SXCL 6.30.2014 10Q


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_____________________ 

FORM 10-Q
 
(Mark One)
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2014 or
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to

Commission file number 0-15071
 _____________________

Steel Excel Inc.
(Exact name of Registrant as specified in its charter)

DELAWARE
(State or other jurisdiction of incorporation or organization)
94-2748530
(I.R.S. Employer Identification No.)
 
 
1133 WESTCHESTER AVENUE, SUITE N222
WHITE PLAINS, NEW YORK
(Address of principal executive offices)
10604
(Zip Code)
 
Registrant's telephone number, including area code (914) 461-1300
 _____________________

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý  No ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes ý No ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one).

Large accelerated filer o
Accelerated filer ý
Non-accelerated filer o
Smaller reporting company o
 
 
(Do not check if a smaller reporting company)

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý

As of July 31, 2014, there were 11,545,466 shares of Steel Excel’s common stock outstanding.




TABLE OF CONTENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

2



PART I. FINANCIAL INFORMATION

Item 1. Financial Statements
Steel Excel Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands, except per-share data)
Net revenues
$
51,924

 
$
28,761

 
$
97,083

 
$
55,112

 
 
 
 
 
 
 
 
Cost of revenues
36,186

 
20,056

 
70,496

 
38,721

 
 
 
 
 
 
 
 
Gross profit
15,738

 
8,705

 
26,587

 
16,391

 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 

 
 

Selling, general and administrative expenses
9,282

 
5,746

 
17,544

 
11,058

Amortization of intangibles
2,433

 
2,231

 
5,074

 
4,631

Total operating expenses
11,715

 
7,977

 
22,618

 
15,689

 
 
 
 
 
 
 
 
Operating income
4,023

 
728

 
3,969

 
702

 
 
 
 
 
 
 
 
Interest income, net
488

 
1,246

 
1,209

 
1,869

Other income (expense), net
654

 
(1,278
)
 
3,582

 
(139
)
 
 
 
 
 
 
 
 
Income from continuing operations before income taxes and equity method income
5,165

 
696

 
8,760

 
2,432

 
 
 
 
 
 
 
 
Benefit from income taxes
693

 
384

 
2,596

 
2,017

Income from equity method investees, net of taxes
2,874

 

 
1,441

 

 
 
 
 
 
 
 
 
Net income from continuing operations
8,732

 
1,080

 
12,797

 
4,449

 
 
 
 
 
 
 
 
Loss from discontinued operations, net of taxes

 
(194
)
 

 
(589
)
 
 
 
 
 
 
 
 
Net income
8,732

 
886

 
12,797

 
3,860

 
 
 
 
 
 
 
 
Net loss attributable to non-controlling interests in consolidated entities
 
 
 
 
 

 
 

Continuing operations
11

 
36

 
337

 
56

Discontinued operations

 
149

 

 
465

 
 
 
 
 
 
 
 
Net income attributable to Steel Excel Inc.
$
8,743

 
$
1,071

 
$
13,134

 
$
4,381

 
 
 
 
 
 
 
 
Basic income (loss) per share attributable to Steel Excel Inc.:
 
 
 
 
 

 
 

Net income from continuing operations
$
0.74

 
$
0.09

 
$
1.10

 
$
0.35

Loss from discontinued operations, net of taxes
$

 
$

 
$

 
$
(0.01
)
Net income
$
0.74

 
$
0.08

 
$
1.10

 
$
0.34

 
 
 
 
 
 
 
 
Diluted income (loss) per share attributable to Steel Excel Inc.:
 
 
 
 
 

 
 

Net income from continuing operations
$
0.73

 
$
0.09

 
$
1.10

 
$
0.35

Loss from discontinued operations, net of taxes
$

 
$

 
$

 
$
(0.01
)
Net income
$
0.73

 
$
0.08

 
$
1.10

 
$
0.34

 
 
 
 
 
 
 
 
Shares used in computing income (loss) per share:
 
 
 
 
 

 
 

Basic
11,895

 
12,718

 
11,938

 
12,796

Diluted
11,917

 
12,734

 
11,958

 
12,812

 
See accompanying Notes to Consolidated Financial Statements.

3



Steel Excel Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Net income
$
8,732

 
$
886

 
$
12,797

 
$
3,860

Other comprehensive income (loss):
 

 
 

 
 

 
 

Foreign currency translation adjustment (A)
14

 
23

 
14

 
(36
)
 
 
 
 
 
 
 
 
Marketable securities:
 
 
 
 
 
 
 
Gross unrealized gains (losses) on marketable securities, net of tax (B)
2,124

 
(128
)
 
7,383

 
3,496

Reclassification to realized gains (losses), net of tax (C)
(309
)
 
771

 
(1,577
)
 
18

Net unrealized gain on marketable securities, net of taxes
1,815

 
643

 
5,806

 
3,514

 
 
 
 
 
 
 
 
Comprehensive income
10,561

 
1,552

 
18,617

 
7,338

Comprehensive loss attributable to non-controlling interest
11

 
185

 
337

 
521

 
 
 
 
 
 
 
 
Comprehensive income attributable to Steel Excel Inc.
$
10,572

 
$
1,737

 
$
18,954

 
$
7,859

 
 
 
 
 
 
 
 
(A) No tax effect on cumulative translation adjustments
 
 
 
 
 
 
 
(B) Tax benefit (provision) on gross unrealized gains (losses)
$
(1,271
)
 
$
126

 
$
(4,035
)
 
$
(2,104
)
(C) Tax benefit (provision) on reclassifications to realized gains (losses)
$
196

 
$
(474
)
 
$
862

 
$
(11
)
 
See accompanying Notes to Consolidated Financial Statements.

