Delaware
|
001-33812
|
13-4038723
|
||
(State
or other jurisdiction
of
incorporation)
|
(Commission
File Number)
|
(IRS
Employer
Identification
No.)
|
88
Pine Street, New York, NY 10005
|
10005
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
¨
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Exhibit No.
|
Description
|
|
Exhibit
99.1
|
Press release of the Registrant
dated October 2, 2008 containing financial information for the third
quarter ended August 31,
2008.
|
MSCI Inc.
|
|||||
Date: October 2,
2008
|
By:
|
/s/ Henry A.
Fernandez
|
|||
Name:
|
Henry A.
Fernandez
|
||||
Title:
|
Chief Executive Officer, President
and Chairman
|
www.mscibarra.com
|
·
|
Operating
revenues increased 19.5% to a record $110.4 million in third quarter 2008
and 20.6% to $323.5 million for the first nine months of fiscal 2008 (year
to date 2008).
|
·
|
Adjusted
EBITDA increased 26.9% to a record $51.3 million in third quarter 2008 for
an adjusted EBITDA margin of 46.4% and increased 33.1% to $146.3 million
for an adjusted EBITDA margin of 45.2% for year to date 2008. See Tables 9
and 14 each titled "Reconciliation of Adjusted EBITDA to Net
Income."
|
·
|
Net income decreased 11.7% to
$18.9 million ($0.19 per diluted share) in third quarter 2008 for a net
income margin of 17.1% and decreased 11.8% to $55.4 million for year to
date 2008 for a net income margin of 17.1%. Please see
“Factors Impacting Comparability of Our Financial Results” on page
2.
|
Three Months
Ended
|
Nine Months
Ended
|
|||||||||||||||||||||||
August
31,
|
August
31,
|
|||||||||||||||||||||||
Amounts in
thousands, except per share data
|
2008
|
2007
|
Chg
|
2008
|
2007
|
Chg
|
||||||||||||||||||
Operating
revenues
|
$110,399 | $92,407 | 19.5 | % | $323,545 | $268,228 | 20.6 | % | ||||||||||||||||
Operating
expenses
|
$72,880 | $59,144 | 23.2 | % | $217,957 | $179,136 | 21.7 | % | ||||||||||||||||
Net
income
|
$18,878 | $21,379 | (11.7 | %) | $55,443 | $62,872 | (11.8 | %) | ||||||||||||||||
%
Margin
|
17.1 | % | 23.1 | % | 17.1 | % | 23.4 | % | ||||||||||||||||
Diluted
EPS
|
$0.19 | $0.25 | (24.0 | %) | $0.55 | $0.75 | (26.7 | %) | ||||||||||||||||
Operating
expenses excluding founders grant1
|
$67,534 | $59,144 | 14.2 | % | $200,939 | $179,136 | 12.2 | % | ||||||||||||||||
Adjusted
EBITDA2
|
$51,258 | $40,401 | 26.9 | % | $146,255 | $109,850 | 33.1 | % | ||||||||||||||||
%
Margin
|
46.4 | % | 43.7 | % | 45.2 | % | 41.0 | % | ||||||||||||||||
1
Excludes certain equity-based compensation (founders grant) expenses of
$5.3 million and $17.0 million for the three months and nine months ended
August 31, 2008. There was no founders grant expense in the three months
and nine months ended August 31, 2007.
|
||||||||||||||||||||||||
2
See Tables 9 and 14 each titled "Reconciliation of Adjusted EBITDA
to Net Income" and information about the use of non-GAAP financial
information provided under “Notes Regarding the Use of Non-GAAP Financial
Measures.”
