200
East Randolph Drive, Chicago, IL
|
60601
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer x
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Part
I
|
Financial
Information
|
|||
Item
1.
|
3
|
|||
3
|
||||
4
|
||||
5
|
||||
6
|
||||
7
|
||||
Item
2.
|
23
|
|||
Item
3.
|
36
|
|||
Item
4.
|
37
|
|||
Part
II
|
Other
Information
|
|||
Item
1.
|
38
|
|||
Item
2.
|
38
|
|||
Item
5.
|
39
|
|||
Item
6.
|
42
|
Part
I
|
Financial
Information
|
Item
1.
|
Financial
Statements
|
Assets
|
September
30, 2006
(unaudited)
|
December
31,
2005
|
|||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
34,060
|
28,658
|
||||
Trade
receivables, net of allowances of $9,230 and $5,551
|
460,862
|
415,087
|
|||||
Notes
and other receivables
|
31,217
|
15,231
|
|||||
Prepaid
expenses
|
27,535
|
22,442
|
|||||
Deferred
tax assets
|
36,374
|
35,816
|
|||||
Other
|
16,860
|
13,864
|
|||||
Total
current assets
|
606,908
|
531,098
|
|||||
|
|||||||
Property
and equipment, net of accumulated depreciation of $170,287 and
$158,064
|
105,992
|
82,186
|
|||||
Goodwill,
with indefinite useful lives, net of accumulated amortization
of
$38,118
and $37,450
|
512,778
|
335,731
|
|||||
Identified
intangibles, with finite useful lives, net of accumulated amortization
of
$54,893 and $45,360
|
39,837
|
4,391
|
|||||
Investments
in real estate ventures
|
127,487
|
88,710
|
|||||
Long-term
receivables
|
23,006
|
20,931
|
|||||
Deferred
tax assets
|
59,547
|
59,262
|
|||||
Other
|
27,540
|
22,460
|
|||||
|
$
|
1,503,095
|
1,144,769
|
||||
|
|||||||
Liabilities
and Stockholders’ Equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
157,705
|
155,741
|
||||
Accrued
compensation
|
322,153
|
300,847
|
|||||
Short-term
borrowings
|
19,220
|
18,011
|
|||||
Deferred
tax liabilities
|
1,601
|
400
|
|||||
Deferred
income
|
26,921
|
20,823
|
|||||
Other
|
38,140
|
26,813
|
|||||
Total
current liabilities
|
565,740
|
522,635
|
|||||
|
|||||||
Noncurrent
liabilities:
|
|||||||
Credit
facilities
|
158,029
|
26,697
|
|||||
Deferred
tax liabilities
|
2,273
|
3,079
|
|||||
Deferred
compensation
|
21,553
|
15,988
|
|||||
Minimum
pension liability
|
17,621
|
16,753
|
|||||
Deferred
business acquisition obligations
|
33,539
|
—
|
|||||
Other
|
30,774
|
23,614
|
|||||
Total
liabilities
|
829,529
|
608,766
|
|||||
|
|||||||
Commitments
and contingencies
|
|||||||
Stockholders’
equity:
|
|||||||
Common
stock, $.01 par value per share, 100,000,000 shares authorized;
36,486,588
and 35,199,744 shares issued and outstanding
|
365
|
352
|
|||||
Additional
paid-in capital
|
655,290
|
606,000
|
|||||
Retained
earnings
|
186,979
|
100,142
|
|||||
Stock
held by subsidiary
|
(162,480
|
)
|
(132,791
|
)
|
|||
Stock
held in trust
|
(1,405
|
)
|
(808
|
)
|
|||
Accumulated
other comprehensive loss
|
(5,183
|
)
|
(36,892
|
)
|
|||
Total
stockholders’ equity
|
673,566
|
536,003
|
|||||
$
|
1,503,095
|
1,144,769
|
Three
Months Ended
September
30, 2006
|
Three
Months Ended
September
30, 2005
|
Nine
Months Ended
September
30, 2006
|
Nine
Months Ended
September
30, 2005
|
||||||||||
Revenue
|
$
|
462,317
|
326,384
|
1,309,204
|
891,648
|
||||||||
Operating
expenses:
|
|||||||||||||
Compensation
and benefits
|
313,711
|
211,035
|
863,326
|
592,800
|
|||||||||
Operating,
administrative and other
|
99,796
|
79,702
|
284,353
|
227,184
|
|||||||||
