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):
April 4, 2018

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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company □

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. □


Item 2.02     Results of Operations and Financial Condition

On April 4, 2018, Franklin Covey Co. (the Company) announced its financial results for the second quarter of fiscal 2018, which ended on February 28, 2018.  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 8.01     Other Events

On March 22, 2018, the Company announced that it would host a discussion for shareholders and the financial community to review its financial results for the second quarter of fiscal 2018.  The discussion is scheduled to be held on Wednesday, April 4, 2018, at 5:00 p.m. Eastern (3:00 p.m. Mountain).

Interested persons can participate by dialing 888-771-4371 (International participants may dial 847-585-4405), access code: 46695788.  Alternatively, a webcast will be accessible at the following Web site: http://www.edge.media-server.com/m6/p/icu42ien.

A replay will be available from April 4 (7:30 pm ET) through April 11, 2018 by dialing 888-843-7419 (International participants may dial 630-652-3042), access code: 46695788#.  The webcast will remain accessible through April 11, 2018 on the Investor Relations area of the Company's website at: http://investor.franklincovey.com/phoenix.zhtml?c=102601&p=irol-IRHome.


Item 9.01     Financial Statements and Exhibits

(d)
Exhibits

99.1
Earnings release dated April 4, 2018


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:
April 4, 2018
 
By:
/s/ Stephen D. Young
       
Stephen D. Young
       
Chief Financial Officer
         


 


 
Exhibit 99.1

 
 
Press Release
2200 West Parkway Boulevard
Salt Lake City, Utah  84119-2331
www.franklincovey.com
 



FRANKLIN COVEY REPORTS FISCAL 2018 SECOND QUARTER FINANCIAL RESULTS

Sales Increase $4.4 Million, or 10%, Over the Prior Year Quarter with Growth in Both the Enterprise and Education Divisions
Gross Profit of $32.7 Million, up 17%, Gross Margin Improves to 70.3% Compared with 66.4% in the Second Quarter of Fiscal 2017
Operating Cash Flows Increase to $9.4 Million in Fiscal 2018 Compared with $6.8 Million for Fiscal 2017
Paying Subscribers Grow 39% Year-Over-Year in Second Quarter to 510,000


Salt Lake City, Utah – Franklin Covey Co. (NYSE: FC), a global performance improvement 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 second quarter of fiscal 2018, which ended on February 28, 2018.

Introduction

With the fiscal 2016 launch of the All Access Pass (AAP), the Company began a major transition in its business model.  Previously, the Company sold content and solutions one course, or one solution at a time, and often to only one team at a time.  However, two years ago the Company determined that it could better serve its clients, and substantially expand the breadth and depth of its client impact by offering its world-class content and offerings through subscription-based services, featuring the All Access Pass in the Enterprise Division and The Leader in Me membership in the Education Division.  These new offerings are changing the way in which clients engage with the Company; the extent of both the impact and reach they can have within their organizations; and the flexibility and agility with which they can develop leaders and teams to improve their organization's results.  For example, the All Access Pass subscription provides the Company's clients with a compelling value proposition in which they receive: (1) unlimited access to the Company's current and continually-updated and expanding assemblage of some of the world's most impactful content and solutions; (2) the ability to assemble, integrate, and deliver these solutions through an almost limitless combination of delivery modalities, in 16 languages worldwide; (3) the services of an implementation specialist to help them curate and organize the content and solutions in the AAP into "impact journeys" that exactly meet their needs; (4) at a cost per population trained which is less than or equal to that offered by other providers for just a single course through a single delivery modality; and with (5) an array of affordable add-on implementation services to help clients accomplish their key "jobs-to-be-done."  In the Education Division, The Leader In Me membership provides the Company's educational institution clients with a portal to access content and tools as well as a coach to help schools successfully develop, implement, and utilize The Leader In Me program.

