Marcus & Millichap, Inc., (the “Company”, “Marcus and Millichap”) (NYSE:
MMI), a leading national brokerage firm specializing in commercial real
estate investment sales, financing, research and advisory services,
today reported financial results for its second quarter ended June 30,
2014.
Second Quarter 2014 Highlights
-
Revenue increased 27.3% to $134.3 million compared to the second
quarter of the prior year, with real estate brokerage commissions up
28.7%.
-
Sales volume increased 21.0% to $7.1 billion compared to the second
quarter of the prior year.
-
The number of transactions was 1,907 representing an increase of 232
transactions, or 13.9% as compared to the second quarter of the prior
year.
-
Net income increased to $12.8 million, compared to $8.0 million in the
second quarter of the prior year. Earnings per common share was $0.33
(Basic and Diluted).
-
Adjusted EBITDA was $24.0 million, compared to $17.1 million in the
second quarter of the prior year.
Year-to-Date Highlights
-
Revenue increased 42.3% to $248.9 million compared to the first half
of the prior year, with real estate brokerage commissions up 45.3%.
-
Net income was $19.6 million, compared to $9.6 million compared to the
first half of the prior year. Earnings per common share was $0.50
(Basic and Diluted).
-
Adjusted EBITDA was $37.5 million, compared to $21.1 million in the
first half of the prior year.
Commenting on the Company’s results, John J. Kerin, Marcus & Millichap's
President and Chief Executive Officer, said, “The momentum we generated
early in the year continued into the second quarter, producing strong
results for the Company throughout the first-half of 2014. Revenues in
the second quarter grew by 27.3% year-over-year for the quarter and
42.3% year to date due to the strength in our core private client market
as well as positive results related to our various growth initiatives.”
Kerin continued, “We saw strong increases in our second quarter key
operating metrics for our real estate brokerage business, including
average number of sales professionals, total number of transactions and
total sales volume over the same period in the prior year. While our
growth continues to be driven by transactions for retail and
multi-family properties, I am pleased with our expansion in the office
and hospitality groups. We also remain focused on expanding our
geographic footprint with strong growth in the second quarter from
regions in the eastern United States. Key market indicators and our
business pipeline remain favorable.”
Second Quarter 2014 Results
Total revenues for the second quarter of 2014 were $134.3 million,
compared to $105.5 million for the same period in the prior year, an
increase of $28.8 million, or 27.3%. The increase in total revenues is
primarily a result of increases in revenues from real estate brokerage
commissions which increased to $123.3 million for the three months ended
June 30, 2014 from $95.8 million for the same period in the prior year,
an increase of $27.5 million or 28.7%. This increase was primarily
driven by a combination of an increase in the number of investment sales
transactions and an increase in the average commission size, offset by a
slight decrease in average commission rates during the three months
ended June 30, 2014 as compared to the same period in the prior year.
Financing fees and other revenues contributed the remaining increase in
total revenues.
Total operating expenses for the second quarter of 2014 were $112.5
million, compared to $91.3 million for the same period in the prior
year, an increase of $21.2 million, or 23.3%. The increase was primarily
driven by an $18.1 million increase in cost of services, which are
variable commissions paid to the Company’s investment sales
professionals and compensation-related costs in connection with our
financing activities. Cost of services as a percent of total revenues
increased to 59.3% compared to 58.3% for the same period in the prior
year primarily due to an increase in the proportion of transactions
closed by our more senior investment sales professionals who are
compensated at higher commission rates. In addition, selling, general
and administrative expense increased by $3.0 million, or 10.4% during
the second quarter of 2014 as compared to the same period in the prior
year. The increase was due primarily to (i) an increase in salaries and
related benefits driven by an increase in headcount in the areas of
recruiting and corporate support in connection with our growth and with
being a public company; (ii) an increase in legal costs and accruals;
(iii) an increase in management performance related compensation driven
by the increase in operating results; and (iv) increases in other
expense categories primarily driven by our business growth. The
increases were partially offset by a decrease in stock-based
compensation expense due to the replacement of the pre-IPO stock-based
compensation award program.
Net income for the second quarter of 2014 was $12.8 million or $0.33 per
common share (Basic and Diluted) compared to net income of $8.0 million
for the same period in the prior year. Adjusted EBITDA for the second
quarter of 2014 was $24.0 million compared to adjusted EBITDA of $17.1
million for the same period in the prior year.