Depreciation
and amortization
|
11,523
|
8,322
|
31,877
|
24,967
|
|||||||||
Restructuring
charges (credits)
|
—
|
721
|
(670
|
)
|
471
|
||||||||
Operating
expenses
|
425,030
|
299,780
|
1,178,886
|
845,422
|
|||||||||
Operating
income
|
37,287
|
26,604
|
130,318
|
46,226
|
|||||||||
Interest
expense, net of interest income
|
4,112
|
1,333
|
11,799
|
3,019
|
|||||||||
Equity
in earnings from real estate ventures
|
773
|
2,366
|
9,422
|
6,104
|
|||||||||
Income
before provision for income taxes
|
33,948
|
27,637
|
127,941
|
49,311
|
|||||||||
Provision
for income taxes
|
9,251
|
7,020
|
33,648
|
12,525
|
|||||||||
Net
income before cumulative effect of change in accounting
principle
|
24,697
|
20,617
|
94,293
|
36,786
|
|||||||||
Cumulative
effect of change in accounting principle, net of tax
|
—
|
—
|
1,180
|
—
|
|||||||||
Net
income
|
$
|
24,697
|
20,617
|
95,473
|
36,786
|
||||||||
Net
income available to common shareholders (Note 7)
|
$
|
24,697
|
20,231
|
94,951
|
36,400
|
||||||||
Basic
earnings per common share
|
$
|
0.77
|
0.64
|
2.99
|
1.16
|
||||||||
Basic
weighted average shares outstanding
|
32,106,994
|
31,576,006
|
31,771,247
|
31,296,057
|
|||||||||
Diluted
earnings per common share
|
$
|
0.73
|
0.61
|
2.85
|
1.10
|
||||||||
Diluted
weighted average shares outstanding
|
33,751,054
|
33,425,883
|
33,319,566
|
32,990,066
|
|
|
|
|
|
|
|
|
|
|
|
Accu-
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
mulated
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
Stock
|
|
|
|
Compre-
|
|
|
|
||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Held
by
|
|
Stock
|
|
hensive
|
|
|
|
||||||||
|
|
Common
Stock
|
|
Paid-In
|
|
Retained
|
|
Subsi-
|
|
Held
in
|
|
Income
|
|
|
|
||||||||||
|
|
Shares
(1)
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
diary
|
|
Trust
|
|
(Loss)
|
|
Total
|
|||||||||
Balances
at December 31, 2005
|
35,199,744
|
$
|
352
|
606,000
|
100,142
|
(132,791
|
)
|
(808
|
)
|
(36,892
|
)
|
$
|
536,003
|
||||||||||||
Net
income
|
—
|
—
|
—
|
95,473
|
—
|
—
|
—
|
95,473
|
|||||||||||||||||
Shares
issued under stock compensation programs
|
1,286,844
|
13
|
901
|
—
|
—
|
—
|
—
|
914
|
|||||||||||||||||
Tax
benefits of vestings and exercises
|
—
|
—
|
27,375
|
—
|
—
|
—
|
—
|
27,375
|
|||||||||||||||||
Amortization
of stock compensation
|
—
|
—
|
21,014
|
—
|
—
|
—
|
—
|
21,014
|
|||||||||||||||||
Shares
acquired by subsidiary (1)
|
—
|
—
|
—
|
—
|
(29,689
|
)
|
—
|
—
|
(29,689
|
)
|
|||||||||||||||
Stock
held in trust
|
—
|
—
|
—
|
—
|
—
|
(597
|
)
|
—
|
(597
|
)
|
|||||||||||||||
Dividends
declared
|
—
|
—
|
—
|
(8,636
|
)
|
—
|
—
|
—
|
(8,636
|
)
|
|||||||||||||||
Foreign
currency translation adjustments
|
— |
—
|
—
|
—
|
—
|
—
|
29,804
|
29,804
|
|||||||||||||||||
Unrealized
holding gain on investments
|
—
|
—
|
—
|
—
|
—
|
—
|
1,905
|
1,905
|
|||||||||||||||||
Balances
at September 30, 2006
|
36,486,588
|
$
|
365
|
655,290
|
186,979
|
(162,480
|
)
|
(1,405
|
)
|
(5,183
|
)
|
$
|
673,566
|
(1)
|
Shares
repurchased under our share repurchase programs are not cancelled,
but are
held by one of our subsidiaries. The 4,349,651 shares we have
repurchased through September 30, 2006 are included in the 36,486,588
shares total of our common stock account, but are deducted from
our share
count for purposes of calculating earnings per
share.
