form8k_032912.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported):
March 26, 2012
FRANKLIN COVEY CO.
(Exact name of registrant as specified in its charter)
Commission File No. 1-11107
Utah
|
|
87-0401551
|
(State or other jurisdiction of incorporation)
|
|
(IRS Employer Identification Number)
|
|
|
|
2200 West Parkway Boulevard
Salt Lake City, Utah 84119-2099
(Address of principal executive offices)(Zip Code)
Registrant’s telephone number, including area code: (801) 817-1776
Former name or former address, if changed since last report: Not Applicable
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition
On March 29, 2012, Franklin Covey Co. (the Company) announced its financial results for the fiscal quarter ended February 25, 2012. A copy of the earnings release is being furnished as exhibit 99.1 to this current report on Form 8-K.
Certain information in this Report (including the exhibit) is furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.
On March 26, 2012, the Company appointed Scott J. Miller, 43, as Executive Vice-President of Business Development/Marketing. Mr. Miller, who has been with the Company for nearly 14 years, previously served as Vice-President of Business Development and Marketing. This new role caps 12 years on the front line, working with thousands of client facilitators across many markets and countries. Prior to his appointment as Vice-President of Business Development and Marketing, Mr. Miller served as the General Manager of our central region, which is based in Chicago, for six years. Scott originally joined Covey Leadership Center in 1996 as a Client Partner with the Education Division. Mr. Miller started his professional career with the Disney Development Company, the real-estate development division of The Walt Disney Company in 1992. As a research coordinator, Scott identified trends and industry best practices in Community Development, Education, Healthcare, Architectural Design and Technology. Scott received a B.A. in Organizational Communication from Rollins College in 1996.
Item 8.01 Other Events
Common Stock Purchase Plan
On March 26, 2012, the Company’s Board of Directors approved a plan to purchase up to $10.0 million of the Company’s outstanding common stock. The Company intends to use available cash exceeding $10.0 million to make the purchases. All previously existing common stock repurchase plans were canceled and the new common share repurchase plan does not have an expiration date.
The actual timing, number, and value of common shares repurchased under the plan will be determined by management in its discretion and will depend on a number of factors, including, among others, general market and business conditions, the trading price of common shares, and applicable legal requirements. The Company has no obligation to repurchase any common shares under the authorization, and the repurchase plan may be suspended, discontinued, or modified at any time for any reason.
Investor Call
On March 20, 2012, the Company announced that it would host a discussion for shareholders and the financial community to review its financial results for the fiscal quarter ended February 25, 2011. The discussion is scheduled to be held on Thursday, March 29, 2012 at 5:00 p.m. Eastern time (3:00 p.m. Mountain time).
Interested persons may participate by dialing 1-866-277-1182 (International participants may dial 1-617-597-5359), access code: 24548583. Alternatively, the webcast will be accessible at the following Web site: http://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=102601&eventID=4737970.
A replay of the discussion will be available from March 29 through April 5, 2012 by dialing 1-888-286-8010 (International participants may dial 1-617-801-6888), access code: 35577086. The webcast will also remain accessible through January 5, 2012 on the Investor Relations area of the Company’s Web site at: http://phx.corporate-ir.net/phoenix.zhtml?c=102601&p=irol-IRHome.
Item 9.01 Financial Statements and Exhibits
(d)
|
Exhibits
|
99.1
|
Earnings release dated March 29, 2012
|
SIGNATURES
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 hereunto duly authorized.
|
|
|
FRANKLIN COVEY CO.
|
|
|
|
|
|
|
|
|
|
|
Date:
|
March 29, 2012
|
|
By:
|
/s/ Robert A. Whitman
|
|
|
|
|
Robert A. Whitman
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
exhibit99-1.htm
Exhibit 99.1
|
|
Press Release
|
2200 West Parkway Boulevard
Salt Lake City, Utah 84119-2331
www.franklincovey.com
|
|
|
FRANKLIN COVEY REPORTS STRONG SECOND QUARTER
FISCAL 2012 FINANCIAL RESULTS
Organic Sales Growth of 9%, Adjusted EBITDA Growth of 47%
and EPS Growth of 200% Over Prior Year
$8.6 Million of Cash Flows From Operating Activities--$16.5 Million for Trailing 4 Quarters
Company Announces $10.0 Million Common Stock Repurchase Plan
Salt Lake City, Utah – Franklin Covey Co. (NYSE: FC), a content and intellectual property company that creates and distributes world-class content, training, processes, and tools that organizations and individuals use to transform their results, today announced financial results for its fiscal second quarter ended February 25, 2012.
