Attached files

file filename
8-K - 8-K - Churchill Downs Incd312793d8k.htm

Exhibit 99.1

 

LOGO

 

FOR IMMEDIATE RELEASE

   Contact: John Asher
   (502) 636-4586 (office)
   (502) 494-3626 (mobile)
   John.Asher@KyDerby.com

CHURCHILL DOWNS INCORPORATED REPORTS

2011 FOURTH-QUARTER AND YEAR-END RESULTS

 

   

Fourth Quarter 2011

  o Record revenue of $149.3 million up 9% over fourth quarter 2010
  o Record EBITDA of $19.6 million up 144% over fourth quarter 2010
  o Record earnings from continuing operations per diluted common share of $0.25 versus a loss of $0.26 in fourth quarter 2010
   

Full-Year 2011

  o Record revenue of $696.9 million up 19% over 2010
  o Record EBITDA of $158.7 million up 97% over 2010
  o Record earnings from continuing operations per diluted common share of $3.55 up 182% over 2010

LOUISVILLE, Ky. (Monday, March 12, 2012) – Churchill Downs Incorporated (“CDI” or “the Company”) (NASDAQ: CHDN) today reported business results for the fourth quarter and year ended Dec. 31, 2011.

2011 Fourth-Quarter Results of Operations:

During the fourth quarter of 2011, CDI grew net revenues from continuing operations to $149.3 million, an increase of nine percent from net revenues of $137.2 million recorded during the prior year’s period. CDI’s fourth-quarter EBITDA (earnings before interest, taxes, depreciation and amortization) more than doubled to $19.6 million. The year-over-year growth in EBITDA during the quarter was driven by the performance of the Company’s Gaming and Online Business segments. Revenues of the Gaming Business segment increased 37% while EBITDA increased 52%. Revenues of the Online Business segment increased 18% while EBITDA more than tripled to $9.1 million from $2.8 million in the prior year’s fourth quarter. EBITDA of the Company’s Racing Business showed a loss of $3.3 million compared to a loss of $2.7 million in the fourth quarter of 2010.


Churchill Downs Incorporated Reports 2011 Fourth-Quarter and Year-End Results

Page 2 of 11

Monday, March 12, 2012

Net earnings from continuing operations set a fourth-quarter record of $4.3 million, or $0.25 per diluted common share, versus a net loss from continuing operations of $4.3 million, or a net loss of $0.26 per diluted common share, during the final quarter of 2010.

2011 Year-End Results of Operations:

Net revenues from continuing operations for 2011 climbed to $696.9 million, a 19-percent increase from prior-year. The growth in net revenues was due principally to the continued expansion of the Company’s Gaming and Online Businesses, including the effects of the 2010 acquisitions of Youbet.com LLC (“Youbet”) and Harlow’s Casino Resort & Hotel (“Harlow’s”).

Calder Casino, which opened on Jan. 20, 2010, increased total revenues by $17.6 million compared to its 2010 results. Calder Casino’s improved performance was due, in part, to a new marketing strategy executed during 2011, along with the effect of having a full year of operations in 2011.

Revenues generated by CDI’s Online Business increased $44.0 million in 2011 compared to the previous year, primarily reflecting the acquisition of Youbet during the second quarter of 2010, and the five additional months of Youbet operations that were included in CDI’s 2011 results.

Revenues from the Company’s Racing Business segment declined three percent in 2011.

EBITDA for the year nearly doubled to $158.7 million from the $80.4 million recorded in 2010. Gaming EBITDA increased $28.5 million as CDI benefitted from the acquisition of Harlow’s during December 2010. Harlow’s generated $17.5 million of EBITDA during 2011, despite closing for twenty-five days in May due to the Mississippi River flooding, compared to $1.2 million in the prior year. Additionally, Calder Casino generated EBITDA of $13.7 million, versus $3.7 million of EBITDA in the prior year. Fair Grounds Slots and VSI EBITDA increased $2.2 million to $25.8 million during 2011 primarily reflecting operating efficiencies at our video poker locations compared to the same period of 2010.

