CoStar
Group, Inc.
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
52-2091509
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
2
Bethesda Metro Center, 10th Floor, Bethesda,
Maryland 20814
|
(Address
of principal executive offices) (zip code)
|
(301)
215-8300
|
Registrant’s
telephone number, including area
code
|
Title of Each Class
|
Name of Each Exchange on Which
Registered
|
Common
Stock, $.01 par value
|
NASDAQ
Global Select Market
|
Large
accelerated filer o
|
Accelerated
filer x
|
Non-accelerated
filer o
|
Smaller
reporting company o
|
Item
8.
|
Financial
Statements and Supplementary Data
|
Reports
of Independent Registered Public Accounting
Firm
|
3
|
Consolidated
Statements of Operations for the years ended December 31, 2007,
2008 and 2009
|
5
|
Consolidated
Balance Sheets as of December 31, 2008 and
2009
|
6
|
Consolidated
Statements of Stockholders’ Equity for the years ended December 31, 2007,
2008 and 2009
|
7
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2007, 2008 and
2009
|
8
|
Notes
to Consolidated Financial
Statements
|
9
|
Schedule II - Valuation and Qualifying Accounts | 35 |
Consolidated Quarterly Results of Operations | 35 |
Year
Ended December 31,
|
||||||||||||
2007
|
2008
|
2009
|
||||||||||
Revenues
|
$ | 192,805 | $ | 212,428 | $ | 209,659 | ||||||
Cost
of revenues
|
76,704 | 73,408 | 73,714 | |||||||||
Gross
margin
|
116,101 | 139,020 | 135,945 | |||||||||
Operating
expenses:
|
||||||||||||
Selling
and marketing
|
51,777 | 41,705 | 42,508 | |||||||||
Software
development
|
12,453 | 12,759 | 13,942 | |||||||||
General
and administrative
|
36,569 | 39,888 | 44,248 | |||||||||
Gain on lease settlement, net
|
(7,613 | ) | ¾ | ¾ | ||||||||
Purchase
amortization
|
5,063 | 4,880 | 3,412 | |||||||||
98,249 | 99,232 | 104,110 | ||||||||||
Income
from operations
|
17,852 | 39,788 | 31,835 | |||||||||
Interest
income, net
|
8,045 | 4,914 | 1,253 | |||||||||
Income
before income taxes
|
25,897 | 44,702 | 33,088 | |||||||||
Income
tax expense, net
|
9,946 | 20,079 | 14,395 | |||||||||
Net
income
|
$ | 15,951 | $ | 24,623 | $ | 18,693 | ||||||
Net
income per share ¾ basic
|
$ | 0.84 | $ | 1.27 | $ | 0.95 | ||||||
Net
income per share ¾ diluted
|
$ | 0.82 | $ | 1.26 | $ | 0.94 | ||||||
Weighted
average outstanding shares ¾ basic
|
19,044 | 19,372 | 19,780 | |||||||||
Weighted
average outstanding shares ¾ diluted
|
19,404 | 19,550 | 19,925 |
December
31,
|
||||||||
2008
|
2009
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 159,982 | $ | 205,786 | ||||
Short-term
investments
|
35,268 | 20,188 | ||||||
Accounts
receivable, less allowance for doubtful accounts of approximately $3,213
and $2,863 as of December 31, 2008 and 2009, respectively
|
12,294 | 12,855 | ||||||
Deferred
income taxes, net
|
2,036 | 3,450 | ||||||
Prepaid
expenses and other current assets
|
2,903 | 5,128 | ||||||
Total
current assets
|
212,483 | 247,407 | ||||||
Long-term
investments
|
29,340 | 29,724 | ||||||
Deferred
income taxes, net
|
3,392 | 1,978 | ||||||
Property
and equipment, net
|
16,876 | 19,162 | ||||||
Goodwill
|
54,328 | 80,321 | ||||||
Intangibles
and other assets, net
|
16,421 | 23,390 | ||||||
Deposits
and other assets
|
