PRG-Schultz International, Inc. (Nasdaq: PRGX), the world's largest
recovery audit firm, today announced its unaudited financial results for
the fourth quarter and fiscal year ended December 31, 2008.
Highlights of Financial Results
-
Net earnings for the 2008 fourth quarter were $7.3 million, or $0.33
per basic share and $0.31 per diluted share, compared to a net loss of
$(4.0 million), or $(0.19) per basic and diluted share for the same
period in 2007. The fourth quarter 2008 net earnings included a $2.8
million credit for stock-based compensation and $1.4 million of
foreign currency losses on intercompany balances. These intercompany
balances result primarily from transfer pricing charges to the
Company’s foreign subsidiaries. The stock-based compensation credit
resulted from the quarterly remeasurement of the Company’s
liability-classified stock-based compensation awards to fair value.
The fair value of these awards is based on the market price of the
Company’s common stock as of the end of the quarter and the market
price declined during the fourth quarter of 2008. The fourth quarter
2007 net loss included an $8.6 million charge for stock-based
compensation, most of which resulted from the issuance of additional
performance units in accordance with the anti-dilution provisions of
the Company’s 2006 Management Incentive Plan. The 2007 fourth quarter
net loss also included a charge of $9.4 million related to the early
extinguishment of debt, a gain on discontinued operations of $0.5
million, and $0.1 million of foreign currency gains on intercompany
balances.
-
Adjusted EBITDA for the 2008 fourth quarter was $9.5 million compared
to $17.3 million of adjusted EBITDA for the same period in 2007. The
2008 fourth quarter adjusted EBITDA is earnings (loss) from continuing
operations before interest, taxes, depreciation and amortization
(EBITDA) excluding the $2.8 million credit for stock-based
compensation and the $1.4 million of foreign currency losses on
intercompany balances. The comparable adjusted EBITDA amount for the
fourth quarter of 2007 excludes from EBITDA for such period the charge
of $8.6 million related to stock-based compensation and the $0.1
million of foreign currency gains on intercompany balances. (Schedule
3 attached to this press release provides a reconciliation of net
earnings (loss) to each of EBITDA and adjusted EBITDA).
-
Consolidated revenue for the fourth quarter of 2008 was $48.6 million,
a decrease of 23.8% compared to $63.8 million for the same period in
2007. The 2007 amount includes revenue earned from auditing Medicare
payments in California which were significant in the fourth quarter
ended December 31, 2007. Cost of revenue and SG&A expenses combined
were $39.0 million for the 2008 fourth quarter, down 31.1% compared to
the same period in 2007.
-
Net earnings for 2008 were $19.6 million, or $0.90 per basic share and
$0.85 per diluted share, which included $2.2 million of stock-based
compensation expense and $2.7 million of foreign currency losses on
intercompany balances. This compares to net earnings of $13.1 million,
or $1.04 per basic and diluted share for 2007, which included a gain
on discontinued operations of $20.2 million, virtually all of which
was attributable to the divestiture of the Meridian business in May
2007, a $9.4 million loss on the early extinguishment of debt, a $1.6
million charge related to the exit of a portion of the Company’s
headquarters office space, $21.0 million of stock-based compensation
expense which was also mostly attributable to the issuance of
additional performance units in accordance with the anti-dilution
provisions of the Company’s 2006 Management Incentive Plan, and $1.2
million of foreign currency gains on intercompany balances.
-
Adjusted EBITDA for 2008 was $36.5 million compared to $46.0 million
of adjusted EBITDA for 2007. The 2008 adjusted EBITDA excludes the
charge of $2.2 million for stock-based compensation and the $2.7
million of foreign currency losses on intercompany balances. The
comparable adjusted EBITDA amount for 2007 excludes the $19.9 million
gain on the sale of the Meridian business, earnings from discontinued
operations of $0.3 million, the $9.4 million loss on the early
extinguishment of debt, the $1.6 million lease exit restructuring
charge, the $21.0 million of stock-based compensation charges and the
$1.2 million of foreign currency gains on intercompany balances.
-
Consolidated revenue in 2008 was $195.7 million compared to $227.4
million for 2007, a decline of 13.9%. Cost of revenue and SG&A
expenses combined were $169.4 million for 2008, down 18.6% compared to
2007.
