U.S. Markets open in 1 hr 19 mins

Repligen Reports Third Quarter 2019 Financial Results and Updates Full Year 2019 Financial Guidance

  • Reports quarterly revenue of $69.4 million, representing 40% reported growth and 28% organic growth year-over-year
  • Raises revenue guidance to $267-$270 million for full year 2019, representing 31%-32% organic growth

WALTHAM, Mass., Oct. 31, 2019 (GLOBE NEWSWIRE) -- Repligen Corporation (RGEN), a life sciences company focused on bioprocessing technology leadership, today reported financial results for its third quarter of 2019. Provided in this press release are financial highlights for the three- and nine-month periods ended September 30, 2019, updated financial guidance for the fiscal year 2019, and access information for today's webcast and conference call.

Tony J. Hunt, President and Chief Executive Officer said, “We are pleased with our strong performance in the third quarter, reporting over $69 million in revenue and robust organic growth of 28%. Our filtration and chromatography franchises continued to track ahead of expectations and in process analytics, our C Technologies acquisition is tracking to plan, with the build out of the commercial team close to completion. We expect to launch important new products in the fourth quarter, including our innovative TFDF systems and next generation ATF controllers. With a strong Q4 order book, we are confident about finishing the year with revenues in the range of $267 to $270 million.”

Third Quarter 2019 Highlights

  • Revenue increased by 40% year-over-year as reported (42% at constant currency) and 28% organically, to $69.4 million
  • GAAP fully diluted EPS decreased to $0.03 compared to $0.10 for the third quarter of 2018
  • Adjusted (non-GAAP) fully diluted EPS increased to $0.26 compared to $0.18 for the third quarter of 2018

First Nine Months of 2019 Highlights

  • Revenue increased by 41% year-over-year (43% at constant currency), and 37% organically, to $200.8 million
  • GAAP fully-diluted EPS increased to $0.37 compared to $0.24 for the first nine months of 2018
  • Adjusted (non-GAAP) fully diluted EPS increased to $0.87 compared to $0.47 for the first nine months of 2018

Financial Details for the Third Quarter and First Nine Months of 2019

REVENUE

  • Total revenue for the third quarter of 2019 increased to $69.4 million compared to $49.5 million for the third quarter of 2018, a year-over-year gain of 40% as reported and 42% at constant currency, with organic growth of 28%.
  • Total revenue for the first nine months of 2019 increased to $200.8 million compared to $142.1 million for the first nine months of 2018, a year-over-year gain of 41% as reported and 43% at constant currency, with organic growth of 37%.

GROSS PROFIT and GROSS MARGIN

  • Gross profit (GAAP) for the third quarter of 2019 was $38.0 million, a year-over-year increase of $10.7 million and representing 54.7% gross margin. Adjusted gross profit (non-GAAP) for the third quarter of 2019 was $39.0 million, a year-over-year increase of $11.4 million and representing 56.1% gross margin. 
  • Gross profit (GAAP) for the first nine months of 2019 was $111.8 million, a year-over-year increase of $32.6 million and representing 55.7% gross margin. Adjusted gross profit (non-GAAP) for the first nine months of 2019 was $114.3 million, a year-over-year increase of $34.6 million and representing 56.9% gross margin. 

OPERATING INCOME

  • Operating income (GAAP) for the third quarter of 2019 was $8.0 million compared to $7.9 million for the third quarter of 2018. Adjusted operating income (non-GAAP) for the third quarter of 2019 was $15.1 million, an increase of 34% compared to $11.3 million for the third quarter of 2018.
  • Operating income (GAAP) for the first nine months of 2019 was $30.2 million, an increase of 67% compared to $18.1 million for the first nine months of 2018. Adjusted operating income (non-GAAP) for the first nine months of 2019 was $50.8 million, an increase of 79% compared to $28.4 million for the first nine months of 2018.