1,544 | 2,597 | ||||||
Total
assets
|
$ | 334,384 | $ | 404,579 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 1,636 | $ | 3,667 | ||||
Accrued
wages and commissions
|
7,217 | 9,696 | ||||||
Accrued
expenses
|
7,754 | 14,167 | ||||||
Income
taxes payable
|
1,907 | ¾ | ||||||
Deferred
revenue
|
9,442 | 14,840 | ||||||
Deferred
rent
|
1,180 | 1,377 | ||||||
Total
current liabilities
|
29,136 | 43,747 | ||||||
Deferred
income taxes, net
|
132 | ¾ | ||||||
Income
taxes payable
|
1,695 | 1,826 | ||||||
Commitments
and contingencies
|
¾ | ¾ | ||||||
Stockholders’
equity:
|
||||||||
Preferred
stock, $0.01 par value; 2,000 shares authorized; none
outstanding
|
¾ | ¾ | ||||||
Common
stock, $0.01 par value; 30,000 shares authorized; 19,733 and 20,617 issued
and outstanding as of December 31, 2008 and 2009,
respectively
|
197 | 206 | ||||||
Additional
paid-in capital
|
333,983 | 364,635 | ||||||
Accumulated
other comprehensive loss
|
(13,796 | ) | (7,565 | ) | ||||
Retained
earnings (accumulated deficit)
|
(16,963 | ) | 1,730 | |||||
Total
stockholders’ equity
|
303,421 | 359,006 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 334,384 | $ | 404,579 |
Additional
|
Accumulated
Other
|
Retained
Earnings
|
Total
|
|||||||||||||||||||||||||
Comprehensive
Income
|
Common
Stock
|
Paid-In
Capital
|
Comprehensive
Income
(Loss)
|
(Accumulated
Deficit)
|
Stockholders’
Equity
|
|||||||||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||||||||||
Balance
at December 31, 2006
|
19,081 | $ | 191 | $ | 302,936 | $ | 4,520 | $ | (57,537 | ) | $ | 250,110 | ||||||||||||||||
Tax
benefit adjustment
|
¾ | ¾ | 26 | ¾ | ¾ | 26 | ||||||||||||||||||||||
Balance
at January 1, 2007
|
19,081 | 191 | 302,962 | 4,520 | (57,537 | ) | 250,136 | |||||||||||||||||||||
Net
income
|
15,951 | ¾ | ¾ | ¾ | ¾ | 15,951 | 15,951 | |||||||||||||||||||||
Foreign
currency translation adjustment
|
873 | ¾ | ¾ | ¾ | 873 | ¾ | 873 | |||||||||||||||||||||
Net
unrealized gain on investments
|
233 | ¾ | ¾ | ¾ | 233 | ¾ | 233 | |||||||||||||||||||||
Comprehensive
income
|
$ | 17,057 | ||||||||||||||||||||||||||
Exercise
of stock options
|
289 | 3 | 8,127 | ¾ | ¾ | 8,130 | ||||||||||||||||||||||
Restricted
stock grants
|
131 | 1 | (1 | ) | ¾ | ¾ | ¾ | |||||||||||||||||||||
Restricted
stock grants surrendered
|
(58 | ) | ¾ | (635 | ) | ¾ | ¾ | (635 | ) | |||||||||||||||||||
Consideration
for Propex
|
22 | ¾ | 1,010 | ¾ | ¾ | 1,010 | ||||||||||||||||||||||
Stock
compensation expense, net of forfeitures
|
¾ | ¾ | 5,399 | ¾ | ¾ | 5,399 | ||||||||||||||||||||||
ESPP
|
9 | ¾ | 448 | ¾ | ¾ | 448 | ||||||||||||||||||||||
Excess
tax benefit for exercised stock options
|
¾ | ¾ | 260 | ¾ | ¾ | 260 | ||||||||||||||||||||||
Balance
at December 31, 2007
|
19,474 | 195 | 317,570 | 5,626 | (41,586 | ) | 281,805 | |||||||||||||||||||||
Net
income
|
24,623 | ¾ | ¾ | ¾ | ¾ | 24,623 | 24,623 | |||||||||||||||||||||
Foreign
currency translation adjustment
|
(14,061 | ) | ¾ | ¾ | ¾ | (14,061 | ) | ¾ | (14,061 | ) | ||||||||||||||||||
Net
unrealized loss on investments
|
(5,361 | ) | ¾ | ¾ | ¾ | (5,361 | ) | ¾ | (5,361 | ) | ||||||||||||||||||
Comprehensive
income
|
$ | 5,201 | ||||||||||||||||||||||||||
Exercise
