Illinois | 36-3297908 | |
(State or Other Jurisdiction of | (I.R.S. Employer | |
Incorporation or Organization) | Identification Number) | |
22 West Washington Street | ||
Chicago, Illinois | 60602 | |
(Address of Principal Executive Offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o |
(Do not check if a smaller reporting company) |
Unaudited Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2012 and 2011 | ||||
Unaudited Condensed Consolidated Balance Sheets as of September 30, 2012 and December 31, 2011 | ||||
Unaudited Condensed Consolidated Statement of Equity for the nine months ended September 30, 2012 | ||||
Unaudited Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2012 and 2011 | ||||
PART 1. | FINANCIAL INFORMATION |
Item 1. | Financial Statements |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
(in thousands except per share amounts) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Revenue | $ | 160,952 | $ | 160,051 | $ | 487,679 | $ | 472,829 | ||||||||
Operating expense (1): | ||||||||||||||||
Cost of goods sold | 47,711 | 48,074 | 147,479 | 133,929 | ||||||||||||
Development | 12,857 | 13,482 | 38,664 | 39,151 | ||||||||||||
Sales and marketing | 25,732 | 27,253 | 81,431 | 80,502 | ||||||||||||
General and administrative | 23,966 | 26,431 | 77,090 | 83,255 | ||||||||||||
Depreciation and amortization | 10,822 | 10,947 | 31,616 | 31,712 | ||||||||||||
Total operating expense | 121,088 | 126,187 | 376,280 | 368,549 | ||||||||||||
Operating income | 39,864 | 33,864 | 111,399 | 104,280 | ||||||||||||
Non-operating income (expense): | ||||||||||||||||
Interest income, net | 1,719 | 797 | 3,848 | 1,142 | ||||||||||||
Other income (expense), net | 161 | (1,376 | ) | (314 | ) | (938 | ) | |||||||||
Non-operating income (expense), net | 1,880 | (579 | ) | 3,534 | 204 | |||||||||||
Income before income taxes and equity in net income of unconsolidated entities | 41,744 | 33,285 | 114,933 | 104,484 | ||||||||||||
Income tax expense | 15,186 | 12,343 | 41,441 | 35,585 | ||||||||||||
Equity in net income of unconsolidated entities | 478 | 428 | 1,541 | 1,397 | ||||||||||||
Consolidated net income | 27,036 | 21,370 | 75,033 | 70,296 | ||||||||||||
Net loss attributable to the noncontrolling interest | 34 | 10 | 62 | 106 | ||||||||||||
Net income attributable to Morningstar, Inc. | $ | 27,070 | $ | 21,380 | $ | 75,095 | $ | 70,402 | ||||||||
Net income per share attributable to Morningstar, Inc.: | ||||||||||||||||
Basic | $ | 0.56 | $ | 0.42 | $ | 1.53 | $ | 1.40 | ||||||||
Diluted | $ | 0.56 | $ | 0.42 | $ | 1.51 | $ | 1.37 | ||||||||
Dividends per common share: | ||||||||||||||||
Dividends declared per common share | $ | 0.10 | $ | 0.05 | $ | 0.30 | $ | 0.15 | ||||||||
Dividends paid per common share | $ | 0.10 | $ | 0.05 | $ | 0.30 | $ | 0.15 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 47,975 | 50,278 | 49,028 | 50,082 | ||||||||||||
Diluted | 48,481 | 51,123 | 49,664 | 51,071 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(1) Includes stock-based compensation expense of: | ||||||||||||||||
Cost of goods sold | $ | 1,148 | $ | 1,117 | $ | 3,304 | $ | 3,068 | ||||||||
Development | 471 | 545 | 1,435 | 1,588 | ||||||||||||
Sales and marketing | 493 | 489 | 1,433 | 1,392 | ||||||||||||
General and administrative | 1,882 | 1,800 | 5,422 | 5,395 | ||||||||||||