4



Steel Excel Inc.
CONSOLIDATED BALANCE SHEETS
(unaudited)
 
June 30,
2014
 
December 31, 2013
Assets
(in thousands)
Current assets:
 
 
 
Cash and cash equivalents
$
69,432

 
$
73,602

Restricted cash
20,010

 

Marketable securities
157,263

 
178,485

Accounts receivable, net of allowance for doubtful accounts of $0
29,821

 
25,355

Deferred income taxes
15

 

Prepaid expenses and other current assets
8,209

 
4,670

Current assets of discontinued operations
31

 
31

Total current assets
284,781

 
282,143

Property and equipment, net
109,335

 
105,890

Goodwill
68,742

 
68,742

Intangible assets, net
40,287

 
44,438

Other investments
28,540

 
25,844

Investments in equity method investees ($31,330 at fair value in 2014)
37,571

 
8,339

Deferred income taxes
3,732

 
1,556

Other long-term assets
1,516

 
1,754

Total assets
$
574,504

 
$
538,706

 
 
 
 
Liabilities and Stockholders' Equity:
 

 
 

Current liabilities:
 

 
 

Accounts payable
$
4,225

 
$
4,754

Accrued expenses and other liabilities
13,896

 
7,775

Due to shareholders
10,023

 

Financial instrument obligations
20,010

 

Current portion of long-term debt
13,214

 
13,214

Current portion of capital lease obligations
412

 
412

3/4% convertible senior subordinated notes due 2023

 
346

Deferred income taxes
3,838

 
3,612

Current liabilities of discontinued operations
987

 
987

Total current liabilities
66,605

 
31,100

Capital lease obligations, net of current portion
386

 
572

Long-term debt, net of current portion
72,679

 
79,286

Deferred income taxes
2,169

 

Other long-term liabilities
3,819

 
3,813

Total liabilities
145,658

 
114,771

 
 
 
 
Commitments and contingencies


 


 
 
 
 
Stockholders' equity:
 

 
 

Common stock ($0.001 par value, 40,000 shares authorized; 14,224 shares and 14,508 shares issued and outstanding in 2014 and 2013, respectively)
14

 
14

Additional paid-in capital
266,473

 
274,826

Accumulated other comprehensive income
12,336

 
6,516

Retained earnings
227,101

 
213,967

Treasury stock, at cost (2014 - 2,679 shares; 2013 - 2,503 shares)
(76,682
)
 
(71,001
)
Total Steel Excel Inc. stockholders' equity
429,242

 
424,322

Non-controlling interest
(396
)
 
(387
)
Total stockholders' equity
428,846

 
423,935

Total liabilities and stockholders' equity
$
574,504

 
$
538,706

 See accompanying Notes to Consolidated Financial Statements.

5



Steel Excel Inc.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(unaudited)

 
Steel Excel Inc. Stockholders' Equity
 
 
 
 
 
Common Stock
 
Treasury Stock
 
Additional Paid-in Capital
 
Accumulated Other Comprehensive Income
 
Retained Earnings
 
Non-Controlling Interest
 
 
 
Shares
 
Amount
 
Shares
 
Amount
 
 
 
 
 
Total
 
(in thousands)
Balance, January 1, 2014
14,508

 
$
14

 
(2,503
)
 
$
(71,001
)
 
$
274,826

 
$
6,516

 
$
213,967

 
$
(387
)
 
$
423,935

Net income attributable to Steel Excel Inc.

 

 

 

 

 

 
13,134

 

 
13,134

Net loss attributable to non-controlling interests

 

 

 

 

 

 

 
(337
)
 
(337
)
Other comprehensive income

 

 

 

 

 
5,820

 

 

 
5,820

Net issuance of restricted shares
13

 
1

 

 

 
(14
)
 

 

 

 
(13
)
Stock-based compensation

 

 

 

 
1,683

 

 

 

 
1,683

Reverse/forward stock split
(297
)
 
(1
)
 

 

 
(10,022
)
 

 

 

 
(10,023
)
Repurchases of common stock

 

 
(176
)
 
(5,681
)
 

 

 

 

 
(5,681
)
Contribution from non-controlling interest

 

 

 

 

 

 

 
328

 
328

Balance, June 30, 2014
14,224

 
$
14

 
(2,679
)
 
$
(76,682
)
 
$
266,473

 
$
12,336

 
$
227,101

 
$
(396
)
 
$
428,846


See accompanying Notes to Consolidated Financial Statements.


6



Steel Excel Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
 
Six Months Ended June 30,
 
2014
 
2013
 
(in thousands)
Cash Flows From Operating Activities:
 
 
 
Net income
$
12,797

 
$
3,860

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

Loss from discontinued operations

 
589

Income from equity method investees
(1,441
)
 

Stock-based compensation expense
1,683

 
1,677

Depreciation and amortization
12,177

 
9,825

Deferred income tax benefit
(2,969
)
 
(2,159
)
Loss (gain) on sales of marketable securities
(5,067
)
 
29

Loss on financial instrument obligations
669

 

Loss on change to equity method at fair value
568

 

Other
285

 
201

Changes in operating assets and liabilities, net of effects of acquisitions:
 

 
 

Accounts receivable
(4,293
)
 
2,149

Prepaid expenses and other assets
(3,334
)
 
(1,842
)
Accounts payable and other liabilities
5,330

 
229

Net cash used in operating activities of discontinued operations

 
(1,185
)
Net cash provided by operating activities
16,405

 
13,373

 
 
 
 
Cash Flows From Investing Activities:
 

 
 

Purchases of businesses, net of cash acquired
(517
)
 
(1,100
)
Purchases of property and equipment
(10,897
)
 
(3,796
)
Proceeds from sale of property and equipment
357

 

Investments in equity method investees
(144
)
 
(4,000
)
Purchases of marketable securities
(73,658
)
 
(123,015
)
Sales of marketable securities
95,740

 
45,065

Maturities of marketable securities
4,300

 
122,115

Other investments
(3,000
)
 

Reclassification of restricted cash
(20,010
)
 

Net cash used in investing activities of discontinued operations

 
(155
)
Net cash provided by (used in) investing activities
(7,829
)
 
35,114

 
 
 
 
Cash Flows From Financing Activities:
 

 
 

Repurchases of common stock - treasury shares
(5,681
)
 
(8,848
)
Repayment of subordinated notes
(346
)
 

Repayments of capital lease obligations
(186
)
 
(213
)
Repayments of long-term debt
(6,607
)
 
(13,000
)
Other financing activities
60

 

Net cash used in financing activities
(12,760
)
 
(22,061
)
 
 
 
 
Net increase (decrease) in cash and cash equivalents
(4,184
)
 
26,426

Effect of foreign currency translation on cash and cash equivalents
14

 
26

Cash and cash equivalents at beginning of period
73,602

 
71,556

 
 
 
 
Cash and cash equivalents at end of period
$
69,432

 
$
98,008

See accompanying Notes to Consolidated Financial Statements.

