EXHIBIT 99.1
FOR IMMEDIATE RELEASE
November 8, 2006
|
|
|
Investor Contact:
|
|
Crystal C. Bell, Investor Relations Specialist
Phone: (214) 721-9407 |
|
|
|
Media Contact:
|
|
Jill McMillan, Public Relations Specialist
Phone: (214) 721-9271 |
CROSSTEX ENERGY REPORTS THIRD-QUARTER 2006 RESULTS
DALLAS, November 8, 2006 The Crosstex Energy companies, Crosstex Energy, L.P. (NASDAQ: XTEX)
(the Partnership) and Crosstex Energy, Inc. (NASDAQ: XTXI) (the Corporation) today reported
earnings for the third quarter of 2006.
Crosstex Energy, L.P. Financial Results
The Partnership reported net income of $0.9 million in the third quarter of 2006, compared with net
income of $1.1 million in the third quarter of 2005. The net loss per limited partner unit in the
third quarter of 2006 was $0.12 per unit versus a net loss of $0.05 per unit in the corresponding
quarter of 2005. The loss per limited partner unit was impacted by the preferential allocation of
net income to the general partner of $4.1 million in the third quarter of 2006, which represented
the general partners incentive distribution rights less certain stock-based compensation costs.
This allocation reduced the limited partners share of net income to a net loss of $3.2 million in
the quarter.
The Partnerships Distributable Cash Flow in the third quarter of 2006 was $21.1 million, or 3.11
times the amount required to cover its Minimum Quarterly Distribution of $0.25 per unit and 1.04
times the amount required to cover its current distribution of $0.55 per unit. Distributable Cash
Flow was $17.9 million in the third quarter of 2005. Distributable Cash Flow is a non-GAAP
financial measure and is explained in greater detail under Non-GAAP Financial Information.
There is a reconciliation of this non-GAAP measure to net income in the tables at the end of this
news release.
We are pleased that our quarterly operating results allow us to continue our strong track record
of distribution and dividend increases, said Barry E. Davis, Crosstex President and Chief
Executive Officer. The outstanding performance of our Louisiana Intrastate Gas System and
Mississippi assets continued to offset the shortfalls of our South Louisiana processing plants due
to the 2005 hurricanes. We have developed a plan and mobilized a team to enhance our focus on
innovative strategies designed to provide these plants with new gas supplies during the coming
year.
As previously communicated, we look forward to significant improvement in the North Texas Pipeline
as firm transport commitments will double by the end of the fourth quarter, Davis added.
The Partnerships gross margin increased 90 percent to $74.8 million in the third quarter of 2006
from $39.4 million in the corresponding 2005 period. Gross margin from the Midstream business
segment rose $31.2 million, or 107 percent, to $60.3 million. The increase was due to improved
processing economics and growth in processed volumes of 356 percent. This volume growth was the
result of the November 2005 acquisition of South Louisiana processing assets from El Paso
Corporation and significantly higher throughput in our Louisiana Intrastate Gas processing plants.
Additionally, the Partnership completed construction of its North Texas Pipeline and began
transporting gas from the Barnett Shale in April 2006.
Gross margin from the Treating business segment rose $4.2 million, or 40 percent, to $14.5 million
in the third quarter of 2006. The increase was attributable to dramatic growth in the number of
treating plants in service. There were 154 treating plants in service at the end of the third
quarter of 2006 versus 111 at the end of the third quarter of 2005.
Crosstex Energy, Inc. Financial Results
The Corporation reported net income of $1.5 million for the third quarter of 2006, compared with
net income of $800 thousand for the comparable period in 2005. The Corporations net loss before
income taxes and interest of non-controlling partners in the net income of the Partnership was $0.3
million in the third quarter of 2006, compared with income of $0.9 million in the third quarter of
2005.
