<PAGE> 1
================================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark one)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1998.
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _______ TO _______.
Commission File Number 0-26814
DATAWORKS CORPORATION
(Exact name of registrant as specified in its charter)
CALIFORNIA 33-0209937
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) identification number)
5910 PACIFIC CENTER BOULEVARD 92121
SUITE 300 (Zip Code)
SAN DIEGO, CALIFORNIA
(Address of principal executive offices)
(619) 546-9600
(Registrant's telephone number, including area code)
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. |X| Yes |_| No
As of May 12, 1998, there were 14,218,823 shares of the Registrant's Common
Stock outstanding.
================================================================================
<PAGE> 2
DATAWORKS CORPORATION
FORM 10-Q INDEX
Page
----
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated Balance Sheets as of March 31, 1998
(unaudited) and December 31, 1997 3
Consolidated Statements of Income (unaudited)
for the Three Months Ended March 31, 1998 and 1997 4
Consolidated Statements of Cash Flows (unaudited)
for the Three Months Ended March 31, 1998 and 1997 5
Notes to Consolidated Financial Statements (unaudited) 6
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations 7
Item 3. Quantitative and Qualitative Disclosure About Market Risk 9
PART II. OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K 10
2
<PAGE> 3
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
DATAWORKS CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands)
<TABLE>
<CAPTION>
MARCH 31, DECEMBER 31,
1998 1997
------------ ------------
(Unaudited)
<S> <C> <C>
ASSETS
Current assets:
Cash and cash equivalents $ 34,927 $ 17,418
Short-term investments, available-for-sale 11,533 30,503
Accounts receivable, net of allowance for doubtful
accounts of $2,326 and $2,360 at March 31, 1998 and
December 31, 1997, respectively 53,854 53,617
Deferred income taxes 3,377 3,377
Other current assets 6,932 6,354
------------ ------------
Total current assets 110,623 111,269
Equipment, furniture and fixtures, net 9,636 8,184
Capitalized software costs, net 6,742 4,807
Intangible assets, net 5,772 6,083
Other assets 1,028 793
------------ ------------
Total assets $ 133,801 $ 131,136
============ ============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 13,571 $ 11,802
Accrued compensation 8,480 10,476
Income taxes payable 3,297 1,732
Deferred revenue 13,853 14,271
Current portion of long-term obligations 253 721
Other accrued liabilities 2,723 5,611
------------ ------------
Total current liabilities 42,177 44,613
Deferred income taxes 964 964
Long-term obligations, less current portion 1,177 1,493
Commitments
Shareholders' equity:
Common shares, no stated par value:
Authorized shares - 25,000
Issued and outstanding shares - 14,215 and 13,967 at
March 31, 1998 and December 31, 1997, respectively 83,803 81,458
Retained earnings 5,537 2,445
Cumulative foreign currency translation adjustments 143 163
------------ ------------
Total shareholders' equity 89,483 84,066
------------ ------------
Total liabilities and shareholders' equity $ 133,801 $ 131,136
============ ============
</TABLE>
See accompanying notes
3
<PAGE> 4
DATAWORKS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(in thousands, except per share information)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
MARCH 31,
-----------------------------
1998 1997
------------ ------------
<S> <C> <C>
Revenues:
Software licenses $ 18,409 $ 13,697
Maintenance and other services 18,751 13,732
Hardware 3,423 2,508
------------ ------------
Total revenues 40,583 29,937
Cost of revenues:
Software licenses 1,838 1,492
Maintenance and other services 13,219 9,751
Hardware 2,699 1,846
------------ ------------
Total cost of revenues 17,756 13,089
------------ ------------
Gross profit 22,827 16,848
Operating expenses:
Sales and marketing 10,809 8,067
General and administrative 4,365 3,782
Research and development 3,116 2,426
------------ ------------
Total operating expenses 18,290 14,275
------------ ------------
Income from operations 4,537 2,573
Other income, net 333 382
------------ ------------
Income before income taxes 4,870 2,955
Provision for income taxes 1,778 1,066
------------ ------------
Net income $ 3,092 $ 1,889
============ ============
Net earnings per share - basic $ 0.22 $ 0.14
============ ============
Net earnings per share - diluted $ 0.21 $ 0.13
============ ============
Common shares outstanding - basic 14,112 13,639
============ ============
Common shares outstanding - diluted 15,017 14,299
============ ============
</TABLE>
See accompanying notes
4
<PAGE> 5
DATAWORKS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
MARCH 31,
------------------------------
1998 1997
------------ ------------
<S> <C> <C>
OPERATING ACTIVITIES
Net income $ 3,092 $ 1,889