7



Steel Excel Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1.
Description and Basis of Presentation

Steel Excel Inc. (“Steel Excel” or the “Company”) currently operates in two reporting segments - Energy and Sports. Through its wholly-owned subsidiary Steel Energy Ltd. ("Steel Energy"), the Company’s Energy business provides drilling and production services to the oil and gas industry. Through its wholly-owned subsidiary Steel Sports Inc., the Company’s Sports business provides event-based sports services and other health-related services. The Company also continues to identify business acquisition opportunities in other unrelated industries.

The accompanying unaudited consolidated financial statements of Steel Excel and its subsidiaries, which have been prepared in accordance with the instructions to Form 10-Q and therefore do not include all information and footnotes necessary for a fair presentation of financial position, results of operations, and cash flows in conformity with generally accepted accounting principles, should be read in conjunction with the notes to the consolidated financial statements contained in the Company’s annual report on Form 10-K for the year ended December 31, 2013. The Company believes that all adjustments, consisting primarily of normal recurring accruals, necessary for a fair presentation have been included in the financial statements. The operating results of any period are not necessarily indicative of the results for the entire year or any future period.

In December 2013, Black Hawk Energy Services Ltd. ("Black Hawk Ltd."), an indirect wholly-owned subsidiary of the Company, acquired the business and substantially all of the assets of Black Hawk Energy Services, Inc. ("Black Hawk Inc."), a provider of drilling and production services to the oil and gas industry. The fair values recognized at December 31, 2013, were provisional pending further analysis and valuations. In 2014, the Company recorded measurement period adjustments to reflect revised fair values of the assets and liabilities acquired from Black Hawk Inc. The Company's balance sheet at December 31, 2013, has been revised to reflect such measurement period adjustments as if they were recorded at the acquisition date (see Note 3).

The Company shut down the operations of Ruckus Sports LLC (“Ruckus”), a provider of obstacle course and mass-participation events, in November 2013. The consolidated financial statements reflect Ruckus as a discontinued operation in all periods presented (see Note 4).

In June 2014 the Company's effected a 1-for-500 reverse stock split (the "Reverse Split"), immediately followed by a 500-for-1 forward stock split (the "Forward Split", and together with the Reverse Split, the "Reverse/Forward Split"), of its common stock. The consolidated financial statements reflect the effects of the Reverse/Forward Split (see Note 19).

Certain other prior period amounts have been reclassified to conform to the 2014 presentation.
    
2.
Recent Accounting Pronouncements

In April 2014, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update (“ASU”) No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360), which changes the requirements for reporting discontinued operations. Pursuant to this pronouncement, the disposal of a component of an entity is required to be reported in discontinued operations if the disposal represents a strategic shift that will have a major effect on an entity’s operations and financial results. This pronouncement also requires additional disclosures for discontinued operations and requires disclosures about disposals of individually significant components of an entity that do not qualify for discontinued operations presentation in the financial statements. ASU No. 2014-08 is effective for annual reporting periods beginning after December 15, 2014, and for interim reporting period within those years. The Company does not expect the adoption of ASU No. 2014-08 to have a material effect on its consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which establishes a core principle, achieved through a five-step process, that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU No. 2014-09 is effective for public companies for annual reporting periods beginning after December 15, 2016, and for interim reporting periods within those years. Upon adoption, ASU No. 2014-09 can be applied either retrospectively to each reporting period presented or retrospectively with the cumulative effect of initially applying the standard recognized at the date of initial application. Early application is not permitted. The Company

8



needs to evaluate the impact on its consolidated financial statements of adopting ASU No. 2014-09 and will determine the implementation method to be used.
In June 2014, the FASB issued ASU No. 2014-12, Compensation — Stock Compensation (Topic 718), to address diversity in accounting for share-based payment awards that require a specific performance target to be achieved in order for employees to become eligible to vest in the awards. ASU No. 2014-12 requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. ASU No. 2014-12 is effective for annual reporting periods beginning after December 15, 2015, and for interim reporting period within those years, with earlier adoption permitted. The Company does not expect the adoption of ASU No. 2014-12 to have a material effect on its consolidated financial statements.

3.
Acquisitions

On December 16, 2013, the Company acquired the business and substantially all of the assets of Black Hawk Inc. for approximately $60.8 million in cash, subject to a post-closing working capital adjustment. The fair values recognized in 2013 in connection with this transaction were provisional pending the Company's continued evaluation, including assessing any identifiable intangible assets acquired, and completing a valuation of the tangible and intangible assets. During 2014, the Company recorded adjustments to the initial fair value estimates based on the Company's continued assessment of the fair values of the assets and liabilities acquired, including a preliminary valuation. The following table summarizes the provisional fair values previously reported, the measurement period adjustments recognized in 2014, and the revised fair values of the assets and liabilities acquired.
 
