Attached files

file filename
8-K - 8-K - PRGX GLOBAL, INC.d491462d8k.htm

Exhibit 99.1

 

LOGO

 

Press Release

PRGX Global, Inc. Announces Fourth Quarter

and Full Year 2012 Financial Results

Operating Highlights

 

 

Third consecutive year of revenue growth since launching growth strategy

 

 

Year-over-year revenue growth for the fourth consecutive quarter and 12 of last 13 quarters

 

 

2012 Adjusted EBITDA increased 28% over 2011

 

 

Q4 2012 Adjusted EBITDA represents the fourth consecutive quarter of year-over-year increase

 

 

2012 New Services revenue increased 29% over 2011, delivering positive Adjusted EBITDA

ATLANTA, February 25, 2013 — PRGX Global, Inc. (Nasdaq:PRGX), the world’s leading provider of recovery audit services and the pioneer in Profit Discovery™, today announced its unaudited financial results for the fourth quarter and year ended December 31, 2012.

“I am pleased to report our third consecutive year of revenue growth following the launch of our growth strategy in late 2009. The global PRGX team demonstrated year-over-year and sequential revenue growth for each quarter in 2012, but even more impressive was our 28.3% growth in Adjusted EBITDA over 2011, on top of 13% growth in 2011 over 2010. Clearly, PRGX is delivering on the promise of Profit Discovery,” said Romil Bahl, president and chief executive officer.

Continued Bahl, “In our core recovery audit business, we continue to reap the benefits of our focus on client services and our service delivery model improvements. The positive results of our Americas business reflect the investments we have made in our core business over the past few years. Despite serving some of our more competitive and mature markets, our Americas team achieved 100% client retention and grew annual revenue by 5% over 2011. In addition, the Americas team lowered total cost of revenue from 2011 while delivering almost $6 million in incremental revenue growth. The fact that our gross margin improvements accelerated in the second half over the first half of 2012 bodes well for the future.”

“Our Recovery Audit Services – Europe/Asia-Pacific (EAP) team showed stabilization in the fourth quarter with a rebound in revenue and Adjusted EBITDA compared to earlier in the year. While there are continuing economic challenges throughout the region, we believe that as we deploy our global delivery model and invest in our client relationships across the region, our results will improve,” said Bahl.

 

1


LOGO

 

“Our New Services segment finished the year strong, delivering 51% year-over-year revenue growth for the quarter and 29% annual growth. Our Healthcare Claims Recovery Audit business grew revenue over 2011 while consistently delivering on the Medicare RAC program and winning two additional Medicaid RAC contracts. Our Profit Optimization business also finished 2012 on a positive trajectory, overcoming the weakness experienced at the start of the year. And finally, as was committed to when we initiated our investment phase in the segment, New Services delivered positive Adjusted EBITDA in 2012,” concluded Bahl.

Consolidated Results for Three Months Ended December 31, 2012

Consolidated revenue for the fourth quarter of 2012 was $53.1 million compared to $49.9 million in the same prior year period. After adjusting for changes in foreign exchange rates, consolidated fourth quarter revenue in 2012 increased 6.1% compared to the same period in 2011.

Recovery Audit Services – Americas revenue for the fourth quarter of 2012 increased 7.9% to $30.0 million compared to $27.8 million in the same period in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Americas revenue increased by 8.0% compared to 2011.

Recovery Audit Services – Europe Asia/Pacific revenue for the fourth quarter of 2012 decreased 11.4% to $14.7 million compared to $16.5 million in the same period in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Europe Asia/Pacific revenue decreased by 12.2% compared to 2011.

New Services revenue for the fourth quarter of 2012 increased 51.4% to $8.5 million compared to $5.6 million in the same period in the prior year. The New Services segment represents Healthcare Claims Recovery Audit services and our Profit Optimization services.

Total cost of revenue for the fourth quarter of 2012 was $34.4 million compared to $34.2 million in the fourth quarter of 2011. This result included decreases in both of our recovery audit segments driven by the expanded use of our Next-Generation Recovery Audit service model, offset by an increase in our New Services segment, which primarily was due to higher costs in both our Healthcare Claims Recovery Audit business and our Profit Optimization services incurred to support the increased revenue in these areas. SG&A for the fourth quarter of 2012 was $14.0 million compared to $12.0 million in the fourth quarter of 2011. The increase in SG&A in the fourth quarter of 2012 compared to the 2011 fourth quarter was primarily due to increased equity compensation charges, information systems costs, provisions for bad debts, and wage claim costs.

