UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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: March 31, 2005
Commission File Number: 000-30578
MAGNA ENTERTAINMENT CORP |
||
| (Exact Name of Registrant as Specified in its Charter) | ||
| Delaware | 98-0208374 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
337 Magna Drive, Aurora, Ontario, Canada L4G 7K1 |
||
| (Address of principal executive offices, including zip code) | ||
(905) 726-2462 |
||
| (Registrant's telephone number, including area code) | ||
N/A |
||
| (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 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 |
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934).
| Yes | ý | No | o |
The Registrant had 48,892,971 shares of Class A Subordinate Voting Stock and 58,466,056 shares of Class B Stock outstanding as of April 30, 2005.
MAGNA ENTERTAINMENT CORP.
I N D E X
| |
|
PAGES |
|||
|---|---|---|---|---|---|
| PART I FINANCIAL INFORMATION | |||||
| Item 1. | Financial Statements | 4 | |||
| Consolidated Statements of Operations and Comprehensive Income (Loss) for the three month period ended March 31, 2005 and 2004 | 4 | ||||
| Condensed Consolidated Statements of Cash Flows for the three month period ended March 31, 2005 and 2004 | 5 | ||||
| Condensed Consolidated Balance Sheets at March 31, 2005 and December 31, 2004 | 6 | ||||
| Notes to the Consolidated Financial Statements | 7 | ||||
| Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 17 | |||
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 34 | |||
| Item 4. | Controls and Procedures | 34 | |||
| PART II OTHER INFORMATION | 35 | ||||
| Item 1. | Legal Proceedings | 35 | |||
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 35 | |||
| Item 3. | Defaults Upon Senior Securities | 35 | |||
| Item 4. | Submission of Matters to a Vote of Security Holders | 35 | |||
| Item 5. | Other Information | 35 | |||
| Item 6. | Exhibits | 35 | |||
| Signatures | 36 | ||||
| Certifications | |||||
| Exhibits | |||||
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
MAGNA ENTERTAINMENT CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
(U.S. dollars in thousands, except per share figures)
| |
Three months ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
|||||||
| Revenues | |||||||||
| Racing | |||||||||
| Gross wagering | $ | 216,802 | $ | 248,669 | |||||
| Non-wagering | 29,660 | 35,614 | |||||||
| 246,462 | 284,283 | ||||||||
Real estate and other |
|||||||||
| Sale of real estate | | 4,038 | |||||||
| Golf and other | 5,900 | 3,503 | |||||||
| 5,900 | 7,541 | ||||||||
| 252,362 | 291,824 | ||||||||
Costs and expenses |
|||||||||
| Racing | |||||||||
| Purses, awards and other | 136,695 | 153,750 | |||||||
| Operating costs | 77,505 | 80,251 | |||||||
| General and administrative | 17,076 | 15,962 | |||||||
| 231,276 | 249,963 | ||||||||
| Real estate and other | |||||||||
| Cost of real estate sold | | 1,441 | |||||||
| Operating costs | 2,982 | 2,486 | |||||||
| General and administrative | 404 | 380 | |||||||
| 3,386 | 4,307 | ||||||||
| Predevelopment and other costs | 4,219 | 3,133 | |||||||
| Depreciation and amortization | 9,952 | 8,420 | |||||||
| Interest expense, net | 8,085 | 5,026 | |||||||
| Equity income | (87 | ) | (142 | ) | |||||
| 256,831 | 270,707 | ||||||||
| Income (loss) before income taxes | (4,469 | ) | 21,117 | ||||||
| Income tax recovery | (349 | ) | | ||||||
| Net income (loss) | (4,120 | ) | 21,117 | ||||||
| Other comprehensive income (loss) | |||||||||
| Foreign currency translation adjustment | (6,772 | ) | (7,377 | ) | |||||
| Change in fair value of interest rate swap | 389 | 557 | |||||||
| Comprehensive income (loss) | $ | (10,503 | ) | $ | 14,297 | ||||
| Earnings (loss) per share for Class A Subordinate Voting Stock or Class B Stock: |
|||||||||
| Basic | $ | (0.04 | ) | $ | 0.20 | ||||
| Diluted | $ | (0.04 | ) | $ | 0.19 | ||||
| Average number of shares of Class A Subordinate Voting Stock and Class B Stock outstanding during the period (in thousands): |
|||||||||
