Back to GetFilings.com



 

 
 

United States Securities and Exchange Commission

Washington, DC 20549


Form 10-Q

(Mark One)

     
þ   Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2005
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: 0-21213

LCC International, Inc.

(Exact name of registrant as specified in its charter)


     
Delaware   54-1807038
(State or Other Jurisdiction of   (I.R.S. Employer Identification Number)
Incorporation or Organization)    
     
7925 Jones Branch Drive, McLean, VA   22102
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (703) 873-2000

Not Applicable


(Former name, former address and former fiscal year, if changed, since last report.)

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 þ No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes o No o

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of April 29, 2005 the registrant had outstanding 20,304,152 shares of Class A Common Stock, par value $0.01 per share (the “Class A Common Stock”) and 4,427,577 shares of Class B Common Stock, par value $0.01 per share (the “Class B Common Stock”).

 
 

 


 

LCC International, Inc. and Subsidiaries

Quarterly Report on Form 10-Q
For the quarter ended March 31, 2005

INDEX

         
        Page
        Number
PART I:
  FINANCIAL INFORMATION   3
ITEM 1:
  Financial Statements   3
  Condensed consolidated statements of operations for the three months ended March 31, 2004 and 2005   3
  Condensed consolidated balance sheets as of December 31, 2004 and March 31, 2005.   4
  Condensed consolidated statements of cash flows for the three months ended March 31, 2004 and 2005   5
  Notes to condensed consolidated financial statements.   6
ITEM 2:
  Management’s Discussion and Analysis of Financial Condition and Results of Operations.   10
ITEM 3:
  Quantitative and Qualitative Disclosures about Market Risk.   17
ITEM 4:
  Controls and Procedures.   18
PART II:
  OTHER INFORMATION   19
ITEM 1:
  Legal Proceedings.   19
ITEM 2:
  Unregistered Sales of Equity Securities and Use of Proceeds.   19
ITEM 3:
  Defaults Upon Senior Securities.   19
ITEM 4:
  Submission of Matters to a Vote of Security Holders.   19
ITEM 5:
  Other Information.   19
ITEM 6:
  Exhibits.   19

2


 

PART I: FINANCIAL INFORMATION

Item 1: Financial Statements

LCC International, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)

                 
    Three Months Ended  
    March 31,  
    2004     2005  
REVENUES
  $ 45,049     $ 42,512  
COST OF REVENUES
    38,097       33,586  
 
           
GROSS PROFIT
    6,952       8,926  
 
           
OPERATING EXPENSES:
               
Sales and marketing
    1,768       2,258  
General and administrative
    6,233       7,377  
Depreciation and amortization
    756       718  
 
           
 
    8,757       10,353  
 
           
OPERATING LOSS
    (1,805 )     (1,427 )
 
           
OTHER INCOME (EXPENSE):
               
Interest income
    59       40  
Interest expense
    (51 )     (82 )
Other
    152       (468 )
 
           
 
    160       (510 )
 
           
LOSS FROM OPERATIONS BEFORE INCOME TAXES
    (1,645 )     (1,937 )
EXPENSE (BENEFIT) FOR INCOME TAXES
    (91 )     809  
 
           
NET LOSS
  $ (1,554 )   $ (2,746 )
 
           
NET LOSS PER SHARE:
               
Basic
  $ (0.06 )   $ (0.11 )
 
           
Diluted
  $ (0.06 )   $ (0.11 )
 
           
WEIGHTED AVERAGE SHARES USED IN CALCULATION OF NET LOSS PER SHARE:
               
Basic
    24,275       24,418  
 
           
Diluted
    24,275       24,418  
 
           

See accompanying notes to condensed consolidated financial statements.