Net earnings for the fourth quarter of 2012 were $1.5 million, or $0.06 per basic and diluted share, compared to net earnings of $1.3 million, or $0.05 per basic and diluted share, for the same period in 2011. The fourth quarter 2012 net earnings include a net tax benefit of $0.3 million compared to a net tax benefit of $1.2 million in the fourth quarter of 2011. The 2012 net tax benefit primarily resulted from the release of a portion of the reserves held for uncertain tax positions, while the 2011 net tax benefit primarily resulted from a reduction of the Company’s valuation allowance on deferred tax assets. The 2012 release of a portion of the reserves held for uncertain tax positions also included a reversal of related interest accruals, resulting in negative interest expense

 

2


LOGO

 

of $0.6 million in the fourth quarter of 2012 compared to net interest expense of $0.4 million in the fourth quarter of 2011. Net cash provided by operating activities for the fourth quarter of 2012 was $6.5 million compared to $6.6 million in the fourth quarter of 2011.

Adjusted EBITDA for the fourth quarter of 2012 was $8.2 million compared to $6.4 million for the same period in 2011. The 2012 fourth quarter Adjusted EBITDA is earnings before interest, taxes, depreciation and amortization (EBITDA) excluding a charge of $1.8 million related to stock-based compensation, $1.1 million of transformation severance and related expenses, a $0.1 million charge for acquisition obligations classified as compensation, $0.4 million of wage claim costs and $0.2 million of foreign currency gains on intercompany balances. The comparable Adjusted EBITDA amount for the fourth quarter of 2011 excludes from EBITDA for such period a $1.4 million charge for stock-based compensation, $0.8 million of transformation severance and related expenses, a $0.5 million charge for acquisition transaction costs and acquisition obligations classified as compensation, and $0.2 million of foreign currency losses on intercompany balances. Schedule 3 attached to this press release provides a reconciliation of net earnings to each of EBIT (earnings before interest and taxes), EBITDA and Adjusted EBITDA.

Consolidated Results for the Year Ended December 31, 2012

Consolidated revenue for the year ended December 31, 2012 increased 2.7% to $208.5 million, compared to $203.1 million in the prior year. After adjusting for changes in foreign exchange rates, 2012 revenue increased 4.2% compared to 2011.

Recovery Audit Services – Americas revenue for the year ended December 31, 2012 increased 5.0% to $121.6 million compared to $115.8 million in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Americas revenue increased by 6.4% compared to 2011.

Recovery Audit Services – Europe Asia/Pacific revenue for the year ended December 31, 2012 decreased 12.6% to $53.8 million compared to $61.6 million in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Europe Asia/Pacific revenue decreased by 10.0% compared to 2011.

New Services revenue for the year ended December 31, 2012 increased 28.5% to $33.1 million compared to $25.7 million in the prior year. Revenue from New Services represented 15.9% of consolidated revenue in the year ended December 31, 2012 compared to 12.7% of consolidated revenue in 2011.

Total cost of revenue for the year ended December 31, 2012 was $134.4 million compared to $137.5 million in 2011. Cost of revenue was 64.5% of revenue for the year, an improvement from 67.7% in 2011. Cost of revenue as a percentage of revenue in the Recovery Audit Services – Americas segment improved from 56.1% in 2011 to 52.8% in 2012 and in the Recovery Audit Services – Europe/Asia-Pacific segment deteriorated slightly from 76.5% in 2011 to 77.6% in 2012 due primarily to higher transformation severance costs and lower revenue in 2012. The New Services segment posted a gross margin of $4.6 million in 2012 compared to $0.3 million in 2011, resulting primarily from the ramp up of revenue.

 

3


LOGO

 

SG&A for the year ended December 31, 2012 was $52.5 million compared to $49.1 million in 2011. The increase in SG&A in 2012 compared to 2011 was primarily due to business development investments, costs of strategic hires to support New Services, increased incentive compensation accruals, wage claim costs, and increased severance and other costs related to the Company’s service delivery model transformation.

Net earnings for the year ended December 31, 2012 were $5.4 million, or $0.21 per basic and diluted share, compared to net earnings of $2.8 million, or $0.11 per basic and diluted share, for 2011. Net cash provided by operating activities for the year ended December 31, 2012 was $18.8 million compared to $19.3 million in 2011.