Previously Reported
 
Measurement Period Adjustments
 
Revised
 
(in thousands)
Accounts receivable
$
9,663

 
$
451

 
$
10,114

Prepaid expenses and other current assets
208

 
111

 
319

Property and equipment
30,581

 
(493
)
 
30,088

Intangible assets

 
12,210

 
12,210

Accounts payable
(1,333
)
 
(251
)
 
(1,584
)
Accrued expenses
(1,756
)
 
(416
)
 
(2,172
)
Total identifiable net assets acquired
37,363

 
11,612

 
48,975

Goodwill
23,400

 
(11,612
)
 
11,788

Net assets acquired
$
60,763

 
$

 
$
60,763

 
The intangible assets acquired represented customer relationships, a trade name, and a non-compete arrangement with estimated fair values of $11.3 million, $0.8 million, and $0.1 million, respectively. The intangible assets are being amortized over five-year periods. The revised amounts are subject to further revision pending the Company's continued assessment of the fair values of the assets and liabilities acquired, including completion of the valuation and the post-closing working capital adjustment. The Company's balance sheet at December 31, 2013, has been revised to reflect the measurement period adjustments as if they had been recognized at the acquisition date. The measurement period adjustments did not have a material effect on the Company's statement of operations for the year ended December 31, 2013.

In 2014, UK Elite Soccer, Inc. ("UK Elite"), the Sports' segment soccer operation, acquired the business and assets of three independent providers of soccer clinics and camps for a total purchase price of $1.0 million, or approximately $0.5 million net of cash acquired. In connection with these acquisitions, the Company recognized approximately $0.2 million in current assets, primarily trade receivables, approximately $0.6 million in current liabilities, primarily deferred revenue, and approximately $0.9 million in intangible assets representing customer relationships.

The following unaudited pro forma financial information for the six months ended June 30, 2013, combines the results of operations of the Company with the results of operations of Black Hawk Inc. and UK Elite, which businesses were acquired in December 2013 and June 2013, respectively, as if those acquisitions had occurred at the beginning of the year prior to the date of acquisition. The pro forma financial information does not include the results of Ruckus, which was acquired in January 2013 and is reported as a discontinued operation in the Company's consolidated financial statements. No pro forma information is provided for the businesses acquired by UK Elite in 2014 since their results of operations are not material. The

9



pro forma financial information is not necessarily indicative of what would have actually occurred had the acquisitions been consummated at the beginning of the year prior to the date of acquisition or results that may occur in the future.

 
Amount
 
(in thousands)
Net revenues
$
84,938

Net income from continuing operations
$
7,921

Net income
$
7,332

Net income attributable to Steel Excel Inc.
$
7,846


4.
Discontinued Operations

In November 2013, the Company shut down the operations of Ruckus after it did not meet operational and financial expectations. For the six months ended June 30, 2013, Ruckus reported revenues of $0.6 million and a loss from discontinued operations of $0.6 million. For the three months ended June 30, 2013, Ruckus reported revenues of $0.6 million and incurred a loss from discontinued operations of $0.2 million.
 
5.
Investments

Marketable Securities

All of the Company's marketable securities at June 30, 2014, and December 31, 2013, were classified as "available-for-sale" securities, with changes in fair value recognized in stockholders' equity as "other comprehensive income (loss)". In 2014, the Company entered into short sale transactions on certain securities in which the Company received proceeds from the sale of such securities and incurred obligations to deliver such securities at a later date. Upon initially entering into such short sale transactions the Company recognized obligations totaling approximately $19.3 million, with a comparable amount of the Company's cash and cash equivalents reclassified as restricted cash. Subsequent changes in the fair value of such obligations, determined based on the closing market price of the securities, are recognized currently as gains or losses, with a comparable reclassification made between the amounts of the Company's unrestricted and restricted cash. As of June 30, 2014, the Company's obligations for such transactions totaled approximately $20.0 million, which are reported as "Financial instrument obligations" with a comparable amount reported as "Restricted cash" in the Company's consolidated balance sheet. For the three and six months ended June 30, 2014, the Company incurred losses totaling $0.7 million, which are included as a component of "Other income, net" in the Company's consolidated statements of operations.

Marketable securities at June 30, 2014, consisted of the following:
 
 
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Estimated
Fair
Value
 
(in thousands)
Short-term deposits
$
74,935

 
$

 
$

 
$
74,935

Mutual funds
15,722

 
6,012

 

 
21,734

Corporate securities
89,743

 
15,611

 
(3,714
)
 
101,640

Corporate obligations
32,374

 
1,534

 
(19
)
 
33,889

Total available-for-sale securities
212,774

 
23,157

 
(3,733
)
 
232,198

Amounts classified as cash equivalents
(74,935
)
 

 

 
(74,935
)
Amounts classified as marketable securities
$
137,839

 
$
23,157

 
$
(3,733
)
 
$
157,263

 
Marketable securities at December 31, 2013, consisted of the following:
 

10



 
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Estimated
Fair
Value
 
(in thousands)
Short-term deposits
$
60,909

 
$

 
$

 
$
60,909

Mutual funds
15,722

 
5,061

 

 
20,783

United States government securities
50,356

 
23

 

 
50,379

Corporate securities
69,806

 
9,961

 
(5,208
)
 
74,559

Corporate obligations
31,356

 
885

 
(276
)
 
31,965

Commercial paper
1,799

 

 

 
1,799

Total available-for-sale securities
229,948

 
15,930

 
(5,484
)
 
240,394

Amounts classified as cash equivalents
(61,909
)
 

 

 
(61,909
)
Amounts classified as marketable securities
$
168,039

 
$
15,930

 
$
(5,484
)
 
$
178,485

 
Proceeds from sales of marketable securities were $95.7 million and $45.1 million for the six months ended June 30, 2014 and 2013, respectively, and $55.2 million and $36.8 million for the three months ended June 30, 2014 and 2013, respectively. The company determines gains and losses from sales of marketable securities based on specific identification of the securities sold. Gross realized gains and losses from sales of marketable securities, all of which are reported as a component of "Other income (expense), net" in the consolidated statements of operations for the three and six months ended June 30, 2014 and 2013, were as follows:

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Gross realized gains
$
3,196

 
$
2,607

 
$
6,396

 
$
3,865

Gross realized losses
(1,120
)
 
(3,852
)
 
(1,329
)
 
(3,894
)
Realized gains (losses), net
$
2,076

 
$
(1,245
)
 
$
5,067

 
$
(29
)