3


 

LCC International, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets
(In thousands, except per share data)

                 
    December 31,     March 31,  
    2004     2005  
            (Unaudited)  
ASSETS:
               
Current assets:
               
Cash and cash equivalents
  $ 21,820     $ 16,901  
Restricted cash
    1,162       1,032  
Receivables, net of allowance for doubtful accounts of $620 and $317 at December 31, 2004 and March 31, 2005, respectively:
               
Trade accounts receivable
    46,298       33,838  
Unbilled receivables
    34,279       40,646  
Due from related parties and affiliates
    96       109  
Deferred income taxes, net
    1,148       1,148  
Prepaid expenses and other current assets
    1,586       1,227  
Prepaid tax receivable and prepaid taxes
    683       683  
 
           
Total current assets
    107,072       95,584  
Property and equipment, net
    4,218       3,766  
Investments in affiliates
    677       653  
Goodwill
    12,246       11,896  
Other intangibles
    602       531  
Other assets
    1,565       1,472  
 
           
 
  $ 126,380     $ 113,902  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY:
               
Current liabilities:
               
Line of credit
  $ 147     $  
Accounts payable
    19,790       14,076  
Accrued expenses
    26,285       23,647  
Accrued employee compensation and benefits
    4,850       5,473  
Deferred revenue
    985       499  
Income taxes payable
    1,683       1,253  
Accrued restructuring current
    1,562       1,427  
Other current liabilities
    239       222  
 
           
Total current liabilities
    55,541       46,597  
Accrued restructuring non-current
    1,339       1,252  
Other liabilities
    780       744  
 
           
Total liabilities
    57,660       48,593  
 
           
Shareholders’ equity:
               
Preferred stock:
               
10,000 shares authorized; 0 shares issued and outstanding
           
Class A common stock, $0.01 par value:
               
70,000 shares authorized; 20,209 and 20,301 shares issued and outstanding at December 31, 2004 and March 31, 2005, respectively
    202       203  
Class B common stock, $0.01 par value:
               
20,000 shares authorized; 4,428 and 4,428 shares issued and outstanding at December 31, 2004 and March 31, 2005, respectively
    44       44  
Paid-in capital
    107,773       108,025  
Accumulated deficit
    (41,914 )     (44,660 )
 
           
Subtotal
    66,105       63,612  
Accumulated other comprehensive income — foreign currency translation adjustments
    3,497       2,579  
Treasury stock (159,209 shares)
    (882 )     (882 )
 
           
Total shareholders’ equity
    68,720       65,309  
 
           
 
  $ 126,380     $ 113,902  
 
           

See accompanying notes to condensed consolidated financial statements.

4


 

LCC International, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

                 
    Three Months Ended  
    March 31,  
    2004     2005  
Cash flows from operating activities:
               
Net loss
  $ (1,554 )   $ (2,746 )
Adjustments to reconcile net loss to net cash used in operating activities:
               
Depreciation and amortization
    756       718  
Provision for doubtful accounts
          15  
Loss on equity method investment
    97       28  
Changes in operating assets and liabilities:
               
Trade, unbilled, and other receivables
    (6,212 )     6,078  
Accounts payable and accrued expenses
    2,298       (7,730 )
Other current assets and liabilities
    (223 )     (627 )
Other non-current assets and liabilities
    (1,235 )     (683 )
 
           
Net cash used in operating activities
    (6,073 )     (4,947 )
 
           
Cash flows from investing activities:
               
Purchases of property and equipment
    (460 )     (174 )
Investments
    (360 )      
 
           
Net cash used in investing activities
    (820 )     (174 )
 
           
Cash flows from financing activities:
               
Payments on line of credit
    (5,813 )     (2,411 )
Borrowings on line of credit
    5,531       2,243  
Proceeds from issuance of common stock, net
    22       30  
Proceeds from exercise of options
    682       223  
Decrease of short-term investments
    520        
Decrease in restricted cash
    159       117  
 
           
Net cash provided by financing activities
    1,101       202  
 
           
Net decrease in cash and cash equivalents
    (5,792 )     (4,919 )
Cash and cash equivalents at beginning of period
    28,943       21,820  
 
           
Cash and cash equivalents at end of period
  $ 23,151     $ 16,901  
 
           
Supplemental disclosures of cash flow information:
               
Cash paid during the quarter for:
               
Income taxes
  $ 182     $ 1,288  
Interest
  $     $ 6  

See accompanying notes to condensed consolidated financial statements.