Online Business EBITDA increased $20.5 million primarily due to merger-related cost synergies realized by the Company during 2011 as well as an additional five months of Youbet operations during 2011.

Racing Operations EBITDA increased $27.8 million over the previous year, primarily reflecting the release of Illinois Horse Racing Equity Trust Fund proceeds with a net favorable impact of $19.3 million on EBITDA during 2011. In addition, Racing Operations benefitted from the increased profitability of Kentucky Oaks and Derby week, which contributed an additional $6.4 million in EBITDA during 2011.

Net earnings from continuing operations for 2011 were $60.8 million, or $3.55 per diluted common share, compared to net earnings from continuing operations of $19.6 million, or $1.26 per diluted common share, in 2010.

 

- MORE -


Churchill Downs Incorporated Reports 2011 Fourth-Quarter and Year-End Results

Page 3 of 11

Monday, March 12, 2012

Finally, the Company benefitted from favorable comparisons to the prior year, which included legal and development expenses of $4.2 million and reorganization charges of $3.4 million during 2010 related to our acquisitions of Harlow’s and Youbet.

CDI Chairman and Chief Executive Officer Robert L. Evans said: “All of us at CDI are proud of the Company’s performance in 2011. The record financial results in the fourth quarter and for the entire year; our strong cash flows that enabled us to reduce long-term debt by $137.5 million, from $265.1 million at year-end 2010 to $127.6 million at year-end 2011; the 20% increase in our annual dividend to shareholders, from $0.50 per share to $0.60 per share; and the 20.1% increase in our stock price, from $43.40 at year-end 2010 to $52.13 at year-end 2011, all reflect the strategy we have developed and executed over the last several years. As we look toward 2012, we hope to put in place the growth drivers that will enable the Company to continue its success in the future.”

A conference call regarding this news release is scheduled for Tuesday, March 13, 2012, at 9 a.m. EDT. Investors and other interested parties may listen to the teleconference by accessing the online, real-time webcast of the call at http://ir.churchilldownsincorporated.com/events.cfm or by dialing (877) 372-0878 and entering the conference ID number 44275812 at least 10 minutes before the appointed time. International callers should dial (253) 237-1169. An online replay of the webcast will be available by noon EDT in the “Investors” section the Company’s website at http://ir.churchilldownsincorporated.com/events.cfm. A copy of the CDI news release announcing quarterly results and relevant financial and statistical information abut the period will be accessible at www.churchilldownsincorporated.com.

In addition to the results provided in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), CDI has provided a non-GAAP measurement, which presents a financial measure of earnings before interest, taxes, depreciation and amortization (“EBITDA”). CDI uses EBITDA as a key performance measure of results of operations for purposes of evaluating performance internally. CDI believes the use of this measure enables management and investors to evaluate and compare, from period to period, CDI’s operating performance in a meaningful and consistent manner. This non-GAAP measurement is not intended to replace the presentation of CDI’s financial results in accordance with GAAP. A reconciliation of EBITDA to net earnings is included in the Supplemental Information by Operating Unit table within this news release.

Information set forth in this news release contains various “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The Private Securities Litigation Reform Act of 1995 (the “Reform Act”) provides certain “safe harbor” provisions for forward-looking statements. All forward-looking statements made in this news release are made pursuant to the Reform Act. The reader is cautioned that such forward-looking statements are based on information available at the time and/or management’s good faith belief with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements. Forward-looking statements speak only as of the date the statement was made. The Company assumes no obligation to update forward-looking information to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information. Forward-looking statements are typically identified by the use of terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,”

 

- MORE -


Churchill Downs Incorporated Reports 2011 Fourth-Quarter and Year-End Results

Page 4 of 11

Monday, March 12, 2012

“predict,” “project,” “should,” “will,” and similar words, although some forward-looking statements are expressed differently. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, management can give no assurance that such expectations will prove to be correct. Important factors that could cause actual results to differ materially from expectations include those factors described in Item 1, “Risk Factors,” within the Company’s Annual Report on Form 10-K.