Year-to-date Results
The Company reported total revenues of $248.9 million for the six months
ended June 30, 2014, an increase of $74.0 million, or 42.3%, compared to
revenues of $174.8 million for the same period in the prior year.
Operating expenses for the six months ended June 30, 2014, were $215.1
million compared to $158.0 million for the same period in the prior
year, representing an increase of $57.1 million, or 36.1%. The Company
reported net income for the six months ended June 30, 2014 of $19.6
million compared with net income of $9.6 million for the same period in
the prior year. Adjusted EBITDA for the six months ended June 30, 2014
was $37.5 million, which represents an increase of $16.4 million, or
77.5%, as compared to $21.1 million for the same period in the prior
year.
Business Outlook
Commenting on the Company's business outlook, Mr. Kerin said, “We are
very pleased with our year-over-year growth in the first half of 2014
and continue to expect positive results for the remainder of the year.
The combination of an improving real estate market and our growth
initiatives should drive solid results for the Company in the remainder
of 2014.”
Conference Call Details
Marcus & Millichap will host a conference call today to discuss its
results at 2:00 p.m. Pacific Time/5:00 p.m. Eastern Time. To participate
in the conference call, callers from the United States and Canada should
dial (877) 407-4018 ten minutes prior to the scheduled call time.
International callers should dial + 1 (201) 689-8471. For those unable
to participate during the live broadcast, a telephonic replay of the
call will also be available from 5:00 p.m. Pacific Time/8:00 p.m.
Eastern Time on Thursday, August 7, 2014 through 8:59 p.m. Pacific
Time/11:59 p.m. Eastern Time on Thursday, August 21, 2014 by dialing
(877) 870-5176 in the United States and Canada or +1 (858) 384-5517
internationally and entering passcode 13586279.
About Marcus & Millichap, Inc.
Marcus & Millichap, Inc. is a leading national brokerage firm
specializing in commercial real estate investment sales, financing,
research, and advisory services. The Company has more than 1,300
investment sales and financial professionals in 77 offices who provide
investment brokerage and financing services to sellers and buyers of
commercial real estate. The Company also offers market research,
consulting and advisory services to our clients. Marcus & Millichap
closed 6,608 transactions in 2013, with a sales volume of approximately
$24.0 billion. For additional information, please visit www.MarcusMillichap.com.
Forward-Looking Statements
Certain statements in this earnings press release are “forward-looking
statements” within the meaning of the federal securities laws, including
our business outlook for 2014. Statements about our beliefs and
expectations and statements containing the words “may,” “could,”
“would,” “should,” “believe,” “expect,” “anticipate,” “plan,”
“estimate,” “target,” “project,” “intend,” “well-positioned” and similar
expressions constitute forward-looking statements. These forward-looking
statements involve known and unknown risks, uncertainties and other
factors that may cause the Company’s actual results and performance in
future periods to be materially different from any future results or
performance suggested in forward-looking statements in this earnings
press release. Investors are urged to consider these factors carefully
in evaluating the forward-looking statements and are cautioned not to
place undue reliance on such forward-looking statements. Any
forward-looking statements speak only as of the date of this earnings
press release and, except to the extent required by applicable
securities laws, the Company expressly disclaims any obligation to
update or revise any of them to reflect actual results, any changes in
expectations or any change in events. If the Company does update one or
more forward-looking statements, no inference should be drawn that it
will make additional updates with respect to those or other
forward-looking statements. Factors that could cause results to differ
materially include, but are not limited to: (1) general economic
conditions and commercial real estate market conditions, including the
conditions in the global markets and, in particular, the U.S. debt
markets; (2) the Company’s ability to attract and retain transaction
professionals; (3) the Company’s ability to retain its business
philosophy and partnership culture; (4) competitive pressures; (5) the
Company’s ability to integrate new agents and sustain its growth; and
(6) other factors discussed in the Company’s public filings, including
the risk factors included in the Company’s Form 10-K filed with the
Securities and Exchange Commission on March 21, 2014.