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization of intangible assets 1,565 1,121
Compensation regarding granting of stock options 18 23
Deferred income taxes -- (190)
Provision for doubtful accounts 225 597
Changes in operating assets and liabilities:
Accounts receivable (462) 2,297
Other current assets (578) 651
Accounts payable 1,769 (462)
Accrued compensation (1,996) (340)
Deferred revenue (418) 2,594
Other accrued liabilities and income taxes payable (1,323) (1,646)
------------ ------------
Net cash provided by operating activities 1,892 6,534
INVESTING ACTIVITIES
Purchases of equipment, furniture and fixtures (2,161) (635)
Purchases of short-term investments (12,991) --
Sale of short-term investments 31,961 --
Additions to capitalized software costs (1,984) (1,017)
Other assets (118) (59)
------------ ------------
Net cash provided by (used in) investing activities 14,707 (1,711)
FINANCING ACTIVITIES
Net decrease in obligations under line of credit (721) --
Proceeds from notes payable -- 475
Repayments of notes payable and capital lease obligations (676) (311)
Issuance of common stock, net 2,327 586
------------ ------------
Net cash provided by financing activities 930 750
Effect of exchange rate on cash (20) (50)
------------ ------------
Net increase in cash and cash equivalents 17,509 5,523
Cash and cash equivalents at beginning of period 17,418 50,825
------------ ------------
Cash and cash equivalents at end of period $ 34,927 $ 56,348
============ ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period for interest $ 41 $ 93
============ ============
Cash paid during the period for income taxes $ 401 $ 456
============ ============
NON-CASH TRANSACTIONS
Equipment acquired through capital leases $ 560 $ 257
============ ============
Earnouts payable for business acquisitions $ 53 $ 74
============ ============
</TABLE>
See accompanying notes
5
<PAGE> 6
DATAWORKS CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements included herein
have been prepared by DataWorks Corporation (the "Company") pursuant to the
rules and regulations of the Securities and Exchange Commission (the "SEC").
Accordingly, they do not include all of the information and disclosures required
by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments and reclassifications considered
necessary for a fair and comparable presentation have been included and are of a
normal recurring nature. The unaudited consolidated financial statements should
be read in conjunction with the consolidated financial statements and notes
thereto for the year ended December 31, 1997 included in the Company's Annual
Report on Form 10-K. The results of operations for the three months ended March
31, 1998 are not necessarily indicative of the results which may be reported for
any other interim period or for the year ending December 31, 1998.
2. EARNINGS PER SHARE
Basic earnings per share was computed by dividing net income by the weighted
average shares of common stock outstanding during the periods. Diluted earnings
per share was computed by dividing net income by the weighted average shares of
common stock and common stock equivalents outstanding during the periods. The
dilutive effect of the potential exercise of outstanding options and warrants to
purchase shares of common stock was calculated using the treasury stock method.
3. COMPREHENSIVE INCOME
As of January 1, 1998, the Company adopted Statement of Financial Accounting
Standards No. 130, Reporting Comprehensive Income ("SFAS 130"). This statement
requires the Company to report in the financial statements, in addition to net
income, comprehensive income and its components including foreign currency
translation adjustments and unrealized gains and losses on its
available-for-sale securities. SFAS 130 also requires the Company to reclassify
financial statements for earlier periods provided for comparative purposes. For
the three months ended March 31, 1998 and 1997 comprehensive income was not
significantly different than net income.
4. SOFTWARE REVENUE RECOGNITION
As of January 1, 1998, the Company adopted Statement of Position No. 97-2,
Software Revenue Recognition ("SOP 97-2"), which provides guidance for
recognizing revenue related to sales by software vendors. The adoption of SOP
97-2 did not have a significant impact on the Company's financial statements for
the three months ended March 31, 1998.
5. SUBSEQUENT EVENT
On April 22, 1998, the Company acquired the assets of C-WAY Systems, Inc.
("C-WAY") in exchange for 106,315 shares of DataWorks' stock valued at
approximately $2.6 million and an additional $2.6 million contingent
consideration payable over four years based on a percentage of future revenues
generated. C-WAY is a supplier of advanced planning and scheduling software for
manufacturers. The transaction will be accounted for as a purchase, and the
results of operations of C-WAY will be included with the results of the
Company's operations subsequent to the date of acquisition.