While the transition to this new, flexible subscription model has impacted the portion of the Company's contracted revenue which is recognized in a given period (since subscription revenue is generally deferred and recognized over the corresponding contract period), its progress is increasingly evident both with clients, and in the Company's reported financial results.  Subscription clients are generally making larger
1

 
initial purchases than they did traditionally, then further expanding the populations covered by their subscription, and are purchasing significant amounts of additional services to help them increase the impact within their organizations.  With retention of these customers' subscription revenue at more than 90%, combined with a significant increase in the sales of add-on services,  the benefits of this business model became evident in the first two quarters of fiscal 2018 as sales increased 15% over the prior year to $94.5 million (net of the disruption of the Company's legacy facilitator and onsite sales channels).  Gross profit for the first half of fiscal 2018 increased to $65.6 million, growth of 23%, and gross margin percentage improved to 69.4% compared with 65.1% in the first two quarters of fiscal 2017.  Increased sales and gross profit during the first two quarters of fiscal 2018 were partially offset by increased operating expenses, as the Company continues to transition to a subscription model and makes investments in content and technology portals to support the future growth of this business.  The Company believes that fiscal 2018 represents a key inflection point that will generally begin a pattern of accelerated increases in financial performance compared with prior periods.  The continued growth and momentum in the Company's subscription and subscription-related revenues is reflected in the 39% increase in the number of paid subscribers to approximately 510,000, compared with February 28, 2017, and the significant growth in add-on service sales.  The ongoing transition to a subscription-based business model is expected to result in an increasing portion of the Company's sales being subscription-related, thereby increasing the amount of the Company's contracted revenue which is deferred, compared with the prior year.

Financial Overview

The following is a summary of key financial results for the quarter ended February 28, 2018:

§
Revenue:  Consolidated revenue for the second quarter of fiscal 2018 increased 10% and totaled $46.5 million, compared with $42.2 million in the second quarter of fiscal 2017.  In addition to the recognition of previously deferred high-margin subscription revenues, the Company's sales were also favorably impacted by increased Education Division revenues, increased international direct office sales (each of which posted year-over-year growth in the quarter), the impact of businesses acquired in the second half of fiscal 2017, increased book and audio sales, and increased government office sales.  These increases were partially offset by decreased legacy facilitator and onsite training revenues.
§
Deferred Subscription Revenue and Unbilled Deferred Revenue:  During the quarter ended February 28, 2018, the Company invoiced $14.4 million of new subscription contracts and recognized $13.7 million of previously deferred revenue.  At February 28, 2018, the Company had $32.1 million of deferred subscription revenue on its balance sheet, a $16.0 million, or 99%, increase over deferred subscription revenues on its balance sheet at February 28, 2017.  At February 28, 2018, the Company had $15.1 million of unbilled deferred revenue, compared with $1.7 million of unbilled revenue at February 28, 2017.  Unbilled deferred revenue represents business that is contracted but unbilled, and excluded from the Company's balance sheet.
§
Gross profit:  Second quarter 2018 gross profit was $32.7 million, an increase of $4.7 million, or 17%, compared with $28.0 million in the prior year.  The Company's gross margin for the quarter ended February 28, 2018 increased to 70.3% of sales compared with 66.4% in the second quarter of fiscal 2017.  The increase in gross profit and improved gross margin was primarily due to a change in the mix of revenues, as subscription revenues, including the All Access Pass, continue to grow.
§
Operating Expenses:  The Company's operating expenses in the second quarter of fiscal 2018 increased by $5.4 million compared with the prior year, which was primarily due to a $5.7 million increase in selling, general, and administrative (SG&A) expenses primarily related to investments to support the growth of the All Access Pass, a $0.7 million increase in amortization expense, and a $0.5 million increase in depreciation expense.  These increases were partially offset by $1.5 million of contract termination costs that did not repeat in fiscal 2018.  Increased SG&A expenses were primarily due to increased associate costs resulting from investments in new implementation specialists, additional sales and sales related personnel, especially in the Education Division, and increased commission expense related to increased sales; $1.4 million of increased expense from the change in the fair value of contingent liabilities from previous business acquisitions; SG&A expense from businesses acquired in the second half of fiscal 2017; increased advertising expense to promote the All Access Pass; and increased computer expenses primarily related to the implementation of a new Enterprise Resource Planning (ERP) system, which successfully launched in December 2017.
2


