UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form 10-Q
| (Mark One) | |
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| FOR THE QUARTERLY PERIOD ENDED MARCH 29, 2003 | |
| 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 0-27975 | |
| eLoyalty Corporation (Exact name of Registrant as Specified in Its Charter) |
| Delaware (State or Other Jurisdiction of Incorporation or Organization) |
36-4304577 (I.R.S. Employer Identification No.) |
150 Field Drive
Suite 250
Lake Forest, Illinois 60045
(847) 582-7000
(Address, Including Zip Code, and Telephone Number, Including Area Code, of
Registrants Principal Executive Offices)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or Section 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 x No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes o No x
The number of outstanding shares of the registrants common stock, $0.01 par value per share, as of May 2, 2003 was 6,762,388.
TABLE OF CONTENTS
| Page | |||||
| Part I. Financial Information | |||||
Item 1.
Financial Statements |
1 | ||||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
8 | ||||
Item 3. Qualitative and Quantitative Disclosures About Market Risk |
16 | ||||
Item 4. Controls and Procedures |
16 | ||||
| Part II. Other Information | |||||
Item 6. Exhibits and Reports on Form 8-K |
17 | ||||
Signatures |
18 | ||||
Certifications |
19 |
Part I. Financial Information
Item 1. Financial Statements
eLoyalty Corporation
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
| March 29, December 28, | ||||||||||||
| 2003 | 2002 | |||||||||||
| (unaudited) | ||||||||||||
ASSETS: |
||||||||||||
Current Assets: |
||||||||||||
Cash and cash equivalents |
$ | 42,493 | $ | 48,879 | ||||||||
Restricted cash |
9,476 | 9,579 | ||||||||||
Receivables (net of allowances of $1,563 and $1,590, respectively) |
10,760 | 10,443 | ||||||||||
Prepaid expenses |
3,499 | 1,180 | ||||||||||
Refundable income taxes |
283 | 300 | ||||||||||
Other current assets |
460 | 467 | ||||||||||
Total current assets |
66,971 | 70,848 | ||||||||||
Equipment and leasehold improvements, net |
13,043 | 13,859 | ||||||||||
Goodwill |
2,135 | 2,135 | ||||||||||
Long-term receivables and other |
977 | 961 | ||||||||||
Total assets |
$ | 83,126 | $ | 87,803 | ||||||||
LIABILITIES AND STOCKHOLDERS EQUITY: |
||||||||||||
Current Liabilities: |
||||||||||||
Short-term debt |
$ | 8,600 | $ | 8,600 | ||||||||
Accounts payable |
2,497 | 1,668 | ||||||||||
Accrued compensation and related costs |
5,463 | 5,902 | ||||||||||
Other current liabilities |
6,821 | 6,819 | ||||||||||
Total current liabilities |
23,381 | 22,989 | ||||||||||
Long-term liabilities |
1,987 | 2,358 | ||||||||||
Commitments and contingencies |
||||||||||||
Redeemable Series B convertible preferred stock, $0.01 par value; 5,000,000 shares
authorized and designated; 4,269,657 and 4,343,627 shares issued and outstanding
with a liquidation preference of $22,156 and $22,915 at
March 29, 2003 and December 28, 2002, respectively |
21,775 | 22,153 | ||||||||||
Stockholders Equity: |
||||||||||||
Preferred stock, $0.01 par value; 35,000,000 shares authorized;
none issued and outstanding |
| | ||||||||||
Common stock, $0.01 par value; 50,000,000 shares authorized;
6,763,371 and 6,752,398 shares issued and outstanding, respectively |
68 | 67 | ||||||||||
Additional paid-in capital |
150,302 | 150,761 | ||||||||||
Accumulated deficit |
(101,773 | ) | (96,894 | ) | ||||||||
Unearned compensation |
(8,497 | ) | (9,480 | ) | ||||||||
Accumulated other comprehensive loss |
(4,117 | ) | (4,151 | ) | ||||||||
Total stockholders equity |
35,983 | 40,303 | ||||||||||
Total liabilities and stockholders equity |
$ | 83,126 | $ | 87,803 | ||||||||
The accompanying Notes to Condensed Consolidated Financial Statements are an integral part of this financial information.
