UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 7, 2019
TTEC Holdings, Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-11919 |
|
84-1291044 |
(State or other jurisdiction |
|
(Commission file |
|
(IRS Employer |
of incorporation) |
|
number) |
|
Identification Number) |
9197 S. Peoria Street, Englewood, CO 80112-5833
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code: 303-397-8100
Not Applicable
(Former name or former address if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
Common stock of TTEC Holdings, Inc., $0.01 par value per share |
|
TTEC |
|
NASDAQ |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Item 2.02. Results of Operations and Financial Condition.
On August 7, 2019, TTEC Holdings, Inc. issued a press release announcing financial results for the quarter ended June 30, 2019.
A copy of the August 7, 2019 press release is attached hereto as Exhibit 99.1 and is hereby incorporated by reference.
In accordance with General Instruction B.2 of Form 8-K, the information contained in this Item 2.02 and attached Exhibit 99.1 shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
SIGNATURE
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
TTEC Holdings, Inc. | |
|
|
(Registrant) | |
|
| ||
Date: August 8, 2019 |
By: |
/s/ Regina M. Paolillo | |
|
|
Regina M. Paolillo, | |
|
|
Chief Financial Officer | |
TTEC Announces Second Quarter 2019
Financial Results
Signs Bookings of $122 Million
Revenue was $392.5 Million
Operating Income was $22.9 Million or 5.8 Percent of Revenue
($25.4 Million or 6.5 Percent Non-GAAP)
Net Income was $13.6 Million ($15.8 Million Non-GAAP)
Adjusted EBITDA was $44.8 Million or 11.4 Percent of Revenue
Fully Diluted EPS was $0.29 ($0.34 Non-GAAP)
Raises Outlook for Full Year 2019 Revenue, Adjusted Operating Income and Adjusted EBITDA
DENVER, August 7, 2019 TTEC Holdings, Inc. (NASDAQ: TTEC), a leading digital global customer experience technology and services company focused on the design, implementation and delivery of transformative solutions for many of the worlds most iconic and disruptive brands, today announced financial results for the second quarter ended June 30, 2019.
We had a standout first half of the year on a number of fronts, commented Ken Tuchman, chairman and chief executive officer of TTEC. We delivered record year-to-date top line growth and profit with revenue increasing 8.5 percent to $787 million and non-GAAP operating income increasing 44.6 percent to $60 million. Our bookings and pipeline are healthy. We are winning market share across the board, highlighted by both our expansion in Europe and hypergrowth born-digital client focus. We progressed our strategic initiatives, including growing our customer experience (CX) cloud-based technology platform 188 percent. We are proud of our client and employee Net Promoter Scores. They are a testament to our focus on building the culture necessary to bring humanity to business at scale. Our first half performance, in combination with our new business pipeline and revenue backlog, have led us to raise our full year 2019 guidance.
Tuchman continued, CX is the last frontier for competitive advantage and the market is demanding cutting-edge digital experiences. Having anticipated this trend, we were deliberate in shaping TTEC with the CX technology and services that enable clients to create digital-first experiences with our Humanify® Cloud. We are changing the game by leveraging the speed and power of AI and RPA across the customer lifecycle, with solutions including Associate Assist and our managed services RPA offering.
Investor Relations Contact |
Public Relations Contact |
Address |
Contact |
Paul Miller |
Nick Cerise |
9197 South Peoria Street |
ttec.com |
+1.303.397.8641 |
+1.303.397.8331 |
Englewood, CO 80112 |
+1.800.835.3832 |
SECOND QUARTER 2019 FINANCIAL HIGHLIGHTS
Revenue
· Second quarter 2019 GAAP revenue increased 12.2 percent to $392.5 million compared to $349.9 million in the prior year period.
· Foreign exchange had a $1.1 million negative impact on revenue in the second quarter 2019.
Income from Operations
· Second quarter 2019 GAAP income from operations was $22.9 million, or 5.8 percent of revenue, compared to $13.5 million, or 3.9 percent of revenue in the prior year period.
· Non-GAAP income from operations, excluding $2.5 million in restructuring and impairment charges, was $25.4 million or 6.5 percent of revenue versus 4.2 percent for the prior year period.
· Foreign exchange had a $1.2 million positive impact on income from operations in the second quarter 2019.
Adjusted EBITDA
· Second quarter 2019 Non-GAAP Adjusted EBITDA was $44.8 million, or 11.4 percent of revenue, compared to $35.4 million, or 10.1 percent of revenue in the prior year period
Earnings Per Share
· Second quarter 2019 GAAP fully diluted earnings per share was $0.29 compared to $0.14 for the same period last year.