Liquidity
At December 31, 2008 the Company had cash and cash equivalents of $26.7
million and had no borrowings against its revolving credit facility.
Total debt outstanding at year-end was $19.6 million and included a
$19.0 million outstanding balance on a variable rate term loan due 2011
and a $0.6 million capital lease obligation. During the fourth quarter
of 2008 the Company repurchased 429,378 shares of its common stock at an
average per share price of $3.93.
"I am excited to begin my tenure at PRG-Schultz at a time when the
company’s turnaround is complete, its balance sheet is strong, and with
the results that we announce today, the company has posted three
consecutive years of positive EBITDA and cash flow,” said Romil Bahl,
president and chief executive officer. "While challenges exist in the
core business, especially in the current economic environment, we are
bullish about our capabilities and the opportunities to develop and
offer adjacent services that will provide additional tangible value to
our strong base of clients.”
Fourth Quarter Earnings Call
As previously announced, management will hold a conference call tomorrow
morning at 8:30 AM (EST) to discuss the Company’s fourth quarter 2008
financial results. To access the conference call, listeners in the U.S.
and Canada should dial 800-260-8140 at least 5 minutes prior to the
start of the conference. Listeners outside the U.S. and Canada should
dial 617-614-3672. To be admitted to the call, listeners should use
passcode 19202725. A replay of the call will be available approximately
one hour after the conclusion of the live call, extending through April
3, 2009. To directly access the replay, dial 888-286-8010 (U.S. and
Canada) or 617-801-6888 (outside the U.S. and Canada). The passcode for
the replay is 67500982.
This teleconference will also be audiocast on the Internet at www.prgx.com
(click on "Events” under "Investor Relations”). A replay of the
audiocast will be available at the same location on www.prgx.com
beginning approximately one hour after the conclusion of the live
audiocast, extending through April 3, 2009. Please note that the
Internet audiocast is "listen-only." Microsoft Windows Media Player is
required to access the live audiocast and the replay and can be
downloaded from www.microsoft.com/windows/mediaplayer.
About PRG-Schultz International, Inc.
Headquartered in Atlanta, PRG-Schultz International, Inc. is the world's
leading recovery audit firm, providing clients throughout the world with
insightful value to optimize and expertly manage their business
transactions. Using proprietary software and expert audit methodologies,
PRG industry specialists review client purchases and payment information
to identify and recover overpayments.
Non-GAAP Financial Measures
EBITDA and adjusted EBITDA are both "non-GAAP financial measures"
presented as supplemental measures of our performance. They are not
presented in accordance with accounting principles generally accepted in
the United States, or GAAP. The Company believes these measures provide
additional meaningful information in evaluating the Company's
performance over time, and that the rating agencies and a number of
lenders use EBITDA and similar measures for similar purposes. In
addition, a measure similar to adjusted EBITDA is used in the
restrictive covenants contained in the Company’s secured credit
facility. However, EBITDA and adjusted EBITDA have limitations as
analytical tools, and you should not consider them in isolation, or as
substitutes for analysis of our results as reported under GAAP. In
addition, in evaluating EBITDA and adjusted EBITDA, you should be aware
that, as described above, the adjustments may vary from period to period
and in the future we will incur expenses such as those used in
calculating these measures. Our presentation of these measures should
not be construed as an inference that our future results will be
unaffected by unusual or nonrecurring items. Schedule 3 to this press
release provides a reconciliation of net earnings (loss) to each of
EBITDA and adjusted EBITDA.
Forward Looking Statements
In addition to historical information, this press release includes
certain forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Such statements include both
implied and express statements regarding the Company’s financial
condition, its performance in the accounts payable recovery audit
business, the Company’s capabilities and its opportunities to develop
and offer adjacent services to its clients.