5


 

LCC International, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements
(Unaudited)

(1) Description of Operations

     LCC International Inc. a Delaware Corporation (“LCCI”), was formed in 1983. Unless the context indicates otherwise, the terms the “Company”, “we”, “us”, and “our” refer herein to LCCI.

     We provide integrated end-to-end solutions for wireless voice and data communication networks with service offerings to include high level technical consulting, to system design and deployment, to ongoing operations and maintenance services. We operate in a highly competitive environment subject to rapid technological change and emergence of new technologies. Historically, the key drivers of changes in our wireless services business have been (1) the issuance of new or additional licenses to wireless operators; (2) the introduction of new services or technologies; (3) increases in the number of subscribers served by wireless operators; (4) the increasing complexity of wireless systems in operation; and (5) changes in wireless infrastructure spending and deployment. Although we believe that our services are transferable to emerging technologies, rapid changes in technology and deployment could have an adverse financial impact on us.

(2) Basis of Presentation

     We have prepared the condensed consolidated financial statements included herein without audit, pursuant to the rules and regulations of the Securities and Exchange Commission and they reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods.

     Certain information and footnote disclosure normally included in the consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. The interim financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2004. Operating results for the interim periods are not necessarily indicative of results for an entire year.

(3) Equity-Based Compensation

     We account for equity-based compensation arrangements in accordance with the provisions of Accounting Principles Board (“APB”) No. 25, “Accounting for Stock Issued to Employees,” and related interpretations including FASB Interpretation No. 44, and comply with the disclosure provisions of SFAS No. 123, “Accounting for Stock-Based Compensation.” The Company has adopted the disclosure provisions of SFAS No. 148, “Accounting for Stock-Based Compensation—Transition and Disclosure Amendment of SFAS Statement No. 123.” All equity-based awards to non-employees are accounted for at their fair value in accordance with SFAS No. 123. Under APB No. 25, compensation expense is based upon the difference, if any, on the date of grant between the fair value of our stock and the exercise price.

     Our pro-forma net income (loss) would have been the following had compensation cost for our stock based-compensation plans and employee stock purchase plan been determined on the fair value at the grant dates for awards under those plans, consistent with SFAS No. 123.

                 
    Three Months Ended  
    March 31,        
    2004     2005  
    (in thousands, except  
    per share data)  
Net loss as reported
  $ (1,554 )   $ (2,746 )
Deduct total stock-based employee compensation expense determined under fair value based method
    (637 )     (453 )
 
           
Pro forma net loss
  $ (2,191 )   $ (3,199 )
 
           
Net loss per share As reported:
               
Basic
  $ (0.06 )   $ (0.11 )
 
           
Diluted
  $ (0.06 )   $ (0.11 )
 
           
Pro forma:
               
Basic
  $ (0.09 )   $ (0.13 )
 
           
Diluted
  $ (0.09 )   $ (0.13 )
 
           

6


 

(4) Other Comprehensive Income (Loss)

     Comprehensive income (loss) is defined as net income (loss) plus the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. Other comprehensive income (loss) refers to revenues, expenses, gains and losses that under accounting principles generally accepted in the United States of America are included in comprehensive income (loss), but excluded from net income (loss). Accumulated other comprehensive income (loss) consists solely of foreign currency translation adjustments at March 31, 2004 and 2005. Comprehensive income (loss) for the three months ended March 31 is as follows (in thousands).