The Company reported strong financial results for the second quarter of fiscal 2012, with revenues of $38.6 million, an increase of $3.1 million, or 9%, over the same period of the prior year. Adjusted EBITDA for the quarter rose 47% to $5.3 million, compared with $3.6 million in the second quarter of fiscal 2011. For the trailing 4 quarters, Adjusted EBITDA totaled $23.5 million, up $5.3 million, or 29%, compared with the same period of fiscal 2011. With the significant flow-through of revenue to Adjusted EBITDA, the Company’s Adjusted EBITDA margin (Adjusted EBITDA as a percent of sales) increased to 13.8% in the second quarter of fiscal 2012 compared with 10.2% in the prior year. Increased sales and improved operating margins combined to increase net income for the quarter to $1.2 million ($.06 per diluted share) compared with $0.3 million ($.02 per diluted share) in the second quarter of fiscal 2011. Cash flows from operating activities were $8.6 million for the quarter and $16.5 million for the trailing 4 quarters, allowing the Company to fully repay amounts outstanding under its revolving credit facility and increase its cash balance to $8.2 million at February 25, 2012.
Bob Whitman, Chairman and Chief Executive Officer of Franklin Covey, commented, “The strength of our business continues to be driven by the significant positive impact our offerings have on our client organizations and the individuals who work within them. Reflecting this impact, our revenue per client across our more than 3,000 client organizations increased 7% over the last four quarters. We are very pleased that we have been able to translate the increasing demand for our offerings into continued strong growth in revenue, Adjusted EBITDA, cash flow, and EPS during the second quarter of fiscal 2012, for the year-to-date, and over the past several years. We expect continued strong growth in revenue, profitability, and cash flows from operations in fiscal 2012 and beyond.”
Second Quarter Financial Results
The Company’s consolidated sales increased to $38.6 million in the second quarter of fiscal 2012 compared with $35.5 million in the same quarter of fiscal 2011. Sales increased through all of the Company’s primary delivery channels when compared with the prior year. Excluding the impact of anticipated sales declines from contracts with a governmental agency, sales through the Company’s U.S./Canada direct offices increased 4% over fiscal 2011. Sales in the Company’s international direct offices increased primarily due to a $0.9 million improvement in sales in Japan, and many of the Company’s international licensee partners also recognized stronger sales during the quarter, resulting in a 14% increase in royalty revenues. The Company’s National Account practices reported a 34% increase in revenues, led by a $0.8 million improvement in the Sales Performance practice and a $0.7 million
increase in revenues from the Education practice. Self-funded marketing revenues, which include public programs, book and audio sales and royalties, and delivered speeches, increased by $0.1 million primarily on the strength of royalties related to new books.
Gross profit increased to $25.0 million compared with $23.1 million primarily due to increased consolidated sales. The Company’s gross margin declined slightly to 64.7% of sales compared to 65.1% of sales in the prior year.
Selling, general and administrative expenses (SG&A) increased by $0.8 million primarily due to a $1.0 million increase in associate costs primarily resulting from increased commissions and bonuses on improved sales compared to the prior year and a $0.6 million increase in non-cash share-based compensation costs. These increases were partially offset by a $0.4 million reimbursement of previously expensed legal fees associated with the settlement of litigation during the quarter and by reduced rent and utility costs. Depreciation increased by $0.1 million primarily due to newly acquired capital assets and amortization expense declined by $0.3 million compared to the prior year primarily due to the full amortization of certain intangible assets.
Adjusted EBITDA increased 47% to $5.3 million for the quarter. Net income reflected increased sales and improved operating margins and rose to $1.2 million compared with $0.3 million in fiscal 2011. The Company’s net income benefited from improved pretax income and a significant decrease in the effective tax rate from 64% in fiscal 2011 to 46% in fiscal 2012, primarily due to the recognition of foreign tax credits during fiscal 2012. However, due to the utilization of net operating loss carryforwards, the Company’s cash paid for taxes remains significant less than its effective tax rate.