| Basic | 107,347 | 107,259 | |||||||
| Diluted | 107,347 | 137,472 | |||||||
4
MAGNA ENTERTAINMENT CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(U.S. dollars in thousands)
| |
Three months ended March 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
|||||
| Cash provided from (used for): | |||||||
OPERATING ACTIVITIES |
|||||||
| Net income (loss) | $ | (4,120 | ) | $ | 21,117 | ||
| Items not involving current cash flows | 5,173 | 6,076 | |||||
| 1,053 | 27,193 | ||||||
| Changes in non-cash working capital | (12,727 | ) | (18,850 | ) | |||
| (11,674 | ) | 8,343 | |||||
INVESTMENT ACTIVITIES |
|||||||
| Real estate property and fixed asset additions | (22,360 | ) | (28,262 | ) | |||
| Other asset additions | (108 | ) | (450 | ) | |||
| Proceeds on disposal of real estate properties and fixed assets | 1,610 | 4,013 | |||||
| (20,858 | ) | (24,699 | ) | ||||
FINANCING ACTIVITIES |
|||||||
| Increase (decrease) in bank indebtedness | (500 | ) | 2,000 | ||||
| Issuance of long-term debt | 22,470 | 18,385 | |||||
| Repayment of long-term debt | (1,745 | ) | (1,390 | ) | |||
| Issuance of share capital | | 852 | |||||
| 20,225 | 19,847 | ||||||
| Effect of exchange rate changes on cash and cash equivalents | (660 | ) | (878 | ) | |||
| Net increase (decrease) in cash and cash equivalents during the period | (12,967 | ) | 2,613 | ||||
| Cash and cash equivalents, beginning of period | 60,641 | 99,807 | |||||
| Cash and cash equivalents, end of period | $ | 47,674 | $ | 102,420 | |||
5
MAGNA ENTERTAINMENT CORP.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(U.S. dollars and share amounts in thousands)
| |
March 31, 2005 |
December 31, 2004 |
||||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 47,674 | $ | 60,641 | ||||
| Restricted cash | 30,695 | 25,478 | ||||||
| Accounts receivable | 56,679 | 47,655 | ||||||
| Income taxes receivable | | 1,798 | ||||||
| Prepaid expenses and other | 16,775 | 13,069 | ||||||
| 151,823 | 148,641 | |||||||
| Real estate properties, net | 912,062 | 912,243 | ||||||
| Fixed assets, net | 49,742 | 51,538 | ||||||
| Racing licenses | 240,229 | 240,893 | ||||||
| Other assets, net | 13,110 | 14,793 | ||||||
| Future tax assets | 39,857 | 35,245 | ||||||
| $ | 1,406,823 | $ | 1,403,353 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
| Bank indebtedness | $ | 27,000 | $ | 27,500 | ||||
| Accounts payable | 93,552 | 91,690 | ||||||
| Accrued salaries and wages | 8,526 | 10,306 | ||||||
| Customer deposits | 2,828 | 2,905 | ||||||
| Other accrued liabilities | 20,381 | 27,558 | ||||||
| Income taxes payable | 1,867 | | ||||||
| Long-term debt due within one year | 23,211 | 17,763 | ||||||
| Deferred revenue | 20,199 | 17,951 | ||||||
| 197,564 | 195,673 | |||||||
| Long-term debt | 241,728 | 241,498 | ||||||
| Long-term debt due to parent | 35,499 | 23,408 | ||||||
| Convertible subordinated notes | 219,529 | 219,257 | ||||||
| Other long-term liabilities | 11,448 | 11,919 | ||||||
| Future tax liabilities | 132,793 | 132,918 | ||||||
| 838,561 | 824,673 | |||||||
Shareholders' equity: |
||||||||
| Capital stock issued and outstanding | ||||||||
| Class A Subordinate Voting Stock (issued: 2005 48,893, 2004 48,879) |
318,088 | 318,003 | ||||||
| Class B Stock (issued: 2005 and 2004 58,466) | 394,094 | 394,094 | ||||||
| Contributed surplus | 17,282 | 17,282 | ||||||
| Deficit | (207,774 | ) | (203,654 | ) | ||||
| Accumulated comprehensive income | 46,572 | 52,955 | ||||||
| 568,262 | 578,680 | |||||||
| $ | 1,406,823 | $ | 1,403,353 | |||||
6
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles ("U.S. GAAP") for interim financial information and with 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 U.S. GAAP for complete financial statements. The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from estimates. In the opinion of management, all adjustments, which consist of normal and recurring adjustments, necessary for fair presentation have been included. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's annual report on Form 10-K for the year ended December 31, 2004.