§
Operating Income (Loss):  The Company reported a loss from operations for the second quarter of $(5.1) million compared with a loss from operations of $(4.5) million in the second quarter of the prior year.
§
Adjusted EBITDA:  Adjusted EBITDA for the second quarter was a loss of $(0.7) million, compared with a loss of $(0.4) million in the second quarter of fiscal 2017.
§
Net Income (Loss):  The Company reported a net loss of $(2.7) million, or $(.20) per share, for the quarter ended February 28, 2018, compared with a net loss of $(3.3) million, or $(.24) per share, in the second quarter of fiscal 2017, reflecting the above-noted factors.  The Company's income tax benefit was larger than the prior year primarily due to a $1.2 million one-time benefit from the recently enacted Tax Cut and Jobs Act.
§
Cash and Liquidity Remain Strong:  The Company's balance sheet and liquidity position remained healthy through the second quarter of fiscal 2018.  The Company had $10.8 million of cash at February 28, 2018, compared with $8.9 million at August 31, 2017.  Cash flows from operating activities increased to $9.4 million compared with $6.8 million in the prior year.  At February 28, 2018, the Company had $20.1 million of available borrowing capacity on its revolving line of credit facility.
§
Fiscal 2018 Outlook:  Based on anticipated increases in its subscription business, the Company reaffirms its previously announced Adjusted EBITDA guidance for fiscal 2018, which is expected to be in the range of $10 million to $15 million.

Bob Whitman, Chairman and Chief Executive Officer, commented, "We are excited about the impact which the All Access Pass and The Leader In Me membership subscription offerings are having on the ability of our clients to impact their organizations.  We are also pleased that the transition to the subscription model continues to accelerate, with subscription and related revenue growing 55% in the quarter, and our number of paying subscribers increasing 39% to 510,000.  We believe that fiscal 2018 represents an important inflection point, where we expect to achieve strong revenue growth, increased gross profit, continued strong gross margins, and a significantly increasing and accelerating flow-through of this revenue to increases in Adjusted EBITDA and cash flows under any of a wide variety of revenue growth scenarios."

Fiscal 2018 Year-to-Date Financial Results

Consolidated revenue for the first two quarters of fiscal 2018 increased 15% to $94.5 million compared with $82.0 million in the first half of fiscal 2017.  In addition to the recognition of deferred subscription revenues as previously described, the Company's sales were also favorably impacted by businesses acquired during the second half of fiscal 2017, increased Education Division revenues, increased international direct office sales, and increased government office sales.  During the two quarters ended February 28, 2018, the Company invoiced $22.3 million of new subscription contracts and recognized $26.6 million of previously deferred revenues.  Consolidated gross profit was $65.6 million compared with $53.3 million in the first two quarters of the prior year.  Gross margin for the first half of fiscal 2018 improved to 69.4% compared with 65.1% in the prior year.  The increase in gross profit and improved gross margin percentage was primarily due to a change in the mix of revenues that featured increased high-margin subscription sales.

Operating expenses for the first two quarters of fiscal 2018 increased $10.8 million compared with the corresponding quarters of fiscal 2017.  The increase was primarily due to a $10.5 million increase in SG&A expenses primarily driven by investments expected to produce future growth, a $1.3 million increase in amortization expense resulting from recent business acquisitions, and a $0.5 million increase in depreciation expense.  The Company's SG&A expenses increased primarily due to investments in new implementation specialists, sales and sales-related personnel (including new personnel from acquired businesses), and increased commissions on higher sales; a $2.6 million change in expense from adjusting the fair value of estimated contingent consideration liabilities from previous business acquisitions; and increased computer expenses primarily related to the implementation of the Company's new ERP system.  The Company's loss from operations through February 28, 2018 was $(8.4) million compared with a loss of $(9.9) million in the first half of fiscal 2017.  Adjusted EBITDA for the two quarters ended February 28, 2018 improved $3.1 million to a loss of $(0.1) million compared with a $(3.2) million loss in fiscal 2017.  Net loss for the first two quarters of fiscal 2018 was $(5.1) million, or $(.37) per share, compared with a $(7.3) million loss, or $(.53) per share, in the first half of fiscal 2017.
3