Second Quarter Financial Highlights
·
|
Sales grew in all of the Company’s primary delivery channels.
|
·
|
Gross profit increased 8% to $25.0 million.
|
·
|
Adjusted EBITDA increased 47% to $5.3 million, compared with $3.6 million in the prior year.
|
·
|
Adjusted EBITDA/Sales percentage increased to 13.8% from 10.2% last year.
|
·
|
Net income increased to $1.2 million compared with $0.3 million in the second quarter of fiscal 2011.
|
·
|
EPS grew by 200%, to $.06 per diluted share, from $.02 per diluted share in the second quarter of fiscal 2011.
|
·
|
Cash and cash equivalents totaled $8.2 million at February 25, 2012 with no borrowings on the revolving line of credit.
|
Fiscal 2012 Year-to-Date Financial Results
Consolidated sales for the two quarters ended February 25, 2012 increased $3.3 million to $78.2 million compared with $74.9 million in fiscal 2011. Sales increased over the prior year despite the impact of expected sales declines from government services contracts that totaled $4.4 million for the first two quarters of fiscal 2012. Excluding the impact of decreased government services sales, U.S./Canada direct office sales increased by 8% compared with the prior year. Sales increased at all of the Company’s other primary delivery channels for the two quarters ended February 25, 2012. Increased sales led to an increase in gross profit to $51.5 million compared with $48.2 million in fiscal 2011. Consolidated gross margin increased to 65.9% of sales compared with 64.3% of sales in fiscal 2011, primarily due to increased international licensee royalties and book royalties received primarily in the first quarter on new publications. The Company’s SG&A expenses increased $2.4 million primarily due to increased associate costs and non-cash share-based compensation costs. Amortization expense decreased $0.6 million due to the full amortization of certain intangible assets in the fourth quarter of fiscal 2011.
Adjusted EBITDA increased to $11.7 million, or 26%, compared with $9.3 million in fiscal 2011. Net income for the two quarters ended February 25, 2012 totaled $2.8 million ($.16 per diluted share) compared with $1.1 million ($.06 per diluted share) on the strength of improved pretax income and a lower effective income tax rate.
Cash flows from operating activities for the two quarters ended February 25, 2012 increased to $9.2 million compared with $8.3 million in the first two quarters of fiscal 2011.
At February 25, 2012, the Company had $8.2 million in cash and cash equivalents, compared with $3.0 million at August 31, 2011. Net working capital increased to $22.2 million at February 25, 2012 compared with $16.7 million on August 31, 2011 and the Company had a zero balance on its revolving line of credit facility at February 25, 2012.
Common Share Repurchase Plan
On March 26, 2012, the Company’s Board of Directors approved a plan to purchase up to $10.0 million of the Company’s outstanding common stock. The Company intends to use available cash exceeding $10.0 million to make the purchases. All previously existing common stock repurchase plans were canceled and the new common share repurchase plan does not have an expiration date.
Revolving Line of Credit Renewal
On March 15, 2012, the Company renewed its revolving line of credit agreement with its existing lender. The revolving line of credit facility now expires on March 31, 2013 and provides $10.0 million of cash that may be used for general corporate purposes.
Fiscal 2012 Outlook
Based on its strong first-half fiscal 2012 performance, the Company now expects Adjusted EBITDA for fiscal 2012 to be toward the higher end of its previously provided guidance range of $24 million to $26 million.