The Company's racing business is seasonal in nature. The Company's racing revenues and operating results for any quarter will not be indicative of the racing revenues and operating results for the year. A disproportionate share of annual revenues and net income is typically earned in the first quarter of each year.
Impact of Recently Issued Accounting Standards
Under Staff Accounting Bulletin 74, the Company is required to disclose certain information related to new accounting standards, which have not yet been adopted due to delayed effective dates.
On December 16, 2004, the Financial Accounting Standards Board ("FASB") issued FASB Statement No. 123 (revised 2004), "Share-Based Payment" ("Statement 123(R)"), which is a revision of SFAS 123. Statement 123(R) supersedes APB Opinion No. 25 ("APB 25") and amends FASB Statement No. 95, Statement of Cash Flows. Generally, the approach in Statement 123(R) is similar to the approach described in SFAS 123, however, Statement 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the statement of operations based on their fair values. Pro-forma disclosure is no longer an alternative.
As permitted by Statement 123, the Company currently accounts for share-based payments to employees using APB 25's intrinsic value method and, as such, generally recognizes no compensation cost for employee stock options. Accordingly, the adoption of Statement 123(R)'s fair value method will have a significant impact on the results of operations, although it will have no impact on the Company's overall financial position. The impact of adoption of Statement 123(R) cannot be predicted at this time because it will depend on levels of share-based payments granted in the future, however, had the Company adopted Statement 123(R) in prior periods, the impact of that standard would have approximated the impact of Statement 123 as described in the disclosure of pro-forma net income (loss) and income (loss) per share in the unaudited consolidated financial statements. Statement 123(R) also requires the benefits of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow, rather than as an operating cash flow as required under current literature. This requirement will reduce net operating cash flows and increase net financing cash flows in periods after adoption. Statement 123(R) must be adopted no later than January 1, 2006. The Company is currently reviewing the Statement, but has not yet determined the methodology it will follow for implementation, or the impact on the Company's financial statements.
2. INCOME TAXES
In accordance with United States generally accepted accounting principles, the Company estimates its annual effective tax rate at the end of each of the first three quarters of the year, based on current facts and circumstances. The Company has estimated a nominal annual effective tax rate for the entire year and accordingly has applied this effective tax rate to income (loss) before income taxes for the three months ended March 31, 2005 and 2004, resulting in an income tax recovery of $0.3 million for the three months ended March 31, 2005 and no income tax provision for the three months ended March 31, 2004.
7
3. BANK INDEBTEDNESS
The Company has a senior secured revolving credit facility in the amount of $50.0 million. The credit facility is available by way of U.S. dollar loans and letters of credit for general corporate purposes. Loans under the facility are secured by a first charge on the assets of Golden Gate Fields and a second charge on the assets of Santa Anita Park, and are guaranteed by certain subsidiaries of the Company which own and operate Golden Gate Fields and Santa Anita Park. At March 31, 2005, the Company had borrowings under the facility of $27.0 million (December 31, 2004 $27.5 million) and had issued letters of credit totaling $22.6 million (December 31, 2004 $21.9 million) under the credit facility, such that $0.4 million was unused and available. The credit facility expires on October 10, 2005, and may be extended with the consent of both parties.
The loans under the facility bear interest at either the U.S. Base rate or the London Interbank Offered Rate ("LIBOR") plus a margin based on the Company's ratio of debt to earnings before interest, income taxes, depreciation and amortization. The weighted average interest rate on the loans outstanding under the credit facility as at March 31, 2005 was 6.3% (December 31, 2004 6.0%).
On February 18, 2005, the Company amended its credit agreement including the financial covenants for this facility. At March 31, 2005, the Company was not in compliance with certain of the financial covenants contained in the amended credit agreement. A waiver for the financial covenants breach at March 31, 2005 was obtained from the lender on April 26, 2005. The Company has also obtained a waiver in the event that it is in breach of certain of the financial covenants at June 30, 2005, which is the next and only remaining quarterly reporting date required under the facility prior to its expiration on October 10, 2005. The Company is currently negotiating with the lender to amend the credit agreement including the financial covenants for this facility.
4. LONG-TERM DEBT
On February 18, 2005, one of the Company's Canadian subsidiaries entered into a financing arrangement, which is secured by an assignment of a portion of the future amounts receivable under the Magna Golf Club access agreement. The Company received proceeds of $11.1 million (Cdn. $13.7 million) that is repayable in three annual installments of Cdn. $5.0 million commencing January 1, 2006 until the third installment has been made in 2008. The interest rate implicit in the arrangement is 5.08%.