Such forward
looking statements are not guarantees of future performance and are
subject to risks, uncertainties and other factors that may cause the
actual results, performance or achievements of the Company to differ
materially from the historical results or from any results expressed or
implied by such forward-looking statements. Risks that could affect the
Company’s future performance include revenues that do not meet
expectations or justify costs incurred, the Company’s ability to develop
material sources of new revenue in addition to revenues from its core
accounts payable services, changes in the market for the Company’s
services, the Company’s ability to retain existing personnel, potential
legislative and regulatory changes applicable to the Medicare recovery
audit contractor program, uncertainty in the credit markets, client
bankruptcies, loss of major clients, and other risks generally
applicable to the Company’s business. For a discussion of other risk
factors that may impact the Company's business, please see the Company’s
filings with the Securities and Exchange Commission, including its Form
10-K filed on March 12, 2008. The Company disclaims any obligation or
duty to update or modify these forward-looking statements.
|
SCHEDULE 1
|
|
PRG-Schultz International, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations
|
|
(Amounts in thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Twelve Months
|
|
|
|
|
|
Ended December 31,
|
|
Ended December 31,
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
48,613
|
|
$
|
63,817
|
|
|
$
|
195,706
|
|
$
|
227,369
|
|
|
Cost of revenues
|
|
31,539
|
|
|
35,253
|
|
|
|
125,901
|
|
|
140,877
|
|
|
|
Gross margin
|
|
17,074
|
|
|
28,564
|
|
|
|
69,805
|
|
|
86,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
7,451
|
|
|
21,333
|
|
|
|
43,457
|
|
|
67,063
|
|
|
Operational restucturing expense
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
1,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
9,623
|
|
|
7,231
|
|
|
|
26,348
|
|
|
17,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
700
|
|
|
1,792
|
|
|
|
3,245
|
|
|
13,815
|
|
|
Loss on debt extinguishment and financial restructuring
|
|
-
|
|
|
9,397
|
|
|
|
-
|
|
|
9,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations before income taxes and
discontinued operations
|
|
|
|
|
|
|
|
|
|
|
8,923
|
|
|
(3,958
|
)
|
|
|
23,103
|
|
|
(5,427
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
1,630
|
|
|
446
|
|
|
|
3,502
|
|
|
1,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations before discontinued
operations
|
|
|
|
|
|
|
|
|
|
|
7,293
|
|
|
(4,404
|
)
|
|
|
19,601
|
|
|
(7,085
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
Operating income, net of taxes
|
|
-
|
|
|
43
|
|
|
|
-
|
|
|
347
|
|
|
|
Gain on disposal
|
|
-
|
|
|
408
|
|
|
|
-
|
|
|
19,868
|
|
|
|
|
Earnings from discontinued operations, net of taxes
|
|
-
|
|
|
451
|
|
|
|
-
|
|
|
20,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
$
|
7,293
|
|
$
|
(3,953
|
)
|
|
$
|
19,601
|
|
$
|
13,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations
|
$
|
0.33
|
|
$
|
(0.21
|
)
|
|
$
|
0.90
|
|
$
|
(0.62
|
)
|
|
|
Earnings from discontinued operations
|
|
-
|
|
|
0.02
|
|
|
|
-
|
|
|
1.66
|
|
|
|
|
|
Net earnings (loss)
|
$
|
0.33
|
|
$
|
(0.19
|
)
|
|
$
|
0.90
|
|
$
|
1.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
|
$
|
0.85
|
|
$
|
(0.62
|
)
|
|
|
Earnings from discontinued operations
|
|
-
|
|
|
0.02
|
|
|
|
-
|
|
|
1.66
|
|
|
|
|
|
Net earnings (loss)
|
$
|
0.31
|
|
$
|
(0.19
|
)
|
|
$
|
0.85
|
|
$
|
1.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
22,137
|
|
|
21,077
|
|
|
|
21,829
|
|
|
12,204
|
|
|
|
Diluted
|
|
23,132
|
|
|
21,077
|
|
|
|
23,008
|
|
|
12,204
|
|
|
SCHEDULE 2
|
|
PRG-Schultz International, Inc. and Subsidiaries
|
|
Condensed Consolidated Balance Sheets
|
|
(Amounts in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
26,688
|
|
|
$
|
42,364
|
|
|
|
Restricted cash
|
|
|
|
|
61
|
|
|
|
-
|
|
|
|
Receivables:
|
|
|
|
|
|
|
|
|
|
Contract receivables
|
|
|
|
33,711
|
|
|
|
36,691
|
|
|
|
|
Employee advances and miscellaneous receivables
|
|
|
285
|
|
|
|
1,118
|
|
|
|
|
|
Total receivables
|
|
|
|
33,996
|
|
|
|
37,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
2,264
|
|
|
|
2,740
|
|
|
|
|
|
Total current assets
|
|
|
|
63,009
|
|
|
|
82,913
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