Readers should review this news release with the financial statements in conjunction with other financial information included in the Company’s Annual Report on Form 10-K. The Company’s significant accounting polices are described in Note 1 to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K.

 

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 5 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

CONDENSED, CONSOLIDATED STATEMENTS OF NET EARNINGS

For the three months ended December 31, 2011, and 2010

(in thousands, except per common share data)

 

     Three Months Ended
December 31,
     2011     2010     % Change

Net revenues

      

Racing

   $ 51,898      $ 59,743      (13)

Gaming

     52,161        38,010      37

Online

     40,072        34,033      18

Other

     5,134        5,455      (6)
  

 

 

   

 

 

   
     149,265        137,241      9

Operating expenses

      

Racing

     56,103        61,612      (9)

Gaming

     39,185        29,444      33

Online

     27,443        26,256      5

Other

     6,147        5,701      8

Selling, general and administrative expenses

     14,086        18,496      (24)
  

 

 

   

 

 

   

Operating income (loss)

     6,301        (4,268   F

Other income (expense):

      

Interest income

     228        27      F

Interest expense

     (1,427     (1,875   (24)

Equity in loss of unconsolidated investments

     (690     (255   U

Miscellaneous, net

     94        411      (77)
  

 

 

   

 

 

   
     (1,795     (1,692   (6)
  

 

 

   

 

 

   

Earnings (loss) from continuing operations before benefit for income taxes

     4,506        (5,960   F

Income tax (provision) benefit

     (235     1,692      U
  

 

 

   

 

 

   

Net earnings (loss) from continuing operations

     4,271        (4,268   F

Discontinued operations, net of income taxes:

      

Loss from operations

     (62     (101   (39)

Gain on sale of assets

     3,404        2,475      38
  

 

 

   

 

 

   

Net earnings (loss)

   $ 7,613      $ (1,894   F
  

 

 

   

 

 

   

Net earnings (loss) per common share data:

      

Basic

      

Net earnings (loss) from continuing operations

   $ 0.25      $ (0.26   F

Discontinued operations

     0.20        0.14      43
  

 

 

   

 

 

   

Net earnings (loss)

   $ 0.45      $ (0.12   F
  

 

 

   

 

 

   

Diluted

      

Net earnings (loss) from continuing operations

   $ 0.25      $ (0.26   F

Discontinued operations

     0.19        0.14      36
  

 

 

   

 

 

   

Net earnings (loss)

   $ 0.44      $ (0.12   F
  

 

 

   

 

 

   

Weighted average shares outstanding:

      

Basic

     17,042        16,341     

Diluted

     17,200        16,341     

NM: Not meaningful                U: > 100% unfavorable            F: > 100% favorable

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 6 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

CONDENSED, CONSOLIDATED STATEMENTS OF NET EARNINGS

For the years ended December 31, 2011, and 2010

(in thousands, except per common share data)

 

     Year Ended December 31,
     2011     2010     % Change

Net revenues

      

Racing

   $ 298,270      $ 307,544      (3)

Gaming

     212,629        142,273      49

Online

     165,416        121,407      36

Other

     20,539        14,121      45
  

 

 

   

 

 

   
     696,854        585,345      19

Operating expenses

      

Racing

     257,459        271,530      (5)

Gaming

     157,875        117,946      34

Online

     113,243        88,206      28

Other

     22,738        13,663      66

Selling, general and administrative expenses

     64,529        62,434      3
  

 

 

   

 

 

   

Operating income

     81,010        31,566      F

Other income (expense):

      

Interest income

     468        185      F

Interest expense

     (8,924     (6,179   44

Equity in loss of unconsolidated investments

     (1,113     (571   95

Miscellaneous, net

     23,643        2,897      F
  

 

 

   

 

 

   
     14,074        (3,668   F
  

 

 

   

 

 

   

Earnings from continuing operations before benefit for income taxes

     95,084        27,898      F

Income tax provision

     (34,289     (8,341   U
  

 

