SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
For The Quarterly Period Ended March 31, 2004
| COMPUCREDIT CORPORATION |
|
| a Georgia Corporation IRS Employer Identification No. 58-2336689 SEC File Number 0-25751 |
|
245 Perimeter Center Parkway, Suite 600 Atlanta, Georgia 30346 (770) 206-6200 |
|
CompuCredit has (1) 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, and (2) been subject to such filing requirements for the past 90 days.
CompuCredit is an accelerated filer (as defined by Rule 12b-2 of the Exchange Act).
As of April 30, 2004, there were 47,980,408 outstanding shares of CompuCredit's Common Stock, no par value (the "Common Stock").
COMPUCREDIT CORPORATION
FORM 10-Q
March 31, 2004
| |
|
|
|
Page |
|
|---|---|---|---|---|---|
| PART I. | FINANCIAL INFORMATION | ||||
| Item 1. | Financial Statements (Unaudited) | ||||
| Condensed Consolidated Balance Sheets | 1 | ||||
| Condensed Consolidated Statements of Operations | 2 | ||||
| Condensed Consolidated Statement of Shareholders' Equity | 3 | ||||
| Condensed Consolidated Statements of Cash Flows | 4 | ||||
| Notes to Condensed Consolidated Financial Statements | 5 | ||||
| Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 21 | |||
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 39 | |||
| Item 4. | Controls and Procedures | 40 | |||
PART II. |
OTHER INFORMATION |
||||
| Item 1. | Legal Proceedings | 41 | |||
| Item 2. | Changes in Securities and Use of Proceeds | 41 | |||
| Item 3. | Defaults Upon Senior Securities | 41 | |||
| Item 4. | Submission of Matters to a Vote of Security Holders | 41 | |||
| Item 5. | Other Information | 41 | |||
| Item 6. | Exhibits and Reports on Form 8-K | 41 | |||
| Signatures | 42 | ||||
CompuCredit Corporation and Subsidiaries
Consolidated Balance Sheets
| |
March 31, 2004 |
December 31, 2003 |
||||||
|---|---|---|---|---|---|---|---|---|
| |
(Unaudited) (Dollars in thousands) |
|||||||
| Assets | ||||||||
| Cash and cash equivalents | $ | 69,286 | $ | 110,605 | ||||
| Restricted cash | 10,000 | 11,921 | ||||||
| Retained interests in credit card receivables securitized | 538,201 | 538,961 | ||||||
| Amounts due from securitization | 11,198 | 4,199 | ||||||
| Loans receivable, net | 29,060 | 16,271 | ||||||
| Deferred costs, net | 38,500 | 7,750 | ||||||
| Software, furniture, fixtures and equipment, net | 24,006 | 24,307 | ||||||
| Investment in equity-method investee | 6,363 | 6,577 | ||||||
| Investment in previously charged off receivables | 18,266 | 13,960 | ||||||
| Investment in debt securities | 20,678 | 15,007 | ||||||
| Prepaid expenses and other assets | 17,302 | 11,797 | ||||||
| Total assets | $ | 782,860 | $ | 761,355 | ||||
Liabilities |
||||||||
| Accounts payable and accrued expenses | $ | 28,862 | $ | 26,436 | ||||
| Notes payable | 6,139 | 1,945 | ||||||
| Deferred revenue | 6,744 | 9,895 | ||||||
| Income tax liability | 70,245 | 96,491 | ||||||
| Total liabilities | 111,990 | 134,767 | ||||||
Minority interest |
60,021 |
52,575 |
||||||
Shareholders' equity |
||||||||
| Preferred stock, no par value, 10,000,000 shares authorized: | ||||||||
| Series A preferred stock, 30,000 shares issued and 25,000 outstanding at March 31, 2004 and December 31, 2003, respectively | 30,577 | 29,816 | ||||||
| Series B preferred stock, 10,000 shares issued and outstanding at March 31, 2004 and December 31, 2003, respectively | 12,486 | 12,181 | ||||||
| Common stock, no par value, 150,000,000 shares authorized: 47,964,975 and 47,885,506 issued at March 31, 2004 and December 31, 2003, respectively |
| | ||||||
| Additional paid-in capital | 252,392 | 250,943 | ||||||
| Treasury stock, at cost, 872,900 shares at March 31, 2004 and December 31, 2003, respectively | (4,586 | ) | (4,586 | ) | ||||
| Deferred compensation | (488 | ) | (593 | ) | ||||
| Warrant | 16,498 | | ||||||
| Retained earnings | 303,970 | 286,252 | ||||||
| Total shareholders' equity | 610,849 | 574,013 | ||||||
| Total liabilities and shareholders' equity | $ | 782,860 | $ | 761,355 | ||||
See accompanying notes.