of stock options
|
198 | 2 | 6,555 | ¾ | ¾ | 6,557 | ||||||||||||||||||||||
Restricted
stock grants
|
102 | 1 | ¾ | ¾ | ¾ | 1 | ||||||||||||||||||||||
Restricted
stock grants surrendered
|
(49 | ) | (1 | ) | (695 | ) | ¾ | ¾ | (696 | ) | ||||||||||||||||||
Stock
compensation expense, net of forfeitures
|
¾ | ¾ | 4,907 | ¾ | ¾ | 4,907 | ||||||||||||||||||||||
ESPP
|
8 | ¾ | 329 | ¾ | ¾ | 329 | ||||||||||||||||||||||
Excess
tax benefit for exercised stock options
|
¾ | ¾ | 5,317 | ¾ | ¾ | 5,317 | ||||||||||||||||||||||
Balance
at December 31, 2008
|
19,733 | 197 | 333,983 | (13,796 | ) | (16,963 | ) | 303,421 | ||||||||||||||||||||
Net
income
|
18,693 | ¾ | ¾ | ¾ | ¾ | 18,693 | 18,693 | |||||||||||||||||||||
Foreign
currency translation adjustment
|
3,671 | ¾ | ¾ | ¾ | 3,671 | ¾ | 3,671 | |||||||||||||||||||||
Net
unrealized gain on investments
|
2,560 | ¾ | ¾ | ¾ | 2,560 | ¾ | 2,560 | |||||||||||||||||||||
Comprehensive
income
|
$ | 24,924 | ||||||||||||||||||||||||||
Exercise
of stock options
|
85 | ¾ | 2,232 | ¾ | ¾ | 2,232 | ||||||||||||||||||||||
Restricted
stock grants
|
237 | 2 | ¾ | ¾ | ¾ | 2 | ||||||||||||||||||||||
Restricted
stock grants surrendered
|
(44 | ) | ¾ | (672 | ) | ¾ | ¾ | (672 | ) | |||||||||||||||||||
Stock
compensation expense, net of forfeitures
|
¾ | ¾ | 6,438 | ¾ | ¾ | 6,438 | ||||||||||||||||||||||
ESPP
|
7 | ¾ | 230 | ¾ | ¾ | 230 | ||||||||||||||||||||||
Consideration
for PPR
|
573 | 6 | 20,897 | ¾ | ¾ | 20,903 | ||||||||||||||||||||||
Consideration
for Resolve Technology
|
26 | 1 | 1,124 | ¾ | ¾ | 1,125 | ||||||||||||||||||||||
Excess
tax benefit for exercised stock options
|
¾ | ¾ | 403 | ¾ | ¾ | 403 | ||||||||||||||||||||||
Balance
at December 31, 2009
|
20,617 | $ | 206 | $ | 364,635 | $ | (7,565 | ) | $ | 1,730 | 359,006 |
Year
Ended December 31,
|
||||||||||||
2007
|
2008
|
2009
|
||||||||||
Operating
activities:
|
||||||||||||
Net
income
|
$ | 15,951 | $ | 24,623 | $ | 18,693 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
|
7,778 | 8,360 | 7,583 | |||||||||
Amortization
|
8,369 | 8,441 | 7,093 | |||||||||
Deferred
income tax expense, net
|
9,946 | 2,148 | (2,428 | ) | ||||||||
Provision
for losses on accounts receivable
|
2,464 | 4,042 | 4,172 | |||||||||
Excess
tax benefit from stock options
|
(260 | ) | (5,317 | ) | (403 | ) | ||||||
Stock-based
compensation expense
|
5,440 | 4,940 | 6,460 | |||||||||
Leasehold
write-off
|
¾ | ¾ | 603 | |||||||||
Changes
in operating assets and liabilities, net of acquisitions:
|
||||||||||||
Accounts
receivable
|
(2,944 | ) | (6,196 | ) | (1,610 | ) | ||||||
Interest
receivable
|
(67 | ) | 533 | 97 | ||||||||
Prepaid
expenses and other current assets
|
(755 | ) | 1,464 | (1,521 | ) | |||||||
Deposits
and other assets
|
(670 | ) | 652 | (1,013 | ) | |||||||
Accounts
payable and other liabilities
|
6,981 | (3,044 | ) | 2,655 | ||||||||
Deferred
revenue
|
(501 | ) | 262 | (812 | ) | |||||||
Net
cash provided by operating activities
|
51,732 | 40,908 | 39,569 | |||||||||
Investing
activities:
|
||||||||||||
Purchases
of investments
|
(116,609 | ) | (4,839 | ) | ¾ | |||||||
Sales
of investments
|
107,286 | 63,949 | 17,159 | |||||||||
Purchases
of property and equipment and other assets