1
eLoyalty Corporation
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
| For the | |||||||||||||
| Three Months Ended | |||||||||||||
| March | |||||||||||||
| 2003 | 2002 | ||||||||||||
| (unaudited) | |||||||||||||
Revenue |
$ | 17,727 | $ | 25,859 | |||||||||
Operating Expenses: |
|||||||||||||
Cost of services |
13,362 | 16,808 | |||||||||||
Selling, general, administrative and
research and development |
6,712 | 8,086 | |||||||||||
Severance and related costs |
1,260 | 2,410 | |||||||||||
Depreciation expense |
1,352 | 1,348 | |||||||||||
Total operating expenses |
22,686 | 28,652 | |||||||||||
Operating loss |
(4,959 | ) | (2,793 | ) | |||||||||
Other income, net |
80 | 306 | |||||||||||
Loss before income taxes |
(4,879 | ) | (2,487 | ) | |||||||||
Income tax benefit |
| (402 | ) | ||||||||||
Net loss |
$ | (4,879 | ) | $ | (2,085 | ) | |||||||
Dividends and accretion related to Series B preferred stock |
(398 | ) | (2,441 | ) | |||||||||
Net loss available to common stockholders |
$ | (5,277 | ) | $ | (4,526 | ) | |||||||
Basic net loss per common share |
$ | (0.96 | ) | $ | (0.89 | ) | |||||||
Diluted net loss per common share |
$ | (0.96 | ) | $ | (0.89 | ) | |||||||
Shares used to calculate basic net loss per common share |
5,520 | 5,063 | |||||||||||
Shares used to calculate diluted net loss per common share |
5,520 | 5,063 | |||||||||||
Noncash compensation included in individual line items above: |
|||||||||||||
Cost of services |
$ | 212 | $ | 145 | |||||||||
Selling, general, administrative and
research and development |
567 | 520 | |||||||||||
Total noncash compensation |
$ | 779 | $ | 665 | |||||||||
The accompanying Notes to Condensed Consolidated Financial Statements are an integral part of this financial information.
2
eLoyalty Corporation
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| For the Three Months | |||||||||||||||
| Ended March | |||||||||||||||
| 2003 | 2002 | ||||||||||||||
| (unaudited) | |||||||||||||||
Cash Flows from Operating Activities: |
|||||||||||||||
Net loss |
$ | (4,879 | ) | $ | (2,085 | ) | |||||||||
Adjustments to reconcile net loss to net cash (used in) provided by
operating activities: |
|||||||||||||||
Depreciation and noncash compensation |
2,131 | 2,013 | |||||||||||||
Provision for uncollectible amounts |
| (400 | ) | ||||||||||||
Noncash severance and related costs |
| (307 | ) | ||||||||||||
Deferred income taxes |
| (47 | ) | ||||||||||||
Changes in assets and liabilities: |
|||||||||||||||
Receivables |
(277 | ) | 3,481 | ||||||||||||
Other current assets |
(2,404 | ) | (971 | ) | |||||||||||
Accounts payable |
827 | 715 | |||||||||||||
Accrued compensation and related costs |
(553 | ) | (1,215 | ) | |||||||||||
Other liabilities |
87 | (563 | ) | ||||||||||||
Long-term receivables and other |
16 | 95 | |||||||||||||
Net cash (used in) provided by operating activities |
(5,052 | ) | 716 | ||||||||||||
Cash Flows from Investing Activities: |
|||||||||||||||
Capital expenditures |
(541 | ) | (667 | ) | |||||||||||
Net cash used in investing activities |
(541 | ) | (667 | ) | |||||||||||
Cash Flows from Financing Activities: |
|||||||||||||||
Proceeds from revolving credit agreement |
8,600 | | |||||||||||||
Repayments on revolving credit agreement |
(8,600 | ) | | ||||||||||||
Required deposit on revolving credit agreement |
103 | (1,008 | ) | ||||||||||||
Payment of Series B dividends |
(779 | ) | | ||||||||||||
Proceeds from stock compensation plans |
| 89 | |||||||||||||
Net cash used in financing activities |
(676 | ) | (919 | ) | |||||||||||
Effect of exchange rate changes on cash and cash equivalents |
(117 | ) | (109 | ) | |||||||||||
Decrease in cash and cash equivalents |
(6,386 | ) | (979 | ) | |||||||||||
Cash and cash equivalents, beginning of period |
48,879 | 42,653 | |||||||||||||