 

   

 

 

   

Net earnings from continuing operations

     60,795        19,557      F

Discontinued operations, net of income taxes:

      

Loss from operations

     (1     (5,827   F

Gain on sale of assets

     3,561        2,623      36
  

 

 

   

 

 

   

Net earnings

   $ 64,355      $ 16,353      F
  

 

 

   

 

 

   

Net earnings per common share data:

      

Basic

      

Net earnings from continuing operations

   $ 3.59      $ 1.27      F

Discontinued operations

     0.21        (0.21   F
  

 

 

   

 

 

   

Net earnings

   $ 3.80      $ 1.06      F
  

 

 

   

 

 

   

Diluted

      

Net earnings from continuing operations

   $ 3.55      $ 1.26      F

Discontinued operations

     0.21        (0.21   F
  

 

 

   

 

 

   

Net earnings

   $ 3.76      $ 1.05      F
  

 

 

   

 

 

   

Weighted average shares outstanding:

      

Basic

     16,638        15,186     

Diluted

     17,125        15,666     

 

NM: Not meaningful         U: > 100% unfavorable         F: > 100% favorable

 

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 7 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the three months ended December 31, 2011, and 2010

(in thousands, except per common share data)

 

     Three Months Ended
December 31,
     2011     2010     % Change

Net revenues from external customers:

      

Churchill Downs

   $ 17,164      $ 17,757      (3)

Arlington Park

     7,421        7,856      (6)

Calder

     16,962        23,287      (27)

Fair Grounds

     10,351        10,842      (5)
  

 

 

   

 

 

   

Total Racing Operations

     51,898        59,742      (13)

Calder Casino

     20,245        16,363      24

Fair Grounds Slots

     10,043        10,453      (4)

VSI

     8,486        8,535      (1)

Harlow’s Casino

     13,387        2,659      F
  

 

 

   

 

 

   

Total Gaming

     52,161        38,010      37

Online Business

     40,072        34,032      18

Other Investments

     5,070        5,382      (6)

Corporate

     64        75      (15)
  

 

 

   

 

 

   

Net revenues from external customers

   $ 149,265      $ 137,241      9
  

 

 

   

 

 

   

Intercompany net revenues:

      

Churchill Downs

   $ 1,095      $ 977      12

Arlington Park

     565        467      21

Calder

     1,178        944      25

Fair Grounds

     365        382      (4)
  

 

 

   

 

 

   

Total Racing Operations

     3,203        2,770      16

Online Business

     185        143      29

Other Investments

     1,282        1,018      26

Eliminations

     (4,670     (3,931   19
  

 

 

   

 

 

   

Intercompany net revenues

   $ —        $ —       
  

 

 

   

 

 

   

Segment EBITDA and net earnings (loss):

      

Racing Operations

   $ (3,266   $ (2,689   (21)

Online Business

     9,069        2,759      F

Gaming

     13,529        8,926      52

Other Investments

     260        1,001      (74)

Corporate

     (36     (1,995   98
  

 

 

   

 

 

   

Total EBITDA

     19,556        8,002      F

Depreciation and amortization

     (13,851     (12,114   14

Interest (expense) income, net

     (1,199     (1,848   35

Income tax (provision) benefit

     (235     1,692      U
  

 

 

   

 

 

   

Net earnings (loss) from continuing operations

     4,271        (4,268   F

Discontinued operations, net of income taxes

     3,342        2,374      41
  

 

 

   

 

 

   

Net earnings (loss)

   $ 7,613      $ (1,894   F
  

 

 

   

 

 

   

 

NM: Not meaningful         U: > 100% unfavorable         F: > 100% favorable

 

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 8 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the years ended December 31, 2011, and 2010

(in thousands, except per common share data)

 

     Year Ended
December 31,
     2011     2010     % Change

Net revenues from external customers:

      

Churchill Downs

   $ 121,236      $ 118,366      2

Arlington Park

     69,694        71,851      (3)

Calder

     62,715        71,302      (12)