|
(14,271 | ) | (3,656 | ) | (10,544 | ) | ||||||
Acquisitions,
net of cash acquired
|
(16,737 | ) | (3,024 | ) | (3,207 | ) | ||||||
Net
cash (used in) provided by investing activities
|
(40,331 | ) | 52,430 | 3,408 | ||||||||
Financing
activities:
|
||||||||||||
Excess
tax benefit from stock options
|
260 | 5,317 | 403 | |||||||||
Repurchase
of restricted stock to satisfy tax withholding obligations
|
(635 | ) | (695 | ) | (672 | ) | ||||||
Proceeds from exercise of stock options
|
8,536 | 6,853 | 2,441 | |||||||||
Net
cash provided by financing activities
|
8,161 | 11,475 | 2,172 | |||||||||
Effect
of foreign currency exchange rates on cash and cash
equivalents
|
64 | (2,616 | ) | 655 | ||||||||
Net
increase in cash and cash equivalents
|
19,626 | 102,197 | 45,804 | |||||||||
Cash
and cash equivalents at beginning of year
|
38,159 | 57,785 | 159,982 | |||||||||
Cash
and cash equivalents at end of year
|
$ | 57,785 | $ | 159,982 | $ | 205,786 |
Year
Ended December 31,
|
||||||||
2008
|
2009
|
|||||||
Foreign
currency translation adjustment
|
$ | (8,521 | ) | $ | (4,850 | ) | ||
Accumulated
net unrealized loss on investments, net of tax
|
(5,275 | ) | (2,715 | ) | ||||
Total
accumulated other comprehensive loss
|
$ | (13,796 | ) | $ | (7,565 | ) |
Year
Ended December 31,
|
||||||||||||
2007
|
2008
|
2009
|
||||||||||
Cost
of
revenues
|
$ | 926 | $ | 547 | $ | 888 | ||||||
Selling
and
marketing
|
1,118 | 400 | 1,125 | |||||||||
Software
development
|
340 | 423 | 588 | |||||||||
General
and
administrative
|
3,056 | 3,570 | 3,859 | |||||||||
Total
|
$ | 5,440 | $ | 4,940 | $ | 6,460 |
Leasehold
improvements
|
Shorter
of lease term or useful life
|
|
Furniture
and office equipment
|
Five
to seven years
|
|
Research
vehicles
|
Five
years
|
|
Computer
hardware and software
|
Two
to five years
|
Working
capital
|
$ | (5,479 | ) | |
Acquired
trade names and
other
|
810 | |||
Acquired
customer
base
|
5,300 | |||
Acquired
database
technology
|
3,700 | |||
Goodwill
|
16,572 | |||
Total
purchase
consideration
|
$ | 20,903 |
Purchase
price in cash and
stock
|
$ | 4,499 | ||
Deferred
consideration
|
3,052 | |||
Total
purchase consideration
|
$ | 7,551 | ||
Working
capital
|
$ | (550 | ) | |
Acquired
trade names and
other
|
430 | |||
Acquired
customer
base
|
890 | |||
Acquired
database
technology
|
1,200 | |||
Goodwill
|
5,581 | |||
Total
purchase
consideration
|
$ | 7,551 |
Maturity
|
Fair
Value
|
|||
Due
in:
|
||||
2010
|
$ | 3,072 | ||
2011-2014
|
16,634 | |||
2015-2019
|
106 | |||
2020
and
thereafter
|
30,100 | |||
Available-for-sale
investments
|
$ | 49,912 |
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized Losses
|
Fair Value | |||||||||||||
Collateralized
debt obligations
|
$ | 12,987 | $ | 5 | $ | (14 | ) | $ | 12,978 | |||||||
Corporate
debt securities
|
6,396 | 331 | ¾ | 6,727 | ||||||||||||
Residential
mortgage-backed securities
|
394 | ¾ | (7 | ) | 387 | |||||||||||
Government-sponsored
enterprise obligations
|
97 | ¾ | (1 | ) | 96 | |||||||||||
Auction
rate securities
|
32,750 | ¾ | (3,026 | ) | 29,724 | |||||||||||
Available-for-sale
investments
|
$ | 52,624 | $ | 336 | $ | (3,048 | ) | $ | 49,912 |
December
31,
|
||||||||||||||||