Adjusted EBITDA for the year ended December 31, 2012 was $31.4 million compared to $24.5 million in 2011. For the year ended December 31, 2012, Adjusted EBITDA was earnings before interest, taxes, depreciation and amortization (EBITDA) excluding a charge of $6.3 million related to stock-based compensation, $2.1 million of charges incurred as part of the Company’s service delivery model transformation, a $0.4 million charge for acquisition obligations classified as compensation, $1.0 million of wage claim costs, and $0.4 million of foreign currency gains on intercompany balances. The comparable Adjusted EBITDA amount for the year ended December 31, 2011 excludes from EBITDA for such period a $5.1 million charge for stock-based compensation, $2.0 million of charges incurred as part of the Company’s service delivery model transformation, a $0.8 million charge for acquisition transaction costs and acquisition obligations classified as compensation, and $0.4 million of foreign currency losses on intercompany balances. Schedule 3 attached to this press release provides a reconciliation of net earnings to each of EBIT, EBITDA and Adjusted EBITDA.

Liquidity

At December 31, 2012, the Company had unrestricted cash and cash equivalents of $37.8 million and had no borrowings against its revolving credit facility. Bank debt outstanding at quarter end was $6.0 million, which represented the outstanding balance on a variable rate term loan due quarterly through 2014.

As previously announced, the Company completed a public offering in December 2012. The net proceeds to the Company of the public offering, after deducting underwriting discounts and commissions and offering expenses, were approximately $18.8 million, including $4.1 million in net proceeds received from the exercise of the underwriters’ overallotment option in January 2013. The Company intends to use the net proceeds from the public offering for working capital and general corporate purposes, including potential acquisitions. Further details of the transaction are disclosed in the Company’s Form 8-K filed with the Securities and Exchange Commission on December 12, 2012.

Fourth 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 fourth quarter and full year 2012 financial results. To access the conference call,

 

4


LOGO

 

listeners in the U.S. and Canada should dial (877) 755-7423 at least 5 minutes prior to the start of the conference. Listeners outside the U.S. and Canada should dial (678) 894-3069. To be admitted to the call, listeners should use passcode 92364019.

This teleconference will also be audiocast on the Internet at www.prgx.com (click on “Events & Presentations” under “Investors”). A replay of the audiocast will be available at the same location on www.prgx.com beginning approximately two hours after the conclusion of the live audiocast, extending through March 31, 2013. 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 PRGX Global, Inc.

Headquartered in Atlanta, Georgia, PRGX Global, Inc. is the world’s leading provider of recovery audit services. With over 1,700 employees, the Company operates and serves clients in more than 30 countries and provides its services to over 75% of the top 30 global retailers. PRGX is also pioneering Profit Discovery™, a unique combination of audit, analytics and advisory services that improves client financial performance. For additional information, please visit PRGX at www.prgx.com.

Non-GAAP Financial Measures

EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of the Company’s 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 its 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, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of the Company’s results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that, as described above, the adjustments may vary from period to period and in the future the Company will incur expenses such as those used in calculating these measures. The Company’s presentation of these measures should not be construed as an inference that 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 EBIT, 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 and revenue and Adjusted EBITDA growth, improvements in gross margin, and the success of its growth strategies and expansion into new markets. 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

 

5


LOGO

 

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 revenue that do not meet expectations or justify costs incurred, the Company’s ability to develop material sources of new revenue in addition to revenue from its core recovery audit services, changes in the market for the Company’s services, the Company’s ability to retain and attract qualified personnel, changes to Medicare and Medicaid recovery audit contractor (RAC) programs and the anticipated re-bid of Medicare RAC program contracts, the Company’s ability to integrate recent and future acquisitions, uncertainty in the credit markets, the Company’s ability to maintain compliance with its financial covenants, 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 15, 2012. The Company disclaims any obligation or duty to update or modify these forward-looking statements.

This news release was distributed by GlobeNewswire, www.globenewswire.com

SOURCE: PRGX Global, Inc.

CONTACT: PRGX Global, Inc.

investor-relations@prgx.com

Phone: 770-779-3011

 

6


LOGO

 

SCHEDULE 1

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Amounts in thousands, except per share data)

(Unaudited)

 

     Three Months
Ended December 31,
    Twelve Months
Ended December 31,
 
     2012     2011     2012     2011  

Revenue

   $ 53,109      $ 49,944      $ 208,503      $ 203,117   

Operating expenses:

        

Cost of revenue

     34,399        34,240        134,390        137,482   

Selling, general and administrative expenses

     13,952        11,958        52,527        49,102   

Depreciation of property and equipment

     2,276        1,542        7,084        5,401   

Amortization of intangible assets

     2,007        1,464        7,224        4,991   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     52,634        49,204        201,225        196,976   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     475        740        7,278        6,141   

Foreign currency transaction (gains) losses on short-term intercompany balances

     (187     241        (377     417   

Interest expense (income), net

     (582     393        966        1,616   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

     1,244        106        6,689        4,108   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (benefit) expense

     (289     (1,206     1,297        1,292   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

