x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2004 | ||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _________ TO ______ |
Florida
(State or other jurisdiction of incorporation or organization)
11811 U.S. Highway One, Suite 101
North Palm Beach, Florida
(Address of principal executive offices) |
65-0423422
(I.R.S. Employer Identification No.)
33408
(Zip Code) |
|
Item 1. | Financial Statements | ||
Condensed Balance Sheets at September 30, 2004 and December 31, 2003 | 3 | ||
Condensed Statements of Operations for the Three and Nine Months Ended September 30, 2004 and 2003 | 4 | ||
Condensed Statements of Cash Flows for the Nine Months Ended September 30, 2004 and 2003 | 5 | ||
Notes to Condensed Financial Statements | 6 | ||
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 11 | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 18 | |
Item 4. | Controls and Procedures | 18 | |
PART II. OTHER INFORMATION | |||
Item 1. | Legal Proceedings | 18 | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 18 | |
Item 3. | Defaults Upon Senior Securities | 18 | |
Item 4. | Submission of Matters to a Vote of Security Holders | 19 | |
Item 5. | Other Information | 19 | |
Item 6. | Exhibits | 19 | |
Signatures | 19 |
2 | ||
|
September 30, |
December 31, |
||||||
2004 |
2003 |
||||||
Assets |
|||||||
Cash and cash equivalents |
$ |
26,906,083 |
$ |
20,874,482 |
|||
Accounts receivable, net of allowance for doubtful accounts of $300,000 and $230,000 at September 30, 2004 and December 31, 2003, respectively |
3,936,730 |
3,031,882 |
|||||
Deferred tax asset, net |
3,400,000 |
3,400,000 |
|||||
Other current assets |
289,528 |
343,311 |
|||||
Total current assets |
34,532,341 |
27,649,675 |
|||||
Furniture, fixtures and equipment, net |
1,141,514 |
796,928 |
|||||
Intangible assets, net |
220,963 |
73,201 |
|||||
Other assets |
564,744 |
463,463 |
|||||
Total assets |
$ |
36,459,562 |
$ |
28,983,267 |
|||
Liabilities and Stockholders' Equity |
|||||||
Liabilities: |
|||||||
Accounts payable |
$ |
1,238,785 |
$ |
1,227,463 |
|||
Accrued expenses |
2,231,098 |
2,226,905 |
|||||
Deferred revenue |
238,300 |
181,110 |
|||||
Other current liabilities |
82,216 |
116,551 |
|||||
Total current liabilities |
3,790,399 |
3,752,029 |
|||||
Other liabilities |
420,537 |
306,274 |
|||||
Total liabilities |
4,210,936 |
4,058,303 |
|||||
Stockholders' equity: |
|||||||
Preferred stock, 10,000,000 shares authorized and undesignated |
- |
- |
|||||
Common stock, par value $.01 per share-- 100,000,000 shares authorized; 15,672,635 and 15,114,371 shares issued and outstanding at September 30, 2004 and December 31, 2003, respectively |
156,727 |
151,144 |
|||||
Additional paid in capital |
66,875,782 |
66,091,014 |
|||||
Accumulated deficit |
(34,783,883 |
) |
(41,317,194 |
) | |||
Total stockholders' equity |
32,248,626 |
24,924,964 |
|||||
Total liabilities and stockholders' equity |
$ |
36,459,562 |
$ |
28,983,267 |
3 | ||
|
|
Three Months Ended |
Nine Months Ended | |||||||||||
September 30, |
September 30, | ||||||||||||
Revenue: |
2004 |
2003 |
2004 |
2003 |
|||||||||
Online publishing |
$ |
8,158,241 |
$ |
8,113,959 |
$ |
25,835,196 |
$ |
23,645,492 |
|||||
Print publishing and licensing |
1,310,911 |
1,346,983 |
4,019,518 |
3,914,128 |
|||||||||
Total revenue |
9,469,152 |
9,460,942 |
29,854,714 |
27,559,620 |
|||||||||
Cost of revenue: |