6
<PAGE> 7
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
The Company develops, markets, implements and supports open systems,
client/server based Enterprise Resource Planning ("ERP") software for mid-sized
discrete manufacturing companies with annual revenues between $3.0 million and
$1.0 billion. The Company's products and services facilitate enterprise-wide
management of resources and information and allow mid-range manufacturers to
reduce order fulfillment cycle times, improve operating efficiencies and measure
critical company performance against defined plan objectives.
The Company derives a significant portion of its revenues from its international
business, which is subject to various risks common to international activities,
including currency fluctuations. Revenues and expenses of the Company's
international operations are translated at the average exchange rate in effect
during the period. Translation adjustments are reported as a separate component
of shareholders' equity.
Fluctuations in quarterly and annual results may occur as a result of factors
affecting demand for the Company's products such as the timing of the Company's
and competitors' new product introductions and product enhancements. Due to such
fluctuations, historical results and percentage relationships are not
necessarily indicative of the operating results for any future period. The
forward-looking comments contained in the following discussion involve risks and
uncertainties. The Company's actual results may differ materially from those
discussed here. Factors that could cause or contribute to such differences can
be found in the following discussion as well as the Company's Annual Report on
Form 10-K for the year ended December 31, 1997.
RESULTS OF OPERATIONS
The following table sets forth, for the periods indicated, the percentage of
total revenues represented by certain condensed consolidated statement of
operations data:
<TABLE>
<CAPTION>
THREE MONTHS ENDED
MARCH 31,
---------------------
1998 1997
-------- --------
(Unaudited)
<S> <C> <C>
Revenues:
Software licenses 46% 46%
Maintenance and other services 46 46
Hardware 8 8
-------- --------
Total revenues 100 100
Cost of revenues 44 44
-------- --------
Gross profit 56 56
Operating expenses:
Sales and marketing 26 27
General and administrative 11 13
Research and development 8 8
-------- --------
Total operating expenses 45 48
======== ========
Income from operations 11% 8%
======== ========
</TABLE>
COMPARISON OF THREE MONTHS ENDED MARCH 31, 1998 AND 1997
Revenues. Total revenues for the three months ended March 31, 1998 increased
$10.7 million or 36% to $40.6 million in 1998 from $29.9 million reported in the
comparable prior year period. Increase in total revenues was primarily due to
growth in software licenses and maintenance and other service revenues. Software
sales increased 34% for the first three months of 1998 compared to the same
period in 1997. As a percentage of total revenues, software licenses remained
unchanged at 46%. Maintenance and service revenues increased 37% from the first
quarter of 1997 to the first quarter of 1998, but as a percentage of total
revenues remained constant at 46%. Revenues from hardware sales represented 8%
of total revenues for the first quarter of 1998, the same percentage of total
revenues as in the first quarter of 1997. In the future, the Company expects
that revenue from hardware sales will decline as a percentage of total revenues,
due to increased competition and decreased profit margins on hardware sales.
7
<PAGE> 8
As a percentage of the Company's total revenues, international revenues
represented 19% in the first quarter of 1998 as compared with 15% in the 1997
first quarter. Historically, the Company's international license revenues have
been almost entirely from Europe, with the principal portion of those sales
occurring in the United Kingdom. The Company cannot predict whether the increase
in the Company's international sales will continue, in absolute terms, or as a
percentage of the Company's total revenues.
Cost of Revenues. Total cost of revenues increased $4.7 million or 36% to $17.8
million for the three months ended March 31, 1998 from $13.1 million for the
three months ended March 31, 1997. The increase was directly related to the
increase in revenues. Cost of revenues as a percentage of total revenues
remained unchanged at 44% for both periods.
Gross Profit. Gross profit increased $6.0 million or 36% to $22.8 million from
$16.8 million for the first quarter of 1998 compared to the same period last
year. This increase was directly related to the increase in total revenues, and
as a percentage of total revenues, gross profit remained unchanged at 56%.
Sales and Marketing Expenses. Sales and marketing expenses increased $2.7
million or 33% to $10.8 million from $8.1 million for the three month periods
ended March 31, 1998 and 1997, respectively. The absolute dollar increase was
attributable to increased commissions associated with higher revenues. The
Company anticipates sales and marketing expenses will increase in dollar amount
as total revenues increase. As a percentage of total revenues, selling and
marketing expenses remained nearly constant at 26% and 27% for the first
quarters of 1998 and 1997, respectively. The Company does not presently
anticipate significant changes in sales and marketing expenses as a percentage
of total revenues.