Cash and cash equivalents, end of period |
$ | 42,493 | $ | 41,674 | |||||||||||
Supplemental Disclosures of Cash Flow Information: |
|||||||||||||||
Cash paid for interest |
$ | (46 | ) | $ | (39 | ) | |||||||||
Cash refunded for income taxes |
$ | 17 | $ | 133 | |||||||||||
The accompanying Notes to Condensed Consolidated Financial Statements are an integral part of this financial information.
3
eLoyalty Corporation
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 1 General
In the opinion of management, the accompanying unaudited consolidated financial statements of eLoyalty Corporation (we or eLoyalty) include all normal and recurring adjustments necessary for a fair presentation of our consolidated financial position as of March 29, 2003, the consolidated results of our operations and cash flows for the three months ended March 29, 2003 and March 30, 2002, and are in conformity with Securities and Exchange Commission (SEC) Rule 10-01 of Regulation S-X.
The results of operations for any interim period are not necessarily indicative of the results for the full year. The accompanying financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto in our Annual Report on Form 10-K for the fiscal year ended December 28, 2002.
Note 2 Severance and related costs
eLoyalty recognized pre-tax charges of $1,260 and $2,410 (including adjustments of $320), in the three month periods ending March 29, 2003 and March 30, 2002, respectively. The $1,260 charge in the first quarter of 2003 primarily related to employee severance payments and related costs for the elimination of 22 positions, in both the North American and International segments. The $2,410 charge in the first quarter of 2002 primarily related to employee severance payments and related costs for the elimination of 40 positions, in both the North American and International segments.
Severance costs are comprised primarily of contractual salary and related fringe benefits over the severance payment period. Facility costs include losses on contractual lease commitments, net of estimated sublease recoveries, and impairment of leasehold improvements and certain office assets. Other costs include laptop costs and other contractual computer lease termination costs, and other employee related expenses.
During the quarter ended March 29, 2003, eLoyalty made cash payments of $1,935 related to cost reduction actions initiated in 2003 and earlier periods. Annual savings resulting from cost reduction actions initiated in 2003 are expected to be approximately $3,300 and be fully realized in 2004. eLoyalty expects substantially all first quarter 2003 severance and other charges to be paid out by the end of 2003 pursuant to agreements entered into with affected employees.
The severance and related costs and their utilization as of the quarter ended March 29, 2003 are as follows (in thousands):
| Reserve | Reserve | |||||||||||||||
| Balance | Balance | |||||||||||||||
| 12-28-02 | Charges | Payments | 3-29-03 | |||||||||||||
Employee severance |
$ | 2,158 | $ | 1,223 | $ | (1,152 | ) | $ | 2,229 | |||||||
Facilities |
4,095 | | (447 | ) | 3,648 | |||||||||||
Other |
1,105 | 37 | (336 | ) | 806 | |||||||||||
Total |
$ | 7,358 | $ | 1,260 | $ | (1,935 | ) | $ | 6,683 | |||||||
Of the $6,683 that remains reserved as of March 29, 2003, $1,987 related to future lease payments, net of estimated sublease recoveries, is recorded in Long-term liabilities, $2,229 related to severance payments is recorded in Accrued compensation and related costs and the balance of $2,467 is recorded in Other current liabilities. Of the balance in Other current liabilities, $1,668 relates to lease payments and is expected to be paid over the next twelve months. eLoyalty has adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 146 effective December 29, 2002.