1
CompuCredit Corporation and Subsidiaries
Consolidated Statements of Operations (Unaudited)
| |
For the three months ended March 31, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
||||||
| |
(Dollars in thousands, except per share data) |
|||||||
| Interest income | $ | 7,705 | $ | 1,209 | ||||
| Interest expense | (91 | ) | (3,298 | ) | ||||
| Provision for loan losses | (9,115 | ) | | |||||
| Net interest expense after provision for loan losses | (1,501 | ) | (2,089 | ) | ||||
Other operating income: |
||||||||
| Income from retained interests in credit card receivables securitized | 14,641 | 36,307 | ||||||
| Servicing income | 25,298 | 27,666 | ||||||
| Fees and other income | 56,264 | 28,004 | ||||||
| Equity in (loss) income of equity method investee | (214 | ) | 14,296 | |||||
| Total other operating income | 95,989 | 106,273 | ||||||
Other operating expense: |
||||||||
| Salaries and benefits | 6,245 | 4,341 | ||||||
| Credit card servicing | 32,267 | 38,047 | ||||||
| Marketing and solicitation | 5,699 | 1,587 | ||||||
| Depreciation | 3,993 | 3,865 | ||||||
| Other | 9,915 | 8,539 | ||||||
| Total other operating expense | 58,119 | 56,379 | ||||||
| Income before minority interest and income taxes | 36,369 | 47,805 | ||||||
| Minority interest | (6,293 | ) | | |||||
| Income before income taxes | 30,076 | 47,805 | ||||||
| Income taxes | (11,288 | ) | (17,210 | ) | ||||
| Net income | $ | 18,788 | $ | 30,595 | ||||
Net income attributable to common shareholders |
$ |
17,718 |
$ |
29,487 |
||||
Net income per common sharebasic |
$ |
0.36 |
$ |
0.60 |
||||
Net income per common shareassuming dilution |
$ |
0.36 |
$ |
0.60 |
||||
See accompanying notes.
2
CompuCredit Corporation and Subsidiaries
Consolidated Statement of Shareholders' Equity (Unaudited)
For the Three Months Ended March 31, 2004
| |
|
Common Stock |
|
|
|
|
|
|
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Preferred Stock |
Additional Paid-In Capital |
Treasury Stock |
Deferred Compensation |
|
Retained Earnings |
Total Shareholders' Equity |
||||||||||||||||||||
| |
Shares |
Amount |
Warrant |
||||||||||||||||||||||||
| |
(Dollars in thousands) |
||||||||||||||||||||||||||
| Balance at December 31, 2003 | $ | 41,997 | 47,885,506 | | $ | 250,943 | $ | (4,586 | ) | $ | (593 | ) | $ | | $ | 286,252 | $ | 574,013 | |||||||||
| Exercise of stock options, including tax benefit | | 79,469 | | 1,436 | | | | | 1,436 | ||||||||||||||||||
| Preferred dividends | | | | | | | | (1,070 | ) | (1,070 | ) | ||||||||||||||||
| Accretion of preferred dividends | 1,066 | | | | | | | | 1,066 | ||||||||||||||||||
| Issuance of warrant | | | | | | | 16,498 | | 16,498 | ||||||||||||||||||
| Amortization of deferred compensation | | | | | | 105 | | | 105 | ||||||||||||||||||
| Other | | | | 13 | | | | | 13 | ||||||||||||||||||
| Net income | | | | | | | | 18,788 | 18,788 | ||||||||||||||||||
| Balance at March 31, 2004 | $ | 43,063 | 47,964,975 | | $ | 252,392 | $ | (4,586 | ) | $ | (488 | ) | $ | 16,498 | $ | 303,970 | $ | 610,849 | |||||||||
See accompanying notes.