|||||||||||||
Online publishing |
1,337,122 |
1,047,608 |
4,181,027 |
3,305,365 |
|||||||||
Print publishing and licensing |
1,089,374 |
1,032,213 |
3,118,284 |
3,002,474 |
|||||||||
Total cost of revenue |
2,426,496 |
2,079,821 |
7,299,311 |
6,307,839 |
|||||||||
Gross margin |
7,042,656 |
7,381,121 |
22,555,403 |
21,251,781 |
|||||||||
Operating expenses: |
|||||||||||||
Sales |
915,102 |
1,340,958 |
3,289,232 |
3,830,400 |
|||||||||
Marketing |
1,357,660 |
1,437,215 |
4,912,736 |
4,006,940 |
|||||||||
Product development |
600,278 |
620,537 |
2,014,714 |
1,710,805 |
|||||||||
General and administrative |
1,678,424 |
1,438,252 |
4,894,831 |
4,366,948 |
|||||||||
Legal settlement |
390,000 |
- |
390,000 |
- |
|||||||||
Severance charge |
- |
- |
260,000 |
- |
|||||||||
Depreciation and amortization |
186,676 |
161,605 |
552,498 |
515,485 |
|||||||||
5,128,140 |
4,998,567 |
16,314,011 |
14,430,578 |
||||||||||
Income from operations |
1,914,516 |
2,382,554 |
6,241,392 |
6,821,203 |
|||||||||
Other income |
138,302 |
65,327 |
291,919 |
166,599 |
|||||||||
Income before income taxes |
2,052,818 |
2,447,881 |
6,533,311 |
6,987,802 |
|||||||||
Income taxes |
- |
- |
- |
- |
|||||||||
Net income |
$ |
2,052,818 |
$ |
2,447,881 |
$ |
6,533,311 |
$ |
6,987,802 |
|||||
Basic and diluted net income per share: |
|||||||||||||
Basic |
$ |
0.13 |
$ |
0.16 |
$ |
0.42 |
$ |
0.48 |
|||||
Diluted |
$ |
0.13 |
$ |
0.16 |
$ |
0.41 |
$ |
0.46 |
|||||
Weighted average common shares outstanding: |
|||||||||||||
Basic |
15,506,719 |
14,941,600 |
15,395,372 |
14,528,371 |
|||||||||
Diluted |
15,869,708 |
15,787,803 |
15,908,487 |
15,331,077 |
4 | ||
|
Nine Months Ended | |||||||
|
September 30, | ||||||
2004 |
2003 |
||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
6,533,311 |
$ |
6,987,802 |
|||
Adjustments to reconcile net income to net cash provided by |
|||||||
operating activities: |
|||||||
Depreciation and amortization |
552,498 |
515,485 |
|||||
Bad debt expense |
395,258 |
- |
|||||
Changes in operating assets and liabilities: |
|||||||
Increase in accounts receivable |
(1,300,106 |
) |
(509,470 |
) | |||
Increase in other assets |
(325,768 |
) |
(171,815 |
) | |||
Increase in accounts payable |
11,322 |
552,730 |
|||||
Increase (decrease) in accrued expenses |
4,193 |
(615,001 |
) | ||||
Increase in other liabilities |
137,118 |
118,711 |
|||||
Net cash provided by operating activities |
6,007,826 |
6,878,442 |
|||||
Cash flows from investing activities: |
|||||||
Purchases of equipment |
(766,576 |
) |
(401,103 |
) | |||
Net cash used in investing activities |
(766,576 |
) |
(401,103 |
) | |||
Cash flows from financing activities: |
|||||||
Principal payments on capital lease obligations |
- |
(1,254 |
) | ||||
Proceeds from exercise of stock options |
790,351 |
2,125,775 |
|||||
Net cash provided by financing activities |
790,351 |
2,124,521 |
|||||
Net increase in cash and cash equivalents |
6,031,601 |
8,601,860 |
|||||
Cash and equivalents, beginning of period |
20,874,482 |
11,000,561 |
|||||
Cash and equivalents, end of period |
$ |
26,906,083 |
$ |
19,602,421 |
|||
Supplemental disclosures of cash flow information: |
|||||||
Cash paid during the period for taxes |
$ |
70,600 |
$ |
- |
5 | ||
|
6 | ||
|
Three Months Ended September 30, |
Nine Months Ended September 30, | ||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Weighted average fair value |