|
www.mscibarra.com
|
www.mscibarra.com
|
www.mscibarra.com
|
www.mscibarra.com
|
www.mscibarra.com
|
www.mscibarra.com
|
Run Rates and
Other Key Metrics
|
||||||||||||||||||||
As
of
|
Change
from
|
|||||||||||||||||||
August
31,
|
May
31,
|
August
31,
|
May
31,
|
|||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
||||||||||||||||
Run Rates1 ($
thousands)
|
||||||||||||||||||||
Subscription
based fees
|
||||||||||||||||||||
Equity
indices
|
$169,284 | $136,990 | $161,147 | 23.6 | % | 5.0 | % | |||||||||||||
Equity
portfolio analytics
|
134,172 | 121,475 | 134,509 | 10.5 | % | (0.3 | %) | |||||||||||||
Multi-asset
class analytics
|
34,076 | 27,921 | 33,255 | 22.0 | % | 2.5 | % | |||||||||||||
Other
|
19,243 | 17,053 | 19,315 | 12.8 | % | (0.4 | %) | |||||||||||||
Subscription
based fees total
|
356,775 | 303,439 | 348,226 | 17.6 | % | 2.5 | % | |||||||||||||
Asset based
fees
|
||||||||||||||||||||
Equity
indices2
|
70,172 | 63,201 | 79,358 | 11.0 | % | (11.6 | %) | |||||||||||||
Hedge
fund indices
|
2,681 | 7,238 | 2,684 | (63.0 | %) | (0.1 | %) | |||||||||||||
Asset based
fees total
|
72,853 | 70,439 | 82,042 | 3.4 | % | (11.2 | %) | |||||||||||||
Total Run
Rate
|
$429,628 | $373,878 | $430,268 | 14.9 | % | (0.1 | %) | |||||||||||||
Subscription
based fees - % Americas
|
44 | % | 44 | % | 44 | % | ||||||||||||||
Subscription
based fees - % non-Americas
|
56 | % | 56 | % | 56 | % | ||||||||||||||
Aggregate
Retention Rate3
|
92 | % | 92 | % | 91 | % | ||||||||||||||
Core Retention
Rate4
|
94 | % | 95 | % | 92 | % | ||||||||||||||
Client
Count5
|
3,097 | 2,895 | 3,032 | |||||||||||||||||
ETF Assets
linked to MSCI indices ($ billions)
|
||||||||||||||||||||
Quarter
end
|
$166.3 | $156.5 | $199.6 | |||||||||||||||||
Quarterly
average
|
$178.3 | $155.7 | $184.4 | |||||||||||||||||
Full-time
employees
|
724 | 628 | 686 | |||||||||||||||||
1The
run rate at a particular point in time represents the forward-looking fees
for the next 12 months from all subscriptions and investment product
licenses we currently provide to our clients under renewable contracts
assuming all contracts that come up for renewal are renewed and assuming
then-current exchange rates. For any license whose fees are linked to an
investment product’s assets or trading volume, the run rate calculation
reflects an annualization of the most recent periodic fee earned under
such license. The run rate does not include fees associated with
“one-time” and other non-recurring transactions. In addition, we remove
from the run rate the fees associated with any subscription or investment
product license agreement with respect to which we have received a notice
of termination or non-renewal at the time we receive such notice, even if
the notice is not effective until a later date.
|
|||||
2Includes
asset based fees for ETFs, institutional indexed funds, transaction
volume-based fees for futures and options traded on certain MSCI indices
and other structured products.
|
|||||
3Our
Aggregate Retention Rate represents the percentage of the subscription run
rate as of the beginning of the period that is not cancelled during the
period. The Aggregate Retention Rate is computed on a product-by-product
basis. Therefore, if a client reduces the number of products to which it
subscribes or switches between our products, we treat it as a
cancellation. In addition, we treat any reduction in fees resulting from
renegotiated contracts as a cancellation in the calculation to the extent
of the reduction. The Aggregate Retention Rate for non-annual periods are
annualized. Aggregate Retention Rates are generally higher during the
first three fiscal quarters and lower in the fourth fiscal quarter. The
Aggregate Retention Rate is for the three month periods ended August 31,
2008, August 31, 2007, and May 31, 2008, respectively.
|
|||||
4Our
Core Retention Rate means our Aggregate Retention Rate except that the
Core Retention Rate does not treat switches between our products as a
cancellation.
|
|||||
5The
client count excludes clients that only pay us asset based fees. Our
client count includes affiliates, cities and certain business units within
a single organization as separate clients when they separately subscribe
to our products.