3
CompuCredit Corporation and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
| |
For the three months ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||||
| |
(Dollars in thousands) |
||||||||
| Operating activities | |||||||||
| Net income | $ | 18,788 | $ | 30,595 | |||||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||||
| Depreciation expense | 3,993 | 3,865 | |||||||
| Amortization expense | 778 | 1,661 | |||||||
| Amortization of acquired servicing liability | | (13,466 | ) | ||||||
| Amortization of deferred compensation | 105 | 105 | |||||||
| Minority interest | 6,293 | | |||||||
| Retained interests income adjustment, net | 8,233 | 5,180 | |||||||
| Income from equity investee (net of distributions) | 214 | 5,278 | |||||||
| Changes in assets and liabilities: | |||||||||
| Decrease in restricted cash | 1,921 | | |||||||
| Decrease in accrued interest and fees | 2,552 | 803 | |||||||
| Increase in amounts due from securitization | (6,999 | ) | (8,612 | ) | |||||
| Increase in deferred costs | (19,045 | ) | (2,106 | ) | |||||
| Increase in prepaid expenses | (866 | ) | (313 | ) | |||||
| Increase (decrease) in accounts payable and accrued expenses | 2,426 | (1,637 | ) | ||||||
| (Decrease) increase in deferred revenue | (3,151 | ) | 231 | ||||||
| Decrease in income tax liability | (26,246 | ) | (5,289 | ) | |||||
| Other | (7,237 | ) | 15,072 | ||||||
| Net cash (used in) provided by operating activities | (18,241 | ) | 31,367 | ||||||
| Investing activities | |||||||||
| Proceeds from bond investment, net of (investment) | (2,853 | ) | 1,898 | ||||||
| Purchase of charged off receivables | (13,708 | ) | (14,896 | ) | |||||
| Net loan payments (purchases) | 152,006 | 66,097 | |||||||
| Recoveries of receivables previously charged off | 11,370 | 4,369 | |||||||
| Net increase in retained interest | (169,388 | ) | (93,333 | ) | |||||
| Purchases of and development of software, furniture, fixtures and equipment | (1,976 | ) | (1,800 | ) | |||||
| Net cash used in investing activities | (24,549 | ) | (37,665 | ) | |||||
| Financing activities | |||||||||
| Minority interest contribution (distribution), net | 1,152 | | |||||||
| Proceeds from exercise of stock options | 685 | | |||||||
| Purchase of treasury stock | | (248 | ) | ||||||
| Proceeds from (repayment of) short-term borrowings, net | (366 | ) | | ||||||
| Net cash provided by (used in) financing activities | 1,471 | (248 | ) | ||||||
| Net decrease in cash | (41,319 | ) | (6,546 | ) | |||||
| Cash and cash equivalents at beginning of period | 110,605 | 120,416 | |||||||
| Cash and cash equivalents at end of period | $ | 69,286 | $ | 113,870 | |||||
| Supplemental cash flow information | |||||||||
| Cash paid for interest | $ | 91 | $ | 3,298 | |||||
| Cash paid for income taxes | $ | 36,783 | $ | 22,500 | |||||
| Issuance of warrant | $ | 16,498 | $ | | |||||
| Note payable associated with bond investment | $ | 2,800 | $ | | |||||
| Accretion of preferred stock dividends | $ | 1,066 | $ | 1,103 | |||||
See accompanying notes.
4
CompuCredit Corporation and Subsidiaries
Notes to Condensed Consolidated Financial Statements (Unaudited)
March 31, 2004
1. Organization and Basis of Presentation
General
The condensed consolidated financial statements include the accounts of CompuCredit Corporation and its wholly owned subsidiaries (collectively, the "Company"). The Company is a provider of various credit and related financial services and products to or associated with the underserved, or sub-prime, consumer credit market. Historically, the Company has served this market through its marketing and solicitation of credit card accounts and its servicing of various credit card receivables underlying both its originated accounts and its portfolio acquisitions. Because only financial institutions can issue general purpose credit cards, the Company has a contractual arrangement with a third-party financial institution pursuant to which the financial institution issues general purpose Visa and MasterCard credit cards, and the Company purchases the receivables relating to such accounts on a daily basis. The Company markets to its cardholders other fee-based products including card registration, memberships in preferred buying clubs, travel services and credit life, disability and unemployment insurance.
