Attached files

file filename
8-K - Discovery, Inc.rrd319085.htm

DISCOVERY COMMUNICATIONS REPORTS SECOND QUARTER 2011 RESULTS AND ANNOUNCES $1 BILLION INCREASE TO SHARE REPURCHASE PROGRAM

Second Quarter 2011 Financial Highlights:

·      Revenues increased 11% to $1,067 million
 
·      Adjusted OIBDA increased 12% to $510 million
 
·      Net income increased to $254 million (up 20% excluding one-time prior year items)
 
·      Free Cash Flow increased to $198 million
 
·      Repurchased 5.6 million shares for an aggregate purchase price of $210 million
 

Silver Spring, Maryland – August 4, 2011: Discovery Communications, Inc. (“Discovery” or the “Company”) (NASDAQ: DISCA, DISCB, DISCK) today reported financial results for the second quarter ended June 30, 2011.

David Zaslav, Discovery’s President and Chief Executive Officer said, “Discovery continues to deliver strong financial results, particularly across our unique international platform, as the depth and breadth of our content assets have enabled the company to capitalize on the sustained ad market strength worldwide as well as take advantage of the evolution of pay-tv across the globe. Our growth this past quarter was achieved despite continued strategic investments to further our competitive advantage both domestically and internationally. Bolstering our flagship networks, building additional growth assets across the company and leveraging the unparalleled distribution platform we built over the last 25 years remain our top priorities, and we are focused on doing so while delivering sustained financial results and returning additional capital to our shareholders.”

Second quarter revenues of $1,067 million increased $104 million, or 11%, over the second quarter a year ago, led by 20% growth at International Networks and 6% growth at U.S. Networks. Adjusted Operating Income Before Depreciation and Amortization (1) (“OIBDA”) grew 12% to $510 million, driven by a 31% increase at International Networks and a 4% increase at U.S. Networks. Adjusted OIBDA margin for the second quarter increased to 48% from 47% in the second quarter of 2010.

Second quarter net income from continuing operations available to Discovery Communications, Inc. stockholders of $254 million ($0.62 per diluted share) increased $148 million compared to $106 million ($0.25 per diluted share) for the second quarter a year ago. The current quarter results reflect the strong operating performance, while the prior year’s quarter includes losses from the early extinguishment of debt and termination of interest rate swaps. Excluding these items, net income for the quarter increased $43 million (2).

Free cash flow was $198 million for the second quarter, an increase of $242 million from the second quarter of 2010, due to increased operating performance and lower tax and stock compensation payments as well as $138 million of payments in the prior year for the early extinguishment of debt and termination of interest rate swaps. Free cash flow is defined as cash provided by operating activities less acquisitions of property and equipment.

(1)      See the definition of Adjusted Operating Income Before Depreciation and Amortization on page 4.
 
(2)      See net income reconciliation for one-time items on page 11.
 

1


SEGMENT RESULTS                                         
 (dollars in millions)            Three Months Ended June 30,        Six Months Ended June 30,     





               2011             2010    Change        2011        2010    Change 









 Revenues:                                             
     U.S. Networks        $    660    $    620    6%     $    1,247     $    1,166    7% 
     International Networks            368        306    20%        691        589    17% 
     Education and Other            39        33    18%        80        70    14% 
     Corporate and Eliminations                    4    NM                7    NM 








 Total Revenues        $    1,067    $    963    11%     $    2,018     $    1,832    10% 








 
 Adjusted OIBDA:                                             
     U.S. Networks        $    395    $    379    4%     $    729     $    672    8% 
     International Networks            173        132    31%        317        254    25% 
     Education and Other            5        1    500%        13        6    117% 
     Corporate and Eliminations            (63)        (57)    (11%)        (122)        (112)    (9%) 








 Total Adjusted OIBDA        $    510    $    455    12%     $    937     $    820    14% 








 
 
U.S. Networks                                             
 (dollars in millions)             Three Months Ended June 30,            Six Months Ended June 30,     






        2011            2010    Change        2011        2010    Change 











 
 Revenues:                                             
     Distribution    $           273    $    263    4%    $    547    $    522    5% 
     Advertising               361        329    10%        651        595    9% 
     Other            26        28    (7%)        49        49     