|
Nine
Months Ended
September
30, 2006
|
Nine
Months Ended
September
30, 2005
|
||||||
Cash
flows from operating activities:
|
|||||||
Cash
flows from earnings:
|
|||||||
Net
income
|
$
|
95,473
|
36,786
|
||||
Reconciliation
of net income to net cash provided by earnings:
|
|||||||
Cumulative
effect of change in accounting principle, net of tax
|
(1,180
|
)
|
—
|
||||
Depreciation
and amortization
|
31,877
|
24,967
|
|||||
Equity
in earnings from real estate ventures
|
(9,422
|
)
|
(6,104
|
)
|
|||
Operating
distributions from real estate ventures
|
15,243
|
5,568
|
|||||
Provision
for loss on receivables and other assets
|
4,916
|
2,194
|
|||||
Amortization
of deferred compensation
|
26,931
|
15,332
|
|||||
Amortization
of debt issuance costs
|
519
|
543
|
|||||
Net
cash provided by earnings
|
164,357
|
79,286
|
|||||
Cash
flows from changes in working capital:
|
|||||||
Receivables
|
(68,752
|
)
|
38,689
|
||||
Prepaid
expenses and other assets
|
(10,878
|
)
|
(2,025
|
)
|
|||
Deferred
tax assets, net
|
(448
|
)
|
4,170
|
||||
Excess
tax benefits from share-based payment arrangements
|
(24,475
|
)
|
—
|
||||
Accounts
payable, accrued liabilities and accrued compensation
|
94,380
|
(108,874
|
)
|
||||
Net
cash flows from changes in working capital
|
(10,173
|
)
|
(68,040
|
)
|
|||
Net
cash provided by operating activities
|
154,184
|
11,246
|
|||||
Cash
flows from investing activities:
|
|||||||
Net
capital additions - property and equipment
|
(44,126
|
)
|
(21,908
|
)
|
|||
Business
acquisitions
|
(182,663
|
)
|
(4,885
|
)
|
|||
Capital
contributions and advances to real estate ventures
|
(58,733
|
)
|
(19,850
|
)
|
|||
Distributions,
repayments of advances and sale of investments
|
16,551
|
7,572
|
|||||
Net
cash used in investing activities
|
(268,971
|
)
|
(39,071
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Proceeds
from borrowings under credit facilities
|
715,277
|
444,957
|
|||||
Repayments
of borrowings under credit facilities
|
(584,454
|
)
|
(407,187
|
)
|
|||
Shares
repurchased for payment of employee taxes on stock awards
|
(17,288
|
)
|
(9,481
|
)
|
|||
Shares
repurchased under share repurchase program
|
(29,689
|
)
|
(43,304
|
)
|
|||
Excess
tax benefits from share-based payment arrangements
|
24,475
|
—
|
|||||
Common
stock issued under stock option plan and stock purchase
programs
|
20,504
|
38,726
|
|||||
Payment
of dividends
|
(8,636
|
)
|
—
|
||||
Net
cash provided by financing activities
|
120,189
|
23,711
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
5,402
|
(4,114
|
)
|
||||
Cash
and cash equivalents, January 1
|
28,658
|
30,143
|
|||||
Cash
and cash equivalents, September 30
|
$
|
34,060
|
26,029
|
||||
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
12,751
|
3,218
|
||||
Income
taxes, net of refunds
|
27,562
|
14,447
|
|||||
Non-cash
financing activities:
|
|||||||
Cash
dividends declared but not paid
|
—
|
9,259
|
|||||
Deferred
business acquisition obligations
|
32,069
|
—
|
(i)
|
Investment
Management, which offers money management services on a global
basis, and
|
The
three geographic regions of Investor and Occupier Services ("IOS"):
|
(ii)
|
Americas,
|
(iii)
|
Europe,
Middle East and Africa (“EMEA”), and
|
(iv)
|
Asia
Pacific.