Total stock-based compensation expense | $ | 3,994 | $ | 3,951 | $ | 11,594 | $ | 11,443 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
(in thousands) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Consolidated net income | $ | 27,036 | $ | 21,370 | $ | 75,033 | $ | 70,296 | ||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Foreign currency translation adjustment | 7,375 | (12,570 | ) | 5,597 | (6 | ) | ||||||||||
Unrealized gains (losses) on securities: | ||||||||||||||||
Unrealized holding gains (losses) arising during period | 1,026 | (1,871 | ) | 1,394 | (1,472 | ) | ||||||||||
Reclassification of (gains) losses included in net income | — | 81 | 33 | (171 | ) | |||||||||||
Other comprehensive income (loss) | 8,401 | (14,360 | ) | 7,024 | (1,649 | ) | ||||||||||
Comprehensive income | 35,437 | 7,010 | 82,057 | 68,647 | ||||||||||||
Comprehensive (income) loss attributable to noncontrolling interest | 16 | (47 | ) | 77 | 52 | |||||||||||
Comprehensive income attributable to Morningstar, Inc. | $ | 35,453 | $ | 6,963 | $ | 82,134 | $ | 68,699 |
As of September 30 | As of December 31 | |||||||
(in thousands except share amounts) | 2012 | 2011 | ||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 152,181 | $ | 200,437 | ||||
Investments | 190,899 | 269,755 | ||||||
Accounts receivable, less allowance of $723 and $835, respectively | 119,877 | 113,312 | ||||||
Deferred tax asset, net | 2,156 | 5,104 | ||||||
Income tax receivable, net | 5,277 | 7,445 | ||||||
Other | 22,546 | 15,980 | ||||||
Total current assets | 492,936 | 612,033 | ||||||
Property, equipment, and capitalized software, net | 77,873 | 68,196 | ||||||
Investments in unconsolidated entities | 38,278 | 27,642 | ||||||
Goodwill | 321,134 | 318,492 | ||||||
Intangible assets, net | 122,832 | 139,809 | ||||||
Other assets | 8,330 | 5,912 | ||||||
Total assets | $ | 1,061,383 | $ | 1,172,084 | ||||
Liabilities and equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 40,356 | $ | 41,403 | ||||
Accrued compensation | 55,131 | 73,124 | ||||||
Deferred revenue | 164,360 | 155,494 | ||||||
Other | 319 | 612 | ||||||
Total current liabilities | 260,166 | 270,633 | ||||||
Accrued compensation | 6,802 | 5,724 | ||||||
Deferred tax liability, net | 14,262 | 15,940 | ||||||
Deferred rent | 15,160 | 14,604 | ||||||
Other long-term liabilities | 8,262 | 8,167 | ||||||
Total liabilities | 304,652 | 315,068 | ||||||
Equity: | ||||||||
Morningstar, Inc. shareholders’ equity: | ||||||||
Common stock, no par value, 200,000,000 shares authorized, of which 47,479,142 and 50,083,940 shares were outstanding as of September 30, 2012 and December 31, 2011, respectively | 5 | 5 | ||||||
Treasury stock at cost, 4,125,568 shares as of September 30, 2012 and 980,177 shares as of December 31, 2011 | (232,685 | ) | (46,701 | ) | ||||
Additional paid-in capital | 509,896 | 491,432 | ||||||
Retained earnings | 469,295 | 409,022 | ||||||
Accumulated other comprehensive income (loss): | ||||||||
Currency translation adjustment | 7,548 | 1,936 | ||||||
Unrealized gain (loss) on available-for-sale investments | 1,103 | (324 | ) | |||||
Total accumulated other comprehensive income | 8,651 | 1,612 | ||||||
Total Morningstar, Inc. shareholders’ equity | 755,162 | 855,370 | ||||||