|
www.mscibarra.com
|
ETF Assets
linked to MSCI Indices
|
||||||||||||||||||||||||||||
(Quarter-End)
|
||||||||||||||||||||||||||||
2007
|
2008
|
|||||||||||||||||||||||||||
$ in
Billions
|
February
|
May
|
August
|
November
|
February
|
May
|
August
|
|||||||||||||||||||||
AUM in ETFs
linked to MSCI Indices
|
$135.4 | $150.2 | $156.5 | $191.7 | $179.2 | $199.6 | $166.3 | |||||||||||||||||||||
Sequential
Change ($ Growth in Billions)
|
||||||||||||||||||||||||||||
Appreciation/Depreciation
|
$9.8 | $5.9 | $(0.8 | ) | $11.2 | $(15.2 | ) | $9.9 | $(31.2 | ) | ||||||||||||||||||
Cash Inflow/
Outflow
|
13.3 | 8.9 | 7.1 | 24.0 | 2.7 | 10.5 | (2.1 | ) | ||||||||||||||||||||
Total
Change
|
$23.1 | $14.8 | $6.3 | $35.2 | $(12.5 | ) | $20.4 | $(33.3 | ) | |||||||||||||||||||
Source:
Bloomberg and MSCI
|
ETF Assets
linked to MSCI Indices
|
||||||||||||||||||||||||||||
(Quarterly
Average)
|
||||||||||||||||||||||||||||
2007
|
2008
|
|||||||||||||||||||||||||||
$ in
Billions
|
February
|
May
|
August
|
November
|
February
|
May
|
August
|
|||||||||||||||||||||
AUM in ETFs
linked to MSCI Indices
|
$123.8 | $140.8 | $155.7 | $176.9 | $183.2 | $184.4 | $178.3 | |||||||||||||||||||||
Source:
Bloomberg and MSCI
|
www.mscibarra.com
|
Lisa Monaco,
MSCI, New York
|
+
1.866.447.7874
|
Sally Todd |
Clare Milton, Penrose Financial, London
|
+
44.20.7786.4888
|
Pen Pendleton
| Patrick Clifford, Abernathy MacGregor, New York
|
+
1.212.371.5999
|
www.mscibarra.com
|
www.mscibarra.com
|
MSCI
Inc.
|
||||||||||||
Consolidated
Statements of Income (unaudited)
|
||||||||||||
Three Months
Ended
|
||||||||||||
August
31,
|
May
31,
|
|||||||||||
Amounts in
thousands, except per share data
|
2008
|
2007
|
2008
|
|||||||||
Operating
revenues
|
$110,399 | $92,407 | $108,195 | |||||||||
Operating
expenses
|
||||||||||||
Cost
of services
|
28,131 | 29,354 | 29,935 | |||||||||
Selling,
general and administrative
|
37,624 | 23,093 | 38,228 | |||||||||
Amortization
of intangible assets
|
7,125 | 6,697 | 7,125 | |||||||||
Total
operating expenses
|
72,880 | 59,144 | 75,288 | |||||||||
Operating
income
|
37,519 | 33,263 | 32,907 | |||||||||
Interest
income
|
(1,843 | ) | (1,125 | ) | (3,508 | ) | ||||||
Interest
expense
|
5,991 | 1,259 | 6,668 | |||||||||
Other expense
(income)
|
3,224 | 210 | (638 | ) | ||||||||
Interest
expense (income) and other, net
|
7,372 | 344 | 2,522 | |||||||||
Income before
income taxes
|
30,147 | 32,919 | 30,385 | |||||||||
Provision for
income taxes
|
11,269 | 11,540 | 11,754 | |||||||||
Net
income
|
$18,878 | $21,379 | $18,631 | |||||||||
Earnings per
basic common share
|
$0.19 | $0.25 | $0.19 | |||||||||
Earnings per
diluted common share
|
$0.19 | $0.25 | $0.18 | |||||||||
Weighted
average shares outstanding used in computing earnings per
share
|
||||||||||||
Basic
|
100,052 | 83,900 | 100,026 | |||||||||
Diluted
|
101,698 | 83,900 | 101,282 |
www.mscibarra.com
|
Operating
Revenues by Product Category
|
||||||||||||||||||||
Three Months
Ended
|
Change
from
|
|||||||||||||||||||
August
31,
|
May
31,
|
August
31,
|
May
31,
|
|||||||||||||||||