NET INCOME

  • Net income (GAAP) for the third quarter of 2019 was $1.7 million compared to $4.8 million for the third quarter of 2018. Adjusted net income (non-GAAP) for the third quarter of 2019 was to $13.3 million, an increase of 62% compared to $8.2 million for the third quarter of 2018.
  • Net income (GAAP) for the first nine months of 2019 was $17.8 million, an increase of 62% compared to $11.0 million for the first nine months of 2018. Adjusted net income (non-GAAP) for the first nine months of 2019 was $41.7 million, an increase of 97% compared to $21.2 million for the first nine months of 2018. 

EARNINGS PER SHARE

  • Earnings per share (GAAP) for the third quarter of 2019 were $0.03 on a fully diluted basis, compared to $0.10 for the third quarter of 2018. Adjusted EPS (non-GAAP) for the third quarter of 2019 increased to $0.26 on a fully diluted basis, compared to $0.18 for the 2018 period.
  • Earnings per share (GAAP) for the first nine months of 2019 increased to $0.37 on a fully diluted basis, compared to $0.24 for the first nine months of 2018. Adjusted EPS (non-GAAP) for the first nine months of 2019 increased to $0.87 on a fully diluted basis, compared to $0.47 for the 2018 period.

EBITDA

  • EBITDA, a non-GAAP financial measure, for the third quarter of 2019 was $8.4 million compared to $11.6 million for the third quarter of 2018. Adjusted EBITDA for the third quarter of 2019 was $17.3 million, an increase of 39% compared to $12.4 million for the third quarter of 2018.
  • EBITDA for the first nine months of 2019 was $39.3 million, an increase of 31% compared to $30.1 million for the third quarter of 2018. Adjusted EBITDA for the first nine months of 2019 was $56.5 million, an increase of 74% compared to $32.4 million for the first nine months of 2018.

CASH

  • Our cash and cash equivalents at September 30, 2019 were $513.5 million, an increase of $319.6 million from $193.8 million at December 31, 2018. 

All reconciliations of GAAP to adjusted (non-GAAP) figures above, as well as EBITDA to adjusted EBITDA, are detailed in the reconciliation tables included later in this press release.

Financial Guidance for 2019

Our financial guidance for the fiscal year 2019 is based on expectations for our existing business and includes the financial impact of our acquisition of C Technologies (which closed on May 31, 2019). We expect C Technologies to contribute $16-$17 million in revenue over the seven months of Repligen’s ownership in 2019. The guidance below excludes the impact of potential additional acquisitions and future fluctuations in foreign currency exchange rates. 

FISCAL YEAR 2019 GUIDANCE:

  • Total revenue is projected to be in the range of $267-$270 million, an increase from our previous guidance of $264-$268 million. Our current guidance reflects overall revenue growth of 38%-39%, and organic revenue growth of 31%-32%.

  • Gross margin is expected to be 55%-56%, consistent with our previous guidance. Adjusted gross margin is expected to be 56%-57%, consistent with our previous guidance.
  • Income from operations is expected to be in the range of $35-$37 million on a GAAP basis, which includes the impact of $14.1 million in deal-related and inventory step-up costs associated with our acquisition of C Technologies. This compares to our previous guidance of $33-$35 million. Adjusted (non-GAAP) income from operations is expected to be in the range of $62-$64 million, an increase from our previous guidance of $60-$62 million.
  • Net income is expected to be in the range of $19-$21 million on a GAAP basis, compared to our previous guidance of $17-$19 million. Adjusted (non-GAAP) net income is expected to be in the range of $50-$52 million, an increase from our previous guidance of $47-$49 million. Our current guidance reflects a tax rate of 22.5% on adjusted pre-tax income compared to our previous guidance of 24%.
  • Fully diluted GAAP EPS is expected to be in the range of $0.38-$0.42, an increase from our previous guidance of $0.34-$0.38. Adjusted (non-GAAP) fully diluted EPS is expected to be in the range of $1.00-$1.04, an increase from our previous guidance of $0.94-$0.98.

Our non-GAAP guidance for the fiscal year 2019 excludes the following items: 

  • $12.6 million estimated acquisition and integration expenses associated with our acquisitions of Spectrum Inc. and C Technologies.
  • Inventory step-up charges of $1.5 million related to the acquisition of C Technologies.
  • $13.4 million estimated intangible amortization expense; $0.5 million in cost of product revenue and $12.9 million in G&A.
  • $7.5 million of non-cash interest expense (Other income (expense)) related to our convertible debt notes.
  • $5.7 million of expense related to the extinguishment of our 2016 convertible notes due 2021.

