PRG-Schultz International, Inc. (Nasdaq: PRGX), the world's largest
recovery audit firm, today announced its unaudited financial results for
the second quarter and six months ended June 30, 2009.
Highlights of Financial Results
-
Net earnings for the 2009 second quarter were $5.0 million, or $0.22
per basic share and $0.21 per diluted share, compared to net earnings
of $4.5 million, or $0.21 per basic share and $0.20 per diluted share
for the same period in 2008. The second quarter 2009 net earnings
included charges of $1.0 million related to stock-based compensation
and $0.7 million related to a previously reported litigation
settlement and $1.7 million of foreign currency gains on intercompany
balances. The second quarter 2008 net earnings included a $1.6 million
charge for stock-based compensation and $0.1 million of foreign
currency losses on intercompany balances.
-
Adjusted EBITDA for the 2009 second quarter was $7.7 million compared
to $8.6 million of adjusted EBITDA for the same period in 2008. The
2009 second quarter adjusted EBITDA is earnings before interest,
taxes, depreciation and amortization (EBITDA) excluding the $1.0
million charge related to stock-based compensation, the $0.7 million
charge related to the litigation settlement and the $1.7 million of
foreign currency gains on intercompany balances. The comparable
adjusted EBITDA amount for the second quarter of 2008 excludes from
EBITDA for such period the $1.6 million charge for stock-based
compensation and the $0.1 million of foreign currency losses on
intercompany balances. (Schedule 3 attached to this press release
provides a reconciliation of net earnings to each of EBITDA and
adjusted EBITDA).
-
Consolidated revenue for the second quarter of 2009 was $45.5 million,
a decrease of $4.1 million, or 8.4%, compared to $49.6 million for the
same period in 2008. On a constant Dollar basis adjusted for changes
in foreign currency exchange rates, 2009 second quarter revenue
declined less than 1% compared to the same period in 2008.
-
Net earnings for the first six months of 2009 were $6.9 million, or
$0.31 per basic share and $0.30 per diluted share, compared to net
earnings of $8.1 million, or $0.37 per basic share and $0.35 per
diluted share for the same period in 2008. The first six months of
2009 net earnings included charges of $1.0 million related to
stock-based compensation and $0.7 million related to the litigation
settlement and $1.1 million of foreign currency gains on intercompany
balances. The first six months of 2008 net earnings included a
$4.6 million charge for stock-based compensation and $0.5 million of
foreign currency gains on intercompany balances.
-
Adjusted EBITDA for the six months ended June 30, 2009 was $12.8
million compared to $17.7 million of adjusted EBITDA for the same
period in 2008. The 2009 six-month adjusted EBITDA excludes the $1.0
million charge for stock-based compensation, the $0.7 million charge
related to the litigation settlement and the $1.1 million of foreign
currency gains on intercompany balances. The comparable adjusted
EBITDA amount for the first six months of 2008 excludes the $4.6
million stock-based compensation charge and the $0.5 million of
foreign currency gains on intercompany balances.
-
Consolidated revenue in the first six months of 2009 was $84.7
million, a decrease of $13.2 million, or 13.5%, compared to $97.9
million for the same period in 2008. On a constant dollar basis
adjusted for changes in foreign currency exchange rates, 2009 first
half revenue declined 4.6% compared to the same period in 2008.
Liquidity
At June 30, 2009 the Company had cash and cash equivalents of $28.5
million and had no borrowings against its revolving credit facility.
Total debt outstanding at quarter-end was $17.0 million, which included
a $16.6 million outstanding balance on a variable rate term loan due
2011 and a $0.4 million capital lease obligation.
"We are encouraged by the improvement in our second quarter year over
year revenue performance compared to our first quarter this year,” said
Romil Bahl, president and chief executive officer. "We are pleased to
see overall revenue increases in our international segment as measured
in local currencies. It is rewarding to see these improvements, which
have resulted in part from an increased intensity in aggressively
managing our core business. Having just completed the exercise to craft
our growth strategy, these results serve to make us even more optimistic
about the future.”