Amounts in
thousands
|
2008
|
2007
|
2008
|
2007
|
2008
|
|||||||||||||||
Equity
indices
|
||||||||||||||||||||
Equity
index subscriptions
|
$43,666 | $33,405 | $41,804 | 30.7 | % | 4.5 | % | |||||||||||||
Equity
index asset based fees
|
18,312 | 16,531 | 18,307 | 10.8 | % | 0.0 | % | |||||||||||||
Equity indices
total
|
61,978 | 49,936 | 60,111 | 24.1 | % | 3.1 | % | |||||||||||||
Equity
portfolio analytics
|
33,659 | 29,452 | 33,902 | 14.3 | % | (0.7 | %) | |||||||||||||
Multi-asset
class portfolio analytics
|
8,923 | 6,669 | 8,598 | 33.8 | % | 3.8 | % | |||||||||||||
Other
products
|
5,839 | 6,350 | 5,584 | (8.0 | %) | 4.6 | % | |||||||||||||
Total
operating revenues
|
$110,399 | $92,407 | $108,195 | 19.5 | % | 2.0 | % |
Operating
Expenses by Category excluding Founders Grant
|
(Compensation
vs. Non-compensation)
|
Three Months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Compensation
|
$37,121 | $31,137 | 19.2 | % | ||||||||
Non-compensation
|
23,288 | 21,310 | 9.3 | % | ||||||||
Total
|
60,409 | 52,447 | 15.2 | % | ||||||||
Amortization
of intangible assets
|
7,125 | 6,697 | 6.4 | % | ||||||||
Operating
expenses excluding Founders Grant
|
67,534 | 59,144 | 14.2 | % | ||||||||
Founders
Grant
|
5,346 | - | - | |||||||||
Operating
expenses including Founders Grant
|
$72,880 | $59,144 | 23.2 | % |
Operating
Expenses by Category excluding Founders Grant
|
(Cost of
Services vs. Selling, General and
Administrative)
|
Three Months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Cost of
services
|
||||||||||||
Compensation
|
$18,222 | $17,842 | 2.1 | % | ||||||||
Non-compensation
|
8,334 | 11,512 | (27.6 | %) | ||||||||
Total
|
26,556 | 29,354 | (9.5 | %) | ||||||||
Selling,
general and administrative
|
||||||||||||
Compensation
|
18,899 | 13,295 | 42.2 | % | ||||||||
Non-compensation
|
14,954 | 9,798 | 52.6 | % | ||||||||
Total
|
33,853 | 23,093 | 46.6 | % | ||||||||
Amortization
of intangible assets
|
7,125 | 6,697 | 6.4 | % | ||||||||
Operating
expenses excluding founders grant
|
67,534 | 59,144 | 14.2 | % | ||||||||
Founders
grant
|
5,346 | - | - | |||||||||
Operating
expenses including founders grant
|
$72,880 | $59,144 | 23.2 | % |
www.mscibarra.com
|
Operating
Expenses by Category including Founders Grant
|
||||||||||||
(Cost of
Services vs. Selling, General and Administrative)
|
||||||||||||
Three Months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Cost of
services
|
||||||||||||
Compensation
|
$18,222 | $17,842 | 2.1 | % | ||||||||
Founders
grant
|
1,575 | - | - | |||||||||
Total
|
19,797 | 17,842 | 11.0 | % | ||||||||
Non-compensation
|
8,334 | 11,512 | (27.6 | %) | ||||||||
Total
|
28,131 | 29,354 | (4.2 | %) | ||||||||
Selling,
general and administrative
|
||||||||||||
Compensation
|
18,899 | 13,295 | 42.2 | % | ||||||||
Founders
grant
|
3,771 | - | - | |||||||||
Total
|
22,670 | 13,295 | 70.5 | % | ||||||||
Non-compensation
|
14,954 | 9,798 | 52.6 | % | ||||||||
Total
|
37,624 | 23,093 | 62.9 | % | ||||||||
Amortization
of intangible assets
|
7,125 | 6,697 | 6.4 | % | ||||||||
Operating