2008
|
2009
|
|||||||||||||||
Aggregate
Fair
Value
|
Gross
Unrealized Losses
|
Aggregate
Fair
Value
|
Gross Unrealized
Losses
|
|||||||||||||
Collateralized
debt obligations
|
$ | 19,151 | $ | (1,323 | ) | $ | 7,578 | $ | (14 | ) | ||||||
Corporate
debt securities
|
2,558 | (156 | ) | ¾ | ¾ | |||||||||||
Residential
mortgage-backed securities
|
427 | (15 | ) | 387 | (7 | ) | ||||||||||
Government-sponsored
enterprise obligations
|
¾ | ¾ | 96 | (1 | ) | |||||||||||
Auction
rate securities
|
¾ | ¾ | 29,724 | (3,026 | ) | |||||||||||
$ | 22,136 | $ | (1,494 | ) | $ | 37,785 | $ | (3,048 | ) |
December
31,
|
||||||||||||||||
2008
|
2009
|
|||||||||||||||
Aggregate
Fair
Value
|
Gross
Unrealized Losses
|
Aggregate
Fair
Value
|
Gross Unrealized Losses
|
|||||||||||||
Collateralized
debt obligations
|
$ | 3,022 | $ | (84 | ) | $ | ¾ | $ | ¾ | |||||||
Corporate
debt securities
|
3,807 | (268 | ) | ¾ | ¾ | |||||||||||
Residential
mortgage-backed securities
|
36 | (1 | ) | ¾ | ¾ | |||||||||||
Government-sponsored
enterprise obligations
|
130 | (14 | ) | ¾ | ¾ | |||||||||||
Auction
rate securities
|
29,340 | (3,710 | ) | ¾ | ¾ | |||||||||||
$ | 36,335 | $ | (4,077 | ) | $ | ¾ | $ | ¾ |
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash
|
$ | 38,721 | $ | ¾ | $ | ¾ | $ | 38,721 | ||||||||
Money
market funds
|
167,065 | ¾ | ¾ | 167,065 | ||||||||||||
Collateralized
debt obligations
|
¾ | 12,978 | ¾ | 12,978 | ||||||||||||
Corporate
debt securities
|
¾ | 6,727 | ¾ | 6,727 | ||||||||||||
Residential
mortgage-backed securities
|
¾ | 387 | ¾ | 387 | ||||||||||||
Government-sponsored
enterprise obligations
|
¾ | 96 | ¾ | 96 | ||||||||||||
Auction
rate securities
|
¾ | ¾ | 29,724 | 29,724 | ||||||||||||
Total
assets measured
at fair value
|
$ | 205,786 | $ | 20,188 | $ | 29,724 | $ | 255,698 | ||||||||
Liabilities:
|
||||||||||||||||
Deferred
consideration
|
$ | ¾ | $ | ¾ | $ | 3,082 | $ | 3,082 | ||||||||
Total liabilities
measured
at fair value
|
$ | ¾ | $ | ¾ | $ | 3,082 | $ | 3,082 |
Auction
Rate
Securities
|
||||
Balance
at December 31, 2007
|
$ | 53,975 | ||
Unrealized
loss included in other comprehensive loss
|
(3,710 | ) | ||
Net
settlements
|
(20,925 | ) | ||
Balance
at December 31, 2008
|
$ | 29,340 | ||
Unrealized
gain included in other comprehensive loss
|
684 | |||
Net
settlements
|
(300 | ) | ||
Balance
at December 31, 2009
|
$ | 29,724 |
Deferred
Consideration
|
||||
Balance
at December 31, 2008
|
$ | ¾ | ||
Deferred
consideration upon acquisition
|
3,052 | |||
Accretion
for 2009
|
30 | |||
Balance
at December 31, 2009
|
$ | 3,082 |
December
31,
|
||||||||
2008
|
2009
|
|||||||
Leasehold
improvements
|
$ | 7,808 | $ | 10,333 | ||||
Furniture,
office equipment and research vehicles
|
19,305 | 20,279 | ||||||
Computer
hardware and software
|
27,938 | 28,259 | ||||||
55,051 | 58,871 | |||||||
Accumulated
depreciation and amortization
|
(38,175 | ) | (39,709 | ) | ||||
Property
and equipment, net
|
$ | 16,876 | $ | 19,162 |
United
States
|
International
|
Total
|
||||||||||
Goodwill,
December 31, 2007
|
$ | 30,428 | $ | 31,426 | $ | 61,854 | ||||||
Acquisitions
|
1,119 | ¾ | 1,119 | |||||||||
Effect
of foreign currency translation
|