                 
    2004     2005  
Net loss
  $ (1,554 )   $ (2,746 )
 
           
Other comprehensive loss, before tax
    (61 )     (918 )
Income tax benefit related to items of comprehensive loss
           
 
           
Other comprehensive loss, net of tax
    (61 )     (918 )
 
           
Comprehensive loss
  $ (1,615 )   $ (3,664 )
 
           

(5) Related Party Transactions

     RF Investors, a subsidiary of Telcom Ventures, owns the Class B Common Stock shares outstanding, which have ten-to-one voting rights over the Class A Common Stock shares and therefore represent approximately 69% voting control.

     Prior to our initial public offering, both our employees and the employees of Telcom Ventures were eligible to participate in our life, medical, dental and 401(k) plans. In connection with our initial public offering in 1996, we agreed pursuant to an Overhead and Administrative Services Agreement to allow the employees of Telcom Ventures to continue to participate in our employee benefit plans in exchange for full reimbursement of our cash costs and expenses. We billed Telcom Ventures $77,000 during the year ended December 31, 2004 and $20,000 for the first quarter of 2005 for payments made by us pursuant to this agreement. We received reimbursements from Telcom Ventures of $82,000 during 2004 and $14,000 for the first quarter of 2005. At December 31, 2004 and March 31, 2005, outstanding amounts associated with payments made by us under this agreement were $1,000 and $7,000, respectively, and are included as due from related parties and affiliates within the consolidated balance sheets in the accompanying financial statements.

     During the three months ended March 31, 2005, we provided services to two customers where Telcom Ventures has a minority investment. Dr. Rajendra Singh, a director of Telcom Ventures, is a member of our Board of Directors. Revenues earned from these customers were $156,000 for the quarter ending March 31, 2005. Billed and unbilled receivables outstanding were $211,000 as of December 31, 2004 and $251,000 as of March 31, 2005, and are included in trade accounts receivable and unbilled receivables in the accompanying condensed consolidated balance sheet.

     In July 2002, we acquired 51 percent of the outstanding shares of Detron LCC Network Services B.V. (“Detron”), a newly formed corporation in the Netherlands. We acquired the shares from Westminster Capital B.V. (“Westminster”) which transferred the shares to Detron in January 2003. Detron has certain ongoing transactions with Westminster. Under a five-year lease agreement for office space, Detron recorded approximately $36,000 and $48,000 of rent expense for the quarters ended March 31, 2004 and 2005, respectively. During the first quarters of 2004 and 2005, Detron seconded various idle employees to Detron Telematics, Westminster’s wholly-owned subsidiary and recorded revenue of approximately $46,000 and $18,000, respectively. During the quarters ended March 31, 2004 and 2005, Detron recorded approximately $42,000 and $0, respectively, of management and advisory fees.

(6) Restructuring Charge

     During the second quarter of 2002, we adopted a restructuring plan and recorded a restructuring charge of $10.0 million. During the fourth quarter of 2002, we recorded an additional $3.5 million relating to the costs of excess office space. The restructuring plan was in response to the low utilization of professional employees caused by the completion of several large fixed-price contracts and the difficulty in obtaining new contracts as a result of the slowdown in wireless telecommunications infrastructure spending. The cost of the severance and associated expenses was approximately $1.0 million and resulted in a work force reduction of approximately 140 people. In addition, we had excess facility costs relative to the space occupied by the employees affected by the reduction in force, space previously occupied by divested operations, and reduced business use of office space resulting from a continued trend for clients to provide professional staff office space for our employees while performing their services. The charge for the excess office space was approximately $12.5 million, which included $2.0 million in written-off leasehold improvements and other assets related to the excess space. The facility charge equals the existing lease obligation, less the anticipated rental receipts to be received from existing and potential subleases. This charge required significant judgments about the length of time that space will remain vacant, anticipated cost escalators and operating costs associated with the leases, market rate of the subleased space, and broker fees or other costs necessary to market the space. As of March 31, 2005, the restructuring charge calculation assumes we will receive $10.6 million in sublease income, of which $8.3 million is committed.