Noncontrolling interest | 1,569 | 1,646 | ||||||
Total equity | 756,731 | 857,016 | ||||||
Total liabilities and equity | $ | 1,061,383 | $ | 1,172,084 |
Morningstar, Inc. Shareholders’ Equity | |||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Non Controlling Interests | |||||||||||||||||||||||||||||
(in thousands, except share amounts) | Shares Outstanding | Par Value | Treasury Stock | Retained Earnings | Total Equity | ||||||||||||||||||||||||||
Balance as of December 31, 2011 | 50,083,940 | $ | 5 | $ | (46,701 | ) | $ | 491,432 | $ | 409,022 | $ | 1,612 | $ | 1,646 | $ | 857,016 | |||||||||||||||
Net income (loss) | — | — | — | 75,095 | — | (62 | ) | 75,033 | |||||||||||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||||||||||
Unrealized gain on available-for-sale investments, net of income tax of $794 | — | — | — | — | 1,394 | — | 1,394 | ||||||||||||||||||||||||
Reclassification of adjustments for losses included in net income, net of income tax of $19 | — | — | — | — | 33 | — | 33 | ||||||||||||||||||||||||
Foreign currency translation adjustment, net | — | — | — | — | 5,612 | (15 | ) | 5,597 | |||||||||||||||||||||||
Other comprehensive income (loss), net | — | — | — | — | 7,039 | (15 | ) | 7,024 | |||||||||||||||||||||||
Issuance of common stock related to stock-option exercises and vesting of restricted stock units, net | 561,276 | — | 1,114 | 1,646 | — | — | — | 2,760 | |||||||||||||||||||||||
Stock-based compensation — restricted stock units | — | — | 9,944 | — | — | — | 9,944 | ||||||||||||||||||||||||
Stock-based compensation — restricted stock | — | — | 1,332 | — | — | — | 1,332 | ||||||||||||||||||||||||
Stock-based compensation — stock-options | — | — | 318 | — | — | — | 318 | ||||||||||||||||||||||||
Excess tax benefit derived from stock-option exercises and vesting of restricted stock units | — | — | 5,007 | — | — | — | 5,007 | ||||||||||||||||||||||||
Common shares repurchased | (3,166,074 | ) | — | (187,098 | ) | — | — | — | — | (187,098 | ) | ||||||||||||||||||||
Dividends declared — common shares outstanding | — | — | — | (14,587 | ) | — | — | (14,587 | ) | ||||||||||||||||||||||
Dividends declared — restricted stock units | — | — | 217 | (235 | ) | — | — | (18 | ) | ||||||||||||||||||||||
Balance as of September 30, 2012 | 47,479,142 | $ | 5 | $ | (232,685 | ) | $ | 509,896 | $ | 469,295 | $ | 8,651 | $ | 1,569 | $ | 756,731 |
Nine months ended September 30 | ||||||||
(in thousands) | 2012 | 2011 | ||||||
Operating activities | ||||||||
Consolidated net income | $ | 75,033 | $ | 70,296 | ||||
Adjustments to reconcile consolidated net income to net cash flows from operating activities: | ||||||||
Depreciation and amortization | 31,616 | 31,712 | ||||||
Deferred income taxes | 492 | (1,559 | ) | |||||
Stock-based compensation expense | 11,594 | 11,443 | ||||||
Provision for bad debt | 990 | 1,076 | ||||||
Equity in net income of unconsolidated entities | (1,541 | ) | (1,397 | ) | ||||
Excess tax benefits from stock-option exercises and vesting of restricted stock units | (5,007 | ) | (7,621 | ) | ||||
Other, net | 342 | 1,607 | ||||||
Changes in operating assets and liabilities, net of effects of acquisitions: | ||||||||
Accounts receivable | (6,569 | ) | (403 | ) | ||||
Other assets | (3,551 | ) | 1,996 | |||||