 Total Revenues    $           660    $    620    6%    $    1,247    $    1,166    7% 








 Adjusted OIBDA    $           395    $    379    4%    $    729    $    672    8% 
 
 Adjusted OIBDA Margin        60%        61%            58%        58%     

U.S. Networks’ revenues in the second quarter of 2011 increased 6% to $660 million primarily driven by advertising and distribution revenue growth. Advertising revenue increased 10% due to increased pricing and higher sellouts, as well as $8 million from non-recurring revenue items, partially offset by the absence of $17 million due to the removal of Discovery Health following its contribution into the OWN joint venture on January 1, 2011. Distribution revenue grew 4% largely from higher rates and subscriber growth primarily from networks carried on the digital tier, partially offset by $3 million due to the absence of Discovery Health. Excluding Discovery Health from the 2010 results and non-recurring revenue items, advertising revenues grew 13% and distribution revenues grew 6% compared with the second quarter a year ago.

Adjusted OIBDA increased 4% to $395 million primarily reflecting the 6% revenue growth. Excluding Discovery Health from the 2010 results, Adjusted OIBDA increased 7%. Operating expenses for the quarter increased 10% primarily due to higher content amortization.

2


International Networks                                 
 (dollars in millions)        Three Months Ended June 30,        Six Months Ended June 30,     





        2011        2010    Change    2011        2010    Change 









 
 Revenues:                                     
     Distribution    $    220    $    186    18%    $ 426    $    372    15% 
     Advertising        132        106    25%    234        188    24% 
     Other        16        14    14%    31        29    7% 







 Total Revenues    $    368    $    306    20%    $ 691    $    589    17% 







 Adjusted OIBDA    $    173    $    132    31%    $ 317    $    254    25% 
 Adjusted OIBDA Margin        47%        43%        46%        43%     

International Networks’ revenues for the second quarter increased 20% to $368 million primarily led by distribution revenue growth of 18% and advertising revenue growth of 25%. Excluding the impact of foreign currency fluctuations, revenues increased 14% led by 12% distribution revenue growth, mainly from increased subscribers globally and higher rates and subscribers in Latin America. Advertising revenue in local currency terms was up 17% during the second quarter primarily from higher pricing and sellouts across all regions.

Adjusted OIBDA increased 31% to $173 million reflecting the 20% revenue growth partially offset by a 13% increase in operating expenses. Excluding the impact of foreign currency, Adjusted OIBDA increased 17% as the 14% revenue growth was partially offset by a 12% increase in operating expenses primarily due to higher content amortization and sales commissions as well as increased personnel costs.

Education and Other                                 
 (dollars in millions)        Three Months Ended June 30,        Six Months Ended June 30,     





        2011        2010    Change    2011        2010    Change 









 Revenues    $    39    $    33    18%    $ 80    $    70    14% 
 Adjusted OIBDA    $    5    $    1    500%    $ 13    $    6    117% 
 Adjusted OIBDA Margin        13%        3%        16%        9%     

Education and Other second quarter revenues increased 18% to $39 million, mainly reflecting increased Education revenue from higher streaming volumes. Adjusted OIBDA increased $4 million compared to the second quarter of 2010 primarily from a revenue increase at Education.

Corporate and Eliminations

Adjusted OIBDA decreased $6 million when compared to the second quarter a year ago primarily due to increased stock-based compensation expense.

3


STOCK REPURCHASE

During the quarter, the Company, pursuant to its existing stock repurchase program repurchased 5.64 million shares of its Series C common stock at an average price of $37.27 per share for an aggregate purchase price of approximately $210 million.

From July 1, 2011 through August 3, 2011, the Company repurchased 3.45 million shares of its Series C common stock for approximately $127 million.

The Company has repurchased 16.81 million shares of Series C common stock under its $1.0 billion stock repurchase plan to date at an aggregate price of approximately $609 million. Additionally, the Company’s Board of Directors has approved a $1.0 billion increase to the existing stock repurchase program. Under the stock repurchase program, management is authorized to purchase shares from time to time through open market purchases at prevailing prices or privately negotiated transactions, subject to market conditions and other factors.