Second Quarter Earnings Call
As previously announced, management will hold a conference call tomorrow
morning at 8:30 AM (Eastern Time) to discuss the Company’s second
quarter 2009 financial results. To access the conference call, listeners
in the U.S. and Canada should dial 866-730-5763 at least 5 minutes prior
to the start of the conference. Listeners outside the U.S. and Canada
should dial 857-350-1587. To be admitted to the call, listeners should
use passcode 60557739. A replay of the call will be available
approximately one hour after the conclusion of the live call, extending
through September 4, 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 95688492.
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 September 4, 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 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 outlook on the economic environment and its growth
strategy for the future.
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 16, 2009.
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
|
|
Six Months
|
|
|
|
|
|
Ended June 30,
|
|
Ended June 30,
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
45,471
|
|
$
|
49,648
|
|
$
|
84,723
|
|
$
|
97,911
|
|
Cost of revenues
|
|
28,052
|
|
|
32,941
|
|
|
54,219
|
|
|
63,193
|
|
|
Gross margin
|
|
17,419
|
|
|
16,707
|
|
|
30,504
|
|
|
34,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
11,049
|
|
|
11,024
|
|
|
21,018
|
|
|
23,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
6,370
|
|
|
5,683
|
|
|
9,486
|
|
|
10,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
727
|
|
|
765
|
|
|
1,426
|
|
|
1,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
5,643
|
|
|
4,918
|
|
|
8,060
|
|
|
9,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
618
|
|
|
400
|
|
|
1,162
|
|
|
993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
$
|
5,025
|
|
$
|
4,518
|
|
$
|
6,898
|
|
$
|
8,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$
|
0.22
|
|
$
|
0.21
|
|
$
|
0.31
|
|
$
|
0.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.21
|
|
$
|
0.20
|
|
$
|
0.30
|
|
$
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
22,641
|
|
|
21,734
|
|
|
22,395
|
|
|
21,629
|
|
|
Diluted
|
|
|
23,382
|
|
|
22,942
|
|
|
23,260
|
|
|
22,823
|
|
SCHEDULE 2
|
|
PRG-Schultz International, Inc. and Subsidiaries
|
|
Condensed Consolidated Balance Sheets
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
28,482
|
|
|
$
|
26,688
|
|
|
|
Restricted cash
|
|
|
|
|
388
|
|
|
|
61
|
|
|
|
Receivables:
|
|
|
|
|
|
|
|
|
|
Contract receivables
|
|
|
|
28,437
|
|
|
|
33,711
|
|
|
|
|
Employee advances and miscellaneous receivables
|
|
|
226
|
|
|
|
285
|
|
|
|
|
|
Total receivables
|
|
|
|
28,663
|
|
|
|
33,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
2,571
|
|
|
|
2,264
|
|
|
|
|
|
Total current assets
|
|
|
|
60,104
|
|
|
|
63,009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
|
|
7,685
|
|
|
|
7,901
|
|
|
Goodwill
|
|
|
|
|
|
4,600
|
|
|
|
4,600
|
|
|
Intangible assets
|
|
|
|
|
17,954
|
|
|
|
18,968
|
|
|
Other assets
|
|
|
|
|
3,653
|
|
|
|
4,305
|
|
|
|
|
|
Total assets
|
|
|
$
|
93,996
|
|
|
$
|
98,783
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portions of debt obligations
|
|
$
|
5,332
|
|
|
$
|
5,314
|
|
|
|
Accounts payable and accrued expenses
|
|
|
13,687
|
|
|
|
16,275
|
|
|
|
Accrued payroll and related expenses
|
|
|
17,381
|
|
|
|
22,536
|
|
|
|
Refund liabilities and deferred revenue
|
|
|
7,416
|
|
|
|
8,372
|
|
|
|
|
|
Total current liabilities
|
|
|
|
43,816
|
|
|
|
52,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt obligations
|
|
|
|
|
11,660
|
|
|
|
14,331
|
|
|
Noncurrent compensation obligations
|
|