|
MARCUS & MILLICHAP, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF NET
|
AND COMPREHENSIVE INCOME
|
(dollar and share amounts in thousands, except per share amounts)
|
(Unaudited)
|
|
|
|
|
|
Three Months
|
|
|
|
Six Months
|
|
|
|
|
Ended June 30,
|
|
|
|
Ended June 30,
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate brokerage commissions
|
|
|
|
$
|
123,278
|
|
|
|
|
$
|
95,765
|
|
|
|
$
|
228,026
|
|
|
|
|
$
|
156,963
|
Financing fees
|
|
|
|
|
8,384
|
|
|
|
|
|
6,874
|
|
|
|
|
14,484
|
|
|
|
|
|
11,888
|
Other revenues
|
|
|
|
|
2,603
|
|
|
|
|
|
2,832
|
|
|
|
|
6,345
|
|
|
|
|
|
5,990
|
Total revenues
|
|
|
|
|
134,265
|
|
|
|
|
|
105,471
|
|
|
|
|
248,855
|
|
|
|
|
|
174,841
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services
|
|
|
|
|
79,601
|
|
|
|
|
|
61,456
|
|
|
|
|
147,997
|
|
|
|
|
|
102,677
|
Selling, general, and administrative expense
|
|
|
|
|
32,127
|
|
|
|
|
|
29,092
|
|
|
|
|
65,484
|
|
|
|
|
|
53,824
|
Depreciation and amortization expense
|
|
|
|
|
811
|
|
|
|
|
|
754
|
|
|
|
|
1,586
|
|
|
|
|
|
1,514
|
Total operating expenses
|
|
|
|
|
112,539
|
|
|
|
|
|
91,302
|
|
|
|
|
215,067
|
|
|
|
|
|
158,015
|
Operating income
|
|
|
|
|
21,726
|
|
|
|
|
|
14,169
|
|
|
|
|
33,788
|
|
|
|
|
|
16,826
|
Other income, net
|
|
|
|
|
330
|
|
|
|
|
|
7
|
|
|
|
|
269
|
|
|
|
|
|
249
|
Interest expense
|
|
|
|
|
(401
|
)
|
|
|
|
|
—
|
|
|
|
|
(805
|
)
|
|
|
|
|
—
|
Income before provision for income taxes
|
|
|
|
|
21,655
|
|
|
|
|
|
14,176
|
|
|
|
|
33,252
|
|
|
|
|
|
17,075
|
Provision for income taxes
|
|
|
|
|
8,859
|
|
|
|
|
|
6,167
|
|
|
|
|
13,674
|
|
|
|
|
|
7,428
|
Net income
|
|
|
|
|
12,796
|
|
|
|
|
|
8,009
|
|
|
|
|
19,578
|
|
|
|
|
|
9,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation (loss) gain, net of tax of $28, $0,
$2, and $0 for the three months ended June 30, 2014 and 2013 and
the six months ended June 30, 2014 and 2013, respectively
|
|
|
|
|
(39
|
)
|
|
|
|
|
—
|
|
|
|
|
3
|
|
|
|
|
|
—
|
Total other comprehensive income (loss)
|
|
|
|
|
(39
|
)
|
|
|
|
|
—
|
|
|
|
|
3
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
$
|
12,757
|
|
|
|
|
$
|
8,009
|
|
|
|
$
|
19,581
|
|
|
|
|
$
|
9,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
Diluted
|
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
38,847
|
|
|
|
|
|
|
|
|
|
38,847
|
|
|
|
|
|
Diluted
|
|
|
|
|
38,926
|
|
|
|
|
|
|
|
|
|
38,917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Earnings per share information has not been presented for periods
prior to the IPO on October 31, 2013 as amounts were not meaningful.
|
MARCUS & MILLICHAP, INC.