The Corporations share of Partnership distributions, including distributions on the Corporations
10 million participating limited partner units, its two percent general partner interest and the
incentive distribution rights, was $11.1 million in the third quarter of 2006. Its share of
Partnership distributions in the third quarter of 2005 was $7.7 million. The recently announced
increase in the Partnerships distribution of $0.01 per unit raised the Corporations share of
distributions by $0.3 million from $10.8 million in the second quarter of 2006 to $11.1 million in
the third quarter of 2006.
Earnings Call
The Partnership and the Corporation will hold their quarterly conference call to discuss third
quarter results today, November 8, at 10:00 a.m. Central Time (11:00 p.m. Eastern Time). The
dial-in number for the call is 1-800-299-7635, and the passcode is Crosstex. A live Webcast of
the call can be accessed on the investor relations page of Crosstex Energys Web site at
www.crosstexenergy.com. The call will also be available for replay for 30 days by dialing
888-286-8010, passcode 18461086, or by going to the investor relations events page of Crosstex
Energys Web site.
About the Crosstex Energy Companies
Crosstex Energy, L.P., a midstream natural gas company headquartered in Dallas, operates over 5,000
miles of pipeline, 12 processing plants, four fractionators, and approximately 160 natural gas
amine-treating plants in service and approximately 35 dew point control plants. Crosstex currently
provides services for over 3.0 Bcf/day of natural gas, or approximately 6.0 percent of marketed
U.S. daily production based on August 2006 Department of Energy data.
Crosstex Energy, Inc. owns the two percent general partner interest, a 42 percent limited partner
interest, and the incentive distribution rights of Crosstex Energy, L.P.
Additional information about the Crosstex companies can be found at www.crosstexenergy.com
Non-GAAP Financial Information
This press release contains a non-generally accepted accounting principle financial measure that we
refer to as Distributable Cash Flow. Distributable Cash Flow includes earnings before non-cash
charges, less maintenance capital expenditures and amortization of costs of certain derivatives
(puts) plus proceeds from the sale of idle equipment. The amounts included in the calculation of
these measures are computed in accordance with generally accepted accounting principles (GAAP),
with the exception of maintenance capital expenditures and the amortization of put premiums.
Maintenance capital expenditures are capital expenditures made to replace partially or fully
depreciated assets in order to maintain the existing operating capacity of our assets and to extend
their useful lives. The puts were acquired to hedge the future price of certain
natural gas liquids. The net cost of the puts is being amortized against Distributable Cash Flow
over their life.
We believe this measure is useful to investors because it may provide users of this financial
information with meaningful comparisons between current results and prior reported results and a
meaningful measure of the Partnerships cash flow after it has satisfied the capital and related
requirements of its operations. Distributable Cash Flow is not a measure of financial performance
or liquidity under GAAP. It should not be considered in isolation or as an indicator of the
Partnerships performance. Furthermore, it should not be seen as a measure of liquidity or a
substitute for metrics prepared in accordance with GAAP. Our reconciliation of this measure to net
income is included among the following tables.
This press release contains forward-looking statements identified by the use of words such as
forecast, anticipate and estimate. These statements are based on currently available
information and assumptions and expectations that the Partnership and the Corporation believe are
reasonable. However, the Partnerships and the Corporations assumptions and expectations are
subject to a wide range of business risks, so they can give no assurance that actual performance
will fall within the forecast ranges. Among the key risks that may bear directly on the
Partnerships and the Corporations results of operations and financial condition are: (1) the
amount of natural gas transported in the Partnerships gathering and transmission lines may decline
as a result of competition for supplies, reserve declines and reduction in demand from key
customers and markets; (2) the level of the Partnerships processing and treating operations may
decline for similar reasons; (3) fluctuations in natural gas and NGL prices may occur due to
weather and other natural and economic forces; (4) there may be a failure to successfully integrate
new acquisitions; (5) the Partnerships credit risk management efforts may fail to adequately
protect against customer nonpayment; (6) the Partnership may not adequately address construction
and operating risks and (7) other factors discussed in the Partnerships and the Corporations Form
10-Ks for the year ended December 31, 2005, Form 10-Qs for the quarter ended June 30, 2006, and
other filings with the Securities and Exchange Commission. The Partnership and the Corporation have
no obligation to publicly update or revise any forward-looking statement, whether as a result of
new information, future events, or otherwise.