$ |
6.17 |
- |
$ |
7.72 |
$ |
2.95 |
||||||
Expected volatility |
100 |
% |
- |
100 |
% |
100 |
% | ||||||
Weighted average risk free rate |
3.9 |
% |
- |
3.7 |
% |
3 |
% | ||||||
Expected lives |
5 years |
- |
5 years |
5 years |
|||||||||
Expected dividend yield |
0 |
% |
- |
0 |
% |
0 |
% |
|
Three Months |
Nine Months | |||||||||||
Ended September 30, |
Ended September 30, | ||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Net income: |
|||||||||||||
As reported |
$ |
2,052,818 |
$ |
2,447,881 |
$ |
6,533,311 |
$ |
6,987,802 |
|||||
Less total stock-based employee compensation |
|||||||||||||
determined under fair value-based method for all |
|||||||||||||
awards, net of related tax effect |
(749,379 |
) |
(47,044 |
) |
(1,315,206 |
) |
(227,900 |
) | |||||
Pro forma |
$ |
1,303,439 |
$ |
2,400,837 |
$ |
5,218,105 |
$ |
6,759,902 |
|||||
Basic net income per common share as reported: |
|||||||||||||
Basic |
$ |
0.13 |
$ |
0.16 |
$ |
0.42 |
$ |
0.48 |
|||||
Diluted |
0.13 |
0.16 |
0.41 |
0.46 |
|||||||||
Basic net income per common share pro forma: |
|||||||||||||
Basic |
0.08 |
0.16 |
0.34 |
0.47 |
|||||||||
Diluted |
0.08 |
0.15 |
0.33 |
0.44 |
|||||||||
Weighted average common shares outstanding: |
|||||||||||||
Basic |
15,506,719 |
14,941,600 |
15,395,372 |
14,528,371 |
|||||||||
Diluted |
15,869,708 |
15,787,803 |
15,908,487 |
15,331,077 |
7 | ||
|
|
Additional |
|||||||||||||||
|
Common Stock |
Paid-in |
Accumulated |
|||||||||||||
|
Shares |
Amount |
Capital |
Deficit |
Total |
|||||||||||
Balances, December 31, 2003 |
15,114,371 |
$ |
151,144 |
$ |
66,091,014 |
$ |
(41,317,194 |
) |
$ |
24,924,964 |
||||||
Stock options exercised |
191,771 |
1,918 |
414,383 |
- |
416,301 |
|||||||||||
Net income for the period |
- |
- |
- |
2,370,395 |
2,370,395 |
|||||||||||
Balances, March 31, 2004 |
15,306,142 |
153,062 |
66,505,397 |
(38,946,799 |
) |
27,711,660 |
||||||||||
Stock options exercised |
13,559 |
136 |
20,170 |
- |
20,306 |
|||||||||||
Net income for the period |
- |
- |
- |
2,110,098 |
2,110,098 |
|||||||||||
Balances, June 30, 2004 |
15,319,701 |
153,198 |
66,525,567 |
(36,836,701 |
) |
29,842,064 |
||||||||||
Stock options exercised |
352,934 |
3,529 |
350,215 |
- |
353,744 |
|||||||||||
Net income for the period |
- |
- |
- |
2,052,818 |
2,052,818 |
|||||||||||
Balances, September 30, 2004 |
15,672,635 |
$ |
156,727 |
$ |
66,875,782 |
$ |
(34,783,883 |
) |
$ |
32,248,626 |
8 | ||
|
Print |
|||||||||||||
|
Online |
Publishing |
|||||||||||
|
Publishing |
and Licensing |
Other |
Total |
|||||||||
Three Months Ended September 30, 2004 |
|||||||||||||
Revenue |
$ |
8,158,241 |
$ |
1,310,911 |
$ |
- |
$ |
9,469,152 |
|||||
Cost of revenue |
1,337,122 |
1,089,374 |
- |
2,426,496 |
|||||||||
Gross margin |
6,821,119 |
221,537 |
- |
7,042,656 |
|||||||||
Sales |
915,102 |
- |
- |
915,102 |
|||||||||
Marketing |
1,357,660 |
- |
- |
1,357,660 |
|||||||||
Product development |
420,195 |
180,083 |
- |
600,278 |
|||||||||
General and administrative expenses |
1,446,063 |
232,361 |
- |
1,678,424 |
|||||||||
Legal settlement |
- |
- |
390,000 |
390,000 |
|||||||||
Depreciation and amortization |
130,673 |
56,003 |
- |
186,676 |
|||||||||
Other income |
- |
- |
138,302 |
138,302 |
|||||||||
Segment profit (loss) |
$ |
2,551,426 |
$ |
(246,910 |
) |
$ |
(251,698 |
) |
$ |
2,052,818 |