|
Three
Months Ended
September
30, 2006
|
Three
Months Ended
September
30, 2005
|
Nine
Months Ended
September
30, 2006
|
Nine
Months Ended
September
30, 2005
|
||||||||||
Americas
|
|||||||||||||
Revenue:
|
|||||||||||||
Transaction
services
|
$
|
75,159
|
44,825
|
189,906
|
113,864
|
||||||||
Management
services
|
71,774
|
55,831
|
198,836
|
150,220
|
|||||||||
Equity
earnings
|
373
|
198
|
657
|
381
|
|||||||||
Other
services
|
2,823
|
2,291
|
8,256
|
6,040
|
|||||||||
Intersegment
revenue
|
256
|
169
|
915
|
698
|
|||||||||
150,385
|
103,314
|
398,570
|
271,203
|
||||||||||
Operating
expenses:
|
|||||||||||||
Compensation,
operating and administrative services
|
128,415
|
87,065
|
359,012
|
244,953
|
|||||||||
Depreciation
and amortization
|
5,852
|
3,797
|
16,435
|
11,080
|
|||||||||
Operating
income
|
$
|
16,118
|
12,452
|
23,123
|
15,170
|
||||||||
EMEA
|
|||||||||||||
Revenue:
|
|||||||||||||
Transaction
services
|
$
|
138,448
|
84,734
|
326,933
|
236,720
|
||||||||
Management
services
|
27,812
|
22,179
|
71,595
|
70,051
|
|||||||||
Equity
earnings (losses)
|
22
|
—
|
(284
|
)
|
(226
|
)
|
|||||||
Other
services
|
3,406
|
3,740
|
10,771
|
9,099
|
|||||||||
169,688
|
110,653
|
409,015
|
315,644
|
||||||||||
Operating
expenses:
|
|||||||||||||
Compensation,
operating and administrative services
|
152,518
|
105,164
|
386,113
|
307,046
|
|||||||||
Depreciation
and amortization
|
3,518
|
2,435
|
8,867
|
7,439
|
|||||||||
Operating
income
|
$
|
13,652
|
3,054
|
14,035
|
1,159
|
||||||||
|
|||||||||||||
Asia
Pacific
|
|||||||||||||
Revenue:
|
|||||||||||||
Transaction
services
|
$
|
45,019
|
35,461
|
118,856
|
101,674
|
||||||||
Management
services
|
32,769
|
28,604
|
88,650
|
78,310
|
|||||||||
Equity
earnings (losses)
|
(135
|
)
|
—
|
1,714
|
—
|
||||||||
Other
services
|
622
|
(756
|
)
|
3,319
|
777
|
||||||||
Intersegment
revenue
|
141
|
—
|
203
|
—
|
|||||||||
78,416
|
63,309
|
212,742
|
180,761
|
||||||||||
Operating
expenses:
|
|||||||||||||
Compensation,
operating and administrative services
|
78,480
|
60,741
|
206,842
|
168,310
|
|||||||||
Depreciation
and amortization
|
1,819
|
1,745
|
5,579
|
5,414
|
|||||||||
Operating
(loss) income
|
$
|
(1,883
|
)
|
823
|
321
|
7,037
|
|||||||
Investment
Management
|
|||||||||||||
Revenue:
|
|||||||||||||
Transaction
and other services
|
$
|
4,218
|
3,722
|
19,153
|
14,613
|
||||||||
Advisory
fees
|
45,595
|
32,601
|
126,947
|
93,369
|
|||||||||
Incentive
fees
|
14,672
|
13,154
|
145,982
|
16,911
|
|||||||||
Equity
earnings
|
513
|
2,166
|
7,335
|
5,949
|
|||||||||
Intersegment
revenue (expense)
|
(61
|
)
|
—
|
(120
|
)
|
—
|
|||||||
64,937
|
51,643
|
299,297
|
130,842
|
||||||||||
Operating
expenses:
|
|||||||||||||
Compensation,