|
1,464
|
|
|
|
2,849
|
|
|
Other long-term liabilities
|
|
|
|
6,116
|
|
|
|
6,396
|
|
|
|
|
|
Total liabilities
|
|
|
|
63,056
|
|
|
|
76,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
230
|
|
|
|
218
|
|
|
|
Additional paid-in capital
|
|
|
|
560,868
|
|
|
|
559,359
|
|
|
|
Accumulated deficit
|
|
|
|
(533,090
|
)
|
|
|
(539,988
|
)
|
|
|
Accumulated other comprehensive income
|
|
|
2,932
|
|
|
|
3,121
|
|
|
|
|
|
Total shareholders' equity
|
|
|
30,940
|
|
|
|
22,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
93,996
|
|
|
$
|
98,783
|
|
|
SCHEDULE 3
|
|
PRG-Schultz International, Inc. and Subsidiaries
|
|
Reconciliation of Net Earnings to EBITDA and Adjusted EBITDA
|
|
(Amounts in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Six Months
|
|
|
|
|
Ended June 30,
|
|
Ended June 30,
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
2009
|
|
|
|
2008
|
|
|
Reconciliation of net earnings to EBITDA
|
|
|
|
|
|
|
|
|
|
and to adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
$
|
5,025
|
|
|
$
|
4,518
|
|
$
|
6,898
|
|
|
$
|
8,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjust for:
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
618
|
|
|
|
400
|
|
|
1,162
|
|
|
|
993
|
|
|
|
Interest
|
|
|
727
|
|
|
|
765
|
|
|
1,426
|
|
|
|
1,756
|
|
|
|
Depreciation and amortization
|
|
1,417
|
|
|
|
1,315
|
|
|
2,708
|
|
|
|
2,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
7,787
|
|
|
|
6,998
|
|
|
12,194
|
|
|
|
13,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency (gains) losses on
|
|
|
|
|
|
|
|
|
|
intercompany balances
|
|
(1,679
|
)
|
|
|
91
|
|
|
(1,074
|
)
|
|
|
(466
|
)
|
|
|
Litigation settlement
|
|
650
|
|
|
|
-
|
|
|
650
|
|
|
|
-
|
|
|
|
Stock-based compensation
|
|
989
|
|
|
|
1,550
|
|
|
1,004
|
|
|
|
4,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
7,747
|
|
|
$
|
8,639
|
|
$
|
12,774
|
|
|
$
|
17,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Six Months
|
|
|
|
|
|
Ended June 30,
|
|
Ended June 30,
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
$
|
5,025
|
|
|
$
|
4,518
|
|
|
$
|
6,898
|
|
|
$
|
8,102
|
|
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
1,417
|
|
|
|
1,315
|
|
|
|
2,708
|
|
|
|
2,716
|
|
|
|
|
|
Amortization of debt discounts and deferred costs
|
|
197
|
|
|
|
196
|
|
|
|
394
|
|
|
|
390
|
|
|
|
|
|
Stock-based compensation expense
|
|
989
|
|
|
|
1,550
|
|
|
|
1,004
|
|
|
|
4,584
|
|
|
|
|
|
(Increase) decrease in receivables
|
|
(688
|
)
|
|
|
20,566
|
|
|
|
6,071
|
|
|
|
8,675
|
|
|
|
|
|
Decrease in accounts payable, accrued payroll and other accrued
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,866
|
)
|
|
|
(23,655
|
)
|
|
|
(1,258
|
)
|
|
|
(20,162
|
)
|
|
|
|
|
Other, primarily changes in assets and liabilities
|
|
18
|
|
|
|
(1,608
|
)
|
|
|
(10,357
|
)
|
|
|
(1,866
|
)
|
|
|
|
|
Net cash provided by operating activities
|
|
5,092
|
|
|
|
2,882
|
|
|
|
5,460
|
|
|
|
2,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities - purchases of property and
equipment, net of disposals
|
|
|
|
|
|
|
|
|
|
(664
|
)
|
|
|
(685
|
)
|
|
|
(1,409
|
)
|
|
|
(1,102
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
(1,327
|
)
|
|
|
(1,349
|
)
|
|
|
(2,899
|
)
|
|
|
(23,694
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rates on cash and cash equivalents
|
|
922
|
|
|
|
(136
|
)
|
|
|
642
|
|
|
|
145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
4,023
|
|
|
|
712
|
|
|
|
1,794
|
|
|
|
(22,212
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
24,459
|
|
|
|
19,440
|
|
|
|
26,688
|
|
|
|
42,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
28,482
|
|
|
$
|
20,152
|
|
|
$
|
28,482
|
|
|
$
|
20,152
|
|