7


 

     During the first quarter of 2003, we reversed excess severance payable of approximately $0.2 million. During the third quarter of 2003, we reoccupied a portion of our office space in McLean, Virginia and reversed $0.4 million of the payable and recorded an increase in the restructuring payable of $0.5 million related to an estimated increase in the time period expected to sublease space in our London office. During the second quarter of 2004, we reversed $0.9 million of the payable due to reoccupied office space in McLean, Virginia and a decrease in the estimated time period expected to sublease space in our McLean and London offices. During the fourth quarter of 2004 we reversed an additional $0.2 million of the payable due to reoccupied office space in McLean, Virginia.

     A reconciliation of the restructuring activities is as follows:

                         
    Severance     Facilities     Total  
    (in thousands)  
Restructuring charge
  $ 1,030     $ 12,492     $ 13,522  
Reclassification of deferred rent
          639       639  
 
                 
 
    1,030       13,131       14,161  
Charges against the provision:
                       
Payments for excess office space, net of sublease income
          (2,152 )     (2,152 )
Severance and associated costs paid
    (878 )           (878 )
Leasehold improvements and other assets written-off
          (1,461 )     (1,461 )
Other
          53       53  
 
                 
Restructuring payable as of December 31, 2002
  $ 152     $ 9,571     $ 9,723  
 
                 
Reversal of excess severance
    (152 )           (152 )
Reversal for reoccupied space
          (385 )     (385 )
Additional charge for reduction of sublease income
          535       535  
 
                 
Restructuring charge
    (152 )     150       (2 )
Charges against the provision:
                       
Payments for excess office space, net of sublease income
          (2,971 )     (2,971 )
Leasehold improvements and other assets written-off
          (564 )     (564 )
Other
          149       149  
 
                 
Restructuring payable as of December 31, 2003
  $     $ 6,335     $ 6,335  
 
                 
Reversal for reoccupied space
          (1,166 )     (1,166 )
Charges against the provision:
                       
Payments for excess office space, net of sublease income
          (2,131 )     (2,131 )
Leasehold improvements and other assets written-off
          (214 )     (214 )
Other
          77       77  
 
                 
Restructuring payable as of December 31, 2004
  $     $ 2,901     $ 2,901  
 
                 
Charges against the provision:
                       
Payments for excess office space, net of sublease income
          (212 )     (212 )
Other
          (10 )     (10 )
 
                 
Restructuring payable as of March 31, 2005
  $     $ 2,679     $ 2,679  
 
                 

     At December 31, 2004 and March 31, 2005, the restructuring payable was classified as follows:

                 
    December 31,     March 31,  
    2004     2005  
Accrued restructuring current
  $ 1,562     $ 1,427  
Accrued restructuring
    1,339       1,252  
 
           
Accrued restructuring total
  $ 2,901     $ 2,679  
 
           

8


 

(7) Investments

     We held 1,666,666 shares of Class B Common Stock of NextWave Telecom, Inc. (“NextWave Telecom”) which is the parent corporation of NextWave Personal Communications Inc. We acquired the shares of NextWave Telecom in May 1996 for a purchase price of $5.0 million in connection with a series of transactions entered into between NextWave Telecom and us under an agreement dated March 12, 1996 (the “March Agreement”). We also acquired warrants to purchase an additional 123,356 shares of Class B Common Stock of NextWave Telecom at $3.00 per share. Under the March Agreement, NextWave Telecom agreed to engage us to provide not less than (a) $14.0 million of radio frequency engineering services and (b) $35.0 million of system deployment services. These services were to be provided in increments of twenty-percent (20%) each year during the five-year period following the execution of the March Agreement. NextWave Telecom filed for bankruptcy protection on December 23, 1998. The March Agreement was rejected by NextWave Telecom upon confirmation of its bankruptcy plan on March 2, 2005. On March 23, 2005, we agreed to settle our rejection damages claims against Nextwave Telecom by executing a Network Deployment Agreement whereby Nextwave Telecom agreed to engage us to perform $30.0 million of radio frequency engineering and system deployment services over three years in future markets commencing with Las Vegas.