The fair value of the Company’s marketable securities with unrealized losses at June 30, 2014, and the duration of time that such losses had been unrealized, were as follows:
 
 
Less than 12 Months
 
12 Months or Greater
 
Total
 
Fair
Value
 
Gross
Unrealized
Losses
 
Fair
Value
 
Gross
Unrealized
Losses
 
Fair
Value
 
Gross
Unrealized
Losses
 
(in thousands)
Corporate securities
$
19,244

 
$
(3,481
)
 
$
199

 
$
(233
)
 
$
19,443

 
$
(3,714
)
Corporate obligations
6,019

 
(19
)
 

 

 
6,019

 
(19
)
Total
$
25,263

 
$
(3,500
)
 
$
199

 
$
(233
)
 
$
25,462

 
$
(3,733
)

The fair value of the Company’s marketable securities with unrealized losses at December 31, 2013, and the duration of time that such losses had been unrealized, were as follows:


11



 
Less than 12 Months
 
12 Months or Greater
 
Total
 
Fair
Value
 
Gross
Unrealized
Losses
 
Fair
Value
 
Gross
Unrealized
Losses
 
Fair
Value
 
Gross
Unrealized
Losses
 
(in thousands)
Corporate securities
$
15,609

 
$
(4,757
)
 
$
803

 
$
(451
)
 
$
16,412

 
$
(5,208
)
Corporate obligations
10,477

 
(276
)
 

 

 
10,477

 
(276
)
Total
$
26,086

 
$
(5,033
)
 
$
803

 
$
(451
)
 
$
26,889

 
$
(5,484
)
 
Gross unrealized losses primarily related to losses on corporate securities. The Company has evaluated such securities, which primarily consist of investments in publicly-traded entities, as of June 30, 2014, and has determined that there was no indication of other-than-temporary impairments. This determination was based on several factors, including the length of time and extent to which fair value has been less than the cost basis, the financial condition and near-term prospects of the entity, and the Company's intent and ability to hold the corporate securities for a period of time sufficient to allow for any anticipated recovery in market value.
 
The amortized cost and estimated fair value of available-for-sale debt securities at June 30, 2014, by contractual maturity, were as follows:

 
Cost
 
Estimated 
Fair Value
 
(in thousands)
Debt securities:
 
 
 
Mature after one year through three years
$
228

 
$
236

Mature in more than three years
32,146

 
33,653

Total debt securities
32,374

 
33,889

Securities with no contractual maturities
180,400

 
198,309

Total
$
212,774

 
$
232,198


 Equity-Method Investments

In January 2013, the Company acquired a 40% membership interest in Again Faster LLC, a fitness equipment company, for total cash consideration of $4.0 million. In August 2013, the Company acquired 1,316,866 shares of the common stock of iGo, Inc. (“iGo”), in a cash tender offer for total consideration of $5.2 million. The shares of common stock of iGo acquired by the Company represent approximately 44.7% of the issued and outstanding shares of iGo. Both Again Faster and iGo are accounted for using the traditional method of accounting for equity-method investments.

In May 2014, the Company increased its holdings of the common stock of API Technologies Corp. (“API”), a designer and manufacturer of high performance systems, subsystems, modules, and components, to 11,377,192 shares through the acquisition of 1,666,666 shares on the open market. Upon acquiring such shares the Company held approximately 20.5% of the total outstanding common stock of API. Effective as of that date the investment in API has been accounted for as an equity-method investment using the fair value option with changes in fair value based on the market price of API's common stock recognized currently as income or loss from equity method investees. The Company elected the fair value option to account for its investment in API in order to more appropriately reflect the value of API in its financial statements. Prior to such time the investment in API was accounted for as an available-for-sale security, and upon the change in classification the Company recognized a loss of approximately $0.6 million that had previously been included as a component of "accumulated other comprehensive income".

The following table summarizes the Company's equity-method investments.


12



 
Ownership
 
Carrying Value
 
Income (Loss) Recognized
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
June 30, 2014
 
December 31, 2013
 
June 30, 2014
 
December 31, 2013
 
June 30, 2014
 
June 30, 2013
 
June 30, 2014
 
June 30, 2013
 
 
 
 
 
(in thousands)
 
 
 
 
Traditional equity method
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Again Faster
40.0
%
 
40.0
%
 
$
3,378

 
$
3,671

 
$
(164
)
 
$

 
$
(293
)
 
$

iGo
44.7
%
 
44.7
%
 
2,863

 
4,668

 
(501
)
 

 
(1,805
)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value option
 
 
 
 
 
 
 
 
 
 
 
 
 
 
API
20.6
%
 
 
 
31,330

 

 
3,539

 

 
3,539

 

Total
 
 
 
 
$
37,571

 
$
8,339

 
$
2,874

 
$

 
$
1,441

 
$


Based on the closing market price of iGo’s publicly-traded shares, the value of the Company’s investment in iGo was approximately $4.2 million at June 30, 2014.

The Company recognizes its equity in the losses of iGo on a one-quarter lag basis. The following table presents summarized income statement information for iGo for the three and six months ended March 31, 2014, the periods on which the loss recognized by the Company for the three and six months ended June 30, 2014, was based and for API for the three months ended May 31, 2014, its most recently completed quarterly fiscal period.

 
 
 
API
 
iGo
 
 
 
Three Months Ended May 31, 2014
 
Three Months Ended March 31, 2014
 
Six Months Ended March 31, 2014
 
 
 
(in thousands)
Revenues
 
 
$
53,169

 
$
1,568

 
$
4,778

Gross loss
 
 
$
10,410

 
$
34

 
$
(1,112
)
Net loss
 
 
$
(14,984
)
 
$
(1,119
)
 
$
(4,036
)

Other Investments

The Company's other investments at June 30, 2014, include a $25.0 million cost-method investment in a limited partnership that co-invested with other private investment funds in a public company. The investment in the limited partnership had an approximate fair value of $33.0 million at June 30, 2014, based on the net asset value indicated in the monthly statement received from the partnership. The Company's other investments at June 30, 2014, also include investments in a venture capital funds totaling $0.5 million and a promissory note with an amortized cost of $3.0 million, which is a reasonable approximation of fair value at June 30, 2014.