|||
Total assets |
$ |
7,626,655 |
$ |
1,926,824 |
$ |
26,906,083 |
$ |
36,459,562 |
9 | ||
|
|
Print |
||||||||||||
|
Online |
Publishing |
|||||||||||
|
Publishing |
and Licensing |
Other |
Total |
|||||||||
Three Months Ended September 30, 2003 |
|||||||||||||
Revenue |
$ |
8,113,959 |
$ |
1,346,983 |
$ |
- |
$ |
9,460,942 |
|||||
Cost of revenue |
1,047,608 |
1,032,213 |
- |
2,079,821 |
|||||||||
Gross margin |
7,066,351 |
314,770 |
- |
7,381,121 |
|||||||||
Sales |
1,340,958 |
- |
- |
1,340,958 |
|||||||||
Marketing |
1,437,215 |
- |
- |
1,437,215 |
|||||||||
Product development |
434,376 |
186,161 |
- |
620,537 |
|||||||||
General and administrative expenses |
1,233,484 |
204,768 |
- |
1,438,252 |
|||||||||
Depreciation and amortization |
113,124 |
48,481 |
- |
161,605 |
|||||||||
Interest income (expense), net |
- |
- |
65,327 |
65,327 |
|||||||||
Segment profit (loss) |
$ |
2,507,194 |
$ |
(124,640 |
) |
$ |
65,327 |
$ |
2,447,881 |
||||
Total assets |
$ |
3,911,740 |
$ |
828,323 |
$ |
19,602,421 |
$ |
24,342,484 |
|||||
|
Print |
||||||||||||
|
Online |
Publishing |
|||||||||||
|
Publishing |
and Licensing |
Other |
Total |
|||||||||
Nine Months Ended September 30, 2004 |
|||||||||||||
Revenue |
$ |
25,835,196 |
$ |
4,019,518 |
$ |
- |
$ |
29,854,714 |
|||||
Cost of revenue |
4,181,027 |
3,118,284 |
- |
7,299,311 |
|||||||||
Gross margin |
21,654,169 |
901,234 |
- |
22,555,403 |
|||||||||
Sales |
3,289,232 |
- |
- |
3,289,232 |
|||||||||
Marketing |
4,912,736 |
- |
- |
4,912,736 |
|||||||||
Product development |
1,410,300 |
604,414 |
- |
2,014,714 |
|||||||||
General and administrative expenses |
4,199,647 |
695,184 |
- |
4,894,831 |
|||||||||
Legal settlement |
- |
- |
390,000 |
390,000 |
|||||||||
Severance charge |
- |
- |
260,000 |
260,000 |
|||||||||
Depreciation and amortization |
386,749 |
165,749 |
- |
552,498 |
|||||||||
Other income |
- |
- |
291,919 |
291,919 |
|||||||||
Segment profit (loss) |
$ |
7,455,505 |
$ |
(564,113 |
) |
$ |
(358,081 |
) |
$ |
6,533,311 |
|||
Total assets |
$ |
7,626,655 |
$ |
1,926,824 |
$ |
26,906,083 |
$ |
36,459,562 |
|||||
|
Print |
||||||||||||
|
Online |
Publishing |
|||||||||||
|
Publishing |
and Licensing |
Other |
Total |
|||||||||
Nine Months Ended September 30, 2003 |
|||||||||||||
Revenue |
$ |
23,645,492 |
$ |
3,914,128 |
$ |
- |
$ |
27,559,620 |
|||||
Cost of revenue |
3,305,365 |
3,002,474 |
- |
6,307,839 |
|||||||||
Gross margin |
20,340,127 |
911,654 |
- |
21,251,781 |
|||||||||
Sales |
3,830,400 |
- |
- |
3,830,400 |
|||||||||
Marketing |
4,006,940 |
- |
- |
4,006,940 |
|||||||||
Product development |
1,197,564 |
513,242 |
- |
1,710,805 |
|||||||||
General and administrative expenses |
3,746,736 |
620,212 |
- |
4,366,948 |
|||||||||
Depreciation and amortization |
360,840 |
154,645 |
- |
515,485 |
|||||||||
Interest income (expense), net |
- |
- |
166,599 |
166,599 |
|||||||||
Segment profit (loss) |
$ |
7,197,647 |
$ |
(376,444 |
) |
$ |
166,599 |
$ |
6,987,802 |
||||
Total assets |
$ |
3,911,740 |
$ |
828,323 |
$ |
19,602,421 |
$ |
24,342,484 |
10 | ||
|
11 | ||
|
|
12 Months |
Nine Months |
||||||||||||||
2000 |
|
|
2001 |
|
|
2002 |
|
|
2003 |
|
|
2004 |
| |||
Total revenue |
$ |
15,205 |
$ |
18,257 |
$ |
26,571 |
$ |
36,621 |
$ |
29,855 |
||||||
Barter revenue |
(757 |
) |
(2,558 |
) |
(2,912 |
) |
(3,163 |
) |
(2,395 |
) | ||||||
14,448 |
15,699 |
23,659 |