5. LONG-TERM DEBT DUE TO PARENT
In December 2004, certain of the Company's subsidiaries entered into a project financing arrangement with MI Developments Inc. ("MID") for the reconstruction of facilities at Gulfstream Park of $115 million. The project financing is made by way of progress draw advances to fund reconstruction. The loan has a ten-year term from the completion date of the reconstruction project. The anticipated completion date for the Gulfstream Park reconstruction project is the first quarter of 2006. Prior to the completion date, amounts outstanding under the loan will bear interest at a floating rate equal to 2.55% per annum above MID's notional cost of borrowing under its floating rate credit facility, compounded monthly (March 31, 2005 6.2%). After the completion date, amounts outstanding under the loan will bear interest at a fixed rate of 10.5% per annum, compounded semi-annually. Prior to January 1, 2008, payment of interest will be deferred. Commencing January 1, 2008, the Company will make monthly blended payments of principal and interest based on a 25-year amortization period commencing on the completion date. The loan contains cross-guarantee, cross-default and cross-collateralization provisions with the construction loan for The Meadows redevelopment contemplated by the term sheet between the Company and MID entered into on December 9, 2004. The loan is guaranteed by The Meadows and is collateralized principally by first-ranking security over the lands forming part of the racetrack operations at Gulfstream Park and The Meadows and certain lands adjacent to the racetrack operations at Gulfstream Park and over all other assets of Gulfstream Park and The Meadows, excluding licenses and permits. During the three months ended March 31, 2005, $11.4 million was advanced on this loan, such that at March 31, 2005, $38.3 million was outstanding under the Gulfstream Park loan, which includes $0.6 million of accrued interest. Loan origination expenses of $2.8 million have been recorded as a reduction of the outstanding loan balance. The loan balance will be accreted to its face value over the term to maturity.
8
6. CAPITAL STOCK AND LONG-TERM INCENTIVE PLAN
Changes in the Class A Subordinate Voting Stock and Class B Stock for the three months ended March 31, 2005 are shown in the following table (number of shares and stated value have been rounded to the nearest thousand):
| |
Class A Subordinate Voting Stock |
Class B Stock |
Total |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Number of Shares |
Stated Value |
Number of Shares |
Stated Value |
Number of Shares |
Stated Value |
|||||||||
| Issued and outstanding at December 31, 2004 | 48,879 | $ | 318,003 | 58,466 | $ | 394,094 | 107,345 | $ | 712,097 | ||||||
| Issued under the Long-term Incentive Plan | 14 | 85 | | | 14 | 85 | |||||||||
| Issued and outstanding at March 31, 2005 | 48,893 | $ | 318,088 | 58,466 | $ | 394,094 | 107,359 | $ | 712,182 | ||||||
The Company has a Long-term Incentive Plan (the "Plan") (adopted in 2000), which allows for the grant of non-qualified stock options, incentive stock options, stock appreciation rights, restricted stock, bonus stock and performance shares to directors, officers, employees, consultants, independent contractors and agents. A maximum of 7.6 million shares of Class A Subordinate Voting Stock are available to be issued under the Plan, of which 6.3 million are available for issuance pursuant to stock options and tandem stock appreciation rights and 1.3 million are available for issuance pursuant to any other type of award under the Plan. During the three months ended March 31, 2005, 14,175 shares were issued under the Plan.
The Company grants stock options to certain directors, officers, key employees and consultants to purchase shares of the Company's Class A Subordinate Voting Stock. All of such stock options give the grantee the right to purchase Class A Subordinate Voting Stock of the Company at a price no less than the fair market value of such stock at the date of grant. Generally, stock options under the Plan vest over a period of two to six years from the date of grant at rates of 1/7th to 1/3rd per year and expire on or before the tenth anniversary of the date of grant, subject to earlier cancellation upon the occurrence of certain events specified in the stock option agreements entered into by the Company with each recipient of options.
Information with respect to shares under option is as follows:
| |
Shares Subject to Option |
Weighted Average Exercise Price |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
2005 |
2004 |
||||||
| Balance, at January 1 | 4,500,500 | 4,841,500 | $ | 6.18 | $ | 6.14 | ||||
| Granted | 490,000 | 150,000 | 6.40 | 6.33 | ||||||
| Exercised | | (175,000 | ) | | 4.87 | |||||
| Forfeited(i) | (145,000 | ) | (144,000 | ) | 6.76 | 6.94 | ||||
| Balance, at March 31 | 4,845,500 | 4,672,500 | $ | 6.19 | $ | 6.16 | ||||
9
At March 31, 2005, the 4,845,500 stock options outstanding had exercise prices ranging from $3.91 to $9.43 per share and a weighted average exercise price of $6.19 per share.