General and Administrative Expenses. General and administrative expenses
increased $0.6 million or 16% for the first three months of 1998 to $4.4 million
from $3.8 million for the same period of 1997. As a percentage of revenues,
however, general and administrative expenses decreased to 11% from 13%. The
increase, in absolute terms, in general and administrative costs, was due
largely to increased hiring of administrative staff and the related facility
costs. DataWorks anticipates these costs to continue increasing in absolute
dollars as the Company continues to grow.
Research and Development Expenses. Research and development expenses are
comprised primarily of salaries and a portion of the Company's overhead for its
in-house staff and amounts paid to outside consultants hired by the Company, as
appropriate, to supplement the product development efforts of its in-house
staff. Research and development expenses are charged to operations as incurred.
However, certain software production costs related to the Company's Impresa for
Backoffice product, are capitalized pursuant to Statement of Financial
Accounting Standards No. 86, Accounting for Software Costs. Amortization of
these costs will begin when the product is initially released, which is expected
in late 1998. As of March 31, 1998, the amount capitalized for Impresa for
Backoffice was $5.3 million. In addition to in-house software development costs,
the Company purchased certain capitalized software, which has already reached
technological feasibility, from third-party software providers.
During the first three months of 1998, gross research and development costs
increased $1.0 million or 31% to $4.2 million from $3.2 million for the first
three months of 1997. As a percentage of total revenues, gross research and
development expenses remained nearly constant at 10% and 11% for the first
quarter of 1998 and 1997, respectively. Gross research and development
expenditures included capitalized software costs related to Impresa for
Backoffice of $1.1 million and $0.8 million, for the three months ended
March 31, 1998 and 1997, respectively.
Other Income, Net. Other income consists primarily of interest and dividend
income offset slightly by interest expense on borrowings and other interest
bearing obligations. The decrease was primarily a result of reduced interest
expense combined with less interest and dividend income earned on the Company's
marketable securities during the first quarter 1998 as compared to the first
quarter 1997.
Provision for Income Taxes. The Company's income tax provision for the quarter
ended March 31, 1998 was 37% as compared to 36% for the same period in 1997.
8
<PAGE> 9
LIQUIDITY AND CAPITAL RESOURCES
The Company finances its operations primarily through cash flow from operations
and its current cash and short-term investment balances. During the first
quarter of 1998, the Company generated $1.9 million of cash from its operating
activities. This included $3.1 million net income and $1.8 million of non-cash
expenses that resulted in a cash increase of $4.9 million. Three million of cash
used for working capital purposes offset this increase. The net use of working
capital was attributable to the payment of year-end commissions, bonuses and
accrued merger-related integration costs.
During January and February 1998, the Company experienced delays in processing
its services-related invoices for such periods as a result of a system issue
that arose from the integration of the Interactive Group, Inc. accounting system
into the DataWorks system. During March 1998, the system issue was resolved.
However, the delay caused a temporary increase in accounts receivable at March
31, 1998 of approximately $4.0 to $5.0 million.
Cash provided by investing activities amounted to $14.7 million for the first
three months of 1998. The increase was primarily due to the maturity of
short-term investments at quarter end, the proceeds of which were not reinvested
until the second quarter. Cash used in investing activities included $2.0
million of capitalized software costs and $2.2 million of capital equipment
purchases.
Financing activities provided $0.9 million during the three months ended March
31, 1998. Proceeds from the exercise of stock options and from stock purchased
by employees through the Company's Employee Stock Purchase Plan provided cash of
$2.3 million. Capital lease obligations, repayment of the Company's line of
credit obligation and the payment of non-interest bearing earnout payables
during the first quarter of 1998 reduced cash provided by financing activities
by $1.4 million. Non-cash transactions included the addition of $0.6 million in
capital leases during the first quarter of 1998 related to purchases of certain
capital equipment.
As of March 31, 1998 DataWorks had $68.4 million working capital including $34.9
million in cash and cash equivalents and $11.5 million in short-term investments
consisting of high-quality municipal bonds, U. S. government debt securities and
commercial paper and auction securities. DataWorks' principal commitments as of
March 31, 1998 consisted primarily of facilities and equipment leases. In
addition, the Company is obligated under certain software resell agreements with
third party providers to render quarterly or annual minimum royalty and
maintenance support payments.