(Tables follow)
CROSSTEX ENERGY, L.P.
Selected Financial & Operating Data
(All amounts in thousands except per unit numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
837,235 |
|
|
$ |
769,334 |
|
|
$ |
2,367,231 |
|
|
$ |
1,928,330 |
|
Treating |
|
|
17,350 |
|
|
|
13,117 |
|
|
|
47,899 |
|
|
|
34,064 |
|
Profit from Energy Trading Activities |
|
|
700 |
|
|
|
306 |
|
|
|
1,930 |
|
|
|
1,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
855,285 |
|
|
|
782,757 |
|
|
|
2,417,060 |
|
|
|
1,963,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
777,644 |
|
|
|
740,519 |
|
|
|
2,210,465 |
|
|
|
1,851,418 |
|
Treating |
|
|
2,870 |
|
|
|
2,792 |
|
|
|
7,359 |
|
|
|
5,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
780,514 |
|
|
|
743,311 |
|
|
|
2,217,824 |
|
|
|
1,857,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
74,771 |
|
|
|
39,446 |
|
|
|
199,236 |
|
|
|
106,137 |
|
Operating Expenses |
|
|
28,073 |
|
|
|
13,874 |
|
|
|
72,874 |
|
|
|
37,598 |
|
General and Administrative |
|
|
11,476 |
|
|
|
8,127 |
|
|
|
33,751 |
|
|
|
22,337 |
|
(Gain) Loss on Derivatives |
|
|
(3,605 |
) |
|
|
13,273 |
|
|
|
(1,839 |
) |
|
|
13,679 |
|
(Gain) Loss on Sale of Property |
|
|
132 |
|
|
|
(7,632 |
) |
|
|
23 |
|
|
|
(7,797 |
) |
Depreciation and Amortization |
|
|
22,424 |
|
|
|
7,828 |
|
|
|
58,182 |
|
|
|
22,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
58,500 |
|
|
|
35,470 |
|
|
|
162,991 |
|
|
|
87,951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
16,271 |
|
|
|
3,976 |
|
|
|
36,245 |
|
|
|
18,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Other |
|
|
(15,269 |
) |
|
|
(2,730 |
) |
|
|
(35,671 |
) |
|
|
(8,943 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Minority Interest and
Taxes |
|
|
1,002 |
|
|
|
1,246 |
|
|
|
574 |
|
|
|
9,243 |
|
Minority Interest in Subsidiary |
|
|
(41 |
) |
|
|
(106 |
) |
|
|
(223 |
) |
|
|
(331 |
) |
Income Tax Provision |
|
|
(58 |
) |
|
|
(68 |
) |
|
|
(356 |
) |
|
|
(176 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Cumulative Effect of
Accounting Change |
|
|
903 |
|
|
|
1,072 |
|
|
|
(5 |
) |
|
|
8,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
903 |
|
|
$ |
1,072 |
|
|
$ |
684 |
|
|
$ |
8,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner Share of Net Income |
|
$ |
4,143 |
|
|
$ |
1,990 |
|
|
$ |
12,181 |
|
|
$ |
5,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partners Share of Net Income |
|
$ |
(3,240 |
) |
|
$ |
(918 |
) |
|
$ |
(11,497 |
) |
|
$ |
3,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Limited Partners Unit
before Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.12 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.47 |
) |
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.12 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.47 |
) |
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Limited Partners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
26,602 |
|
|
|
18,157 |
|
|
|
26,245 |
|
|
|
18,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
26,602 |
|
|
|
18,157 |
|
|
|
26,245 |
|
|
|
19,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CROSSTEX ENERGY, L.P.