Earnings Conference Call
On Thursday, March 29, 2012, at 5:00 p.m. Eastern time (3:00 p.m. Mountain time) Franklin Covey will host a conference call to review its financial results for the fiscal quarter ended February 25, 2012. Interested persons may participate by dialing 866-277-1182 (International participants may dial 617-597-5359), access code: 24548583. Alternatively, a webcast will be accessible at the following Web site: http://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=102601&eventID=4737970. A replay will be available from March 29 (7:00 pm ET) through April 5, 2012 by dialing 888-286-8010 (International participants may dial 617-801-6888), access code: 35577086. The webcast will remain accessible through April 5, 2012 on the Investor Relations area of the Company’s Web site at: http://investor.franklincovey.com/phoenix.zhtml?c=102601&p=irol-IRHome.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including those statements related to the Company’s future results and profitability; expected Adjusted EBITDA in fiscal 2012; goals relating to the growth of the Company; and potential common share purchases. Forward-looking statements are based upon management’s current expectations and are subject to various risks and uncertainties including, but not limited to: general economic conditions; the expected number of booked days to be delivered; market acceptance of new products or services and marketing strategies; the ability to achieve sustainable growth in future periods; and other factors identified and discussed in the Company’s most recent Annual Report on Form 10-K and other periodic reports filed with the Securities and Exchange Commission. Many of these conditions are beyond the Company’s control or influence, any one of which may cause future results to differ materially from the Company’s current expectations, and there can be no assurance that the Company’s actual future performance will meet management’s expectations. These forward-looking statements are based on management’s current expectations and the Company undertakes no obligation to update or revise these forward-looking statements to reflect events or circumstances subsequent to this press release.
Non-GAAP Financial Information
Refer to the attached table for the reconciliation of a non-GAAP financial measure, “Adjusted EBITDA,” to consolidated net income, the most comparable GAAP financial measure. The Company defines Adjusted EBITDA as net income or loss from operations excluding the impact of interest expense, income tax expense, amortization, depreciation, share-based compensation expense, and other non-recurring items. The Company references this non-GAAP financial measure in its decision making because it provides supplemental information that facilitates consistent internal comparisons to the historical operating performance of prior periods and the Company believes it provides investors with greater transparency to evaluate operational activities and financial results.
About Franklin Covey Co.
Franklin Covey Co. (NYSE:FC) (www.franklincovey.com), is a global provider of training and consulting services in the areas of leadership, productivity, strategy execution, customer loyalty, trust, sales performance, government, education and individual effectiveness. Over its history, Franklin Covey has worked with 90 percent of the Fortune 100, more than 75 percent of the Fortune 500, and thousands of small and mid-sized businesses, as well as numerous government entities and educational institutions. Franklin Covey has more than 40 direct and licensee offices providing professional services in over 140 countries.
Investor Contact:
|
|
Media Contact:
|
Franklin Covey
Steve Young
801-817-1776
investor.relations@franklincovey.com
|
|
Franklin Covey
Debra Lund
801-817-6440
Debra.Lund@franklincovey.com
|
FRANKLIN COVEY CO.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED INCOME STATEMENTS
|
( in thousands, except per share amounts )
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Two Quarters Ended
|
|
|
|
February 25,
|
|
|
February 26,
|
|
|
February 25,
|
|
|
February 26,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
38,627 |
|
|
$ |
35,478 |
|
|
$ |
78,167 |
|
|
$ |