Accounts payable and accrued liabilities | (4,316 | ) | (5,275 | ) | ||||
Accrued compensation | (20,851 | ) | (3,242 | ) | ||||
Income taxes—current | 7,220 | 9,442 | ||||||
Deferred revenue | 7,684 | 618 | ||||||
Deferred rent | 291 | (984 | ) | |||||
Other liabilities | (1,111 | ) | (1,393 | ) | ||||
Cash provided by operating activities | 92,316 | 106,316 | ||||||
Investing activities | ||||||||
Purchases of investments | (134,929 | ) | (298,876 | ) | ||||
Proceeds from maturities and sales of investments | 216,350 | 222,599 | ||||||
Capital expenditures | (22,876 | ) | (14,689 | ) | ||||
Acquisitions, net of cash acquired | — | 300 | ||||||
Purchases of equity and cost method investments | (10,304 | ) | — | |||||
Other, net | (4 | ) | 875 | |||||
Cash provided by (used for) investing activities | 48,237 | (89,791 | ) | |||||
Financing activities | ||||||||
Proceeds from stock-option exercises, net | 2,760 | 6,630 | ||||||
Excess tax benefits from stock-option exercises and vesting of restricted stock units | 5,007 | 7,621 | ||||||
Common shares repurchased | (183,698 | ) | (28,526 | ) | ||||
Dividends paid | (14,867 | ) | (7,539 | ) | ||||
Other, net | (18 | ) | (363 | ) | ||||
Cash used for financing activities | (190,816 | ) | (22,177 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 2,007 | (254 | ) | |||||
Net decrease in cash and cash equivalents | (48,256 | ) | (5,906 | ) | ||||
Cash and cash equivalents—beginning of period | 200,437 | 180,176 | ||||||
Cash and cash equivalents—end of period | $ | 152,181 | $ | 174,270 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for income taxes | $ | 33,163 | $ | 28,437 | ||||
Supplemental information of non-cash investing and financing activities: | ||||||||
Unrealized gain (loss) on available-for-sale investments | $ | 2,221 | $ | (2,598 | ) |
Nine months ended September 30, 2011 | ||||||||||||
($000) | Previously Reported | Correction | As Corrected | |||||||||
Investing Activities | ||||||||||||
Purchases of investments | $ | (281,698 | ) | $ | (17,178 | ) | $ | (298,876 | ) | |||
Proceeds from maturities and sales of investments | $ | 205,421 | $ | 17,178 | $ | 222,599 | ||||||
Cash used for investing activities | $ | (89,791 | ) | $ | — | $ | (89,791 | ) |
($000) | |||
Balance as of December 31, 2011 | $ | 318,492 | |
Net change, primarily currency translation | 2,642 | ||
Balance as of September 30, 2012 | $ | 321,134 |
As of September 30, 2012 | As of December 31, 2011 | |||||||||||||||||||||||||||||
($000) | Gross | Accumulated Amortization | Net | Weighted Average Useful Life (years) | Gross | Accumulated Amortization | Net | Weighted Average Useful Life (years) | ||||||||||||||||||||||
Intellectual property | $ | 32,343 | $ | (22,488 | ) | $ | 9,855 | 9 | $ | 32,293 | $ | (20,455 | ) | $ | 11,838 | 9 | ||||||||||||||
Customer-related assets | 135,772 | (62,763 | ) | 73,009 | 12 | 134,396 | (52,611 | ) | 81,785 | 12 | ||||||||||||||||||||
Supplier relationships | 240 | (93 | ) | 147 | 20 | 240 | (84 | ) | 156 | 20 | ||||||||||||||||||||
Technology-based assets | 81,308 | (41,735 | ) | 39,573 | 9 | 80,694 | (35,130 | ) | 45,564 | 9 | ||||||||||||||||||||
Non-competition agreement | 1,766 | (1,518 | ) | 248 | 4 | 1,751 | (1,285 | ) | 466 | 4 | ||||||||||||||||||||