Reconciliation of Net Income to Distributable Cash Flow
(All amounts in thousands except ratios and distributions per unit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Net Income |
|
$ |
903 |
|
|
$ |
1,072 |
|
|
$ |
684 |
|
|
$ |
8,736 |
|
Depreciation and Amortization (1) |
|
|
22,352 |
|
|
|
7,760 |
|
|
|
57,967 |
|
|
|
21,932 |
|
Stock-Based Compensation |
|
|
2,328 |
|
|
|
1,143 |
|
|
|
6,210 |
|
|
|
2,659 |
|
(Gain) Loss on Sale of Idle Property |
|
|
132 |
|
|
|
(7,632 |
) |
|
|
132 |
|
|
|
(7,797 |
) |
Proceeds from Sale of Idle Property |
|
|
783 |
|
|
|
5,400 |
|
|
|
783 |
|
|
|
9,313 |
|
Financial Derivatives Mark-to-Market |
|
|
(2,357 |
) |
|
|
11,547 |
|
|
|
1,936 |
|
|
|
11,547 |
|
Cumulative Effect of Acctg. Change |
|
|
|
|
|
|
|
|
|
|
(689 |
) |
|
|
|
|
Deferred Tax Benefit |
|
|
347 |
|
|
|
(95 |
) |
|
|
639 |
|
|
|
(286 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow |
|
|
24,488 |
|
|
|
19,195 |
|
|
|
67,662 |
|
|
|
46,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Put Premiums |
|
|
(1,305 |
) |
|
|
|
|
|
|
(2,992 |
) |
|
|
|
|
Maintenance Capital Expenditures |
|
|
(2,044 |
) |
|
|
(1,251 |
) |
|
|
(4,773 |
) |
|
|
(3,727 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash Flow |
|
$ |
21,139 |
|
|
$ |
17,944 |
|
|
$ |
59,897 |
|
|
$ |
42,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Quarterly Distribution (MQD) |
|
$ |
6,788 |
|
|
$ |
5,120 |
|
|
$ |
20,346 |
|
|
$ |
13,955 |
|
Distributable Cash Flow/MQD |
|
|
3.11 |
|
|
|
3.50 |
|
|
|
2.94 |
|
|
|
3.04 |
|
Actual Distribution |
|
$ |
20,274 |
|
|
$ |
11,663 |
|
|
$ |
59,167 |
|
|
$ |
33,137 |
|
Distribution Coverage |
|
|
1.04 |
|
|
|
1.54 |
|
|
|
1.01 |
|
|
|
1.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions per Limited Partner Unit |
|
$ |
0.55 |
|
|
$ |
0.49 |
|
|
$ |
1.62 |
|
|
$ |
1.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes minority interest share of depreciation and amortization of $72,000 and $215,000 for
the three and nine months ended September 30, 2006, respectively, and $68,000 and $202,000 for the
three months and nine months ended September 30, 2005, respectively. |
CROSSTEX ENERGY, L.P.
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Pipeline Throughput (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Texas |
|
|
464,000 |
|
|
|
465,000 |
|
|
|
473,000 |
|
|
|
448,000 |
|
LIG Pipeline & Marketing |
|
|
718,000 |
|
|
|
564,000 |
|
|
|
675,000 |
|
|
|
616,000 |
|
North Texas |
|
|
126,000 |
|
|
|
|
|
|
|
93,000 |
(1) |
|
|
|
|
Other Midstream |
|
|
179,000 |
|
|
|
157,000 |
|
|
|
181,000 |
|
|
|
132,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gathering & Transmission Volume |
|
|
1,487,000 |
|
|
|
1,186,000 |
|
|
|
1,422,000 |
|
|
|
1,196,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Processed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MMBtu/d |
|
|
2,060,000 |
|
|
|
452,000 |
|
|
|
1,934,000 |
|
|
|
450,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Services Volume (MMBtu/d) |
|
|
95,000 |
|
|
|
188,000 |
|
|
|
152,000 |
|
|
|
186,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treating Plants in Service (2) |
|
|
154 |
|
|
|
111 |
|
|
|
154 |
|
|
|
111 |
|
|
|
|
(1) |
|
North Texas first date of service was April 1, 2006. Average daily throughput for the nine
months ended September 30, 2006 is from the first service date through September 30, 2006. |
|
(2) |
|
Plants in Service represents plants in service on the last day of the quarter. |
CROSSTEX ENERGY, INC.
