain classes of intangible assets, the valuations have been based upon estimated cost of replacement. In connection with our acquisitions, we have recorded a significant amount of intangible assets, including goodwill.
Long-Lived Assets and GoodwillWe evaluate our goodwill for impairment on an annual basis or whenever indicators of impairment exist. The evaluation is based upon a comparison of the estimated fair value of the unit of our business to which the goodwill has been assigned to the sum of the carrying value of the assets and liabilities of that unit. The fair values used in this evaluation are estimated based upon discounted future cash flow projections for the unit. These cash flow projections are based upon a number of assumptions, including future booking volume levels, price levels, commission rates, rates of growth in our consumer and corporate direct booking businesses, rates of increase in operating expenses, discount rates, price-to-earnings multiples, etc. To date, we have not recorded a significant impairment of our goodwill. Intangible assets deemed to have indefinite lives are subject to impairment tests annually or when changes in circumstances indicate the carrying value may not be recoverable. If the carrying value of an indefinite lived intangible asset exceeds its fair value, as generally estimated using a discounted future net cash flow projection, the carrying value of the asset is reduced to its fair value.
We believe that assumptions we have made in projecting future cash flows for the evaluations described above are reasonable. However, if future actual results do not meet our expectations, we may be required to record an impairment charge, the amount of which could be material to our results of operations.
9
Amortization expense relating to intangible assets subject to amortization totaled approximately $20.9 million and $13.2 million during the three months ended September 30, 2003 and 2002, respectively, and approximately $45.5 million and $40.1 million during the nine months ended September 30, 2003 and 2002, respectively. Amortization expense for the three and nine months ended September 30, 2003 includes a charge of $8.8 million due to the early termination of the affiliation agreement with Hotels.com (Note 3). Amortization expense for the nine months ended September 30, 2002 includes a charge of $2.7 million incurred during the first quarter of 2002 for the write-down of a non-compete agreement that was determined to be unrecoverable. The goodwill balance was approximately $821.9 million and $819.9 million at September 30, 2003 and December 31, 2002. Of these balances, approximately $94.1 million consisted of goodwill related to our investments in joint ventures, which is included in investments in joint ventures in the accompanying balance sheet.
Earnings Per ShareBasic earnings per share excludes any dilutive effect of any stock awards or options. The number of shares used in the diluted earnings per share calculations includes the dilutive effect of any stock awards or options.
The following table reconciles weighted average shares used in computing basic and diluted earnings per common share (in thousands):
| |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
2003 |
2002 |
||||
| Denominator for basic earnings per common shareweighted-average shares |
142,672 | 143,096 | 142,451 | 139,762 | ||||
| Dilutive effect of stock awards and options | 2,485 | 1,794 | 1,156 | 2,550 | ||||
| Denominator for diluted earnings per common shareadjusted weighted-average shares |
145,157 | 144,890 | 143,607 | 142,312 | ||||
Options to purchase approximately 582,029 and 1,689,738 weighted-average shares of our common stock were outstanding during the three and nine-month periods ending September 30, 2003, respectively, but were excluded from the computation of diluted earnings per share because the effect would be anti-dilutive.
Stock Awards and OptionsWe account for stock awards and stock option grants using the intrinsic value method set forth in Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees ("APB 25"), and related interpretations. Generally, no compensation expense is recognized for stock option grants to employees if the exercise price is at or above the fair market value of the underlying stock on the date of grant. Compensation expense relating to other stock awards is recognized over the period during which the employee renders service to us necessary to earn the award.
The total charge for stock compensation expense recorded in accordance with APB 25 and included in wages, salaries and benefits expense was $4.6 million and $4.2 million for the three-months ended September 30, 2003 and 2002, respectively, and $13.9 million and $27.1 million for the nine months ended September 30, 2003 and 2002, respectively. Of this expense, $3.2 million and $3.4 million for the three-month periods ending September 30, 2003 and 2002, respectively, and $9.7 million and $23.6 million for the nine-month periods ending September 30, 2003 and 2002, respectively, relates to the recognition of compensation expense for vested and unvested employee stock options converted to options to purchase Sabre Holdings' common stock in connection with acquisitions of other companies. At September 30, 2003 and December 31, 2002, unamortized deferred stock compensation relating to acquisitions that we have made totaled approximately $15.2 million and $24.8 million, respectively.
10
The following table summarizes the pro forma effect of stock-based compensation on our net earnings and net earnings per share for the three and nine months ended September 30, 2003 and 2002, as if we had accounted for such compensation at fair value (in thousands, except per share data):
| |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
2003 |
2002 |
|||||||||
| Net earnings as reported | $ | 25,449 | $ | 57,921 | $ | 97,144 | $ | 213,273 | |||||
| Add stock compensation expense determined under intrinsic value method, net of income taxes |
2,862 | 2,683 | 8,582 | 17,228 | |||||||||
| Less total stock-based employee compensation expense determined under fair value based method for all awards, net of income taxes |
10,324 | 6,445 | 32,822 | 39,530 | |||||||||
| Pro forma net earnings | $ | 17,987 | $ | 54,159 | $ | 72,904 | $ | 190,971 | |||||
| Net earnings per common share, as reported: | |||||||||||||
| Basic | $ | .18 | $ | ||||||||||