· Non-GAAP fully diluted earnings per share was $0.34 compared to $0.22 in the prior year period.
Bookings
· During the second quarter 2019, TTEC signed an estimated $122 million in annualized contract value. Second quarter bookings mix was diversified across segments, verticals, and geographies.
STRONG BALANCE SHEET AND CASH FLOWS CONTINUE TO FUND INVESTMENTS AND DIVIDENDS
· As of June 30, 2019, TTEC had cash and cash equivalents of $75.5 million and debt of $248.3 million, resulting in a net debt position of $172.8 million. This compares to a net debt position of $238.1 million for the same period 2018.
· As of June 30, 2019, TTEC had approximately $510 million of additional borrowing capacity available under its revolving credit facility compared to $395 million for the same period 2018.
· Cash flow from operations in the second quarter 2019 was $41.3 million compared to $37.3 million for the second quarter 2018.
· Capital expenditures in the second quarter 2019 were $15.2 million compared to $9.4 million for the second quarter 2018.
Investor Relations Contact |
Public Relations Contact |
Address |
Contact |
Paul Miller |
Nick Cerise |
9197 South Peoria Street |
ttec.com |
+1.303.397.8641 |
+1.303.397.8331 |
Englewood, CO 80112 |
+1.800.835.3832 |
· Paid a 30 cent per share, or $13.9 million, semi-annual dividend on April 18, 2019, an approximate 7 percent increase over the distribution paid in October 2018 and an 11 percent increase over the distribution paid in April 2018.
SEGMENT REPORTING & COMMENTARY
Effective June 30, 2019, TTEC reports financial results for the following two business segments:
1. TTEC Digital (Digital) - Previously TTECs Customer Strategy Services and Customer Technology Services segments.
2. TTEC Engage (Engage) Previously TTECs Customer Growth Services and Customer Management Services segments.
Financial highlights for the two segments are provided below.
TTEC Digital Design, build and operate tech-enabled, insight-driven CX solutions
· Digital second quarter 2019 GAAP revenue increased 49.6 percent to $78.5 million from $52.5 million for the year ago quarter. Income from operations was $7.7 million or 9.8 percent of revenue compared to operating income of $6.8 million or 12.9 percent of revenue for the prior year period.
· Non-GAAP income from operations was $9.7 million, or 12.4 percent of revenue compared to operating income of $6.8 million or 12.9 percent of revenue in the prior year period.
TTEC Engage Digitally-enabled customer care, acquisition, and fraud prevention services
· Engage second quarter 2019 GAAP revenue increased 5.6 percent to $314.0 million from $297.4 million for the year ago quarter. Income from operations was $15.2 million or 4.8 percent of revenue compared to operating income of $6.7 million or 2.3 percent of revenue for the prior year period.
· Non-GAAP income from operations was $15.7 million, or 5.0 percent of revenue compared to operating income of $7.8 million or 2.6 percent of revenue in the prior year period.
· Foreign exchange had a negative $0.8 million impact on revenue and positive $1.1 million impact on income from operations.
NON-GAAP FINANCIAL MEASURES
This press release contains a discussion of certain non-GAAP financial measures that the Company includes to allow investors and analysts to measure, analyze and compare its financial condition and results of operations in a meaningful and consistent manner. A reconciliation of these non-GAAP financial measures can be found in the tables accompanying this press release.
· GAAP metrics are presented in accordance with Generally Accepted Accounting Principles.
· Non-GAAP - As reflected in the attached reconciliation table, the definition of Non-GAAP may exclude from operating income, EBITDA, net income and earnings per share restructuring and impairment charges, among other items.
Investor Relations Contact |
Public Relations Contact |
Address |
Contact |
Paul Miller |
Nick Cerise |
9197 South Peoria Street |
ttec.com |
+1.303.397.8641 |
+1.303.397.8331 |
Englewood, CO 80112 |
+1.800.835.3832 |
BUSINESS OUTLOOK
We are delighted with the financial performance and business execution underlying another strong quarter and first half of the year, commented Regina Paolillo, chief financial and administrative officer. Our years of dedication and investment in transforming the company have differentiated our solutions portfolio, increased the value that we deliver to our clients across the CX continuum, and allowed us to build loyal and tenured relationships with many of the worlds most noteworthy brands.