Selected Financial & Operating Data
(All amounts in thousands except per share numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
837,235 |
|
|
$ |
769,334 |
|
|
$ |
2,367,231 |
|
|
$ |
1,928,330 |
|
Treating |
|
|
17,350 |
|
|
|
13,117 |
|
|
|
47,899 |
|
|
|
34,064 |
|
Profit from Energy Trading Activities |
|
|
700 |
|
|
|
306 |
|
|
|
1,930 |
|
|
|
1,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
855,285 |
|
|
|
782,757 |
|
|
|
2,417,060 |
|
|
|
1,963,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
778,527 |
|
|
|
740,519 |
|
|
|
2,210,465 |
|
|
|
1,851,418 |
|
Treating |
|
|
2,870 |
|
|
|
2,792 |
|
|
|
7,359 |
|
|
|
5,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
781,397 |
|
|
|
743,311 |
|
|
|
2,217,824 |
|
|
|
1,857,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
73,888 |
|
|
|
39,446 |
|
|
|
199,236 |
|
|
|
106,137 |
|
Operating Expenses |
|
|
28,081 |
|
|
|
13,882 |
|
|
|
72,907 |
|
|
|
37,613 |
|
General and Administrative |
|
|
11,977 |
|
|
|
8,471 |
|
|
|
35,354 |
|
|
|
23,295 |
|
(Gain) Loss on Derivatives |
|
|
(3,605 |
) |
|
|
13,273 |
|
|
|
(1,839 |
) |
|
|
13,679 |
|
(Gain) Loss on Sale of Property |
|
|
132 |
|
|
|
(7,633 |
) |
|
|
23 |
|
|
|
(7,797 |
) |
Depreciation and Amortization |
|
|
22,436 |
|
|
|
7,839 |
|
|
|
58,225 |
|
|
|
22,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
59,021 |
|
|
|
35,832 |
|
|
|
164,670 |
|
|
|
88,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
14,867 |
|
|
|
3,614 |
|
|
|
34,566 |
|
|
|
17,178 |
|
Interest Expense and Other |
|
|
(15,183 |
) |
|
|
(2,669 |
) |
|
|
(33,782 |
) |
|
|
(8,668 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before Gain on Issuance of
Partnership Units, Income Taxes and
Interest of Non-controlling Partners in
the Partnerships Net Income |
|
|
(316 |
) |
|
|
945 |
|
|
|
784 |
|
|
|
8,510 |
|
Income Tax Provision |
|
|
(670 |
) |
|
|
(494 |
) |
|
|
(11,242 |
) |
|
|
(2,528 |
) |
Gain on Issuance of Units of the Partnership |
|
|
|
|
|
|
|
|
|
|
18,955 |
|
|
|
|
|
Interest of Non-controlling Partners in the
Partnerships Net (Income) Loss |
|
|
2,502 |
|
|
|
304 |
|
|
|
7,323 |
|
|
|
(1,909 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Cumulative Effect of
Accounting Change |
|
|
1,516 |
|
|
|
755 |
|
|
|
15,820 |
|
|
|
4,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
1,516 |
|
|
$ |
755 |
|
|
$ |
15,990 |
|
|
$ |
4,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Common Share
before Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common Share |
|
$ |
0.10 |
|
|
$ |
0.06 |
|
|
$ |
1.16 |
|
|
$ |
0.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings per Common Share |
|
$ |
0.10 |
|
|
$ |
0.06 |
|
|
$ |
1.15 |
|
|
$ |
0.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
15,314 |
|
|
|
12,760 |
|
|
|
13,632 |
|
|
|
12,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
15,502 |
|
|
|
12,962 |
|
|
|
13,793 |
|
|
|
12,944 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Per Common Share |
|
$ |
0.64 |
|
|
$ |
0.46 |
|
|
$ |
1.86 |
|
|
$ |
1.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|