|
|
|
| ||
|
Page | |
|
PART I. FINANCIAL INFORMATION |
|
|
ITEM 1. Financial Statements |
|
|
Condensed Consolidated Balance Sheets as of September 30, 2004 |
|
|
and December 31, 2003 (unaudited) |
1 |
|
Condensed Consolidated Statements of Operations for the three and nine-months |
|
|
ended September 30, 2004 and 2003 (unaudited) |
2 |
|
Condensed Consolidated Statements of Cash Flows for the nine-months |
|
|
ended September 30, 2004 and 2003 (unaudited) |
3 |
|
Notes to Condensed Consolidated Financial Statements (unaudited) |
4 - 11 |
|
ITEM 2. Management's Discussion and Analysis of Financial Condition and |
|
|
Results of Operations |
12 - 20 |
|
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk |
21 |
|
ITEM 4. Controls and Procedures |
21 |
|
PART II. OTHER INFORMATION |
|
|
ITEM 1. Legal Proceedings |
22 |
|
ITEM 6. Exhibits and Reports on Form 8-K |
22 |
|
SIGNATURES |
23 |
|
EXHIBITS |
24 - 27 |
|
| ||
|
September 30, |
December 31, | |
|
2004 |
2003 | |
|
ASSETS |
||
|
Current assets: |
||
|
Cash and equivalents |
$87,779 |
$54,970 |
|
Restricted cash |
5,187 |
1,672 |
|
Accounts receivable, net of allowances for doubtful accounts of $1,637 |
||
|
and $2,019 at September 30, 2004 and December 31, 2003, respectively |
43,658 |
41,836 |
|
Unbilled services |
23,692 |
21,347 |
|
Prepaid expenses and other current assets |
2,587 |
1,146 |
|
Current deferred tax assets |
1,660 |
1,660 |
|
Total current assets |
164,563 |
122,631 |
|
Property and equipment, net |
32,171 |
31,457 |
|
Goodwill |
26,641 |
20,638 |
|
Other intangibles, net |
2,587 |
85 |
|
Deferred tax assets |
5,073 |
5,438 |
|
Other assets |
976 |
459 |
|
Total assets |
$232,011 |
$180,708 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
||
|
Current liabilities: |
||
|
Current portion of capital lease obligations |
$10,302 |
$8,100 |
|
Accrued payroll, accounts payable and accrued expenses |
45,609 |
32,105 |
|
Current income tax liabilities |
17,139 |
9,165 |
|
Client advances and unearned revenue |
8,589 |
4,859 |
|
Total current liabilities |
81,639 |
54,229 |
|
Capital lease obligations |
19,540 |
18,488 |
|
Other non-current liabilities |
384 |
266 |
|
Total liabilities |
101,563 |
72,983 |
|
Commitments and contingencies |
||
|
Stockholders' Equity: |
||
|
Preferred stock, $.001 par value, 10,000,000 shares authorized, none issued |
||
|
and outstanding at September 30, 2004 and December 31, 2003 |
-- |
-- |
|
Common stock, $.001 par value, 50,000,000 shares authorized; 23,929,978 and |
||
|
23,094,503 shares issued and outstanding at September 30, 2004 and |
||
|
December 31, 2003, respectively |
24 |
23 |
|
Additional paid-in-capital |
165,008 |
159,359 |
|
Deferred compensation |
(50) |
(85) |
|
Accumulated other comprehensive earnings |
119 |
103 |
|
Accumulated deficit |
(34,653) |
(51,675) |
|
Total stockholders' equity |
130,448 |
107,725 |
|
Total liabilities and stockholders' equity |
$232,011 |
$180,708 |
|
1
| ||
|
| ||
|
For the Three Months |
For the Nine Months | |||
|
Ended September 30, |
Ended September 30, | |||
|
2004 |
2003 |
2004 |
2003 | |
|
Revenues |
$88,853 |
$59,291 |
$234,735 |