     On August 4, 2003 we, through our wholly owned subsidiary LCC China Services, L.L.C., closed an investment in a newly created entity based in China, Beijing LCC Bright Oceans Communication Consulting Co. Ltd. (“LCC/BOCO”). We contributed approximately $1.1 million for a 49.0% share of LCC/BOCO’s registered capital. Bright Oceans Inter-Telecom Corporation, a Chinese publicly traded network management and systems integrator (“BOCO”), contributed approximately $1.1 million to hold the remaining 51.0% of LCC/BOCO’s registered capital. We account for the investment in LCC/ BOCO using the equity method of accounting. BOCO has advised us that it has made a strategic decision to exit the wireless telecommunications infrastructure services business and we have agreed to dissolve the joint venture. We have undertaken to transfer selected projects and joint venture employees to our wholly-owned Chinese subsidiary, which continues to pursue projects independently with customers in China. We expect to liquidate this investment in the third quarter of 2005.

(8) Line of Credit

     In 2003, Detron established a line of credit with NMB-Heller N.V. (“NMB”). The line of credit provides that NMB will provide credit to Detron in the form of advance payments collateralized by Detron’s outstanding receivables. The agreement provides for NMB to advance up to 75% of the receivable balance. There is no maximum on the amount of receivables Detron can assign to NMB. Detron must repay the advances from NMB within 90 days or upon customer payment whichever occurs first. Interest on the advance payments will be calculated at a rate equal to NMB’s overdraft base rate plus 2% subject to a minimum of 5.75% per year. The agreement had an initial term of two years and was terminated on January 26, 2005 under mutual agreement. As of December 31, 2004, Detron had $0.1 million outstanding under the credit facility.

(9) Commitments and Contingencies

     We are party to various non-material legal proceedings and claims incidental to our business. Management does not believe that these matters will have a material adverse affect on our consolidated results of operations or financial condition.

(10) Segment reporting

     SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information established standards for reporting information about the operating segments in interim and annual financial reports issued to stockholders. It also established standards for related disclosures about products and services and geographic areas. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and assess performance. Our chief operating decision-making group is the Executive Committee, which comprises the Chief Executive Officer and our Senior Vice Presidents.

     Our operating segments are defined geographically by region (see Overview), namely the Americas region and the EMEA region. Both regions provide design and deployment services, operations and maintenance services and technical consulting services.

     Segment detail is summarized as follows (in thousands):

                                                 
    Americas     EMEA     Segment Total  
    2004     2005     2004     2005     2004     2005  
Three Months Ended March 31,
                                               
Revenues:
                                               
From external customers
  $ 26,990     $ 19,447     $ 17,228     $ 22,248     $ 44,218     $ 41,695  
Inter-segment revenues
                                   
Total revenues
  $ 26,990     $ 19,447     $ 17,228     $ 22,248     $ 44,218     $ 41,695  
Income (loss) before taxes
  $ 2,100     $ 1,479     $ (884 )   $ 749     $ 1,216     $ 2,228  
Total assets
  $ 39,286     $ 40,305     $ 52,588     $ 58,799     $ 91,874     $ 99,104  

9


 

     A reconciliation of totals reported for the operating segments to the applicable line items in the consolidated financial statements is as follows (in thousands):

                 
    Three Months Ended  
    March 31,  
    2004     2005  
Revenues:
               
Revenues for reportable segments
  $ 44,218     $ 41,695  
Revenues for non-reportable segments
    831       817  
 
           
Total consolidated revenues
    45,049       42,512  
 
           
Assets
               
Assets for reportable segments
  $ 91,874     $ 99,104  
Assets not attributable to reportable segments:
               
Cash and cash equivalents
    18,618       9,856  
Restricted Cash
          232  
Receivables
    913       1,175  
Deferred and prepaid taxes