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Securities and Exchange Commission ("SEC") Regulation S-X. Accordingly, they do not include all of the information and notes required by accounting principles generally accepted in the United States of America ("GAAP") for complete consolidated financial statements. In the opinion of management, all normal recurring adjustments considered necessary to fairly state the results for the interim periods presented have been included. The preparation of condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. Certain estimates, such as credit losses, payments, discount rates and the yield earned on securitized receivables, have a significant impact on the gains and losses recorded on securitizations and the value of retained interests in credit card receivables securitized. Operating results for the three months ended March 31, 2004 are not necessarily indicative of the results for the year ending December 31, 2004. These condensed consolidated financial statements should be read in conjunction with the notes to the consolidated financial statements for the year ended December 31, 2003 contained in the Company's Annual Report on Form 10-K filed with the SEC.
Certain amounts in prior period financial statements have been reclassified to conform to the current period presentation. All significant intercompany balances and transactions have been eliminated for financial reporting purposes.
2. Significant Accounting Policies
The following is a summary of significant accounting policies followed in the preparation of the consolidated financial statements.
5
Restricted Cash
The Company provides an irrevocable standby letter of credit agreement for $10.0 million to the financial institution that issues the credit cards marketed by the Company. The purpose of the letter of credit is to protect the financial institution from non-payment by the Company of its obligation to purchase receivables arising in the credit card accounts on a daily basis. The Company is required to maintain a minimum cash balance of $10.0 million with the bank that has issued the letter of credit. Such cash has been disclosed as restricted cash on the face of the consolidated balance sheet. Additionally, as of December 31, 2003, the restricted cash balance included a portion ($1.9 million) of the servicing fee associated with the Embarcadero Trust (see Note 5, "Embarcadero Acquisition") that was then contingent on the Company achieving certain milestones; these milestones were achieved, and the Company received these proceeds in January 2004.
Asset Securitization
Substantially all of the Company's credit card receivables are securitized. When the Company sells receivables in securitizations, it retains certain undivided ownership interests, interest-only ("I/O") strips and servicing rights. Although the Company continues to service the underlying credit card accounts and maintains the customer relationships, these securitizations are treated as sales, and the securitized receivables are not reflected on the consolidated balance sheet. The retained ownership interests and the interest-only strips are included in retained interests in credit card receivables securitized on the face of the consolidated balance sheet.
Under Statement of Financial Accounting Standards No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities" ("Statement No. 140"), gains and losses are recognized at the time of each sale. These gains or losses on sales of receivables depend in part on the previous carrying amount of the financial assets sold, as well as the fair value of the assets and cash proceeds received. The cash flows used to measure the gains and losses represent estimates of finance charges and late fees, servicing fees, costs of funds paid to investors, payment rates, credit losses and any required amortizing principal payments to investors. The Company initially records a servicing liability within a securitization structure when the servicing fees the Company expects to receive do not provide adequate compensation for servicing the receivables. The initial servicing liability is recorded at estimated fair market value. The servicing liability is then evaluated each quarter and carried at its estimated fair value. Changes in servicing liability fair value are included as a component of the Company's income from retained interests in credit card receivables securitized, with actual servicing expenses being recorded into operations as incurred. Because quoted market prices are generally not available for the Company's servicing liabilities, the Company estimates fair value based on the estimated present value of future cash flows using management's best estimates of key assumptions as outlined in Note 6, "Off Balance Sheet Arrangements." The servicing liability is netted against the value of the I/O strip and included in retained interests in credit card receivables securitized on the Company's consolidated balance sheet. In accordance with Statement No. 140 and FASB interpretation No. 46, "Consolidated Financial Statements" ("Interpretation No. 46"), the Company does not consolidate any of the qualifying special purpose entities ("QSPEs") in its securitizations.