Our non-GAAP guidance for the fiscal year 2019 includes:

  • An income tax increase of $10.0 million, representing the tax impact of acquisition costs and intangible amortization.

All reconciliations of GAAP to adjusted (non-GAAP) guidance are detailed in the tables included later in this press release.

Conference Call
Repligen will host a conference call and webcast today, October 31, 2019, at 8:30 a.m. EDT, to discuss third quarter of 2019 financial results and corporate developments. The conference call will be accessible by dialing toll-free (844) 701-1063 for domestic callers or (412) 317-5487 for international callers. No passcode is required for the live call. In addition, a webcast will be accessible via the Investor Relations section of the Company’s website. Both the conference call and webcast will be archived for a period of time following the live event. The replay dial-in numbers are (877) 344-7529 from the U.S., (855) 669-9658 from Canada and (412) 317-0088 for international callers. Replay listeners must provide the passcode 10136347. 

Non-GAAP Measures of Financial Performance
To supplement our financial statements, which are presented on the basis of U.S. generally accepted accounting principles (GAAP), the following non-GAAP measures of financial performance are included in this release: revenue growth rate at constant currency, adjusted gross profit and adjusted gross margin, adjusted income from operations and adjusted operating margin, earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA, adjusted net income, adjusted net income per share, adjusted earnings per diluted share (EPS), adjusted cost of sales, adjusted research & development expense, adjusted selling, general and administrative expense and income tax expense. The Company provides organic revenue growth rates in constant currency to exclude the impact of both foreign currency translation, and the impact of acquisition revenue for current year periods that have no prior year comparable, in order to facilitate a comparison of its current revenue performance to its past revenue performance. The Company provides revenue growth rates in constant currency in order to facilitate a comparison of its current revenue performance to its past revenue performance. To calculate revenue growth rates in constant currency, the Company converts actual net sales from local currency to U.S. dollars using constant foreign currency exchange rates in the current and prior period.

The Company’s non-GAAP financial results and/or non-GAAP guidance exclude the impact of: acquisition and integration costs related to the Company’s acquisitions of TangenX Technology Corporation, Spectrum Lifesciences, LLC (formerly known as Spectrum, Inc.), and C Technologies Inc.; inventory step-up charges; intangible amortization costs; non-cash interest expense; the impact on tax of intangible amortization and acquisition costs; and, in the case of EBITDA, cash interest expense related to the Company’s convertible debt. These costs are excluded because management believes that such expenses do not have a direct correlation to future business operations, nor do the resulting charges recorded accurately reflect the performance of our ongoing operations for the period in which such charges are recorded.

A reconciliation of GAAP to adjusted non-GAAP financial measures is included as an attachment to this press release. When analyzing the Company’s operating performance and guidance investors should not consider non-GAAP measures as substitutable for the comparable financial measures prepared in accordance with GAAP.

About Repligen Corporation
Repligen Corporation is a global life sciences company that develops and commercializes highly innovative bioprocessing technologies and systems that increase efficiencies in the process of manufacturing biological drugs. We are inspiring advances in bioprocessing for the customers we serve; primarily biopharmaceutical drug developers and contract development and manufacturing organizations (CDMOs) worldwide. Our corporate headquarters are located in Waltham, MA (USA), and we have additional administrative and manufacturing operations in Marlborough, MA; Bridgewater, NJ; Rancho Dominguez, CA; Lund, Sweden; Breda, The Netherlands and Ravensburg, Germany.