KEY OPERATING
METRICS SUMMARY
(Unaudited)
Total sales volume was $7.1 billion for the three months ended June 30,
2014, encompassing 1,907 transactions consisting of $5.6 billion for
real estate brokerage (1,392 transactions), $0.9 billion for financing
(349 transactions) and $0.6 billion in other transactions, including
consulting and advisory services (166 transactions). Total sales volume
was $13.3 billion for the six months ended June 30, 2014, encompassing
3,545 transactions consisting of $10.0 billion for real estate brokerage
(2,573 transactions), $1.5 billion for financing (637 transactions) and
$1.8 billion in other transactions, including consulting and advisory
services (335 transactions). As of June 30, 2014, the Company had 1,290
investment sales professionals and 79 financing professionals. Key
metrics for Real Estate Brokerage and Financing are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
Real Estate Brokerage Commissions
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
Average Number of Sales Professionals
|
|
|
|
|
1,265
|
|
|
|
|
1,102
|
|
|
|
|
1,251
|
|
|
|
|
1,082
|
Average Number of Transactions per Sales Professional
|
|
|
|
|
1.1
|
|
|
|
|
1.1
|
|
|
|
|
2.1
|
|
|
|
|
1.9
|
Average Commission per Transaction
|
|
|
|
$
|
88,562
|
|
|
|
$
|
81,364
|
|
|
|
$
|
88,622
|
|
|
|
$
|
77,018
|
Average Transaction Size
|
|
|
|
$
|
3,997,137
|
|
|
|
$
|
3,465,110
|
|
|
|
$
|
3,882,042
|
|
|
|
$
|
3,440,436
|
Total Number of Transactions
|
|
|
|
|
1,392
|
|
|
|
|
1,177
|
|
|
|
|
2,573
|
|
|
|
|
2,038
|
Total Sales Volume (in millions)
|
|
|
|
$
|
5,564
|
|
|
|
$
|
4,078
|
|
|
|
$
|
9,988
|
|
|
|
$
|
7,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
Financing Fees
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
Average Number of Financing Professionals
|
|
|
|
|
78
|
|
|
|
|
69
|
|
|
|
|
77
|
|
|
|
|
68
|
Average Number of Transactions per Financing Professional
|
|
|
|
|
4.5
|
|
|
|
|
4.6
|
|
|
|
|
8.3
|
|
|
|
|
8.1
|
Average Fee per Transaction
|
|
|
|
$
|
24,024
|
|
|
|
$
|
21,819
|
|
|
|
$
|
22,738
|
|
|
|
$
|
21,691
|
Average Transaction Size
|
|
|
|
$
|
2,571,936
|
|
|
|
$
|
2,280,751
|
|
|
|
$
|
2,385,968
|
|
|
|
$
|
2,138,292
|
Total Number of Transactions
|
|
|
|
|
349
|
|
|
|
|
315
|
|
|
|
|
637
|
|
|
|
|
548
|
Total Dollar Volume (in millions)
|
|
|
|
$
|
898
|
|
|
|
$
|
718
|
|
|
|
$
|
1,520
|
|
|
|
$
|
1,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARCUS & MILLICHAP, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(dollar amounts in thousands, except per share amounts)
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
December 31,
|
|
|
|
|
(Unaudited)
|
|
|
|
2013
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
104,613
|
|
|
|
|
$
|
100,952
|
|
Commissions and other receivables, net of allowance for doubtful
accounts of $73 and $99 at June 30, 2014 and December 31, 2013,
respectively
|
|
|
|
|
5,827
|
|
|
|
|
|
4,115
|
|
Employee notes receivable
|
|
|
|
|
223
|
|
|
|
|
|
229
|
|
Prepaid expenses and other current assets
|
|
|
|
|
6,273
|
|
|
|
|
|
5,204
|
|
Deferred tax assets, net
|
|
|
|
|
6,838
|
|
|
|
|
|
8,663
|
|
Total current assets
|
|
|
|
|
123,774
|
|
|
|
|
|
119,163
|
|
Prepaid rent
|
|
|
|
|
4,236
|
|
|
|
|
|
4,999
|
|
Investments held in rabbi trust
|
|
|
|
|
4,280
|
|
|
|
|
|
4,067
|
|
Property and equipment, net of accumulated depreciation of $20,438
and $19,412 at June 30, 2014 and December 31, 2013, respectively
|
|
|
|
|
8,261
|
|
|
|
|
|
8,560
|
|
Employee notes receivable
|
|
|
|
|
199
|
|
|
|
|
|
189
|
|
Deferred tax assets, net
|
|
|
|
|
27,446
|
|
|
|
|
|
27,185
|
|
Other assets
|
|
|
|
|
3,920
|
|
|
|
|
|
3,146
|
|
Total assets
|
|
|
|
$
|
172,116
|
|
|
|
|
$
|
167,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
$
|
6,330
|
|
|
|
|
$
|
6,911
|
|
Accounts payable and accrued expenses – related party
|
|
|
|
|
74
|
|
|
|
|
|
506
|
|
Income tax payable
|
|
|
|
|
4,937
|
|
|
|
|
|
6,459
|
|
Notes payable to former stockholders
|
|
|
|
|
894
|
|
|