Total intangible assets | $ | 251,429 | $ | (128,597 | ) | $ | 122,832 | 10 | $ | 249,374 | $ | (109,565 | ) | $ | 139,809 | 10 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
($000) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Amortization expense | $ | 5,941 | $ | 6,894 | $ | 17,972 | $ | 20,039 |
($000) | ||||
2012 | $ | 24,048 | ||
2013 | 21,317 | |||
2014 | 20,058 | |||
2015 | 19,186 | |||
2016 | 14,564 | |||
2017 | 9,954 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
(in thousands, except per share amounts) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Basic net income per share attributable to Morningstar, Inc.: | ||||||||||||||||
Net income attributable to Morningstar, Inc.: | $ | 27,070 | $ | 21,380 | $ | 75,095 | $ | 70,402 | ||||||||
Less: Distributed earnings available to participating securities | (12 | ) | (8 | ) | (39 | ) | (25 | ) | ||||||||
Less: Undistributed earnings available to participating securities | (53 | ) | (57 | ) | (144 | ) | (189 | ) | ||||||||
Numerator for basic net income per share — undistributed and distributed earnings available to common shareholders | $ | 27,005 | $ | 21,315 | $ | 74,912 | $ | 70,188 | ||||||||
Weighted average common shares outstanding | 47,975 | 50,278 | 49,028 | 50,082 | ||||||||||||
Basic net income per share attributable to Morningstar, Inc. | $ | 0.56 | $ | 0.42 | $ | 1.53 | $ | 1.40 | ||||||||
Diluted net income per share attributable to Morningstar, Inc.: | ||||||||||||||||
Numerator for basic net income per share — undistributed and distributed earnings available to common shareholders | $ | 27,005 | $ | 21,315 | $ | 74,912 | $ | 70,188 | ||||||||
Add: Undistributed earnings allocated to participating securities | 53 | 57 | 144 | 189 | ||||||||||||
Less: Undistributed earnings reallocated to participating securities | (53 | ) | (56 | ) | (142 | ) | (186 | ) | ||||||||
Numerator for diluted net income per share — undistributed and distributed earnings available to common shareholders | $ | 27,005 | $ | 21,316 | $ | 74,914 | $ | 70,191 | ||||||||
Weighted average common shares outstanding | 47,975 | 50,278 | 49,028 | 50,082 | ||||||||||||
Net effect of dilutive stock options and restricted stock units | 506 | 845 | 636 | 989 | ||||||||||||
Weighted average common shares outstanding for computing diluted income per share | 48,481 | 51,123 | 49,664 | 51,071 | ||||||||||||
Diluted net income per share attributable to Morningstar, Inc. | $ | 0.56 | $ | 0.42 | $ | 1.51 | $ | 1.37 |
• | Investment Information. The Investment Information segment includes all of our data, software, and research products and services. These products are typically sold through subscriptions or license agreements. |
• | Investment Management. The Investment Management segment includes all of our asset management operations, which earn the majority of their revenue from asset-based fees. |
Three months ended September 30, 2012 | ||||||||||||||||
($000) | Investment Information | Investment Management | Corporate Items | Total | ||||||||||||
External revenue | $ | 129,357 | $ | 31,595 | $ | — | $ | 160,952 | ||||||||
Operating expense, excluding stock-based compensation expense, depreciation, and amortization | 85,366 | 16,145 | 4,761 | 106,272 | ||||||||||||
Stock-based compensation expense | 2,738 | 577 | 679 | 3,994 | ||||||||||||
Depreciation and amortization | 2,296 | 31 | 8,495 | 10,822 | ||||||||||||