The following constitutes a “Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward-looking statements, which are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Investors are cautioned that statements in this press release which are not strictly historical statements, including, without limitation, express or implied statements or guidance regarding current or future financial performance and position, including cash and investment position, demand in the markets in which we operate, the expected performance of our business, the expected performance of the C Technologies business, the expected performance and success of our strategic partnerships, management’s strategy, plans and objectives for future operations or acquisitions, product development and sales, selling, general and administrative expenditures, intellectual property, development and manufacturing plans, availability of materials and product and adequacy of capital resources and financing plans constitute forward-looking statements identified by words like “believe,” “expect,” “may,” “will,” “should,” “seek,” “anticipate,” or “could” and similar expressions. Such forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those anticipated, including, without limitation, risks associated with: our ability to successfully grow our bioprocessing business, including as a result of acquisition, commercialization or partnership opportunities; our ability to successfully integrate any acquisitions, our ability to develop and commercialize products and the market acceptance of our products; our ability to integrate the C Technologies business successfully into our business and achieve the expected benefits of the acquisition; reduced demand for our products that adversely impacts our future revenues, cash flows, results of operations and financial condition; our ability to compete with larger, better financed bioprocessing, pharmaceutical and biotechnology companies; our compliance with all U.S. Food and Drug Administration and EMEA regulations; our volatile stock price; and other risks detailed in Repligen’s most recent Annual Report on Form 10-K on file with the Securities and Exchange Commission and the other reports that Repligen periodically files with the Securities and Exchange Commission. Actual results may differ materially from those Repligen contemplated by these forward-looking statements. These forward looking statements reflect management’s current views and Repligen does not undertake to update any of these forward-looking statements to reflect a change in its views or events or circumstances that occur after the date hereof except as required by law

Repligen Contact: 
Sondra S. Newman
Global Head of Investor Relations
(781) 419-1881
investors@repligen.com


 
REPLIGEN CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, amounts in thousands, except share and per share data)
           
  Three Months Ended September 30,   Nine Months Ended September 30,
    2019       2018       2019       2018  
               
Revenue:              
Product revenue $ 69,419     $ 49,500     $ 200,701     $ 142,042  
Royalty and other revenue   26       29       70       48  
Total revenue   69,445       49,529       200,771       142,090  
Costs and expenses:              
Cost of product revenue   31,425       22,183       88,978       62,939  
Research and development   5,427       3,601       14,278       12,669  
Selling, general and administrative   24,629       15,859       67,326       48,347  
    61,481       41,643       170,582       123,955  
Income from operations   7,964       7,886       30,189       18,135  
Investment income   1,898       558       3,616       1,251  
Loss on extinguishment of debt   (5,650 )     -       (5,650 )     -  
Interest expense   (2,857 )     (1,687 )     (6,326 )     (5,008 )
Other income, net   316       (134 )     (23 )     187  
Income before income taxes   1,671       6,623       21,806       14,565  
Income tax provision   12       1,829       3,999       3,586  
Net income $ 1,659     $ 4,794     $ 17,807     $ 10,979  
Earnings per share:              
Basic $ 0.03     $ 0.11     $ 0.38     $ 0.25  
Diluted $ 0.03     $ 0.10     $ 0.37     $ 0.24  
Weighted average shares outstanding:              
Basic   50,851,623       43,822,472       47,086,779       43,728,503  
Diluted   51,809,289       45,828,175       47,929,581       45,132,115  
               
               
               
Balance Sheet Data: September 30, 2019   December 31, 2018        
Cash, cash equivalents and marketable securities $ 513,454     $ 193,822          
Working capital   584,563       145,897          
Total assets   1,378,708       774,621          
Long-term obligations   292,287       29,211          
Accumulated earnings (deficit)   2,239       (15,568 )        
Stockholders' equity   1,049,444       615,568          


REPLIGEN CORPORATION
RECONCILIATION OF GAAP INCOME FROM OPERATIONS TO NON-GAAP (ADJUSTED) INCOME FROM OPERATIONS
(Unaudited, amounts in thousands)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP INCOME FROM OPERATIONS $ 7,964     $ 7,886     $ 30,189     $ 18,135  
                 
ADJUSTMENTS TO INCOME FROM OPERATIONS:              
  Acquisition and integration costs   2,953       805       9,573       2,313  
  Intangible amortization   3,900       2,608       9,562       7,906  
  Inventory step-up charges   314       -       1,483       -  
                 