OTHER ITEMS

In June 2011, the Company completed the issuance of $650 million 4.375% Senior Notes due June 2021. The Company intends to use the net proceeds for general corporate purposes.

FULL YEAR 2011 OUTLOOK

For the full year ending December 31, 2011, Discovery Communications, Inc. expects total revenue between $4,075 million and $4,175 million, Adjusted OIBDA between $1,875 million and $1,950 million, and net income available to Discovery Communications, Inc. stockholders of $1,000 million to $1,075 million. Our outlook incorporates current foreign exchange rates for revenues and expenses and the current share price for mark-to-market stock-based compensation calculations.

NON-GAAP FINANCIAL MEASURES

Adjusted OIBDA and Free Cash Flow

In addition to the results prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) provided in this release, the Company has presented Adjusted OIBDA and free cash flow. The Company evaluates the operating performance of its segments based on financial measures such as revenues and adjusted operating income before depreciation and amortization (“Adjusted OIBDA”). Adjusted OIBDA is defined as revenues less costs of revenues and selling, general and administrative expenses excluding: (i) mark-to-market stock-based compensation, (ii) depreciation and amortization, (iii) amortization of deferred launch incentives, (iv) exit and restructuring charges, (v) certain impairment charges, and (vi) gains (losses) on business and asset dispositions. The Company uses this measure to assess operating results and performance of its segments, perform analytical comparisons, identify strategies to improve performance and allocate resources to each segment. The Company believes Adjusted OIBDA is relevant to investors because it allows them to analyze the operating performance of each segment using the same metric management uses and also provides investors a measure to analyze the operating performance of each segment against historical data. The Company excludes mark-to-market stock-based compensation, exit and restructuring charges, certain impairment charges, and gains (losses) on business and asset dispositions from the calculation of Adjusted OIBDA due to their volatility or non-recurring nature. The Company also excludes depreciation of fixed assets and amortization of intangible assets and deferred launch incentive as these amounts do not represent cash payments in the current reporting period.

The Company defines free cash flow as cash provided by operating activities less acquisitions of property and equipment. The Company uses free cash flow as it believes it is an important indicator for

4


management and investors of the Company’s liquidity, including its ability to reduce debt, make strategic investments and return capital to stockholders.

Adjusted OIBDA and free cash flow are non-GAAP measures, and should be considered in addition to, but not as a substitute for, operating income, net income, cash flows provided by operating activities and other measures of financial performance reported in accordance with GAAP. Please review the supplemental financial schedules beginning on page 9 for reconciliations to GAAP measures.

Conference Call Information

Discovery Communications, Inc. will host a conference call today at 8:30 a.m. EDT to discuss its second quarter results. To listen to the call, visit http://www.discoverycommunications.com or dial 1-888-873-4896 inside the U.S. and 1-617-213-8850 outside of the U.S., using the following passcode: 56019852.

Cautionary Statement Concerning Forward-Looking Statements

This press release contains certain forward-looking statements based on current expectations, forecasts and assumptions that involve risks and uncertainties. These statements are based on information available to the Company as of the date hereof, and the Company’s actual results could differ materially from those stated or implied, due to risks and uncertainties associated with its business, which include the risk factors disclosed in its Annual Report on Form 10-K filed with the SEC on February 18, 2011. Forward-looking statements include statements regarding the Company’s expectations, beliefs, intentions or strategies regarding the future, and can be identified by forward-looking words such as “anticipate,” “believe,” “could,” “continue,” “estimate,” “expect,” “intend,” “may,” “should,” “will” and “would” or similar words. Forward-looking statements in this release include, without limitation, the full year 2011 outlook and plans for stock repurchases. The Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in the Company’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

Contacts:     
Corporate Communications    Investor Relations 
Tammy Shea (240) 662-6506    Craig Felenstein (212) 548-5109 
tammy_shea@discovery.com    craig_felenstein@discovery.com 

5


DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in millions, except per share amounts)
 