Paolillo continued, We are pleased to launch our updated segments, TTEC Digital and TTEC Engage. We believe this consolidation aligns our management, go-to-market platform, operational and financial reporting structures, and provides our investors a more meaningful view of the now integrated Customer Technology and Strategy Services business (TTEC Digital) and the Customer Growth and Management Services business (TTEC Engage). Looking ahead, we anticipate our first half momentum to continue and expect to deliver significant organic revenue growth alongside improved profitability and cash flow generation this year. As a result, we are raising our full year 2019 revenue and profitability outlook.
Our updated 2019 estimated full-year guidance, which excludes restructuring charges, impairment charges and PRG Middle East, is as follows:
Revenue between $1.622 and $1.630 billion, versus $1.614 and $1.630 billion.
· Using the mid-point of our full-year guidance, we estimate TTEC Digital to comprise 18 percent of revenue and TTEC Engage 82 percent of revenue.
Operating income margins between 7.8 and 8.0 percent, versus 7.4 and 7.6 percent.
· Using the mid-point of our full-year guidance, we estimate TTEC Digitals margin of 13.4 percent of revenue and TTEC Engage 6.6 percent of revenue.
Adjusted EBITDA margins between 12.8 and 13.0 percent, versus 12.6 and 12.8 percent.
· Using the mid-point of our full-year guidance, we estimate TTEC Digitals margin of 18.5 percent of revenue and TTEC Engage 11.7 percent of revenue.
Using the midpoint of our full-year guidance, we expect approximately 28 percent of our revenue, 37 percent of our operating income and 32 percent of our adjusted EBITDA to be recognized in the fourth quarter, our peak seasonal period.
Capital expenditures are estimated to remain unchanged between 3.8 and 4.0 percent of revenue, of which 65 percent is growth oriented.
Effective tax rate for the full year is estimated to remain unchanged between 25 and 27 percent.
Investor Relations Contact |
Public Relations Contact |
Address |
Contact |
Paul Miller |
Nick Cerise |
9197 South Peoria Street |
ttec.com |
+1.303.397.8641 |
+1.303.397.8331 |
Englewood, CO 80112 |
+1.800.835.3832 |
About TTEC
TTEC Holdings, Inc. (NASDAQ: TTEC) is a leading global customer experience technology and services company focused on the design, implementation and delivery of transformative customer experience for many of the worlds most iconic and disruptive brands. The Company delivers outcome-based customer engagement solutions through TTEC Digital, its digital consultancy that designs and builds human centric, tech-enabled, insight-driven customer experience solutions for clients and TTEC Engage, its delivery center of excellence, that operates customer acquisition, care, fraud prevention and detection, and content moderation services. Founded in 1982, the Companys 48,000 employees operate on six continents across the globe and live by a set of customer-focused values that guide relationships with clients, their customers, and each other. To learn more about how TTEC is bringing humanity to the customer experience, visit www.ttec.com
NON-GAAP FINANCIAL MEASURES
This press release contains a discussion of certain non-GAAP financial measures that the Company includes to allow investors and analysts to measure, analyze and compare its financial condition and results of operations in a meaningful and consistent manner. A reconciliation of these non-GAAP financial measures can be found in the tables accompanying this press release.
FORWARD-LOOKING STATEMENTS
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of TTEC Holding, Inc.s management and are subject to significant risks and uncertainties. Specifically, we would like for you to focus on risks related to our strategy execution, our ability to innovate and introduce technologies that are sufficiently disruptive to allow us to maintain and grow our market share, cybersecurity risk and risks inherent to our equity structure. Actual results may differ from what is expressed in the forward-looking statements. Factors that could cause TTECs results to differ materially from those described in the forward-looking statements can be found in TTECs Annual Report on Form 10-K for the year ended December 31, 2018, which has been filed with the U.S. Securities and Exchange Commission (the SEC) and is available on TTECs website www.ttec.com, and on the SECs public website at www.sec.gov. TTEC Holdings, Inc. does not undertake to update any forward-looking statements.