6.
Fair Value Measurements

Fair values of assets and liabilities are determined based on a three-level measurement input hierarchy. Level 1 inputs are quoted prices in active markets for identical assets or liabilities as of the measurement date.

Level 2 inputs are other than quoted market prices that are observable, either directly or indirectly, for an asset or liability. Level 2 inputs can include quoted prices in active markets for similar assets or liabilities, quoted prices in a market that is not active for identical assets or liabilities, or other inputs that can be corroborated by observable market data. The Company uses quoted prices of similar instruments with an active market to determine the fair value of its Level 2 investments.

Level 3 inputs are unobservable for the asset or liability when there is little, if any, market activity for the asset or liability. Level 3 inputs are based on the best information available, and may include data developed by the Company. The Company uses the net asset value included in quarterly statements it receives in arrears from two venture capital funds to determine the fair value of such funds.  The Company determines the fair value of certain corporate securities and corporate

13



obligations by incorporating and reviewing prices provided by third-party pricing services based on the specific features of the underlying securities.

Assets and liabilities measured at fair value on a recurring basis at June 30, 2014, summarized by measurement input category, were as follows:
 
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(in thousands)
Assets
 
 
 
 
 
 
 
Cash, including short-term deposits(1)
$
69,432

 
$
69,432

 
$

 
$

Restricted cash
20,010

 
20,010

 

 

Mutual funds(2)
21,734

 
21,734

 

 

Corporate securities(2)
101,640

 
89,176

 

 
12,464

Corporate obligations(2)
33,889

 

 
14,547

 
19,342

Investments in equity-method investees
31,330

 
31,330

 

 

Investments in certain funds(3)
540

 

 

 
540

Total assets
$
278,575

 
$
231,682

 
$
14,547

 
$
32,346

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Financial instrument obligations
$
20,010

 
$
20,010

 
$

 
$

 
(1)
Reported within "Cash and cash equivalents"
(2)
Reported within “Marketable securities”
(3)
Reported within "Other investments"

Assets and liabilities measured at fair value on a recurring basis at December 31, 2013, summarized by measurement input category, were as follows:
 
 
Total
 

Level 1
 

Level 2
 

Level 3
 
(in thousands)
Assets
 
 
 
 
 
 
 
Cash, including short-term deposits(1)
$
72,602

 
$
72,602

 
$

 
$

Mutual funds(2)
20,783

 
20,783

 

 

United States government securities(2)
50,379

 
50,379

 

 

Corporate securities(2)
74,559

 
68,624

 

 
5,935

Commercial paper(3)
1,799

 

 
1,799

 

Corporate obligations(2)
31,965

 

 
14,535

 
17,430

Investments in certain funds(4)
844

 

 

 
844

Total
$
252,931

 
$
212,388

 
$
16,334

 
$
24,209

 
(1)
Reported within "Cash and cash equivalents."
(2)
Reported within “Marketable securities.”
(3)
$1.0 million reported within "Cash and cash equivalents" and $0.8 million reported within "Marketable securities."
(4)
Reported within "Other investments."

There were no transfers of securities among the various measurement input levels during the six months ended June 30, 2014.

Changes in the fair value of assets valued using Level 3 measurement inputs during the six months ended June 30, 2014, were as follows:
 

14



 
 
 
Amount
 
 
 
(in thousands)
Balance, January 1, 2014
 
 
$
24,209

Purchases
 
 
10,538

Sales
 
 
(4,732
)
Realized loss on sale
 
 
(129
)
Unrealized gains recognized in other comprehensive income
 
 
2,460

Balance, June 30, 2014
 
 
$
32,346

 
The Company’s 3/4% Convertible Senior Notes due December 22, 2023, had a carrying value of approximately $0.3 million at December 31, 2013, which was a reasonable approximation of fair value. The Company redeemed all outstanding Convertible Senior Notes in January 2014 with a cash payment of $0.3 million.

7.
Property and Equipment, Net

Property and equipment at June 30, 2014, and December 31, 2013, consisted of the following:
 
 
June 30, 2014
 
December 31, 2013
 
(in thousands)
Rigs and other equipment
$
108,761

 
$
100,884

Buildings and improvements
19,991

 
17,880

Land
1,164

 
1,893

Vehicles
2,004

 
1,869

Furniture and fixtures
615

 
512

Assets in progress
2,108

 
1,114

 
134,643

 
124,152

Accumulated depreciation
(25,308
)
 
(18,262
)
Property and equipment, net
$
109,335

 
$
105,890


The amounts at December 31, 2013, have been revised to reflect measurement period adjustments identified during the six months ended June 30, 2014, related to the assets acquired from Black Hawk Inc. as if they had been recognized at the acquisition date (see Note 3). Depreciation expense was $7.1 million and $5.2 million for the six months ended June 30, 2014 and 2013, respectively. Depreciation expense was $3.6 million and $2.6 million for the three months ended June 30, 2014 and 2013, respectively.

8.
Goodwill and Other Intangible Assets

The Company's intangible assets at June 30, 2014, and December 31, 2013, all of which are subject to amortization, consisted of the following:
 

15



 
June 30, 2014
 
December 31, 2013
 
Cost
 
Accumulated
Amortization
 
Net
 
Cost
 
Accumulated
Amortization
 
Net
 
(in thousands)
Energy segment:
 
 
 
 
 

 
 
 
 
 
 
Customer relationships
$
54,430

 
$
(18,051
)
 
$
36,379

 
$
54,430

 
$
(13,700
)
 
$
40,730

Trade names
4,860

 
(2,820
)
 
2,040

 
4,860

 
(2,315
)
 
2,545

Non-compete agreement
120

 
(13
)
 
107

 
120

 

 
120

 
59,410

 
(20,884
)
 
38,526

 
59,410

 
(16,015
)
 
43,395

 
 
 
 
 
 
 
 
 
 
 
 
Sports segment:
 
 
 
 
 
 
 
 
 
 
 
Customer relationships
2,086

 
(423
)
 
1,663

 
1,163

 
(230
)
 
933

Trade names
122

 
(24
)
 
98

 
122

 
(12
)
 
110

 
2,208

 
(447
)
 
1,761

 
1,285

 
(242
)
 
1,043

 
 
 
 
 
 
 
 
 
 
 
 
 Total
$
61,618

 
$
(21,331
)
 
$
40,287

 
$
60,695

 
$
(16,257
)
 
$
44,438

 
The amounts for the Energy segment at December 31, 2013, have been revised to reflect measurement period adjustments identified during the six months ended June 30, 2014, related to the assets acquired from Black Hawk Inc. as if they had been recognized at the acquisition date (see Note 3).     