 
Earnings Conference Call

On Wednesday, April 4, 2018, 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 28, 2018.  Interested persons may participate by dialing 888-771-4371 (International participants may dial 847-585-4405), access code: 46695788.  Alternatively, a webcast will be accessible at the following Web site: http://edge.media-server.com/m6/p/icu42ien.  A replay will be available from April 4 (7:30 p.m. ET) through April 11, 2018 by dialing 888-843-7419 (International participants may dial 630-652-3042), access code: 46695788#.  The webcast will remain accessible through April 11, 2018 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 and growth in deferred revenues in fiscal 2018; expected growth and improved profitability of the subscription-based business model; and other goals relating to the growth of the Company.  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; renewals of subscription contracts; the impact of new sales personnel; the impact of deferred revenues on future financial results; market acceptance of new products or services, including the new AAP portal; 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 loss, 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 taxes, amortization, depreciation, stock-based compensation expense, and certain other items such as adjustments to the fair value of expected contingent consideration liabilities arising from business acquisitions.  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.  The Company is unable to provide a reconciliation of the above forward-looking estimate of non-GAAP Adjusted EBITDA to GAAP measures because certain information needed to make a reasonable forward-looking estimate is difficult to estimate and dependent on future events which may be uncertain or out of the Company's control, including the amount of AAP contracts invoiced, the number of AAP contracts that are renewed, necessary costs to deliver our offerings such as unanticipated curriculum development costs, and other potential variables.  Accordingly, a reconciliation is not available without unreasonable effort.

About Franklin Covey Co.

Franklin Covey Co. (NYSE:FC) (www.franklincovey.com) is a global, public company specializing in organizational performance improvement.  We help organizations and individuals achieve results that require a change in human behavior.  Our expertise is in seven areas: leadership, execution, productivity, trust, sales performance, customer loyalty and education.  Over its history, Franklin Covey clients have included 90 percent of the Fortune 100, more than 75 percent of the Fortune 500, thousands of small and mid-sized businesses, as well as numerous government entities and educational institutions. Franklin Covey has more than 100 direct and partner offices providing professional services in over 150 countries and territories.
 
Investor Contact:
Franklin Covey
Steve Young
801-817-1776
investor.relations@franklincovey.com
Media Contact:
Franklin Covey
Debra Lund
801-817-6440
Debra.Lund@franklincovey.com

4

 
 
FRANKLIN COVEY CO.            
Condensed Consolidated Statements of Operations       
(in thousands, except per-share amounts, and unaudited)       
                         
                         
   
Quarter Ended
   
Two Quarters Ended
 
   
February 28,
   
February 28,
   
February 28,
   
February 28,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Net sales
 
$
46,547
   
$
42,196
   
$
94,479
   
$
81,983
 
                                 
Cost of sales
   
13,803
     
14,165
     
28,867
     
28,643
 
Gross profit
   
32,744
     
28,031
     
65,612
     
53,340
 
                                 
Selling, general, and administrative
   
35,097
     
29,370
     
68,921
     
58,465
 
Contract termination costs
   
-
     
1,500
     
-
     
1,500
 
Depreciation
   
1,379
     
928
     
2,280
     
1,794
 
Amortization
   
1,395
     
721
     
2,791
     
1,443
 
Loss from operations
   
(5,127
)
   
(4,488
)
   
(8,380
)
   
(9,862
)
                                 
Interest expense, net
   
(638
)
   
(514
)
   
(1,125
)
   
(1,019
)
Loss before income taxes
   
(5,765
)
   
(5,002
)
   
(9,505
)
   
(10,881
)
                                 
Income tax benefit
   
3,025
     
1,669
     
4,373
     
3,590
 
Net loss
 
$
(2,740
)
 
$
(3,333
)
 
$
(5,132
)
 
$
(7,291
)
                                 
Net loss per common share:
                               
   Basic and diluted
 
$
(0.20
)
 
$
(0.24
)
 
$
(0.37
)
 
$
(0.53
)
                                 
Weighted average common shares:
                               
   Basic and diluted
   
13,867
     
13,825
     
13,796
     
13,808
 
                                 
Other data:
                               
   Adjusted EBITDA(1)
 
$
(668
)
 
$
(367
)
 
$
(66
)
 
$
(3,186
)
                                 
(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 Loss to Adjusted EBITDA as shown below.          
 