expenses including founders grant
|
$72,880 | $59,144 | 23.2 | % |
Allocation and
Replacement Expenses Related to Morgan Stanley Services
|
||||||||||||||||
Three Months
Ended
|
Nine Months
Ended
|
|||||||||||||||
August
31,
|
August
31,
|
|||||||||||||||
Amounts in
thousands
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Morgan Stanley
Services
|
||||||||||||||||
Allocation
Expenses
|
$3,928 | $7,011 | $16,008 | $19,806 | ||||||||||||
Replacement
Expenses1
|
7,783 | - | 15,546 | - | ||||||||||||
Total
|
$11,711 | $7,011 | $31,554 | $19,806 | ||||||||||||
1
Includes depreciation
|
Reconciliation
of Adjusted EBITDA to Net Income
|
||||||||||||
Three Months
Ended
|
||||||||||||
August
31,
|
May
31,
|
|||||||||||
Amounts in
thousands
|
2008
|
2007
|
2008
|
|||||||||
Adjusted
EBITDA
|
$51,258 | $40,401 | $47,430 | |||||||||
Less: Founders
Grant expense
|
5,346 | - | 6,876 | |||||||||
Less: Depreciation
and amortization
|
1,268 | 441 | 522 | |||||||||
Less: Amortization
of intangible assets
|
7,125 | 6,697 | 7,125 | |||||||||
Less: Interest
expense (income) and other, net
|
7,372 | 344 | 2,522 | |||||||||
Less: Provision
for income taxes
|
11,269 | 11,540 | 11,754 | |||||||||
Net
income
|
$18,878 | $21,379 | $18,631 |
www.mscibarra.com
|
MSCI
Inc.
|
||||||||
Consolidated
Statements of Income (unaudited)
|
||||||||
Nine months
Ended
|
||||||||
August
31,
|
||||||||
Amounts in
thousands, except per share data
|
2008
|
2007
|
||||||
Operating
revenues
|
$323,545 | $268,228 | ||||||
Operating
expenses
|
||||||||
Cost
of services
|
89,222 | 91,968 | ||||||
Selling,
general and administrative
|
107,360 | 67,940 | ||||||
Amortization
of intangible assets
|
21,375 | 19,228 | ||||||
Total
operating expenses
|
217,957 | 179,136 | ||||||
Operating
income
|
105,588 | 89,092 | ||||||
Interest
income
|
(7,723 | ) | (11,711 | ) | ||||
Interest
expense
|
21,122 | 1,856 | ||||||
Other expense
(income)
|
2,922 | (244 | ) | |||||
Interest
expense (income) and other, net
|
16,321 | (10,099 | ) | |||||
Income before
income taxes
|
89,267 | 99,191 | ||||||
Provision for
income taxes
|
33,824 | 36,319 | ||||||
Net
income
|
$55,443 | $62,872 | ||||||
Earnings per
basic common share
|
$0.55 | $0.75 | ||||||
Earnings per
diluted common share
|
$0.55 | $0.75 | ||||||
Weighted
average shares outstanding used in computing earnings per
share
|
||||||||
Basic
|
100,020 | 83,900 | ||||||
Diluted
|
101,236 | 83,900 |
Operating
Revenues by Product Category
|
||||||||||||
Nine months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Equity
indices
|
||||||||||||
Equity
index subscriptions
|
$124,279 | $99,748 | 24.6 | % | ||||||||
Equity
index asset based fees
|
56,207 | 44,222 | 27.1 | % | ||||||||
Equity indices
total
|
180,486 | 143,970 | 25.4 | % | ||||||||
Equity
portfolio analytics
|
99,903 | 89,023 | 12.2 | % | ||||||||
Multi-asset
class portfolio analytics
|
25,413 | 15,370 | 65.3 | % | ||||||||
Other
products
|
17,743 | 19,865 | (10.7 | %) | ||||||||
Total
operating revenues
|
323,545 | 268,228 | 20.6 | % |
www.mscibarra.com
|
Operating