At March 31, 2005, there were 4,089,430 options exercisable with a weighted average exercise price of $6.12 per share.
Financial Accounting Standards Board Statement No. 123 ("SFAS 123"), "Accounting and Disclosure of Stock-Based Compensation", provides companies an alternative to accounting for stock-based compensation as prescribed under APB 25. SFAS 123 encourages, but does not require, companies to recognize an expense for stock-based awards at their fair value on the date of grant. SFAS 123 allows companies to continue to follow existing accounting rules (intrinsic value method under APB 25 which does not give rise to an expense) provided that pro-forma disclosures are made of what net income (loss) and earnings (loss) per share would have been had the fair value method been used. The Company accounts for stock-based compensation under APB 25 and provides pro-forma disclosure required by SFAS 123.
During the three months ended March 31, 2005, 490,000 (three months ended March 31, 2004 150,000) stock options were granted with an average fair value of $3.00 (March 31, 2004 $2.25) per option.
The fair value of stock option grants is estimated at the date of grant using the Black-Scholes option valuation model with the following assumptions:
| |
Three months ended March 31, |
|||
|---|---|---|---|---|
| |
2005 |
2004 |
||
| Risk free interest rates | 4.0% | 3.0% | ||
| Dividend yields | | 0.84% | ||
| Volatility factor of expected market price of Class A Subordinate Voting Stock | 0.551 | 0.578 | ||
| Weighted average expected life (years) | 4.00 | 4.00 | ||
The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that require the input of highly subjective assumptions including the expected stock price volatility. Because the Company's stock options have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in management's opinion, the existing models do not necessarily provide a reliable single measure of the fair value of the Company's stock options.
The Company's SFAS 123 pro-forma net income (loss) and the related per share amounts are as follows:
| |
Three months ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
|||||||
| Net income (loss), as reported | $ | (4,120 | ) | $ | 21,117 | ||||
| Pro-forma stock compensation expense determined under the fair value method, net of tax | (209 |
) |
(175 |
) |
|||||
| Pro-forma net income (loss) | $ | (4,329 | ) | $ | 20,942 | ||||
Earnings (loss) per share |
|||||||||
| Basic as reported | $ | (0.04 | ) | $ | 0.20 | ||||
| Basic pro-forma | $ | (0.04 | ) | $ | 0.20 | ||||
| Diluted as reported | $ | (0.04 | ) | $ | 0.19 | ||||
| Diluted pro-forma | $ | (0.04 | ) | $ | 0.19 | ||||
10
The following table (number of shares have been rounded to the nearest thousand) presents the maximum number of shares of Class A Subordinate Voting Stock and Class B Stock that would be outstanding if all of the outstanding options and convertible subordinated notes issued and outstanding as at March 31, 2005 were exercised or converted:
| |
Number of Shares |
|
|---|---|---|
| Class A Subordinate Voting Stock outstanding at March 31, 2005 | 48,893 | |
| Class B Stock outstanding at March 31, 2005 | 58,466 | |
| Options to purchase Class A Subordinate Voting Stock | 4,846 | |
| 8.55% Convertible Subordinated Notes, convertible at $7.05 per share | 21,276 | |
| 7.25% Convertible Subordinated Notes, convertible at $8.50 per share | 8,824 | |
| 142,305 | ||
7. EARNINGS (LOSS) PER SHARE
The following is a reconciliation of the numerator and denominator of the basic and diluted earnings (loss) per share computations (in thousands, except per share amounts):
| |
Three months ended March 31, |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
|||||||||||
| |
Basic |
Diluted |
Basic |
Diluted |
|||||||||
| Net income (loss) | $ | (4,120 | ) | $ | (4,120 | ) | $ | 21,117 | $ | 21,117 | |||
| Interest, net of related tax on convertible subordinated notes | | | | 4,616 | |||||||||
| $ | (4,120 | ) | $ | (4,120 | ) | $ | 21,117 | $ | 25,733 | ||||
| Weighted Average Shares Outstanding: | |||||||||||||
| Class A Subordinate Voting Stock | 48,881 | 48,881 | 48,793 | 79,006 | |||||||||
| Class B Stock | 58,466 | 58,466 | 58,466 | 58,466 | |||||||||
| 107,347 | 107,347 | 107,259 | 137,472 | ||||||||||
| Earnings (Loss) Per Share | $ | (0.04 | ) | $ | (0.04 | ) | $ | 0.20 | |||||