Amortization expense was $2.4 million and $2.2 million for the three months ended June 30, 2014 and 2013, respectively. Amortization expense was $5.1 million and $4.6 million for the six months ended June 30, 2014 and 2013, respectively. Estimated aggregate amortization expense related to the intangible assets for the next five years is as follows:
 
 
 
 
 
 
Amount
 
 
 
 
 
(in thousands)
For the year ended December 31:
 
 
 
 
 
Remainder of 2014
 
 
 
 
$
4,509

2015
 
 
 
 
8,210

2016
 
 
 
 
7,202

2017
 
 
 
 
5,971

2018
 
 
 
 
5,229

Thereafter
 
 
 
 
9,166

Total
 
 
 
 
$
40,287


The changes to the Company’s carrying amount of goodwill were as follows:
 
 
Six Months Ended June 30, 2014
 
Fiscal Year Ended December 31, 2013
 
Energy
 
Sports
 
Total
 
Energy
 
Sports
 
Total
 
(in thousands)
Balance at beginning of period
$
66,571

 
$
2,171

 
$
68,742

 
$
52,939

 
$
154

 
$
53,093

Acquisitions (see Note 3)

 

 

 
11,788

 
5,594

 
17,382

Adjustments to fair value

 

 

 
1,844

 

 
1,844

Impairments

 

 

 

 
(3,577
)
 
(3,577
)
Balance at end of period
$
66,571

 
$
2,171

 
$
68,742

 
$
66,571

 
$
2,171

 
$
68,742

 
The amounts for the Energy segment at December 31, 2013, have been revised to reflect measurement period adjustments identified during the six months ended June 30, 2014, related to the assets acquired from Black Hawk Inc. as if

16



they had been recognized at the acquisition date (see Note 3). The adjustment to fair value in 2013 represents an adjustment to reflect additional acquisition-date deferred income tax liabilities and non-current deferred compensation obligations related to the acquisition of Sun Well Service, Inc. (“Sun Well”) in May 2012. During the year ended December 31, 2013, the Company recognized a goodwill impairment of $3.6 million related to the shutdown of Ruckus.

The components of goodwill at June 30, 2014, and December 31, 2013, were as follows:
 
 
June 30, 2014
 
December 31, 2013
 
(in thousands)
Goodwill
$
74,307

 
$
74,307

Accumulated impairment
(5,565
)
 
(5,565
)
Net goodwill
$
68,742

 
$
68,742


9.
Long-term Debt

In 2013, Steel Energy entered into a credit agreement, as amended (the “Amended Credit Agreement”), with Wells Fargo Bank National Association, RBS Citizens, N.A., and Comerica Bank that provided for a borrowing capacity of $105.0 million consisting of a $95.0 million secured term loan (the “Term Loan”) and up to $10.0 million in revolving loans (the “Revolving Loans”) subject to a borrowing base of 85% of the eligible accounts receivable.
Borrowings under the Amended Credit Agreement are collateralized by substantially all the assets of Steel Energy and its wholly-owned subsidiaries Sun Well, Rogue Pressure Services, LLC (“Rogue”), and Black Hawk Ltd., and a pledge of all of the issued and outstanding shares of capital stock of Sun Well, Rogue, and Black Hawk Ltd. Borrowings under the Amended Credit Agreement are fully guaranteed by Sun Well, Rogue, and Black Hawk Ltd. The carrying values as of June 30, 2014, of the assets pledged as collateral by Steel Energy and its subsidiaries under the Amended Credit Agreement were as follows:
 
Amount
 
(in thousands)
Cash and cash equivalents
$
12,088

Accounts receivable
28,594

Property and equipment, net
100,969

Intangible assets, net
38,526

Total
$
180,177

The Amended Credit Agreement has a term that runs through July 2018, with the Term Loan amortizing in quarterly installments of $3.3 million and a balloon payment due on the maturity date. At June 30, 2014, $85.9 million was outstanding under the Term Loan and no amount was outstanding under the Revolving Loans. Principal payments under the Amended Credit Agreement for the remainder of 2014 and subsequent years are as follows:
 
 
 
Amount
 
 
 
(in thousands)
Remainder of 2014
 
 
$
6,607

2015
 
 
13,214

2016
 
 
13,214

2017
 
 
13,214

2018
 
 
39,644

Total
 
 
85,893

Less current portion
 
 
13,214

Total long-term debt
 
 
$
72,679


17



The interest rate on the borrowings under the Amended Credit Agreement was 3.0% at June 30, 2014. For the three months ended June 30, 2014, the Company incurred interest expense of $0.8 million in connection with the Amended Credit Agreement, consisting of $0.7 million in interest on the Term Loans and $0.1 million of amortization of deferred financing fees. For the six months ended June 30, 2014, the Company incurred interest expense of $1.7 million, consisting of $1.4 million in interest on the Term Loans and $0.3 million of amortization of deferred financing fees. The Company was in compliance with all financial covenants of the Amended Credit Agreement as of June 30, 2014.
Sun Well previously had a credit agreement (the "Sun Well Credit Agreement") with Wells Fargo Bank, National Association, that included a term loan of $20.0 million and a revolving line of credit for up to $5.0 million. All amounts due under the Sun Well Credit Agreement were fully repaid in 2013 and the facility was terminated in July 2013. For the three and six months ended June 30, 2013, the Company incurred interest expense of $0.1 million and $0.3 million, respectively, in connection with the Sun Well Credit Agreement.