DataWorks' capital resources may be used to support working capital
requirements, product development, capital equipment requirements and possible
acquisitions of businesses, products or technologies complementary to the
Company's current business. The Company believes that its current cash and
short-term investment balances, available lines of credit and cash flows from
operations are sufficient to fund its operations for at least the next 12
months. However, during this period or thereafter, the Company may require
additional financing. There can be no assurance that such additional financing
will be available on terms favorable to the Company, or at all.
CERTAIN RISKS
Prior to 1998, the Company recognized revenue in accordance with the provisions
of the American Institute of Certified Public Accountants ("AICPA") Statement of
Position No. 91-1, Software Revenue Recognition ("SOP 91-1"). The AICPA has
recently adopted Statement of Position No. 97-2, Software Revenue Recognition
("SOP 97-2"), that supersedes SOP 91-1. The Company adopted SOP 97-2 effective
January 1, 1998. The adoption of SOP 97-2 did not have a significant impact on
the Company's financial statements for the three months ended March 31, 1998.
However, there can be no assurance that subsequent interpretations of this
pronouncement by the Company's independent auditors or the Securities and
Exchange Commission will not modify the Company's revenue recognition policies,
or that such modifications will not have a material adverse effect on the
operating results reported in any particular quarter. There can be no assurance
that the Company will not be required to adopt changes in its software licensing
or services practices to conform to SOP 97-2.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
None.
PART II. OTHER INFORMATION
9
<PAGE> 10
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
Exhibit 11 - Statements of Consolidated Computation of Earnings Per
Share
Exhibit 27.1 - Financial Data Schedule
(b) Reports on Form 8-K.
Current Report on Form 8-K dated February 4, 1998 filing under Item 5
("Other Events") consolidated financial statements of the Company,
restated to reflect the Company's acquisition in September 1997 of
Interactive Group, Inc., for the periods ended December 31, 1995 and
December 31, 1996.
10
<PAGE> 11
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
DATAWORKS CORPORATION
- -----------------------------------
(Registrant)
Date: May 14, 1998 /s/ Stuart W. Clifton
-----------------------------------
Stuart W. Clifton
Chairman of the Board and
Chief Executive Officer
(Principal Executive Officer)
Date: May 14, 1998 /s/ Norman R. Farquhar
-----------------------------------
Norman R. Farquhar
Chief Financial Officer and
Director
(Principal Financial Officer)
11
<PAGE> 1
Exhibit 11
DATAWORKS CORPORATION
STATEMENTS OF CONSOLIDATED COMPUTATION OF EARNINGS PER SHARE
(UNAUDITED)
(in thousands, except per share amounts)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
MARCH 31,
1998 1997
-------- --------
<S> <C> <C>
BASIC EARNINGS PER SHARE:
Net income $ 3,092 $ 1,889
======== ========
Weighted average number of common shares outstanding 14,112 13,639
======== ========
Basic earnings per share $ 0.22 $ 0.14
======== ========
DILUTED EARNINGS PER SHARE:
Net income $ 3,092 $ 1,889
======== ========
Weighted average number of common shares outstanding 14,112 13,639
Weighted average options and warrants to purchase common
stock as determined by the treasury method 905 660
-------- --------
Weighted average number of common shares outstanding as adjusted 15,017 14,299
======== ========
Diluted earnings per share $ 0.21 $ 0.13
======== ========
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS INCLUDED IN THE COMPANY'S FORM 10-Q FOR THE THREE MONTHS
ENDED MARCH 31, 1998 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> MAR-31-1998
<CASH> 34,927
<SECURITIES> 11,533
<RECEIVABLES> 56,180
<ALLOWANCES> 2,326
<INVENTORY> 0
<CURRENT-ASSETS> 110,623
<PP&E> 20,543
<DEPRECIATION> 10,907
<TOTAL-ASSETS> 133,801
<CURRENT-LIABILITIES> 42,177
<BONDS> 1,177
0
0
<COMMON> 83,803
<OTHER-SE> 5,680
<TOTAL-LIABILITY-AND-EQUITY> 133,801
<SALES> 21,832
<TOTAL-REVENUES> 40,583
<CGS> 4,537
<TOTAL-COSTS> 17,756
<OTHER-EXPENSES> 18,290
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 41
<INCOME-PRETAX> 4,870
<INCOME-TAX> 1,778
<INCOME-CONTINUING> 3,092
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 3,092
<EPS-PRIMARY> 0.22
<EPS-DILUTED> 0.21
</TABLE>