|
|
7,901
|
|
|
|
8,035
|
|
|
Goodwill
|
|
|
|
|
|
4,600
|
|
|
|
4,600
|
|
|
Intangible assets
|
|
|
|
|
18,968
|
|
|
|
21,172
|
|
|
Other assets
|
|
|
|
|
4,305
|
|
|
|
5,718
|
|
|
|
|
|
Total assets
|
|
|
$
|
98,783
|
|
|
$
|
122,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portions of debt obligations
|
|
$
|
5,314
|
|
|
$
|
7,846
|
|
|
|
Accounts payable and accrued expenses
|
|
|
15,704
|
|
|
|
16,117
|
|
|
|
Accrued payroll and related expenses
|
|
|
22,536
|
|
|
|
31,435
|
|
|
|
Refund liabilities and deferred revenue
|
|
|
8,372
|
|
|
|
10,517
|
|
|
|
|
|
Total current liabilities
|
|
|
51,926
|
|
|
|
65,915
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt obligations
|
|
|
|
|
14,331
|
|
|
|
38,078
|
|
|
Noncurrent compensation obligations
|
|
|
2,849
|
|
|
|
8,548
|
|
|
Other long-term liabilities
|
|
|
|
6,396
|
|
|
|
7,548
|
|
|
|
|
|
Total liabilities
|
|
|
|
75,502
|
|
|
|
120,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
218
|
|
|
|
221
|
|
|
|
Additional paid-in capital
|
|
|
|
559,359
|
|
|
|
605,592
|
|
|
|
Accumulated deficit
|
|
|
|
(539,417
|
)
|
|
|
(559,018
|
)
|
|
|
Accumulated other comprehensive income
|
|
|
3,121
|
|
|
|
4,264
|
|
|
|
Treasury stock at cost
|
|
|
|
-
|
|
|
|
(48,710
|
)
|
|
|
|
|
Total shareholders' equity
|
|
|
23,281
|
|
|
|
2,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
98,783
|
|
|
$
|
122,438
|
|
|
SCHEDULE 3
|
|
PRG-Schultz International, Inc. and Subsidiaries
|
|
Reconciliation of Net Earnings (Loss) to EBITDA and Adjusted
EBITDA
|
|
(Amounts in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Twelve Months
|
|
|
|
|
Ended December 31,
|
|
Ended December 31,
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
2007
|
|
|
Reconciliation of net earnings (loss) to EBITDA and to Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
$
|
7,293
|
|
|
$
|
(3,953
|
)
|
|
$
|
19,601
|
|
$
|
13,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjust for:
|
|
|
|
|
|
|
|
|
|
|
Earnings from discontinued operations
|
|
-
|
|
|
|
451
|
|
|
|
-
|
|
|
20,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations
|
|
7,293
|
|
|
|
(4,404
|
)
|
|
|
19,601
|
|
|
(7,085
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjust for:
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
1,630
|
|
|
|
446
|
|
|
|
3,502
|
|
|
1,658
|
|
|
|
Interest
|
|
|
700
|
|
|
|
1,792
|
|
|
|
3,245
|
|
|
13,815
|
|
|
|
Loss on debt extinguishment and financial restructuring
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
9,397
|
|
|
|
-
|
|
|
9,397
|
|
|
|
Depreciation and amortization
|
|
1,297
|
|
|
|
1,506
|
|
|
|
5,194
|
|
|
6,769
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
10,920
|
|
|
|
8,737
|
|
|
|
31,542
|
|
|
24,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operational restructuring expense
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
1,644
|
|
|
|
Foreign currency (gains) losses on intercompany balances
|
|
|
|
|
|
|
|
|
|
|
1,377
|
|
|
|
(67
|
)
|
|
|
2,712
|
|
|
(1,152
|
)
|
|
|
Stock-based compensation charge (credit)
|
|
(2,754
|
)
|
|
|
8,641
|
|
|
|
2,207
|
|
|
20,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
9,543
|
|
|
$
|
17,311
|
|
|
$
|
36,461
|
|
$
|
46,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA and adjusted EBITDA are both "non-GAAP financial measures"
presented as supplemental measures of our performance. They are
not presented in accordance with accounting principles generally
accepted in the United States, or GAAP. The Company believes these
measures provide additional meaningful information in evaluating
the Company's performance over time, and that the rating agencies
and a number of lenders use EBITDA and similar measures for
similar purposes. In addition, a measure similar to adjusted
EBITDA is used in the restrictive covenants contained in the
Company’s secured credit facility. However, EBITDA and adjusted
EBITDA have limitations as analytical tools, and you should not
consider them in isolation, or as substitutes for analysis of our
results as reported under GAAP. In addition, in evaluating EBITDA
and adjusted EBITDA, you should be aware that in the future we
will incur expenses such as those used in calculating these
measures. Our presentation of these measures should not be
construed as an inference that our future results will be
unaffected by unusual or nonrecurring items.