##
Investor Relations Contact |
Public Relations Contact |
Address |
Contact |
Paul Miller |
Nick Cerise |
9197 South Peoria Street |
ttec.com |
+1.303.397.8641 |
+1.303.397.8331 |
Englewood, CO 80112 |
+1.800.835.3832 |
TTEC HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(unaudited)
|
|
Three months ended |
|
Six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
392,515 |
|
$ |
349,853 |
|
$ |
786,871 |
|
$ |
725,102 |
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of services |
|
299,237 |
|
274,260 |
|
592,571 |
|
557,630 |
| ||||
Selling, general and administrative |
|
50,864 |
|
44,245 |
|
100,584 |
|
91,290 |
| ||||
Depreciation and amortization |
|
17,050 |
|
16,811 |
|
33,793 |
|
34,735 |
| ||||
Restructuring and integration charges, net |
|
428 |
|
1,034 |
|
1,389 |
|
1,883 |
| ||||
Impairment losses |
|
2,063 |
|
|
|
3,569 |
|
1,120 |
| ||||
Total operating expenses |
|
369,642 |
|
336,350 |
|
731,906 |
|
686,658 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income From Operations |
|
22,873 |
|
13,503 |
|
54,965 |
|
38,444 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense), net |
|
(1,914 |
) |
(6,553 |
) |
(6,064 |
) |
(23,460 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income Before Income Taxes |
|
20,959 |
|
6,950 |
|
48,901 |
|
14,984 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Provision for income taxes |
|
(7,345 |
) |
(653 |
) |
(14,811 |
) |
(2,755 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
13,614 |
|
6,297 |
|
34,090 |
|
12,229 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to noncontrolling interest |
|
(1,816 |
) |
(779 |
) |
(3,290 |
) |
(2,120 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income Attributable to TTEC Stockholders |
|
$ |
11,798 |
|
$ |
5,518 |
|
$ |
30,800 |
|
$ |
10,109 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.29 |
|
$ |
0.14 |
|
$ |
0.74 |
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted |
|
$ |
0.29 |
|
$ |
0.14 |
|
$ |
0.73 |
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Share Attributable to TTEC Stockholders |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.25 |
|
$ |
0.12 |
|
$ |
0.67 |
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted |
|
$ |
0.25 |
|
$ |
0.12 |
|
$ |
0.66 |
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income From Operations Margin |
|
5.8 |
% |
3.9 |
% |
7.0 |
% |
5.3 |
% | ||||
Net Income Margin |
|
3.5 |
% |
1.8 |
% |
4.3 |
% |
1.7 |
% | ||||
Net Income Attributable to TTEC Stockholders Margin |
|
3.0 |
% |
1.6 |
% |
3.9 |
% |
1.4 |
% | ||||
Effective Tax Rate |
|
35.0 |
% |
9.4 |
% |
30.3 |
% |
18.4 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Shares Outstanding |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
46,318 |
|
46,016 |
|
46,261 |
|
45,944 |
| ||||
Diluted |
|
46,684 |
|
46,401 |
|
46,636 |
|
46,424 |
|
TTEC HOLDINGS, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(In thousands)
(unaudited)
|
|
Three months ended |
|
Six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
TTEC Digital |
|
$ |
78,519 |
|
$ |
52,500 |
|
$ |
144,372 |
|
$ |
102,568 |
|
TTEC Engage |
|
313,996 |
|
297,353 |
|
642,499 |
|
622,534 |
| ||||
Total |
|
$ |
392,515 |
|
$ |
349,853 |
|
$ |
786,871 |
|
$ |
725,102 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income From Operations: |
|
|
|
|
|
|
|
|
| ||||
TTEC Digital |
|
$ |
7,709 |
|
$ |
6,764 |
|
$ |
15,468 |
|
$ |
12,110 |
|
TTEC Engage |
|
15,164 |
|
6,739 |
|
39,497 |
|
26,334 |
| ||||
Total |
|
$ |
22,873 |
|
$ |
13,503 |
|
$ |
54,965 |
|
$ |
38,444 |
|
TTEC HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
(unaudited)
|
|
June 30, |
|
December 31, |
| ||
|
|
2019 |
|
2018 |
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
75,517 |
|
$ |
78,237 |
|
Accounts receivable, net |
|
323,823 |
|
350,962 |
| ||
Other current assets |
|
113,142 |
|
97,278 |
| ||
Total current assets |
|
512,482 |
|
526,477 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
162,643 |
|
161,523 |
| ||
Other assets |
|
504,216 |
|
366,508 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
1,179,341 |
|
$ |
1,054,508 |
|
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
Total current liabilities |
|
$ |
322,869 |
|
$ |
235,418 |
|