33,458 |
27,460 |
||||||||||||
Other operating expenses |
20,915 |
13,724 |
15,334 |
19,301 |
16,314 |
|||||||||||
Barter expense |
(757 |
) |
(2,750 |
) |
(2,920 |
) |
(3,163 |
) |
(2,395 |
) | ||||||
Severance charge |
- |
- |
- |
- |
(260 |
) | ||||||||||
Legal settlement charge |
- |
- |
- |
- |
(390 |
) | ||||||||||
$ |
20,158 |
$ |
10,974 |
$ |
12,414 |
$ |
16,138 |
$ |
13,269 |
|||||||
|
||||||||||||||||
Other operating expenses as a percentage of total revenue |
140 |
% |
70 |
% |
52 |
% |
48 |
% |
48 |
% |
12 | ||
|
Quarterly Online Publishing Revenue | ||||||||
|
Q1 03 |
Q2 03 |
Q3 03 |
Q4 03 |
Q1 04 |
Q2 04 |
Q3 04 | |
Graphic ads |
$ 3,769,522 |
$ 3,983,042 |
$ 3,567,978 |
$ 3,115,744 |
$ 4,188,189 |
$ 3,923,813 |
$ 4,033,213 | |
Hyperlinks |
2,814,272 |
3,488,025 |
3,710,862 |
3,755,200 |
3,856,381 |
3,950,737 |
3,487,527 | |
Barter |
750,399 |
726,272 |
835,119 |
851,956 |
937,835 |
820,000 |
637,501 | |
$ 7,334,193 |
$ 8,197,339 |
$ 8,113,959 |
$ 7,722,900 |
$ 8,982,405 |
$ 8,694,550 |
$ 8,158,241 |
13 | ||
|
Page Views
(Millions) |
||||||||||||||||
2004 |
2003 |
2002 |
2001 |
2000 |
||||||||||||
Q1 |
117.2 |
106.7 |
58.4 |
70.5 |
37.0 |
|||||||||||
Q2 |
92.6 |
121.8 |
48.0 |
52.2 |
34.1 |
|||||||||||
Q3 |
92.0 |
100.3 |
82.1 |
47.3 |
30.5 |
|||||||||||
Q4 |
- |
75.8 |
79.3 |
66.5 |
32.8 |
|||||||||||
Year |
301.8 |
404.6 |
267.8 |
236.5 |
134.4 |
Quarterly Print Publishing & Licensing Revenue | ||||||||
|
Q1 03 |
Q2 03 |
Q3 03 |
Q4 03 |
Q1 04 |
Q2 04 |
Q3 04 | |
Consumer Mortgage Guide |
$ 984,747 |
$ 1,143,404 |
$ 1,143,442 |
$ 1,131,148 |
$ 1,085,490 |
$ 1,224,200 |
$ 1,073,519 | |
Editorial |
227,646 |
211,348 |
203,541 |
207,823 |
206,337 |
192,580 |
237,392 | |
$ 1,212,393 |
$ 1,354,752 |
$ 1,346,983 |
$ 1,338,971 |
$ 1,291,827 |
$ 1,416,780 |
$ 1,310,911 |
14 | ||
|
15 | ||
|
16 | ||
|
Payments Due
(In thousands) | |||||||||||||
|
Less than |
One to |
Three to |
More than |
|||||||||
Contractual obligations |
one year |
three years |
five years |
five years |
|||||||||
Long-term debt oblibations |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||||
Capital lease obligations (1) |
- |
- |
- |
- |
|||||||||
Operating lease obligations (1) |
646,903 |
759,394 |
- |
- |
|||||||||
Purchase obligations (2) |
521,474 |
152,230 |
- |
- |
|||||||||
Other long-term obligations |
- |
- |
- |
- |
|||||||||
(1) Includes our obligations under existing operating leases. |
|||||||||||||
(2) Represents base contract amounts for Internet hosting, co-location content distribution and other infrastructure costs. |
17 | ||
|
18 | ||
|
(a) | Exhibits |
31.1 | Certification of Thomas R. Evans, Chief Executive Officer and President of Bankrate, Inc., Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934. | |
31.2 | Certification of Robert J. DeFranco, Senior Vice President and Chief Financial Officer of Bankrate, Inc., Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934. | |
32.1 | Certification of Thomas R. Evans, Chief Executive Officer and President of Bankrate, Inc., Pursuant to 18 U.S.C. Section 1350. | |
32.2 | Certification of Robert J. DeFranco, Senior Vice President and Chief Financial Officer of Bankrate, Inc., Pursuant to 18 U.S.C. Section 1350. |
Bankrate, Inc. | ||
|
|
|
Dated: November 8, 2004 | By: | /s/ ROBERT J. DEFRANCO |
Robert J. DeFranco | ||
Senior Vice President Chief Financial Officer |
19 | ||
|