74,895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
13,646 |
|
|
|
12,367 |
|
|
|
26,644 |
|
|
|
26,708 |
|
Gross profit
|
|
|
24,981 |
|
|
|
23,111 |
|
|
|
51,523 |
|
|
|
48,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative
|
|
|
20,714 |
|
|
|
19,915 |
|
|
|
42,087 |
|
|
|
39,704 |
|
Depreciation
|
|
|
860 |
|
|
|
788 |
|
|
|
1,694 |
|
|
|
1,698 |
|
Amortization
|
|
|
626 |
|
|
|
920 |
|
|
|
1,256 |
|
|
|
1,850 |
|
Income from operations
|
|
|
2,781 |
|
|
|
1,488 |
|
|
|
6,486 |
|
|
|
4,935 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(622 |
) |
|
|
(636 |
) |
|
|
(1,253 |
) |
|
|
(1,340 |
) |
Income before income taxes
|
|
|
2,159 |
|
|
|
852 |
|
|
|
5,233 |
|
|
|
3,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
(997 |
) |
|
|
(547 |
) |
|
|
(2,409 |
) |
|
|
(2,494 |
) |
Net income
|
|
$ |
1,162 |
|
|
$ |
305 |
|
|
$ |
2,824 |
|
|
$ |
1,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.07 |
|
|
$ |
0.02 |
|
|
$ |
0.16 |
|
|
$ |
0.06 |
|
Diluted
|
|
|
0.06 |
|
|
|
0.02 |
|
|
|
0.16 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
17,764 |
|
|
|
16,990 |
|
|
|
17,748 |
|
|
|
17,011 |
|
Diluted
|
|
|
18,287 |
|
|
|
17,379 |
|
|
|
18,142 |
|
|
|
17,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(1)
|
|
$ |
5,321 |
|
|
$ |
3,623 |
|
|
$ |
11,681 |
|
|
$ |
9,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The term Adjusted EBITDA (earnings before interest, income taxes, depreciation, amortization, share-based |
compensation, and certain other items) is a non-GAAP financial measure that the Company believes is useful |
to investors in evaluating its results. For a reconciliation of this non-GAAP measure to the most comparable |
GAAP equivalent, refer to the Reconciliation of Net Income to Adjusted EBITDA as shown below. |
|
|
|
|
|
FRANKLIN COVEY CO.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted EBITDA
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Two Quarters Ended
|
|
|
|
February 25,
|
|
|
February 26,
|
|
|
February 25,
|
|
|
February 26,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Reconciliation of net income to Adjusted EBITDA:
|
|
(unaudited)
|
|
|
(unaudited)
|
|
Net Income
|
|
$ |
1,162 |
|
|
$ |
305 |
|
|
$ |
2,824 |
|
|
$ |
1,101 |
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
622 |
|
|
|
636 |
|
|
|
1,253 |
|
|
|
1,340 |
|
Income tax provision
|
|
|
997 |
|
|
|
547 |
|
|
|
2,409 |
|
|
|
2,494 |
|
Amortization
|
|
|
626 |
|
|
|
920 |
|
|
|
1,256 |
|
|
|
1,850 |
|
Depreciation
|
|
|
860 |
|
|
|
788 |
|
|
|
1,694 |
|
|
|
1,698 |
|
Share-based compensation
|
|
|
1,054 |
|
|
|
427 |
|
|
|
2,245 |
|
|
|
808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$ |
5,321 |
|
|
$ |
3,623 |
|
|
$ |
11,681 |
|
|
$ |
9,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
|
|
|
13.8 |
% |
|
|
10.2 |
% |
|
|
14.9 |
% |
|
|
12.4 |
% |
FRANKLIN COVEY CO.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Sales Information
|
(in thousands and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Two Quarters Ended
|
|
|
|
February 25,
|
|
|
February 26,
|
|
|
February 25,
|
|
|
February 26,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Sales Detail by Category:
|
|
|
|
|
|
|
|
|
|
|
|
|
Training and consulting services
|
|
$ |
35,606 |
|
|
$ |
33,337 |
|
|
$ |
71,988 |
|
|
$ |
70,893 |
|
Products
|
|
|
2,303 |
|
|
|
1,543 |
|
|
|
4,766 |
|
|
|
2,819 |
|
Leasing
|
|
|
718 |
|
|
|
598 |
|
|
|
1,413 |
|
|
|
1,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
38,627 |
|
|
$ |
35,478 |
|
|
$ |
78,167 |
|
|
$ |
74,895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Detail by Region/Type:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S./Canada direct
|
|
$ |
19,107 |
|
|
$ |
19,024 |
|
|
$ |
37,505 |
|
|
$ |
40,109 |
|
International direct
|
|
|
7,507 |
|
|
|
6,605 |
|
|
|
15,081 |
|
|
|
14,104 |
|
Licensees
|
|
|
3,291 |
|
|
|
2,899 |
|
|
|
7,212 |
|
|
|
6,092 |
|
National account practices
|
|
|
5,801 |
|
|
|
4,338 |
|
|
|
11,280 |
|
|
|
8,763 |
|
Self-funded marketing
|
|
|
1,812 |
|
|
|
1,759 |
|
|
|
4,739 |
|
|
|
3,926 |
|
Other
|
|
|
1,109 |
|
|
|
853 |
|
|
|
2,350 |
|
|
|
1,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
38,627 |
|
|
$ |
35,478 |
|
|
$ |
78,167 |
|
|
$ |
74,895 |
|