Other long-term liabilities |
|
465,823 |
|
466,241 |
| ||
Total equity |
|
390,649 |
|
352,849 |
| ||
|
|
|
|
|
| ||
Total liabilities and equity |
|
$ |
1,179,341 |
|
$ |
1,054,508 |
|
TTEC HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)
(unaudited)
|
|
Three months ended |
|
Six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
392,515 |
|
$ |
349,853 |
|
$ |
786,871 |
|
$ |
725,102 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
$ |
13,614 |
|
$ |
6,297 |
|
$ |
34,090 |
|
$ |
12,229 |
|
Interest income |
|
(429 |
) |
(1,471 |
) |
(769 |
) |
(2,539 |
) | ||||
Interest expense |
|
4,208 |
|
7,765 |
|
9,496 |
|
14,224 |
| ||||
Provision for income taxes |
|
7,345 |
|
653 |
|
14,811 |
|
2,755 |
| ||||
Depreciation and amortization |
|
17,050 |
|
16,811 |
|
33,793 |
|
34,735 |
| ||||
Asset impairment, restructuring and integration charges |
|
2,491 |
|
1,034 |
|
4,958 |
|
3,003 |
| ||||
Impairment of equity investment |
|
|
|
|
|
|
|
15,632 |
| ||||
Gain on sale of business units |
|
(442 |
) |
(271 |
) |
(750 |
) |
(1,065 |
) | ||||
Changes in acquisition contingent consideration |
|
(2,424 |
) |
|
|
(2,424 |
) |
|
| ||||
Loss on asset held for sale reclassified to asset held and used |
|
|
|
2,000 |
|
|
|
2,000 |
| ||||
Gain on bargain purchase of acquisition |
|
|
|
|
|
|
|
(685 |
) | ||||
Equity-based compensation expenses |
|
3,366 |
|
2,574 |
|
6,534 |
|
6,183 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
$ |
44,779 |
|
$ |
35,392 |
|
$ |
99,739 |
|
$ |
86,472 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Free Cash Flow: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash Flow From Operating Activities: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
13,614 |
|
$ |
6,297 |
|
$ |
34,090 |
|
$ |
12,229 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
17,050 |
|
16,811 |
|
33,793 |
|
34,735 |
| ||||
Other |
|
10,639 |
|
14,211 |
|
53,383 |
|
57,742 |
| ||||
Net cash provided by operating activities |
|
41,303 |
|
37,319 |
|
121,266 |
|
104,706 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less - Total Cash Capital Expenditures |
|
15,228 |
|
9,375 |
|
28,428 |
|
16,883 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Free Cash Flow |
|
$ |
26,075 |
|
$ |
27,944 |
|
$ |
92,838 |
|
$ |
87,823 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Non-GAAP Income from Operations: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from Operations |
|
$ |
22,873 |
|
$ |
13,503 |
|
$ |
54,965 |
|
$ |
38,444 |
|
Restructuring charges, net |
|
428 |
|
1,034 |
|
1,389 |
|
1,883 |
| ||||
Impairment losses |
|
2,063 |
|
|
|
3,569 |
|
1,120 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Income from Operations |
|
$ |
25,364 |
|
$ |
14,537 |
|
$ |
59,923 |
|
$ |
41,447 |
|
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Income from Operations Margin |
|
6.5 |
% |
4.2 |
% |
7.6 |
% |
5.7 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Non-GAAP EPS: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
$ |
13,614 |
|
$ |
6,297 |
|
$ |
34,090 |
|
$ |
12,229 |
|
Add: Asset restructuring and impairment charges |
|
2,491 |
|
1,034 |
|
4,958 |
|
3,003 |
| ||||
Add: Loss on asset held for sale reclassified to asset held and used |
|
|
|
2,000 |
|
|
|
2,000 |
| ||||
Add: Interest charge related to future purchase of remaining 30% for Motif acquisition |
|
469 |
|
3,062 |
|
1,776 |
|
4,987 |
| ||||
Add: Impairment of equity investment |
|
|
|
|
|
|
|
15,632 |
| ||||
Add: Changes in acquisition contingent consideration |
|
(2,424 |
) |
|
|
(2,424 |
) |
|
| ||||
Less: Gain on sales of business units |
|
(442 |
) |
(271 |
) |
(750 |
) |
(1,065 |
) | ||||
Less: Gain on bargain purchase of acquisition |
|
|
|
|
|
|
|
(685 |
) | ||||
Add: Changes in valuation allowance, return to provision adjustments and other, and tax effects of items separately disclosed above |
|
2,134 |
|
(1,842 |
) |
1,834 |
|
(6,346 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Net Income |
|
$ |
15,842 |
|
$ |
10,280 |
|
$ |
39,484 |
|
$ |
29,755 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted shares outstanding |
|
46,684 |
|
46,401 |
|
46,636 |
|
46,424 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP EPS |
|
$ |
0.34 |
|
$ |
0.22 |
|
$ |
0.85 |
|
$ |
0.64 |
|