    Three Months Ended               Six Months Ended 
    June 30,        June 30,     




    2011        2010    2011        2010 






 
Revenues:                         
   Distribution    $ 493    $    449    $ 973    $    894 
   Advertising    494        435    886        783 
   Other    80        79    159        155 






Total revenues    1,067        963    2,018        1,832 






 
Costs of revenues, excluding depreciation and amortization    288        254    561        521 
Selling, general and administrative    300        304    569        588 
Depreciation and amortization    30        33    60        66 
Restructuring charges    4            5        3 
Gains on dispositions                (129)         






    622        591    1,066        1,178 






 
Operating income    445        372    952        654 
 
Interest expense, net    (49)        (48)    (98)        (106) 
Loss on extinguishment of debt            (136)            (136) 
Other income (expense), net    2        (37)    (5)        (41) 






 
Income before income taxes    398        151    849        371 
Provision for income taxes    (144)        (41)    (290)        (88) 






 
Net income    254        110    559        283 
Less net income attributable to noncontrolling interests            (3)            (7) 






Net income attributable to Discovery Communications, Inc.    254        107    559        276 
Stock dividends to preferred interests            (1)            (1) 






 
Net income available to Discovery Communications, Inc.                         
stockholders    $ 254    $    106    $ 559    $    275 






 
Net income per share available to Discovery                         
Communications, Inc. stockholders:                         
   Basic    $ 0.63    $    0.25    $ 1.37    $    0.65 






   Diluted    $ 0.62    $    0.25    $ 1.36    $    0.64 






Weighted average shares outstanding:                         
   Basic    406        426    407        425 






   Diluted    410        431    412        430 







6


DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited; in millions)
 
 
        June 30,    December 31, 
        2011    2010     




 
ASSETS                 
Current assets:                 
   Cash and cash equivalents    $    1,095    $    466 
   Receivables, net        908        880 
   Content rights, net        93        83 
   Deferred income taxes        65        81 
   Prepaid expenses and other current assets        160        225 




Total current assets        2,321        1,735 
 
Noncurrent content rights, net        1,310        1,245 
Property and equipment, net        382        399 
Goodwill        6,302        6.434 
Intangible assets, net        584        605 
Investments        806        455 
Other noncurrent assets        131        146 




Total assets    $    11,836    $    11,019 




 
LIABILITIES AND EQUITY                 
Current liabilities:                 
   Accounts payable    $    48    $    87 
   Accrued liabilities        364        393 
   Deferred revenues        98        114 
   Current portion of stock-based compensation liabilities        52        118 
   Current portion of long-term debt        22        20 
   Other current liabilities        30        53 




Total current liabilities        614        785 
 
Long-term debt        4,235        3,598 
Deferred income taxes        373        304 
Other noncurrent liabilities        100        99 




Total liabilities        5,322        4,786 
Commitments and contingencies                 
 
Equity:                 
   Preferred stock        2        2 
   Common stock        3        3 
   Additional paid-in capital        6,441        6,358 
   Treasury stock, at cost: 13 and 3 Series C common shares at 2011 and 2010,                 
respectively        (482)        (105) 
   Retained earnings        559         
   Accumulated other comprehensive loss        (10)        (33) 




   Total Discovery Communications, Inc. stockholders’ equity        6,513        6,225 
   Noncontrolling interests        1        8 




Total equity        6,514        6,233 




Total liabilities and equity    $    11,836    $    11,019 





7


DISCOVERY COMMUNICATIONS, INC.             
CONSOLIDATED STATEMENTS OF CASH FLOWS             
(unaudited; in millions)                 
 
                         Six Months Ended June 30,     


                       2011                           2010     




 
OPERATING ACTIVITIES                 
Net income    $    559    $    283 
Adjustments to reconcile net income to cash provided by operating activities:                 
     Content expense        381        350 
     Stock-based compensation        49        94 
     Depreciation and amortization        60        67 
     Gains on dispositions        (129)         
     Deferred income tax expense (benefit)        71        (44) 
     Noncash portion of loss on extinguishment                12 
     Other noncash expenses, net        30        43 
     Changes in operating assets and liabilities:                 
         Receivables, net        (31)        (31) 
         Content rights        (430)        (370) 
         Accounts payable and accrued liabilities        (116)        (159) 
         Stock-based compensation liabilities        (92)        (123) 
         Income tax receivable        94        (11) 
         Other, net        (15)        (21) 