The retained interests for portfolios securitized by the Company are accounted for as trading securities and reported at estimated fair market value, with changes in fair value included in operations in accordance with Statement of Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities" ("Statement No. 115"). The estimates used to determine
6
the gains and losses and the related fair values of I/O strips and retained ownership interests are influenced by factors outside of the Company's control, and such estimates could materially change from quarter to quarter.
Retained interests purchased by the Company during 2002 are carried at the lower of amortized cost or fair market value, net of a servicing liability. In accordance with Emerging Issues Task Force Issue 99-20, "Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets" ("EITF 99-20"), expected cash flows in excess of the costs of the purchased retained interests are being amortized into income from retained interests in credit card receivables securitized using the effective interest method.
Amounts due from securitization include payments recently received on the securitized receivables that are still held by the securitization structure but are due and payable to the Company within the next 30 days.
Loans Receivable, Net
Loans receivable, net represent credit card receivables that the Company has not securitized. These receivables are derived principally from the Company's largely fee-based card offering to consumers at the lower end of the FICO scoring system and consist of finance charges and fees, as well as principal balances receivable from this class of customer. In addition to finance charges on principal balances, the fees associated with this particular product offering consist principally of activation, annual and monthly fees. The activation fees are recognized over the estimated life of a customer (approximately one year). The annual fees are recognized over the year to which they apply. Loans receivable are presented net of unearned fees in accordance with Statement of Financial Accounting Standards No. 91, "Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Receivables and Initial Direct Costs of Leases." The allowance for uncollectible loans is provided for that portion of the loans receivable that management believes will not ultimately be collected based on historical experience. The components of loans receivable, net are as follows (in millions):
| |
Balance at December 31, 2003 |
Additions |
Subtractions |
Balance at March 31, 2004 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans receivable, gross | $ | 37.2 | $ | 21.9 | $ | | $ | 59.1 | ||||||
| Deferred revenue | (13.8 | ) | (10.3 | ) | 7.2 | (16.9 | ) | |||||||
| Allowance for uncollectible loans | (7.1 | ) | (9.1 | ) | 3.1 | (13.1 | ) | |||||||
| Loans receivable, net | $ | 16.3 | $ | 2.5 | $ | 10.3 | $ | 29.1 | ||||||
Reflected in interest income on the consolidated statement of operations is $6.0 million and $0 of interest (or finance charge) income and reflected in fees and other income is $16.4 million and $0 of fee income associated with these loans receivable for the three months ended March 31, 2004 and 2003, respectively. The weighted average remaining vesting period for the deferred revenue for this product at March 31, 2004 was 8 months.
Investment in Previously Charged Off Receivables
In late 2002, the Company formed a new debt collections subsidiary and began the process of obtaining the appropriate state licenses and meeting the applicable regulatory requirements necessary
7
for the Company to hold itself out as a debt collector and a buyer of defaulted credit card accounts. Through this subsidiary, the Company now pursues, competitively bids for and acquires previously charged off credit card receivables. All of the Company's acquisitions of previously charged off credit card receivables thus far during 2004 and all but one of the acquisitions during 2003 have been from the securitization trusts underlying the Company's retained interests investments. The Company is continually evaluating acquisition opportunities, but only at appropriate pricing. Further, the sales of the receivables serviced by the Company are subject to a strict competitive bid process involving other potential third-party portfolio purchasers to ensure that all acquisitions have been at fair market prices; the Company has also participated with and under the same terms as other third-party purchasers to acquire some of its previously charged off receivables, thereby allowing the third-party purchasers to establish a market for the purchases.
Static pools consisting of homogenous accounts and receivables are established for each acquisition. Once a static pool is established, the receivables within the pool are not changed. Each static pool is recorded at cost and is accounted for as a single unit for payment application and income recognition purposes. The Company accounts for its investment in previously charged off receivables by applying the cost recovery method on a portfolio-by-portfolio basis under the guidance of Practice Bulletin 6, "Amortization of Discounts on Certain Acquired Loans" ("PB 6"). Under the cost recovery method, income associated with a particular portfolio is not recognized until cash collections have exceeded the investment. Additionally, until such time as cash collected for a particular portfolio exceeds the Company's investment in the portfolio, the Company will incur commission costs and other servicing costs associated with the cash collections on the portfolio investment that will be charged as an operating expense without any offsetting income amounts.