                 
ADJUSTED INCOME FROM OPERATIONS $ 15,131     $ 11,299     $ 50,807     $ 28,354  
                 
                 
REPLIGEN CORPORATION
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP (ADJUSTED) NET INCOME
(Unaudited, amounts in thousands)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP NET INCOME $ 1,659     $ 4,794     $ 17,807     $ 10,979  
                 
ADJUSTMENTS TO NET INCOME:              
  Acquisition and integration costs   2,953       805       10,074       2,313  
  Inventory step-up charges   314       -       1,483       -  
  Intangible amortization   3,900       2,608       9,562       7,906  
  Loss on extinguishment of debt   5,650       -       5,650       -  
  Non-cash interest expense   2,631       1,071       4,863       3,160  
  Tax effect of intangible amortization and acquisition costs(1)   (3,781 )     (1,063 )     (7,742 )     (3,171 )
                 
                 
ADJUSTED NET INCOME $ 13,326     $ 8,215     $ 41,697     $ 21,187  
                 
(1 Effective as of the quarter ended September 30, 2019, the Company changed its methodology for calculating its non-GAAP financial measures to reflect the tax effect of non-cash interest. Accordingly, the non-GAAP financial measures for the three and nine months ended September 30, 2018 have been updated to be consistent with the methodology used to calculate such measures for the current periods.
     
     
REPLIGEN CORPORATION
RECONCILIATION OF GAAP NET INCOME PER SHARE TO NON-GAAP (ADJUSTED) NET INCOME PER SHARE
(Unaudited)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP NET INCOME PER SHARE - DILUTED $ 0.03     $ 0.10     $ 0.37     $ 0.24  
                 
ADJUSTMENTS TO NET INCOME PER SHARE - DILUTED:              
  Acquisition and integration costs   0.06       0.02       0.21     $ 0.05  
  Inventory step-up charges   0.01       -       0.03     $ -  
  Intangible amortization   0.08       0.06       0.20     $ 0.18  
  Loss on extinguishment of debt   0.11       -       0.12     $ -  
  Non-cash interest expense   0.05       0.02       0.10     $ 0.07  
  Tax effect of intangible amortization and acquisition costs(1)   (0.07 )     (0.02 )     (0.16 )   $ (0.07 )
                 
                 
ADJUSTED NET INCOME PER SHARE - DILUTED $ 0.26     $ 0.18     $ 0.87     $ 0.47  
                 
Totals may not add due to rounding.              
                 
(1 Effective as of the quarter ended September 30, 2019, the Company changed its methodology for calculating its non-GAAP financial measures to reflect the tax effect of non-cash interest. Accordingly, the non-GAAP financial measures for the three and nine months ended September 30, 2018 have been updated to be consistent with the methodology used to calculate such measures for the current periods.
                 
                 
REPLIGEN CORPORATION
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA
(Unaudited, amounts in thousands)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP NET INCOME $ 1,659     $ 4,794     $ 17,807     $ 10,979  
                 
ADJUSTMENTS:              
  Investment Income   (1,898 )     (558 )     (3,616 )     (1,251 )
  Interest Expense   2,857       1,687       6,326       5,008  
  Tax Provision   12       1,829       3,999       3,586  
  Depreciation   1,810       1,273       5,147       3,871  
  Amortization(1)   3,928       2,608       9,644       7,906  
                 
EBITDA   8,368       11,633       39,307       30,099  
                 
OTHER ADJUSTMENTS:              
  Acquisition and integration costs   2,953       805       10,074       2,313  
  Loss on extinguishment of debt   5,650       -       5,650       -  
  Inventory step-up charges   314       -       1,483       -  
                 
                 
ADJUSTED EBITDA $ 17,285     $ 12,438     $ 56,514     $ 32,412  
                 
(1 Fiscal 2019 includes amortization of milestone payments in accordance with GAAP of $28 and $83 for the three- and nine-month periods, respectively.
                 