operating and administrative services
|
54,430
|
37,937
|
196,710
|
100,373
|
|||||||||
Depreciation
and amortization
|
334
|
344
|
996
|
1,034
|
|||||||||
Operating
income
|
$
|
10,173
|
13,362
|
101,591
|
29,435
|
Segment
Reconciling Items:
|
|||||||||||||
Total
segment revenue
|
$
|
463,426
|
328,919
|
1,319,624
|
898,450
|
||||||||
Intersegment
revenue eliminations
|
(336
|
)
|
(169
|
)
|
(998
|
)
|
(698
|
)
|
|||||
Reclassification
of equity earnings
|
(773
|
)
|
(2,366
|
)
|
(9,422
|
)
|
(6,104
|
)
|
|||||
Total
revenue
|
462,317
|
326,384
|
1,309,204
|
891,648
|
|||||||||
Total
segment operating expenses
|
425,366
|
299,228
|
1,180,554
|
845,649
|
|||||||||
Intersegment
operating expense eliminations
|
(336
|
)
|
(169
|
)
|
(998
|
)
|
(698
|
)
|
|||||
Total
operating expenses before
restructuring charges (credits)
|
425,030
|
299,059
|
1,179,556
|
844,951
|
|||||||||
Restructuring
charges (credits)
|
—
|
721
|
(670
|
)
|
471
|
||||||||
Operating
income
|
$
|
37,287
|
26,604
|
130,318
|
46,226
|
Type
of Interest
|
Percent
Ownership of
Real
Estate Limited
Partnership
Venture
|
Accounting
Method
|
Carrying
Value
|
|||||||
General
partner
|
0%
to 1
|
%
|
Equity
|
$
|
0.2
|
|||||
Limited
partner with advisory agreements
|
<1%
to 48.72
|
%
|
Equity
|
124.9
|
||||||
Equity
method
|
$
|
125.1
|
||||||||
Limited
partner without advisory agreements
|
<1%
to 5
|
%
|
Cost
|
0.5
|
||||||
Total
|
$
|
125.6
|
Investor
and Occupier Services
|
|
|
||||||||||||||
|
|
|
Asia
|
Investment
|
|
|||||||||||
|
Americas
|
EMEA
|
Pacific
|
Management
|
Consolidated
|
|||||||||||
Gross
Carrying Amount
|
||||||||||||||||
Balance
as of January 1, 2006
|
$
|
185,339
|
67,291
|
92,552
|
27,999
|
$
|
373,181
|
|||||||||
Additions
|
143,152
|
27,159
|
—
|
—
|
170,311
|
|||||||||||
Impact
of exchange rate movements
|
—
|
5,305
|
503
|
1,596
|
7,404
|
|||||||||||
Balance
as of September 30, 2006
|
328,491
|
99,755
|
93,055
|
29,595
|
550,896
|
|||||||||||
Accumulated
Amortization
|
||||||||||||||||
Balance
as of January 1, 2006
|
$
|
(15,457
|
)
|
(5,755
|
)
|
(6,825
|
)
|
(9,413
|
)
|
$
|
(37,450
|
)
|
||||
Impact
of exchange rate movements
|
—
|
(406
|
)
|
(27
|
)
|
(235
|
)
|
(668
|
)
|
|||||||
Balance
as of September 30, 2006
|
(15,457
|
)
|
(6,161
|
)
|
(6,852
|
)
|
(9,648
|
)
|
(38,118
|
)
|
||||||
Net
book value as of September 30, 2006
|
$
|
313,034
|
93,594
|
86,203
|
19,947
|
$
|
512,778
|
Investor
and Occupier Services
|
|
|
||||||||||||||
|
|
|
Asia
|
Investment
|
|
|||||||||||
|
Americas
|
EMEA
|
Pacific
|
Management
|
Consolidated
|
|||||||||||
Gross
Carrying Amount
|
||||||||||||||||
Balance
as of January 1, 2006
|
$
|
41,310
|
571
|
2,739
|
5,131
|
$
|
49,751
|
|||||||||
Additions
|
41,619
|
2,802
|
—
|
—
|
44,421