$149,183 |
|
Operating expenses: |
||||
|
Cost of services |
72,022 |
47,968 |
188,629 |
123,808 |
|
Selling, general and administrative expenses |
8,604 |
6,516 |
22,174 |
17,750 |
|
Restructuring |
-- |
-- |
(264) |
-- |
|
Gain on sale of real estate |
-- |
-- |
-- |
(392) |
|
Total operating expenses |
80,626 |
54,484 |
210,539 |
141,166 |
|
Operating earnings |
8,227 |
4,807 |
24,196 |
8,017 |
|
Interest expense |
(226) |
(127) |
(607) |
(373) |
|
Interest income |
203 |
94 |
428 |
319 |
|
Earnings from continuing operations before income taxes |
8,204 |
4,774 |
24,017 |
7,963 |
|
Income tax provision |
3,117 |
1,814 |
9,126 |
3,026 |
|
Earnings from continuing operations |
5,087 |
2,960 |
14,891 |
4,937 |
|
Net earnings (losses) from discontinued operations: |
||||
|
Losses from discontinued operations, net of taxes |
-- |
(525) |
-- |
(4,154) |
|
Gains (losses) on disposals of discontinued operations, net of taxes |
223 |
(5,553) |
2,131 |
(6,906) |
|
Net earnings (losses) from discontinued operations |
223 |
(6,078) |
2,131 |
(11,060) |
|
Net earnings (losses) |
$5,310 |
$(3,118) |
$17,022 |
$(6,123) |
|
Earnings (losses) per share: |
||||
|
Continuing operations: |
||||
|
Basic |
$0.21 |
$0.13 |
$0.63 |
$0.22 |
|
Diluted |
$0.20 |
$0.12 |
$0.59 |
$0.21 |
|
Discontinued operations: |
||||
|
Basic |
$0.01 |
$(0.27) |
$0.09 |
$(0.49) |
|
Diluted |
$0.01 |
$(0.26) |
$0.09 |
$(0.48) |
|
Net earnings (losses): |
||||
|
Basic |
$0.22 |
$(0.14) |
$0.72 |
$(0.27) |
|
Diluted |
$0.21 |
$(0.14) |
$0.68 |
$(0.27) |
|
Weighted average number of common shares outstanding: |
||||
|
Basic |
23,851 |
22,880 |
23,520 |
22,886 |
|
Diluted |
25,500 |
23,910 |
25,056 |
23,634 |
|
2
| ||
|
| ||
|
|
For the Nine Months Ended September 30, | |
|
2004 |
2003 | |
|
Cash flows from operating activities: |
| |
|
Net earnings (losses) |
$17,022 |
$(6,123) |
|
Adjustments to reconcile net earnings (losses) to net cash provided by operating activities: |
||
|
(Earnings) losses from discontinued operations |
(2,131) |
11,060 |
|
Depreciation |
11,250 |
6,654 |
|
Amortization |
80 |
14 |
|
Deferred Taxes |
365 |
-- |
|
Gain on sale of real estate |
-- |
(392) |
|
Stock compensation expense |
67 |
397 |
|
Executive share surrender |
-- |
(185) |
|
Changes in assets and liabilities, net of effects from discontinued operations: |
||
|
Restricted cash |
(2,515) |
(53) |
|
Accounts receivable, net |
166 |
(4,695) |
|
Unbilled services |
(1,175) |
(411) |
|
Prepaid expenses and other current assets |
(1,433) |
(194) |
|
Accrued payroll, accounts payable and accrued expenses |
11,625 |
3,662 |
|
Current income tax liabilities |
7,974 |
3,207 |
|
Client advances and unearned revenue |
3,706 |
1,219 |
|
Other |
(160) |
522 |
|
Net cash provided by operating activities |
44,841 |
14,682 |
|
Cash flows from investing activities: |
||
|
Cash paid for acquisition of Franklin Group, Inc. and Lincoln, Ltd., Inc. |
(6,667) |
-- |
|
Initial acquisition costs relating to Smith Hanley Holding Corp. and its
subsidiaries |
(265) |
-- |
|
Proceeds from disposals of discontinued operations |
2,097 |
1,202 |
|
Proceeds from sale of real estate |
-- |
|