   $ 1,533      $ 1,312      $ 5,392      $ 2,816   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share

   $ 0.06      $ 0.05      $ 0.21      $ 0.11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share

   $ 0.06      $ 0.05      $ 0.21      $ 0.11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     26,150        25,002        25,566        24,634   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     26,716        25,409        26,137        25,029   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


LOGO

 

SCHEDULE 2

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Amounts in thousands)

(Unaudited)

 

     December 31,
2012
    December 31,
2011
 
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 37,806      $ 20,337   

Restricted cash

     65        64   

Receivables:

    

Contract receivables, net

     45,127        40,624   

Employee advances and miscellaneous receivables, net

     1,352        1,343   
  

 

 

   

 

 

 

Total receivables

     46,479        41,967   

Prepaid expenses and other current assets

     3,853        5,594   
  

 

 

   

 

 

 

Total current assets

     88,203        67,962   

Property and equipment, net

     19,574        18,586   

Goodwill

     13,669        13,194   

Intangible assets, net

     18,399        23,406   

Deferred income taxes

     1,552        831   

Other assets

     2,189        2,434   
  

 

 

   

 

 

 

Total assets

   $ 143,586      $ 126,413   
  

 

 

   

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY     

Current liabilities:

    

Accounts payable and accrued expenses

   $ 14,136      $ 15,035   

Accrued payroll and related expenses

     20,874        21,920   

Refund liabilities and deferred revenue

     8,530        8,434   

Current portion of debt

     3,000        3,000   

Business acquisition obligations

     4,218        3,502   
  

 

 

   

 

 

 

Total current liabilities

     50,758        51,891   

Long-term debt

     3,000        6,000   

Noncurrent business acquisition obligations

     2,479        5,604   

Other long-term liabilities

     2,697        3,828   
  

 

 

   

 

 

 

Total liabilities

     58,934        67,323   
  

 

 

   

 

 

 

Shareholders’ equity:

    

Common stock

     279        251   

Additional paid-in capital

     594,045        574,266   

Accumulated deficit

     (513,200     (518,592

Accumulated other comprehensive income

     3,528        3,165   
  

 

 

   

 

 

 

Total shareholders’ equity

     84,652        59,090   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 143,586      $ 126,413   
  

 

 

   

 

 

 

 

8


LOGO

 

SCHEDULE 3

PRGX Global, Inc. and Subsidiaries

Reconciliation of Net Earnings to EBIT, EBITDA and Adjusted EBITDA

(Amounts in thousands)

(Unaudited)

 

     Three Months
Ended  December 31,
    Twelve Months
Ended December 31,
 
     2012     2011     2012     2011  

Reconciliation of net earnings to EBIT, EBITDA and Adjusted EBITDA:

        

Net earnings

   $ 1,533      $ 1,312      $ 5,392      $ 2,816   

Income tax (benefit) expense

     (289     (1,206     1,297        1,292   

Interest expense (income), net

     (582     393        966        1,616   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBIT

     662        499        7,655        5,724   

Depreciation of property and equipment

     2,276        1,542        7,084        5,401   

Amortization of intangible assets

     2,007        1,464        7,224        4,991   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     4,945        3,505        21,963        16,116   

Foreign currency transaction (gains) losses on short-term intercompany balances

     (187     241        (377     417   

Acquisition transaction costs and acquisition obligations classified as compensation

     94        466        382        800   

Transformation severance and related expenses

     1,071        764        2,107        2,031   

Wage claim costs

     407        —           984        —      

Stock-based compensation

     1,842        1,430        6,321        5,093   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 8,172      $ 6,406      $ 31,380      $ 24,457   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBIT, EBITDA and Adjusted EBITDA are all “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 EBIT, 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, EBIT, 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 EBIT, 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.

 

9


LOGO

 

SCHEDULE 4

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

 

     Three Months     Twelve Months  
     Ended December 31,     Ended December 31,  
     2012     2011     2012     2011  

Cash flows from operating activities:

        

Net earnings

   $ 1,533      $ 1,312      $ 5,392      $ 2,816   

Adjustments to reconcile net earnings to net cash provided by operating activities:

        

Depreciation and amortization

     4,283        3,006        14,308        10,392   

Amortization of deferred debt costs

     46        52        183        188   

Stock-based compensation expense

     1,842        1,430        6,321        5,093   

Foreign currency transaction (gains) losses on short-term intercompany balances

     (187     241        (377     417   

Decrease (increase) in receivables

     (57     (1,530     (3,777     (3,702

Increase (decrease) in accounts payable, accrued payroll and other accrued expenses