Operating income (loss) | $ | 38,957 | $ | 14,842 | $ | (13,935 | ) | $ | 39,864 | |||||||
U.S. capital expenditures | $ | 3,066 | ||||||||||||||
Non-U.S. capital expenditures | $ | 1,888 | ||||||||||||||
Three months ended September 30, 2011 | ||||||||||||||||
($000) | Investment Information | Investment Management | Corporate Items | Total | ||||||||||||
External revenue | $ | 125,804 | $ | 34,247 | $ | — | $ | 160,051 | ||||||||
Operating expense, excluding stock-based compensation expense, depreciation, and amortization | 89,652 | 15,587 | 6,050 | 111,289 | ||||||||||||
Stock-based compensation expense | 2,609 | 556 | 786 | 3,951 | ||||||||||||
Depreciation and amortization | 2,117 | 42 | 8,788 | 10,947 | ||||||||||||
Operating income (loss) | $ | 31,426 | $ | 18,062 | $ | (15,624 | ) | $ | 33,864 | |||||||
U.S. capital expenditures | $ | 4,560 | ||||||||||||||
Non-U.S. capital expenditures | $ | 1,711 | ||||||||||||||
Nine months ended September 30, 2012 | ||||||||||||||||
($000) | Investment Information | Investment Management | Corporate Items | Total | ||||||||||||
External revenue | $ | 391,031 | $ | 96,648 | $ | — | $ | 487,679 | ||||||||
Operating expense, excluding stock-based compensation expense, depreciation, and amortization | 265,719 | 49,277 | 18,074 | 333,070 | ||||||||||||
Stock-based compensation expense | 7,828 | 1,657 | 2,109 | 11,594 | ||||||||||||
Depreciation and amortization | 6,840 | 108 | 24,668 | 31,616 | ||||||||||||
Operating income (loss) | $ | 110,644 | $ | 45,606 | $ | (44,851 | ) | $ | 111,399 | |||||||
U.S. capital expenditures | $ | 17,280 | ||||||||||||||
Non-U.S. capital expenditures | $ | 5,596 | ||||||||||||||
Nine months ended September 30, 2011 | ||||||||||||||||
($000) | Investment Information | Investment Management | Corporate Items | Total | ||||||||||||
External revenue | $ | 374,319 | $ | 98,510 | $ | — | $ | 472,829 | ||||||||
Operating expense, excluding stock-based compensation expense, depreciation, and amortization | 259,899 | 43,258 | 22,237 | 325,394 | ||||||||||||
Stock-based compensation expense | 7,567 | 1,529 | 2,347 | 11,443 | ||||||||||||
Depreciation and amortization | 6,023 | 124 | 25,565 | 31,712 | ||||||||||||
Operating income (loss) | $ | 100,830 | $ | 53,599 | $ | (50,149 | ) | $ | 104,280 | |||||||
U.S. capital expenditures | $ | 8,084 | ||||||||||||||
Non-U.S. capital expenditures | $ | 6,605 | ||||||||||||||
As of September 30, 2012 | ||||||||||||||||
($000) | Investment Information | Investment Management | Corporate Items | Total | ||||||||||||
Goodwill | $ | 279,451 | $ | 41,683 | $ | — | $ | 321,134 |
As of December 31, 2011 | ||||||||||||||||
($000) | Investment Information | Investment Management | Corporate Items | Total | ||||||||||||
Goodwill | $ | 277,059 | $ | 41,433 | $ | — | $ | 318,492 |
External revenue by geographical area | ||||||||||||||||
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
($000) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
United States | $ | 114,021 | $ | 112,790 | $ | 346,442 | $ | 334,395 | ||||||||
United Kingdom | 13,711 | 13,588 | 42,160 | 40,382 | ||||||||||||
Europe, excluding the United Kingdom | 11,643 | 12,609 | 35,980 | 36,750 | ||||||||||||
Australia | 10,090 | 10,614 | 29,230 | 30,600 | ||||||||||||