The Company will use the cost recovery method for each particular static pool until such time that its experience with that pool is sufficient to justify use of the PB 6 interest method (such method being one by which income associated with each static pool is accrued monthly based on each static pool's effective interest rate) based on criteria communicated to the Company during 2003 by the Staff of the SEC. The Company does not anticipate meeting these criteria for use of the interest method for any particular acquired pool for the foreseeable future.
For the three months ended March 31, 2004, the following table shows a roll-forward of the Company's investment in previously charged off receivables activities (in thousands):
| Unrecovered balance at December 31, 2003 | $ | 13,960 | ||
| Acquisitions of defaulted accounts | 13,708 | |||
| Cash collections on all portfolios | (23,358 | ) | ||
| Income recognized on defaulted accounts | 13,956 | |||
| Unrecovered balance at March 31, 2004 | $ | 18,266 | ||
| Estimated remaining collections ("ERC") | $ | 68,178 | ||
At the time of acquisition, the life of each pool generally is estimated to be between 24 and 36 months based upon the proprietary models of the Company. The Company anticipates collecting approximately 76% of the ERC over the next twelve months, with the balance to be collected thereafter.
8
Investment in Debt Securities and Notes Payable
In addition to the CSG Trust bonds held by the Company and discussed in its Annual Report on Form 10-K for the year ended December 31, 2003, during the first quarter of 2004, the Company acquired $6.7 million in Class A and B bonds issued by the First Consumer Credit Card Master Business Trust in the open market for a total purchase price of approximately $5.6 million and has included this amount in investment in debt securities. The bonds earn interest at 1.40% and 2.19%, respectively. The Company financed the purchase of these bonds with $2.8 million in borrowed funds that accrue interest at 3.5%. These borrowed funds are included in notes payable along with borrowings associated with certain vendor-financed acquisitions of software and equipment. These bonds have been classified as trading securities.
Applying the principles of Statement No. 115, the Company has classified all of its bonds purchased prior to its first quarter of 2004 purchase as held-to-maturity. Given the absence of an active market for these bonds and the gradual repayment of the bonds combined with the Company's lack of a requirement for additional liquidity, management is of the opinion that held-to-maturity is the appropriate classification.
Warrant
In connection with a new securitization facility that was entered into during the first quarter of 2004, the Company issued to the investor a warrant to acquire 2.4 million shares of the Company's common stock at a strike price of $22.45. The costs associated with this warrant were recorded within deferred costs, net, on the Company's consolidated balance sheet at fair value (approximately $16.5 million determined using the Black-Scholes model), and the initial deferred cost amount is being amortized as an additional component of expense over the two-year term of the securitization facility.
Stock Options
The Company has three stock-based employee compensation plansone of which is subject to shareholder approval in May 2004. As permitted by Statement of Financial Accounting Standards No. 123, "Accounting for Stock- Based Compensation" ("Statement No. 123"), the Company accounts for those plans under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"), and its related interpretations. Because all options granted under the Company's plans had an exercise price equal to the market value of the underlying common stock on the date of grant, no stock-based compensation cost is reflected in net income under the Company's application of APB 25. Additionally, the Company did not issue any options to non-employees who were not directors for the three months ended March 31, 2004 and March 31, 2003, respectively.
9
The following table presents the effects on net income and net income per share if the Company had recognized compensation expense under the fair value recognition provisions of Statement No. 123:
| |
For the three months ended March 31, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
||||||
| |
(In thousands) |
|||||||
| Net income, as reported | $ | 17,718 | $ | 29,487 | ||||
| Stock-based employee compensation expense determined under fair value basis, net of tax | (137 | ) | (219 | ) | ||||
| Pro forma net income | $ | 17,581 | $ | 29,268 | ||||
Earnings per share: |
||||||||
| Basicas reported | $ | 0.36 | $ | 0.60 | ||||
| Basicpro forma | $ | 0.36 | $ | 0.60 | ||||