4
The $447 of facility payments in the first quarter of 2003 related to amounts reserved in 2002 and 2001. Payments for facility costs related to office space reductions and office closures, reserved for in prior years, are to be paid pursuant to contractual lease terms through 2007.
Note 3 Comprehensive Net Loss
Comprehensive net loss is comprised of the following (in thousands):
| For the Three | |||||||||||||
| Months Ended | |||||||||||||
| March | |||||||||||||
| 2003 | 2002 | ||||||||||||
| (unaudited) | |||||||||||||
Net loss |
$ | (4,879 | ) | $ | (2,085 | ) | |||||||
Other comprehensive loss: |
|||||||||||||
Effect of currency translation |
34 | (187 | ) | ||||||||||
Comprehensive net loss |
$ | (4,845 | ) | $ | (2,272 | ) | |||||||
The accumulated other comprehensive loss, which represents the cumulative effect of foreign currency translation adjustments, was $4.1 million and $4.2 million at March 29, 2003 and December 28, 2002, respectively.
Note 4 Loss Per Share
The following table sets forth the computation of the shares used in the calculation of our basic and diluted loss per share (in thousands):
| For the Three | ||||||||
| Months Ended | ||||||||
| March | ||||||||
| 2003 | 2002 | |||||||
| (unaudited) | ||||||||
Net loss |
$ | (4,879 | ) | $ | (2,085 | ) | ||
Series B preferred stock dividends and accretion |
(398 | ) | (2,441 | ) | ||||
Net loss available to common stockholders |
$ | (5,277 | ) | $ | (4,526 | ) | ||
Weighted average common shares outstanding |
5,520 | 5,063 | ||||||
We have not included common stock equivalents in the diluted loss per share calculation as they are antidilutive in periods in which there is a loss. The total number of common share equivalents that would have been included in the computation of diluted loss per share if they had been dilutive was 4,270 and 2,661 for the three months ended March 29, 2003 and March 30, 2002, respectively.
Note 5 Segment Information
eLoyalty operates in one business segment focused exclusively on providing CRM related consulting services. eLoyalty has two reportable geographic segments: North America (consisting of US and Canada) and International. The following table reflects revenue and operating results by reportable segment for the three months ended March 29, 2003 and March 30, 2002, respectively, and total assets by reportable segment as of March 29, 2003 and December 28, 2002 (in thousands).
5
| North | |||||||||||||
| America | International | Total | |||||||||||
Revenue |
|||||||||||||
2003 |
$ | 16,010 | $ | 1,717 | $ | 17,727 | |||||||
2002 |
$ | 23,144 | $ | 2,715 | $ | 25,859 | |||||||
Operating loss |
|||||||||||||
2003 |
$ | (4,024 | ) | $ | (935 | ) | $ | (4,959 | ) | ||||
2002 |
$ | (252 | ) | $ | (2,541 | ) | $ | (2,793 | ) | ||||
Total assets |
|||||||||||||
March 29, 2003 |
$ | 75,992 | $ | 7,134 | $ | 83,126 | |||||||
December 28, 2002 |
$ | 81,033 | $ | 6,770 | $ | 87,803 | |||||||
| Total | |||||||||||||||||||||||||||||||||
| United | North | United | Other | Total | |||||||||||||||||||||||||||||
| States | Canada | America | Kingdom | Germany | International | International | Total | ||||||||||||||||||||||||||
Revenue |
|||||||||||||||||||||||||||||||||
2003 |
$ | 15,713 | $ | 297 | $ | 16,010 | $ | 190 | $ | 71 | |||||||||||||||||||||||