Cash provided by operating activities        431        90 
 
INVESTING ACTIVITIES                 
Purchases of property and equipment        (27)        (20) 
Business acquisitions, net of cash acquired                (38) 
Investments in and advances to equity investees        (82)        (41) 




Cash used in investing activities        (109)        (99) 
 
FINANCING ACTIVITIES                 
Borrowings from long term debt, net of discounts and issuance costs        641        2,970 
Principal repayments of long-term debt                (2,883) 
Principal repayments of capital lease obligations        (13)        (5) 
Repurchases of common stock        (377)         
Cash distributions to noncontrolling interests        (7)        (2) 
Proceeds from stock option exercises        38        15 
Excess tax benefits from stock-based compensation        17        4 




Cash provided by financing activities        299        99 
 
Effect of exchange rate changes on cash and cash equivalents        8         




 
NET CHANGE IN CASH AND CASH EQUIVALENTS        629        90 
Cash and cash equivalents, beginning of period        466        623 




CASH AND CASH EQUIVALENTS, END OF PERIOD    $    1,095    $    713 





8


DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE
DEPRECIATION AND AMORTIZATION
(unaudited; in millions)
 
 
        Three Months Ended June 30, 2011             





    Adjusted                         
    Operating                         
    Income Before    Depreciation    Amortization of    Mark-to-Market             
    Depreciation and    and    Deferred Launch    Stock-Based        Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)    Income 






 
U.S. Networks    $ 395    $ (4)    $ (2)    $ —    $ (2)    $ 387 
International Networks    173    (12)    (10)        (2)        149 
Education and Other    5    (1)                    4 
Corporate and Eliminations    (63)    (13)        (19)            (95) 







Total    $ 510    $ (30)    $ (12)    $ (19)    $ (4)        $ 445 







 
 
        Three Months Ended June 30, 2010             





    Adjusted                         
    Operating                         
    Income Before    Depreciation    Amortization of    Mark-to-Market             
    Depreciation and    and    Deferred Launch    Stock-Based        Operating 
    Amortization    Amortization    Incentives    Compensation    Other    Income 






 
U.S. Networks    $ 379    $ (5)    $ (2)    $ —    $     $    372 
International Networks    132    (11)    (8)                113 
Education and Other    1    (2)                    (1) 
Corporate and Eliminations    (57)    (15)        (40)            (112) 







Total    $ 455    $ (33)    $ (10)    $ (40)    $     $    372 








 
(a) For the three months ended June 30, 2011, amounts represent restructuring charges of $4 million.             

9


DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE
DEPRECIATION AND AMORTIZATION
(unaudited; amounts in millions)
 
 
            Six Months Ended June 30, 2011                 







    Adjusted                                 
    Operating                                 
    Income Before    Depreciation    Amortization of    Mark-to-Market                 
    Depreciation and    and    Deferred Launch    Stock-Based            Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)    Income 






 
U.S. Networks    $    729    $ (8)    $ (4)    $ —    $    126    $    843 
International Networks        317    (22)    (22)            (2)        271 
Education and Other        13    (3)                        10 
Corporate and Eliminations    (122)    (27)        (23)                (172) 








Total    $    937    $ (60)    $ (26)    $ (23)    $ 124    $    952 








 
 
            Six Months Ended June 30, 2010                 







    Adjusted                                 
    Operating                                 
    Income Before    Depreciation    Amortization of    Mark-to-Market                 
    Depreciation and    and    Deferred Launch    Stock-Based            Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)    Income 






 
U.S. Networks    $    672    $ (11)    $ (4)    $ —    $        $    657 
International Networks        254    (19)    (17)            (3)        215 
Education and Other        6    (3)                        3 
Corporate and Eliminations        (112)    (33)        (76)            (221) 








Total    $    820    $ (66)    $ (21)    $ (76)    $    (3)    $    654 










(a)      For the six months ended June 30, 2011 amount represents a pre-tax gain of $129 million as a result of contributing Discovery Health to the OWN joint venture and restructuring charges of $5 million. For the six months ended June 30, 2010, amounts represent restructuring charges of $3 million.
 