|
|
SCHEDULE 4
|
|
PRG-Schultz International, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(Amounts in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Twelve Months
|
|
|
|
|
|
Ended December 31,
|
|
Ended December 31,
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
$
|
7,293
|
|
|
$
|
(3,953
|
)
|
|
$
|
19,601
|
|
|
$
|
13,130
|
|
|
|
Earnings from discontinued operations
|
|
-
|
|
|
|
451
|
|
|
|
-
|
|
|
|
20,215
|
|
|
|
Earnings (loss) from continuing operations
|
|
7,293
|
|
|
|
(4,404
|
)
|
|
|
19,601
|
|
|
|
(7,085
|
)
|
|
|
Adjustments to reconcile earnings (loss) from continuing operations
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on debt extinguishment/financial restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
9,397
|
|
|
|
-
|
|
|
|
9,397
|
|
|
|
|
|
Depreciation and amortization
|
|
1,297
|
|
|
|
1,506
|
|
|
|
5,194
|
|
|
|
6,769
|
|
|
|
|
|
Amortization of debt discounts and deferred costs
|
|
198
|
|
|
|
806
|
|
|
|
786
|
|
|
|
3,257
|
|
|
|
|
|
Stock-based compensation expense (credit)
|
|
(2,754
|
)
|
|
|
8,641
|
|
|
|
2,207
|
|
|
|
20,956
|
|
|
|
|
|
(Increase) decrease in receivables
|
|
(2,936
|
)
|
|
|
2,716
|
|
|
|
1,578
|
|
|
|
6,615
|
|
|
|
|
|
Increase (decrease) in accounts payable, accrued payroll and other
accrued expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
4,036
|
|
|
|
6,209
|
|
|
|
(9,367
|
)
|
|
|
(7,648
|
)
|
|
|
|
|
Other, primarily changes in assets and liabilities
|
|
1,626
|
|
|
|
(1,481
|
)
|
|
|
(3,309
|
)
|
|
|
(1,973
|
)
|
|
|
|
|
Net cash provided by operating activities
|
|
8,760
|
|
|
|
23,390
|
|
|
|
16,690
|
|
|
|
30,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities - purchases of property and
equipment, net of disposals
|
|
|
|
|
|
|
|
|
|
(1,087
|
)
|
|
|
(1,830
|
)
|
|
|
(3,298
|
)
|
|
|
(4,002
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
(3,010
|
)
|
|
|
(9,150
|
)
|
|
|
(28,025
|
)
|
|
|
(36,219
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from discontinued operations
|
|
-
|
|
|
|
2,163
|
|
|
|
-
|
|
|
|
21,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rates on cash and cash equivalents
|
|
(763
|
)
|
|
|
34
|
|
|
|
(1,043
|
)
|
|
|
962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
3,900
|
|
|
|
14,607
|
|
|
|
(15,676
|
)
|
|
|
12,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
22,788
|
|
|
|
27,757
|
|
|
|
42,364
|
|
|
|
30,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
26,688
|
|
|
$
|
42,364
|
|
|
$
|
26,688
|
|
|
$
|
42,364
|
|