10.
Other Liabilities

“Accrued expenses and other current liabilities” consisted of the following:
 
 
June 30, 2014
 
December 31, 2013
 
(in thousands)
Accrued compensation and related taxes
$
5,467

 
$
4,207

Deferred revenue
4,331

 
857

Insurance
1,327

 
310

Professional services
404

 
608

Accrued fuel and rig-related charges
1,498

 
901

Tax-related
253

 
385

Other
616

 
507

Total
$
13,896

 
$
7,775

 
“Other long-term liabilities” consisted of the following:
 
 
June 30, 2014
 
December 31, 2013
 
(in thousands)
Deferred compensation
$
3,709

 
$
3,709

Tax-related
110

 
104

Total
$
3,819

 
$
3,813

 

11.
Interest and Other Income

“Interest income, net” consisted of the following:

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Interest income
$
1,310

 
$
1,330

 
$
2,899

 
$
2,124

Interest expense
(822
)
 
(84
)
 
(1,690
)
 
(255
)
Interest income, net
$
488

 
$
1,246

 
$
1,209

 
$
1,869


"Other income (expense), net" consisted of the following:


18



 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Realized gain (loss) on sale of marketable securities, net
$
2,076

 
$
(1,245
)
 
$
5,067

 
$
(29
)
Realized loss on financial instrument obligation
(669
)
 

 
(669
)
 

Realized loss upon change to equity method at fair value
(568
)
 

 
(568
)
 

Other
(185
)
 
(33
)
 
(248
)
 
(110
)
Other income (expense), net
$
654

 
$
(1,278
)
 
$
3,582

 
$
(139
)

12.
Income Taxes

The Company accounts for income taxes in accordance with Accounting Standards Codification (“ASC”) Topic 740, Income Taxes, which requires that deferred tax assets and liabilities are recognized using enacted tax rates for the effect of temporary differences between the book and tax bases of recorded assets and liabilities. ASC 740 also requires that deferred tax assets be reduced by a valuation allowance if it is more likely than not that some or all of the deferred tax assets will not be realized. Based on its history of operating losses, the Company has offset its net deferred tax assets by a full valuation allowance. Any reversal of the corresponding valuation allowance will generally result in a tax benefit being recorded in the consolidated statement of operations in the respective period.

For the three months ended June 30, 2014 and 2013, the Company reversed $1.1 million and $0.3 million, respectively, of its valuation allowance for deferred tax assets as a result of recognizing deferred tax liabilities related to unrealized gains on marketable securities recorded during the period. These reversals resulted in an overall benefit from income taxes of $0.7 million and $0.4 million for the three months ended June 30, 2014 and 2013, respectively.

For the six months ended June 30, 2014 and 2013, the Company reversed $3.2 million and $2.1 million, respectively, of its valuation allowance for deferred tax assets as a result of recognizing deferred tax liabilities related to unrealized gains on marketable securities recorded during the period. These reversals resulted in an overall benefit from income taxes of $2.6 million and $2.0 million for the six months ended June 30, 2014 and 2013, respectively.

13.    Stock Benefit Plans

The Company grants equity-based awards to employees under its 2004 Equity Incentive Plan, as amended (the “2004 Plan”), and grants equity-based awards to non-employee directors under its 2006 Director Plan, as amended (the "2006 Plan", and together with the “2004 Plan”, the "Equity Plans"). Stock-based compensation expense by type of award, all of which was recognized as a component of "Selling, general, and administrative expenses" in the consolidated statements of operations for the three and six months ended June 30, 2014 and 2013, was as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Stock options
$
14

 
$
26

 
$
36

 
$
51

Restricted stock
1,052

 
1,031

 
1,647

 
1,626

Total stock-based compensation
$
1,066

 
$
1,057

 
$
1,683

 
$
1,677


Restricted stock activity in the Equity Plans during the six months ended June 30, 2014, was as follows:


19



 
Amount
 
(in thousands)
Non-vested stock, January 1, 2014
142

Awarded
24

Vested
(21
)
Forfeited
(12
)
Non-vested stock, June 30, 2014
133


The Company did not grant any stock options during the six months ended June 30, 2014.

14.
Net Income (Loss) Per Share

Basic net income (loss) attributable to Steel Excel per share of common stock is computed by dividing net income (loss) attributable to Steel Excel by the weighted-average number of common shares outstanding during the period. Diluted net income (loss) per share attributable to Steel Excel gives effect to all potentially dilutive common shares outstanding during the period.

Amounts used in the calculation of basic and diluted net income (loss) per share of common stock for the three and six months ended June 30, 2014 and 2013, were as follows:


20



 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands, except per share data)
Numerators:
 
 
 
 
 
 
 
Net income from continuing operations
$
8,732

 
$
1,080

 
$
12,797

 
$
4,449

Non-controlling interest
11

 
36

 
337

 
56

Net income from continuing operations attributable to Steel Excel Inc.
$
8,743

 
$
1,116

 
$
13,134

 
$
4,505

 
 
 
 
 
 
 
 
Loss from discontinued operations, net of taxes
$

 
$
(194
)
 
$

 
$
(589
)
Non-controlling interest

 
149

 

 
465

Loss from discontinued operations, net of taxes, attributable to Steel Excel Inc.
$

 
$
(45
)
 
$

 
$
(124
)
 
 
 
 
 
 
 
 
Net income attributable to Steel Excel Inc.
$
8,743

 
$
1,071

 
$
13,134

 
$
4,381

 
 
 
 
 
 
 
 
Denominators:
 
 
 
 
 
 
 
Basic weighted average common shares outstanding
11,895

 
12,718

 
11,938

 
12,796

Effect of dilutive securities:
 
 
 
 
 
 
 
Stock-based awards
22

 
16

 
20