     204        4,089        (2,148     7,224   

Other, primarily changes in assets and liabilities

     (1,186     (2,050     (1,059     (3,135
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     6,478        6,550        18,843        19,293   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Business acquisitions

     (105     (2,492     (1,542     (3,155

Purchases of property and equipment, net of disposals

     (2,242     (2,197     (7,931     (8,287
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (2,347     (4,689     (9,473     (11,442
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Net proceeds from issuance of common stock

     14,682        —           14,682        —      

Other, net

     (881     (967     (6,883     (5,410
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     13,801        (967     7,799        (5,410
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     11        (53     300        (552
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     17,943        841        17,469        1,889   

Cash and cash equivalents at beginning of period

     19,863        19,496        20,337        18,448   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 37,806      $ 20,337      $ 37,806      $ 20,337   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


LOGO

 

SCHEDULE 5

PRGX Global, Inc. and Subsidiaries

Results by Operating Segment *

(Amounts in thousands)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012     2011     Change     2012     2011     Change  

Revenue

            

Recovery Audit Services - Americas

   $ 29,998      $ 27,813      $ 2,185      $ 121,638      $ 115,807      $ 5,831   

Recovery Audit Services - Europe/Asia-Pacific

     14,661        16,549        (1,888     53,783        61,570        (7,787

New Services

     8,450        5,582        2,868        33,082        25,740        7,342   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 53,109      $ 49,944      $ 3,165      $ 208,503      $ 203,117      $ 5,386   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

            

Recovery Audit Services - Americas

   $ 15,329      $ 15,951      $ 622      $ 64,205      $ 64,946      $ 741   

Recovery Audit Services - Europe/Asia-Pacific

     11,320        12,459        1,139        41,715        47,105        5,390   

New Services

     7,750        5,830        (1,920     28,470        25,431        (3,039
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 34,399      $ 34,240      $ (159   $ 134,390      $ 137,482      $ 3,092   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expenses

            

Recovery Audit Services - Americas

   $ 5,171      $ 3,810      $ (1,361   $ 19,882      $ 18,479      $ (1,403

Recovery Audit Services - Europe/Asia-Pacific

     1,359        1,124        (235     4,980        4,627        (353

New Services

     1,500        1,217        (283     5,497        4,907        (590

Corporate

     5,922        5,807        (115     22,168        21,089        (1,079
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 13,952      $ 11,958      $ (1,994   $ 52,527      $ 49,102      $ (3,425
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation of property and equipment

            

Recovery Audit Services - Americas

   $ 1,635      $ 985      $ (650   $ 4,651      $ 3,491      $ (1,160

Recovery Audit Services - Europe/Asia-Pacific

     105        138        33        322        417        95   

New Services

     536        419        (117     2,111        1,493        (618
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,276      $ 1,542      $ (734   $ 7,084      $ 5,401      $ (1,683
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amortization of intangible assets

            

Recovery Audit Services - Americas

   $ 1,235      $ 748      $ (487   $ 4,355      $ 2,467      $ (1,888

Recovery Audit Services - Europe/Asia-Pacific

     571        505        (66     2,062        1,665        (397

New Services

     201        211        10        807        859        52   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,007      $ 1,464      $ (543   $ 7,224      $ 4,991      $ (2,233
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

            

Recovery Audit Services - Americas

   $ 6,628      $ 6,319      $ 309      $ 28,545      $ 26,424      $ 2,121   

Recovery Audit Services - Europe/Asia-Pacific

     1,306        2,323        (1,017     4,704        7,756        (3,052

New Services

     (1,537     (2,095     558        (3,803     (6,950     3,147   

Corporate

     (5,922     (5,807     (115     (22,168     (21,089     (1,079
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 475      $ 740      $ (265   $ 7,278      $ 6,141      $ 1,137   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

            

Recovery Audit Services - Americas

   $ 9,633      $ 8,398      $ 1,235      $ 38,621      $ 33,847      $ 4,774   

Recovery Audit Services - Europe/Asia-Pacific

     2,787        3,382        (595     8,244        10,402        (2,158

New Services

     (232     (1,358     1,126        298        (4,157     4,455   

Corporate

     (4,016     (4,016     —          (15,783     (15,635     (148
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 8,172      $ 6,406      $ 1,766      $ 31,380      $ 24,457      $ 6,923   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* The Recovery Audit Services - Americas segment represents recovery audit services, excluding New Services, provided in the United States, Canada and Latin America. The Recovery Audit Services - Europe/Asia-Pacific segment represents recovery audit services provided in Europe, Asia and the Pacific region. The New Services segment represents Healthcare Claims Recovery Audit services and Profit Optimization services.

 

11