Expenses by Category excluding Founders Grant
|
||||||||||||
(Compensation
vs. Non-compensation)
|
||||||||||||
Nine months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Compensation
|
$110,516 | $99,866 | 10.7 | % | ||||||||
Non-compensation
|
69,048 | 60,042 | 15.0 | % | ||||||||
Total
|
179,564 | 159,908 | 12.3 | % | ||||||||
Amortization
of intangible assets
|
21,375 | 19,228 | 11.2 | % | ||||||||
Operating
expenses excluding Founders Grant
|
200,939 | 179,136 | 12.2 | % | ||||||||
Founders
Grant
|
17,018 | - | - | |||||||||
Operating
expenses including Founders Grant
|
$217,957 | $179,136 | 21.7 | % |
Operating
Expenses by Category excluding Founders Grant
|
||||||||||||
(Cost of
Services vs. Selling, General and Administrative)
|
||||||||||||
Nine months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Cost of
services
|
||||||||||||
Compensation
|
$54,745 | $57,748 | (5.2 | %) | ||||||||
Non-compensation
|
29,726 | 34,220 | (13.1 | %) | ||||||||
Total
|
84,471 | 91,968 | (8.2 | %) | ||||||||
Selling,
general and administrative
|
||||||||||||
Compensation
|
55,771 | 42,118 | 32.4 | % | ||||||||
Non-compensation
|
39,322 | 25,822 | 52.3 | % | ||||||||
Total
|
95,093 | 67,940 | 40.0 | % | ||||||||
Amortization
of intangible assets
|
21,375 | 19,228 | 11.2 | % | ||||||||
Operating
expenses excluding Founders Grant
|
200,939 | 179,136 | 12.2 | % | ||||||||
Founders
Grant
|
17,018 | - | - | |||||||||
Operating
expenses including Founders Grant
|
$217,957 | $179,136 | 21.7 | % |
www.mscibarra.com
|
Operating
Expenses by Category including Founders Grant
|
||||||||||||
(Cost of
Services vs. Selling, General and Administrative)
|
||||||||||||
Nine months
Ended
|
||||||||||||
August
31,
|
||||||||||||
Amounts in
thousands
|
2008
|
2007
|
Change
|
|||||||||
Cost of
services
|
||||||||||||
Compensation
|
$54,745 | $57,748 | (5.2 | %) | ||||||||
Founders
grant
|
4,751 | - | - | |||||||||
Total
|
59,496 | 57,748 | 3.0 | % | ||||||||
Non-compensation
|
29,726 | 34,220 | (13.1 | %) | ||||||||
Total
|
89,222 | 91,968 | (3.0 | %) | ||||||||
Selling,
general and administrative
|
||||||||||||
Compensation
|
55,771 | 42,118 | 32.4 | % | ||||||||
Founders
grant
|
12,267 | - | - | |||||||||
Total
|
68,038 | 42,118 | 61.5 | % | ||||||||
Non-compensation
|
39,322 | 25,822 | 52.3 | % | ||||||||
Total
|
107,360 | 67,940 | 58.0 | % | ||||||||
Amortization
of intangible assets
|
21,375 | 19,228 | 11.2 | % | ||||||||
Operating
expenses including Founders Grant
|
$217,957 | $179,136 | 21.7 | % |
Reconciliation
of Adjusted EBITDA to Net Income
|
||||||||
Nine months
Ended
|
||||||||
August
31,
|
||||||||
Amounts in
thousands
|
2008
|
2007
|
||||||
Adjusted
EBITDA
|
$146,255 | $109,850 | ||||||
Less: Founders
Grant expense
|
17,018 | - | ||||||
Less: Depreciation
and amortization
|
2,274 | 1,530 | ||||||
Less: Amortization
of intangible assets
|
21,375 | 19,228 | ||||||
Less: Interest
expense (income) and other, net
|
16,321 | (10,099 | ) | |||||
Less: Provision
for income taxes
|
33,824 | 36,319 | ||||||
Net
income
|
$55,443 | $62,872 |
www.mscibarra.com
|