10


             DISCOVERY COMMUNICATIONS, INC.                     
                 SUPPLEMENTAL FINANCIAL DATA                     
            (unaudited; in millions)                         
 
 
 
CALCULATION OF FREE CASH FLOW                                         
 
 
             Three Months Ended June 30,        Six Months Ended June 30,     





        2011        2010     Change    2011        2010    Change 









 
 
 Cash provided by (used in) operating    $           214    $    (36)    $    250    $ 431    $    90    $    341 
 activities                                             
 Acquisition of property and equipment             (16)        (8)        (8)    (27)        (20)        (7) 











 Free cash flow    $           198    $    (44)    $    242    $ 404    $    70    $    334 












RECONCILIATION OF 2011 OUTLOOK TO GAAP MEASURES                 
 
 
    Full Year 2011     


 Net income available to Discovery Communications, Inc. stockholders    $ 1,000    To    $    1,075 
 Interest expense, net    210    To        205 
 Depreciation and amortization    125    To        115 
 Other expense, including amortization of deferred launch incentives, mark-to-market stock-based    540    To        555 
   compensation, asset impairment, exit and restructuring costs, gains (losses) on business                 
   disposition, gains (losses) on sale of securities, equity earnings (losses) in unconsolidated                 
   affiliates, unrealized and realized gains (losses) from derivatives, income tax expense, net loss                 
   (income) attributable to noncontrolling interests, and stock dividends to preferred interests                 



 Adjusted OIBDA    $ 1,875    To    $    1,950 




NET INCOME RECONCILIATION FOR ONE-TIME ITEMS             
 
    Three Months     
    Ended June 30,     


    2011        2010 



 
Net income available to Discovery Communications, Inc. stockholders,    $ 254    $    106 
Loss on early extinguishment of debt, net of tax            90 
Loss on early termination of interest rate swaps, net of tax            15 



 
Net income available to Discovery Communications, Inc. stockholders excluding one-time items    $ 254    $    211 




11


    DISCOVERY COMMUNICATIONS, INC.             
    SUPPLEMENTAL FINANCIAL DATA             
    SELECTED FINANCIAL DETAIL             
    (unaudited; in millions)             
 
 
BORROWINGS                         
                    June 30, 2011 


3.70% Senior Notes, semi-annual interest, due June 2015                $    850 
5.625% Senior Notes, semi-annual interest, due August 2019                    500 
5.05% Senior Notes, semi-annual interest, due June 2020                    1,300 
4.375% Senior Notes, semi-annual interest, due June 2021                    650 
6.35% Senior Notes, semi-annual interest, due June 2040                    850 
Capital lease and other obligations                        118 



Total long-term debt                        4,268 
Unamortized discount                        (11) 



Long-term debt, net                        4,257 
Less current portion of long-term debt                        (22) 



Noncurrent portion of long-term debt                    $    4,235 



 
 
 
STOCK-BASED COMPENSATION                         
                   June 30, 2011         





    Total Units    Weighted    Vested Units        Weighted 
Long-Term    Outstanding    Average    Outstanding        Average 
Incentive Plans    (in millions)    Grant Price    (in millions)    Grant Price 





 
Discovery Appreciation Plan    7.3    $    29.54    0.5                 $    21.77 
 
Stock Appreciation Rights    0.1        26.00    ——        —— 
 
Stock Options    14.2        21.27    4.1        17.16 
 
Performance-based Restricted Stock Units    1.7        35.31    ——        —— 
 
Service-based Restricted Stock Units    0.8        35.08    ——        —— 



     Total Stock-based Compensation Plans    24.1    $    25.24    4.6                 $    17.66 



SHARE COUNT ROLL FORWARD    Common    Preferred    Total 




(Basic shares, in millions)             
Total shares outstanding as of December 31, 2010    283.76    127.46    411.22 
 Shares repurchased    (10.37)    ——    (10.37) 
 Shares issued – stock option exercises    2.34    ——    2.34 



Total shares outstanding as of June 30, 2011    275.73    127.46    403.19 

12