|
|||||||||||
Impact
of exchange rate movements
|
—
|
61
|
52
|
445
|
558
|
|||||||||||
Balance
as of September 30, 2006
|
82,929
|
3,434
|
2,791
|
5,576
|
94,730
|
|||||||||||
Accumulated
Amortization
|
||||||||||||||||
Balance
as of January 1, 2006
|
$
|
(37,237
|
)
|
(571
|
)
|
(2,421
|
)
|
(5,131
|
)
|
$
|
(45,360
|
)
|
||||
Amortization
expense
|
(8,129
|
)
|
(556
|
)
|
(285
|
)
|
—
|
(8,970
|
)
|
|||||||
Impact
of exchange rate movements
|
—
|
(62
|
)
|
(56
|
)
|
(445
|
)
|
(563
|
)
|
|||||||
Balance
as of September 30, 2006
|
(45,366
|
)
|
(1,189
|
)
|
(2,762
|
)
|
(5,576
|
)
|
(54,893
|
)
|
||||||
Net
book value as of September 30, 2006
|
$
|
37,563
|
2,245
|
29
|
—
|
$
|
39,837
|
2006
|
$
|
2.7
|
||
2007
|
7.0
|
|||
2008
|
6.6
|
|||
2009
|
3.7
|
|||
2010
|
3.5
|
|||
Thereafter
|
16.3
|
|||
Total
|
$
|
39.8
|
Three
Months Ended
September
30, 2006
|
Three
Months Ended
September
30, 2005
|
Nine
Months Ended
September
30, 2006
|
Nine
Months Ended
September
30, 2005
|
||||||||||
Stock
option awards
|
$
|
17
|
—
|
51
|
—
|
||||||||
Restricted
stock unit awards
|
11,331
|
7,433
|
28,585
|
17,600
|
|||||||||
ESPP
|
—
|
—
|
—
|
—
|
|||||||||
UK
SAYE
|
57
|
57
|
167
|
(44
|
)
|
||||||||
$
|
11,405
|
7,490
|
28,803
|
17,556
|
Three
Months Ended
September
30, 2005
|
Nine
Months Ended
September
30, 2005
|
||||||
Net
income available to common shareholders, as reported
|
$
|
20,231
|
36,400
|
||||
Add:
Stock-based employee compensation expense included in reported
net income,
net of related tax effects
|
6,324
|
15,156
|
|||||
Deduct:
Total stock-based employee compensation expense determined under
fair-value-based method for all awards, net
of related tax effects
|
(7,149
|
)
|
(17,274
|
)
|
|||
Pro
forma net income
|
$
|
19,406
|
34,282
|
||||
Net
earnings per share:
|
|||||||
Basic—as
reported
|
$
|
0.64
|
1.16
|
||||
Basic—pro
forma
|
$
|
0.61
|
1.10
|
||||
Diluted—as
reported
|
$
|
0.61
|
1.10
|
||||
Diluted—pro
forma
|
$
|
0.58
|
1.04
|
Expected
dividend yield
|
0.00
|
%
|
||
Risk-free
interest rate
|
3.56
|
%
|
||
Expected
life
|
6
to 9 years
|
|||
Expected
volatility
|
42.85
|
%
|
||
Contractual
terms
|
7
to 10 years
|
Options
(thousands)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
Aggregate
Intrinsic
Value
($
in millions)
|
||||||||||
Outstanding
at June 30, 2006
|
499.3
|
$
|
18.13
|
||||||||||
Granted
|
—
|
—
|
|||||||||||
Exercised
|
(100.4
|
)
|
19.16
|
||||||||||
Forfeited
|
—
|
—
|
|||||||||||
Outstanding
at September 30, 2006
|
398.9
|
$
|
17.94
|
2.52
years
|
$
|
26.9
|
|||||||
Exercisable
at September 30, 2006
|
382.6
|
$
|
17.92
|
2.37
years
|
$
|
25.8
|
Options
(thousands)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
Aggregate
Intrinsic
Value
($
in millions)