Canada | 7,605 | 6,723 | 22,351 | 20,124 | ||||||||||||
Asia, excluding Japan | 2,420 | 2,358 | 7,156 | 6,760 | ||||||||||||
Japan | 924 | 1,032 | 2,889 | 2,922 | ||||||||||||
Other | 538 | 337 | 1,471 | 896 | ||||||||||||
Total Non-U.S. | 46,931 | 47,261 | 141,237 | 138,434 | ||||||||||||
Total | $ | 160,952 | $ | 160,051 | $ | 487,679 | $ | 472,829 |
Long-lived assets by geographical area | ||||||||
As of September 30 | As of December 31 | |||||||
($000) | 2012 | 2011 | ||||||
United States | $ | 54,060 | $ | 44,572 | ||||
United Kingdom | 7,611 | 7,512 | ||||||
Europe, excluding the United Kingdom | 2,429 | 2,629 | ||||||
Australia | 1,519 | 1,415 | ||||||
Canada | 1,853 | 2,076 | ||||||
Asia, excluding Japan | 10,033 | 9,656 | ||||||
Japan | 207 | 282 | ||||||
Other | 161 | 54 | ||||||
Total Non-U.S. | 23,813 | 23,624 | ||||||
Total | $ | 77,873 | $ | 68,196 |
As of September 30 | As of December 31 | |||||||
($000) | 2012 | 2011 | ||||||
Available-for-sale | $ | 165,517 | $ | 247,917 | ||||
Held-to-maturity | 19,948 | 16,347 | ||||||
Trading securities | 5,434 | 5,491 | ||||||
Total | $ | 190,899 | $ | 269,755 |
As of September 30, 2012 | As of December 31, 2011 | |||||||||||||||||||||||||||||||
($000) | Cost | Unrealized Gain | Unrealized Loss | Fair Value | Cost | Unrealized Gain | Unrealized Loss | Fair Value | ||||||||||||||||||||||||
Available-for-sale: | ||||||||||||||||||||||||||||||||
Government obligations | $ | 55,300 | $ | 47 | $ | (622 | ) | $ | 54,725 | $ | 139,099 | $ | 72 | $ | (402 | ) | $ | 138,769 | ||||||||||||||
Corporate bonds | 63,810 | 78 | (431 | ) | 63,457 | 61,589 | 14 | (280 | ) | 61,323 | ||||||||||||||||||||||
Commercial paper | 4,995 | 2 | — | 4,997 | 29,964 | 2 | (7 | ) | 29,959 | |||||||||||||||||||||||
Equity securities and exchange-traded funds | 29,325 | 1,962 | (346 | ) | 30,941 | 8,461 | 368 | (558 | ) | 8,271 | ||||||||||||||||||||||
Mutual funds | 10,360 | 1,076 | (39 | ) | 11,397 | 9,298 | 363 | (66 | ) | 9,595 | ||||||||||||||||||||||
Total | $ | 163,790 | $ | 3,165 | $ | (1,438 | ) | $ | 165,517 | $ | 248,411 | $ | 819 | $ | (1,313 | ) | $ | 247,917 | ||||||||||||||
Held-to-maturity: | ||||||||||||||||||||||||||||||||
Certificates of deposit | $ | 19,948 | $ | — | $ | — | $ | 19,948 | $ | 16,347 | $ | — | $ | — | $ | 16,347 |
As of September 30, 2012 | As of December 31, 2011 | |||||||||||||||
($000) | Cost | Fair Value | Cost | Fair Value | ||||||||||||
Available-for-sale: | ||||||||||||||||
Due in one year or less | $ | 107,770 | $ | 106,979 | $ | 155,651 | $ | 155,247 | ||||||||
Due in one to two years | 16,061 | 15,938 | 75,001 | 74,804 | ||||||||||||
Due in more than two years | 274 | 262 | — | — | ||||||||||||
Equity securities, exchange-traded funds, and mutual funds | 39,685 | 42,338 | 17,759 | 17,866 | ||||||||||||
Total | $ | 163,790 | $ | 165,517 | $ | 248,411 | $ | 247,917 | ||||||||
Held-to-maturity: | ||||||||||||||||
Due in one year or less | $ | 19,942 | $ | 19,942 | $ | 16,342 | $ | 16,342 | ||||||||
Due in one to three years | 6 | 6 | 5 | 5 | ||||||||||||
Total | $ | 19,948 | $ | 19,948 | $ | 16,347 | $ | 16,347 |
Nine months ended September 30 | ||||||||
($000) | 2012 | 2011 | ||||||
Realized gains | $ | 689 | $ | 270 | ||||
Realized losses | (741 | ) | — | |||||
Realized gains (losses), net | $ | (52 | ) | $ | 270 |