 
 
 
 
 
 
5

 
 
FRANKLIN COVEY CO.            
Reconciliation of Net Loss to Adjusted EBITDA          
(in thousands and unaudited)            
                         
   
Quarter Ended   
   
Two Quarters Ended
 
   
February 28,
   
February 28,
   
February 28,
   
February 28,
 
   
2018
   
2017
   
2018
   
2017
 
Reconciliation of net loss to Adjusted EBITDA:
                       
Net loss
 
$
(2,740
)
 
$
(3,333
)
 
$
(5,132
)
 
$
(7,291
)
Adjustments:
                               
Interest expense, net
   
638
     
514
     
1,125
     
1,019
 
Income tax benefit
   
(3,025
)
   
(1,669
)
   
(4,373
)
   
(3,590
)
Amortization
   
1,395
     
721
     
2,791
     
1,443
 
Depreciation
   
1,379
     
928
     
2,280
     
1,794
 
Stock-based compensation
   
779
     
1,564
     
1,736
     
2,777
 
Contract termination costs
   
-
     
1,500
     
-
     
1,500
 
Increase (reduction) to contingent earnout liability
   
477
     
(924
)
   
652
     
(1,936
)
ERP implementation costs
   
429
     
306
     
855
     
593
 
China start-up costs
   
-
     
26
     
-
     
505
 
                                 
   Adjusted EBITDA
 
$
(668
)
 
$
(367
)
 
$
(66
)
 
$
(3,186
)
                                 
   Adjusted EBITDA margin
   
-1.4
%
   
-0.9
%
   
-0.1
%
   
-3.9
%
 
 
 
 
FRANKLIN COVEY CO.            
Additional Sales Information            
(in thousands and unaudited)            
                         
   
Quarter Ended   
   
Two Quarters Ended
 
   
February 28,
   
February 28,
   
February 28,
   
February 28,
 
   
2018
   
2017
   
2018
   
2017
 
Sales Detail by Segment:
                       
Direct offices
 
$
33,275
   
$
30,137
   
$
67,471
   
$
56,520
 
Education
   
9,007
     
7,848
     
18,183
     
16,591
 
International licensees
   
3,046
     
2,937
     
6,366
     
6,369
 
Corporate and other
   
1,219
     
1,274
     
2,459
     
2,503
 
                                 
Total
 
$
46,547
   
$
42,196
   
$
94,479
   
$
81,983
 
 
 
 
6

 
 
 
 
FRANKLIN COVEY CO.      
Condensed Consolidated Balance Sheets      
(in thousands and unaudited)      
             
   
February 28,
   
August 31,
 
   
2018
   
2017
 
Assets
           
Current assets:
           
Cash
 
$
10,760
   
$
8,924
 
Accounts receivable, less allowance for
               
   doubtful accounts of $2,933 and $2,310
   
48,730
     
66,343
 
Receivable from related party
   
794
     
1,020
 
Inventories
   
3,520
     
3,353
 
Income taxes receivable
   
549
     
259
 
Prepaid expenses and other current assets
   
11,997
     
11,936
 
   Total current assets
   
76,350
     
91,835
 
                 
Property and equipment, net
   
21,294
     
19,730
 
Intangible assets, net
   
54,512
     
57,294
 
Goodwill
   
24,220
     
24,220
 
Long-term receivable from related party
   
49
     
727
 
Deferred income tax assets
   
5,936
     
1,647
 
Other long-term assets
   
14,585
     
15,278
 
   
$
196,946
   
$
210,731
 
                 
Liabilities and Shareholders' Equity
               
Current liabilities:
               
Current portion of financing obligation
 
$
1,978
   
$
1,868
 
Current portion of term notes payable
   
6,250
     
6,250
 
Accounts payable
   
9,108
     
9,119
 
Deferred revenue
   
36,136
     
40,772
 
Accrued liabilities
   
18,986
     
22,617
 
   Total current liabilities
   
72,458
     
80,626
 
                 
Line of credit
   
9,919
     
4,377
 
Term notes payable, less current portion
   
9,688
     
12,813
 
Financing obligation, less current portion
   
20,055
     
21,075
 
Other liabilities
   
4,421
     
5,742
 
Deferred income tax liabilities
   
41
     
1,033
 
   Total liabilities
   
116,582
     
125,666
 
                 
Shareholders' equity:
               
Common stock
   
1,353
     
1,353
 
Additional paid-in capital
   
210,007
     
212,484
 
Retained earnings
   
64,324
     
69,456
 
Accumulated other comprehensive income
   
1,019
     
667
 
Treasury stock at cost, 13,179 and 13,414 shares
   
(196,339
)
   
(198,895
)
   Total shareholders' equity
   
80,364
     
85,065
 
   
$
196,946
   
$
210,731
 
                 
 
 
7