|
||||||||||
Outstanding
at January 1, 2006
|
1,110.1
|
$
|
19.86
|
||||||||||
Granted
|
—
|
—
|
|||||||||||
Exercised
|
(689.8
|
)
|
20.62
|
||||||||||
Forfeited
|
(21.4
|
)
|
30.80
|
||||||||||
Outstanding
at September 30, 2006
|
398.9
|
$
|
17.94
|
2.52
years
|
$
|
26.9
|
|||||||
Exercisable
at September 30, 2006
|
382.6
|
$
|
17.92
|
2.37
years
|
$
|
25.8
|
Three
Months Ended
September
30, 2006
|
Three
Months Ended
September
30, 2005
|
Nine
Months Ended
September
30, 2006
|
Nine
Months Ended
September
30, 2005
|
||||||||||
Number
of options exercised
|
100,451
|
201,115
|
689,830
|
922,704
|
|||||||||
Aggregate
fair value
|
$
|
8.3
|
9.6
|
47.8
|
40.2
|
||||||||
Intrinsic
value
|
6.4
|
5.1
|
33.6
|
18.3
|
|||||||||
Amount
of cash received
|
$
|
1.9
|
4.5
|
14.2
|
21.9
|
||||||||
Tax
benefit recognized
|
$
|
2.4
|
1.9
|
12.7
|
6.6
|
Weighted
Average
Shares
(thousands)
|
Weighted
Average
Grant
Date
Fair
Value
|
Aggregate
Remaining
Contractual
Life
|
Intrinsic
Value
($
in millions)
|
||||||||||
Unvested
at June 30, 2006
|
2,856.2
|
$
|
36.44
|
||||||||||
Granted
|
7.0
|
82.46
|
|||||||||||
Vested
|
(732.6
|
)
|
25.63
|
||||||||||
Forfeited
|
(7.9
|
)
|
30.34
|
|
|||||||||
Unvested
at September 30, 2006
|
2,122.7
|
$
|
40.34
|
1.77
years
|
$
|
95.8
|
|||||||
Unvested
shares expected to vest
|
2,002.7
|
$
|
39.94
|
1.75
years
|
$
|
91.2
|
Shares
(thousands)
|
Weighted
Average
Grant
Date
Fair
Value
|
Weighted
Average
Remaining
Contractual
Life
|
Aggregate
Intrinsic
Value
($
in millions)
|
||||||||||
Unvested
at January 1, 2006
|
2,084.9
|
$
|
28.17
|
||||||||||
Granted
|
832.1
|
57.03
|
|||||||||||
Vested
|
(746.1
|
)
|
25.54
|
||||||||||
Forfeited
|
(48.2
|
)
|
31.23
|
|
|||||||||
Unvested
at September 30, 2006
|
2,122.7
|
$
|
40.34
|
1.77
years
|
$
|
95.8
|
|||||||
Unvested
shares expected to vest
|
2,002.7
|
$
|
39.94
|
1.75
years
|
$
|
91.2
|
Three
Months Ended
September
30, 2006
|
Three
Months Ended
September
30, 2005
|
Nine
Months Ended
September
30, 2006
|
Nine
Months Ended
September
30, 2005
|
||||||||||
Net
income before cumulative effect of change in accounting
principle
|
$
|
24,697
|
20,617
|
94,293
|
36,786
|
||||||||
Cumulative
effect of change in accounting principle,
net of tax
|
—
|
—
|
1,180
|
—
|
|||||||||
Net
income
|
$ |
24,697
|
20,617
|
95,473
|
36,786
|
||||||||
Dividends
on unvested common stock,
net of tax benefit
|
—
|
386
|
522
|
386
|
|||||||||
Net
income available to common shareholders
|
$
|
24,697
|
20,231
|
94,951
|
36,400
|
Basic
weighted average shares outstanding
|
32,106,994
|
31,576,006
|
31,771,247
|
31,296,057
|
|||||||||
Basic
income per common share before cumulative effect of change in
accounting
principle and dividends on unvested common stock
|