Fair Grounds

     44,625        46,025      (3)
  

 

 

   

 

 

   

Total Racing Operations

     298,270        307,544      (3)

Calder Casino

     82,819        65,211      27

Fair Grounds Slots

     41,553        40,432      3

VSI

     35,052        33,971      3

Harlow’s Casino

     53,205        2,659      F
  

 

 

   

 

 

   

Total Gaming

     212,629        142,273      49

Online Business

     165,416        121,407      36

Other Investments

     20,213        13,980      45

Corporate

     326        141      F
  

 

 

   

 

 

   

Net revenues from external customers

   $ 696,854      $ 585,345      19
  

 

 

   

 

 

   

Intercompany net revenues:

      

Churchill Downs

   $ 5,088      $ 3,850      32

Arlington Park

     3,725        3,009      24

Calder

     2,307        1,875      23

Fair Grounds

     1,164        968      20
  

 

 

   

 

 

   

Total Racing Operations

     12,284        9,702      27

Online Business

     786        676      16

Other Investments

     4,182        2,622      59

Eliminations

     (17,252     (13,000   (33)
  

 

 

   

 

 

   

Intercompany net revenues

   $ —        $ —        —  
  

 

 

   

 

 

   

Segment EBITDA and net earnings:

      

Racing Operations

   $ 62,957      $ 35,131      79

Online Business

     37,740        17,226      F

Gaming

     57,008        28,462      F

Other Investments

     2,370        3,920      (40)

Corporate

     (1,365     (4,323   68
  

 

 

   

 

 

   

Total EBITDA

     158,710        80,416      97

Depreciation and amortization

     (55,170     (46,524   19

Interest (expense) income, net

     (8,456     (5,994   41

Income tax provision

     (34,289     (8,341   U
  

 

 

   

 

 

   

Net earnings from continuing operations

     60,795        19,557      F

Discontinued operations, net of income taxes

     3,560        (3,204   F
  

 

 

   

 

 

   

Net earnings

   $ 64,355      $ 16,353      F
  

 

 

   

 

 

   

NM: Not meaningful                 U: > 100% unfavorable                 F: > 100% favorable

 

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 9 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the years ended December 31, 2011, and 2010

(in thousands, except per common share data)

 

     Three Months Ended
December 31,
    Change  
     2011     2010     $     %  

Management fee expense (income):

        

Racing Operations

   $ 2,377      $ 3,343      $ (966     (29

Gaming

     2,137        1,645        492        30   

Online Business

     1,652        1,699        (47     (3

Other Investments

     (91     299        (390     F   

Corporate Income

     (6,075     (6,986     911        (13
  

 

 

   

 

 

   

 

 

   

Total management fees

   $ —        $ —        $ —       
  

 

 

   

 

 

   

 

 

   
     Year Ended
December 31,
    Change  
     2011     2010     $     %  

Management fee expense (income):

        

Racing Operations

   $ 11,197      $ 12,490      $ (1,293     (10

Gaming

     7,677        4,767        2,910        61   

Online Business

     6,001        4,984        1,017        20   

Other Investments

     860        686        174        25   

Corporate Income

     (25,735     (22,927     (2,808     12   
  

 

 

   

 

 

   

 

 

   

Total management fees

   $ —        $ —        $ —       
  

 

 

   

 

 

   

 

 

   

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 10 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

CONDENSED, CONSOLIDATED STATEMENT OF CASH FLOWS

For the year ended December 31, 2011, and 2010

(in thousands)

 

     2011     2010  

Cash flows from operating activities:

    

Net earnings

   $ 64,355      $ 16,353   

Adjustments to reconcile net earnings to net cash provided by operating activities:

    

Depreciation and amortization

     55,170        46,524   

Asset impairment loss

     694        1,598   

Gain on sale of business

     (271     (4,175

Equity in loss of unconsolidated investments

     1,113        571   

Loss on sale of assets

     52        371   

Unrealized gain on derivative instruments

     (3,096     (817

Share-based compensation

     5,531        4,802   

Deferred tax provision (benefit)