¾ | (8,645 | ) | (8,645 | ) | |||||||
Goodwill,
December 31, 2008
|
31,547 | 22,781 | 54,328 | |||||||||
Acquisitions
|
23,858 | ¾ | 23,858 | |||||||||
Effect of foreign currency translation
|
¾ | 2,280 | 2,280 | |||||||||
Purchase accounting adjustment
|
(145 | ) | ¾ | (145 | ) | |||||||
Goodwill, December 31, 2009
|
$ | 55,260 | $ | 25,061 | $ | 80,321 |
|
Weighted-Average | |||||||||||
December 31, | Amortization Period | |||||||||||
2008 |
2009
|
(in
years)
|
||||||||||
Building
photography
|
$ | 11,011 | $ | 11,504 | 5 | |||||||
Accumulated
amortization
|
(7,711 | ) | (9,089 | ) | ||||||||
Building
photography, net
|
3,300 | 2,415 | ||||||||||
Acquired
database technology
|
20,711 | 25,790 | 4 | |||||||||
Accumulated
amortization
|
(20,361 | ) | (21,144 | ) | ||||||||
Acquired
database technology, net
|
350 | 4,646 | ||||||||||
Acquired
customer base
|
48,198 | 55,770 | 10 | |||||||||
Accumulated
amortization
|
(37,192 | ) | (41,208 | ) | ||||||||
Acquired
customer base, net
|
11,006 | 14,562 | ||||||||||
Acquired
trade names and other
|
7,744 | 9,755 | 7 | |||||||||
Accumulated
amortization
|
(5,979 | ) | (7,988 | ) | ||||||||
Acquired
trade names and other, net
|
1,765 | 1,767 | ||||||||||
Intangibles
and other assets, net
|
$ | 16,421 | $ | 23,390 |
Year
Ended December 31,
|
||||||||||||
2007
|
2008
|
2009
|
||||||||||
Current:
|
||||||||||||
Federal
|
$ | 574 | $ | 18,289 | $ | 15,194 | ||||||
State
|
821 | 3,842 | 1,593 | |||||||||
Foreign
|
¾ | ¾ | 26 | |||||||||
Total
current
|
1,395 | 22,131 | 16,813 | |||||||||
Deferred:
|
||||||||||||
Federal
|
9,716 | (408 | ) | (2,097 | ) | |||||||
State
|
72 | (52 | ) | (199 | ) | |||||||
Foreign
|
(1,237 | ) | (1,592 | ) | (122 | ) | ||||||
Total
deferred
|
8,551 | (2,052 | ) | (2,418 | ) | |||||||
Total
provision for income taxes
|
$ | 9,946 | $ | 20,079 | $ | 14,395 |
December
31,
|
||||||||
2008
|
2009
|
|||||||
Deferred
tax assets:
|
||||||||
Reserve
for bad debts
|
$ | 928 | $ | 1,093 | ||||
Accrued
compensation
|
2,144 | 3,156 | ||||||
Stock
compensation
|
2,115 | 3,168 | ||||||
Net
operating losses
|
3,077 | 2,985 | ||||||
Accrued reserve
|
¾ | 238 | ||||||
Capital
loss carryovers
|
345 | 348 | ||||||
Unrealized
loss on securities
|
2,088 | 1,076 | ||||||
Other
liabilities
|
1,401 | 317 | ||||||
Total
deferred tax assets
|
12,098 | 12,381 | ||||||
Deferred
tax liabilities:
|
||||||||
Prepaids
|
(522 | ) | (638 | ) | ||||
Depreciation
|
(626 | ) | (587 | ) | ||||
Intangibles
|
(2,607 | ) | (2,743 | ) | ||||
Total
deferred tax
liabilities
|
(3,755 | ) | (3,968 | ) | ||||
Net deferred tax
asset
|
8,343 | 8,413 | ||||||
Valuation
allowance
|
(3,047 | ) | (2,985 | ) | ||||
Net deferred
taxes
|
$ | 5,296 | $ | 5,428 |
Year
Ended December 31,
|
||||||||||||
2007
|
2008
|
2009
|
||||||||||
Expected
federal income tax provision at statutory rate
|
$ | 8,805 | $ | 15,646 | $ | 11,581 | ||||||
State
income taxes, net of federal benefit
|
841 | 2,505 | 1,778 | |||||||||
Foreign
income taxes, net effect
|
156 | 497 | 347 | |||||||||
Stock
compensation
|
146 | 87 | 300 | |||||||||
(Decrease)
increase in valuation allowance
|
(274 | ) | 1,023 | 1,446 | ||||||||
Disregarded
entity election
|
¾ | ¾ | (1,477 |