                 
REPLIGEN CORPORATION
RECONCILIATION OF GAAP COST OF SALES TO NON-GAAP (ADJUSTED) COST OF SALES
(Unaudited, amounts in thousands)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP COST OF SALES $ 31,425     $ 22,183     $ 88,978     $ 62,939  
                 
ADJUSTMENT TO COST OF SALES:              
  Acquisition and integration costs   (519 )     (59 )     (670 )     (170 )
  Inventory step-up charges   (314 )     -       (1,483 )     -  
  Intangible amortization   (128 )     (137 )     (392 )     (430 )
                 
                 
ADJUSTED COST OF SALES $ 30,464     $ 21,987     $ 86,433     $ 62,339  
                 
                 
REPLIGEN CORPORATION
RECONCILIATION OF GAAP R&D EXPENSE TO NON-GAAP (ADJUSTED) R&D EXPENSE
(Unaudited, amounts in thousands)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP R&D EXPENSE $ 5,427     $ 3,601     $ 14,278     $ 12,669  
                 
ADJUSTMENTS TO R&D EXPENSE:              
  Acquisition and integration costs   (278 )     -       (405 )     -  
                 
                 
ADJUSTED R&D EXPENSE $ 5,149     $ 3,601     $ 13,873     $ 12,669  
                 
                 
                 
REPLIGEN CORPORATION
RECONCILIATION OF GAAP SG&A EXPENSE TO NON-GAAP (ADJUSTED) SG&A EXPENSE
(Unaudited, amounts in thousands)
                 
    Three Months Ended September 30,   Nine Months Ended September 30,
      2019       2018       2019       2018  
                 
GAAP SG&A EXPENSE $ 24,629     $ 15,859     $ 67,326     $ 48,347  
                 
ADJUSTMENTS TO SG&A EXPENSE:              
  Acquisition and integration costs   (2,156 )     (746 )     (8,499 )     (2,143 )
  Intangible amortization   (3,772 )     (2,471 )     (9,170 )     (7,476 )
                 
                 
ADJUSTED SG&A EXPENSE $ 18,701     $ 12,642     $ 49,657     $ 38,728  


  REPLIGEN CORPORATION
  RECONCILIATION OF GAAP NET INCOME GUIDANCE TO ADJUSTED (NON-GAAP NET INCOME GUIDANCE)
           
  (in thousands) Twelve months ending December 31, 2019
      Low End   High End
  GUIDANCE ON NET INCOME $ 19,000     $ 21,000  
  ADJUSTMENTS TO GUIDANCE ON NET INCOME:      
  Acquisition and integration costs   12,645       12,645  
  Inventory step-up charges   1,483       1,483  
  Anticipated pre-tax amortization of      
  acquisition-related intangible assets   13,442       13,442  
  Non-cash interest expense   7,521       7,521  
  Loss on debt extinguishment   5,650       5,650  
  Tax effect of intangible amortization and integration   (9,966 )     (9,966 )
  Guidance rounding adjustment   225       225  
  GUIDANCE ON ADJUSTED NET INCOME $ 50,000     $ 52,000  
           
           
  REPLIGEN CORPORATION
  RECONCILIATION OF GAAP NET INCOME PER SHARE GUIDANCE TO
  ADJUSTED (NON-GAAP) NET INCOME PER SHARE GUIDANCE
           
      Twelve months ending December 31, 2019
      Low End   High End
  GUIDANCE ON NET INCOME PER SHARE - DILUTED $ 0.38     $ 0.42  
  ADJUSTMENTS TO GUIDANCE ON NET INCOME PER SHARE - DILUTED:   .    
  Acquisition and integration costs $ 0.25     $ 0.25  
  Inventory step-up charges $ 0.03     $ 0.03  
  Anticipated pre-tax amortization of      
  acquisition-related intangible assets $ 0.27     $ 0.27  
  Non-cash interest expense $ 0.15     $ 0.15  
  Loss on debt extinguishment $ 0.11     $ 0.11  
  Tax effect of intangible amortization and integration $ (0.20 )   $ (0.20 )
  Guidance rounding adjustment   -       -  
  GUIDANCE ON ADJUSTED NET INCOME PER SHARE - DILUTED $ 1.00     $ 1.04  
           
  Totals may not add due to rounding.