     14,097        8,634   

Other

     2,489        1,473   

Increase (decrease) in cash resulting from changes in operating assets and liabilities, net of business acquisitions and dispositions:

    

Restricted cash

     18,342        (20,338

Accounts receivable

     (407     290   

Other current assets

     3,235        112   

Income taxes

     7,995        (12,729

Accounts payable

     14,447        1,834   

Purses payable

     7,301        (92

Accrued expenses

     2,441        4,963   

Deferred revenue

     (36,859     11,379   

Other assets and liabilities

     16,549        (896
  

 

 

   

 

 

 

Net cash provided by operating activities

     173,178        59,857   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition of businesses, net of cash acquired

     —          (169,665

Additions to property and equipment

     (22,667     (61,952

Purchases of minority investments

     (1,189     (450

Acquisition of gaming license

     (2,250     (2,750

Proceeds on sale of property and equipment

     55        57   

Change in deposit wagering asset

     (1,010     (181
  

 

 

   

 

 

 

Net cash used in investing activities

     (27,061     (234,941
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowings on bank line of credit

     320,181        442,758   

Repayments of bank line of credit

     (457,736     (248,773

Change in deposit wagering liability

     802        139   

Change in book overdraft

     (188     1,922   

Payments of dividends

     (8,165     (6,777

Windfall (shortfall) tax provision from share-based compensation

     151        (126

Loan origination fees

     (155     (421

Repurchase of common stock

     (1,308     (944

Common stock issued

     725        564   
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (145,693     188,342   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     424        13,258   

Cash and cash equivalents, beginning of year

     26,901        13,643   
  

 

 

   

 

 

 

Cash and cash equivalents, end of year

   $ 27,325      $ 26,901   
  

 

 

   

 

 

 

- MORE -


Churchill Downs Incorporated Reports 2010 Fourth-Quarter and Year-End Results

Page 11 of 11

Monday, March 12, 2012

CHURCHILL DOWNS INCORPORATED

CONDENSED, CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     December 31,      December 31,  
     2011      2010  
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 27,325       $ 26,901   

Restricted cash

     44,559         61,891   

Accounts receivable, net

     49,773         33,307   

Deferred income taxes

     8,727         16,136   

Income taxes receivable

     3,679         11,674   

Other current assets

     10,399         20,086   
  

 

 

    

 

 

 

Total current assets

     144,462         169,995   

Property and equipment, net

     477,356         507,476   

Goodwill

     213,712         214,528   

Other intangible assets, net

     103,827         113,436   

Other assets

     8,665         12,284   
  

 

 

    

 

 

 

Total assets

   $ 948,022       $ 1,017,719   
  

 

 

    

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY      

Current liabilities:

     

Accounts payable

   $ 56,514       $ 45,768   

Bank overdraft

     5,473         5,660   

Purses payable

     20,066         12,265   

Accrued expenses

     47,816         51,689   

Dividends payable

     10,110         8,165   

Deferred revenue

     33,472         24,512   

Deferred riverboat subsidy

     —           40,492   
  

 

 

    

 

 

 

Total current liabilities

     173,451         188,551   

Long-term debt

     127,563         265,117   

Convertible note payable, related party

     —           15,075   

Other liabilities

     29,542         17,775   

Deferred revenue

     17,884         15,556   

Deferred income taxes

     15,552         9,431   
  

 

 

    

 

 

 

Total liabilities

     363,992         511,505   

Commitments and contingencies

     

Shareholders’ equity:

     

Preferred stock, no par value; 250 shares authorized; no shares issued

     —           —     

Common stock, no par value; 50,000 shares authorized; 17,178 shares and 16,571 shares issued at December 31, 2011 and 2010, respectively

     260,199         236,503   

Retained earnings

     323,831         269,711   
  

 

 

    

 

 

 

Total shareholders’ equity

     584,030         506,214   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 948,022       $ 1,017,719   
  

 

 

    

 

 

 

 

- END -