|
|
|
851
|
|
Commissions payable
|
|
|
|
|
15,017
|
|
|
|
|
|
25,086
|
|
Accrued bonuses and other employee related expenses
|
|
|
|
|
13,656
|
|
|
|
|
|
16,947
|
|
Total current liabilities
|
|
|
|
|
40,908
|
|
|
|
|
|
56,760
|
|
Deferred compensation and commissions
|
|
|
|
|
30,468
|
|
|
|
|
|
32,177
|
|
Notes payable to former stockholders
|
|
|
|
|
10,610
|
|
|
|
|
|
11,504
|
|
Other liabilities
|
|
|
|
|
5,350
|
|
|
|
|
|
4,371
|
|
Total liabilities
|
|
|
|
|
87,336
|
|
|
|
|
|
104,812
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.0001 par value:
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
Authorized shares – 25,000,000; issued and outstanding shares –
none at June 30, 2014 and December 31, 2013, respectively
|
|
|
|
|
|
|
|
|
Common Stock $0.0001 par value:
|
|
|
|
|
|
|
|
|
Authorized shares – 150,000,000; issued and outstanding shares –
36,623,781 and 36,600,897 at June 30, 2014 and December 31, 2013,
respectively
|
|
|
|
|
4
|
|
|
|
|
|
4
|
|
Additional paid-in capital
|
|
|
|
|
73,143
|
|
|
|
|
|
70,445
|
|
Stock notes receivable from employees
|
|
|
|
|
(9
|
)
|
|
|
|
|
(13
|
)
|
Retained earnings (accumulated deficit)
|
|
|
|
|
11,639
|
|
|
|
|
|
(7,939
|
)
|
Accumulated other comprehensive income
|
|
|
|
|
3
|
|
|
|
|
|
—
|
|
Total stockholders’ equity
|
|
|
|
|
84,780
|
|
|
|
|
|
62,497
|
|
Total liabilities and stockholders’ equity
|
|
|
|
$
|
172,116
|
|
|
|
|
$
|
167,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARCUS & MILLICHAP, INC
ADJUSTED EBITDA
RECONCILIATION
(Unaudited)
Adjusted EBITDA, which the Company defines as net income before interest
income/expense, taxes, depreciation and amortization and stock-based
compensation is a non-GAAP financial measure. The Company uses Adjusted
EBITDA in its business operations to, among other things, evaluate the
performance of its business, develop budgets and measure its performance
against those budgets. The Company also believes that analysts and
investors use Adjusted EBITDA as a supplemental measure to evaluate its
overall operating performance. However, Adjusted EBITDA has material
limitations as an analytical tool and should not be considered in
isolation or as a substitute for analysis of the Company’s results as
reported under U.S. GAAP. The Company finds Adjusted EBITDA as a useful
tool to assist in evaluating performance because it eliminates items
related to capital structure and taxes and non-cash stock-based
compensation charges. In light of the foregoing limitations, the Company
does not rely solely on Adjusted EBITDA as a performance measure and
also considers its U.S. GAAP results. Adjusted EBITDA is not a
measurement of the Company’s financial performance under U.S. GAAP and
should not be considered as an alternative to net income, operating
income or any other measures derived in accordance with U.S. GAAP.
Because Adjusted EBITDA is not calculated in the same manner by all
companies, it may not be comparable to other similarly titled measures
used by other companies.
A reconciliation of the most directly comparable GAAP financial measure,
net income, to Adjusted EBITDA is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
Six Months
|
|
|
|
|
Ended June 30,
|
|
|
|
Ended June 30,
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
Net income
|
|
|
|
$
|
12,796
|
|
|
|
|
$
|
8,009
|
|
|
|
|
$
|
19,578
|
|
|
|
|
$
|
9,647
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
(1
|
)
|
|
|
|
|
(43
|
)
|
|
|
|
|
(4
|
)
|
|
|
|
|
(84
|
)
|
Interest expense
|
|
|
|
|
401
|
|
|
|
|
|
—
|
|
|
|
|
|
805
|
|
|
|
|
|
—
|
|
Provision for income taxes
|
|
|
|
|
8,859
|
|
|
|
|
|
6,167
|
|
|
|
|
|
13,674
|
|
|
|
|
|
7,428
|
|
Depreciation and amortization
|
|
|
|
|
811
|
|
|
|
|
|
754
|
|
|
|
|
|
1,586
|
|
|
|
|
|
1,514
|
|
Stock-based compensation
|
|
|
|
|
1,141
|
|
|
|
|
|
2,190
|
|
|
|
|
|
1,858
|
|
|
|
|
|
2,626
|
|
Adjusted EBITDA
|
|
|
|
$
|
24,007
|
|
|
|
|
$
|
17,077
|
|
|
|
|
$
|
37,497
|
|
|
|
|
$
|
21,131
|
|
Copyright Business Wire 2014