EX-99.1 2 d827498dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Press Release

PRGX Global, Inc. Announces Third Quarter 2019 Financial Results

ATLANTA, October 30, 2019 — PRGX Global, Inc. (Nasdaq: PRGX), a global leader in Recovery Audit and Spend Analytics services, today announced its unaudited financial results for the third quarter and nine months ended September 30, 2019.

Quarterly Highlights

 

   

Revenue from continuing operations of $42.3 million, a decrease of $1.0 million from the prior year; revenue decreased 0.5% on a currency adjusted basis

 

   

Adjusted EBITDA from continuing operations of $5.6 million and net loss from continuing operations of $1.5 million

 

   

Impact of cost reduction and business line rationalization beginning to positively impact Adjusted EBITDA

 

   

Establishing guidance for the fourth quarter of 2019 at $46 million to $49 million for revenue and $11.5 million to $13.3 million for Adjusted EBITDA

 

   

Establishing annual guidance for Adjusted EBITDA in 2020 of $28 million to $30 million

 

     For the Three Months Ended
September 30,
    For the Nine Months Ended
September 30,
 
Selected Financial Data (dollars in thousands)    2019     2018      % Change     2019     2018     % Change  

Revenue

             

Recovery Audit Services - Americas

   $ 29,987     $ 28,806        4.1   $ 86,295     $ 83,676       3.1

Recovery Audit Services - Europe/Asia-Pacific

     10,803       12,191        -11.4     32,398       33,663       -3.8

Adjacent Services

     1,500       2,323        -35.4     4,375       4,804       -8.9

Total

   $ 42,290     $ 43,320        -2.4   $ 123,068     $ 122,143       0.8

Net (loss) income from continuing operations

     (1,542     2,626        -158.7     (9,959     (2,582     -285.7

Non-GAAP Financial Measures

             

Adjusted EBITDA from continuing operations

   $ 5,592     $ 6,433        -13.1   $ 10,181     $ 13,804       -26.2

“We made significant progress in rationalizing costs during the quarter and scaled back our activity in Adjacent Services given our stated goal of profitability in the fourth quarter. We have substantially completed our planned expense reductions that we began during the second quarter, and these actions have reduced our costs by more than $10 million on an annualized basis. These cost reductions will be more apparent during the fourth quarter and throughout next year. We are also pleased with the continued progress on enhancing our technology platform, which is on track. With respect to our financial performance for the quarter, we experienced revenue headwinds with adverse foreign currency changes, reduced activity in Adjacent Services and slower-than-expected claims conversions at several recovery audit clients,” said Ron Stewart, president and chief executive officer.

“While we are disappointed in our year-to-date financial results, we believe we have made the right course corrections during the year such that we are confident in setting an expectation at this time that we will deliver 2020 Adjusted EBITDA within a range of $28 to $30 million. Furthermore, our guidance for 2020 reflects more conservative assumptions regarding claims generation and conversion in our recovery audit business compared to this year, and continued business line rationalization to improve Adjusted EBITDA and free cash flow from operations,” concluded Stewart.


 

 

LOGO

 

Consolidated Results from Continuing Operations for the Three Months Ended September 30, 2019

Consolidated revenue from continuing operations for the third quarter of 2019 was $42.3 million, compared to $43.3 million for the same period in 2018, a decrease of 2.4%. Third quarter 2019 revenue from the Recovery Audit Services segments was $40.8 million compared to $41.0 million in the prior year, and from the Adjacent Services segment was $1.5 million compared to $2.3 million in 2018. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue decreased by 0.5% in the third quarter of 2019 compared to the same period in the prior year.

Total cost of revenue from continuing operations for the third quarter of 2019 was $25.5 million, or 60.4% of revenue, compared to $26.1 million, or 60.4% of revenue, for the same period in the prior year.

Selling, general and administrative expenses from continuing operations for the third quarter of 2019 were $13.5 million compared to $12.5 million in the prior year period.

Consolidated net loss from continuing operations for the third quarter of 2019 was $1.5 million, or $(0.07) per basic and diluted share, compared to net income of $2.6 million, or $0.11 per basic and diluted share, for the same period in 2018.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) from continuing operations for the third quarter of 2019 was $5.6 million, or 13.2% of revenue, compared to Adjusted EBITDA of $6.4 million, or 14.8% of revenue, for the third quarter of 2018, a decrease of $0.8 million or 13.1%.

Schedule 3 attached to this press release provides a reconciliation of net loss to each of Earnings Before Interest and Taxes (EBIT), Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA.

Consolidated Results from Continuing Operations for the Nine Months Ended September 30, 2019

Consolidated revenue from continuing operations for the nine months ended September 30, 2019 was $123.1 million, compared to $122.1 million for the same period in 2018, an increase of 0.8%. For the nine months ended September 30, 2019, revenue from the Recovery Audit Services segments was $118.7 million compared to $117.3 million in the prior year, and from the Adjacent Services segment was $4.4 million compared to $4.8 million in 2018. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue increased by 2.8% for the nine months ended September 30, 2019 compared to the same period in the prior year.

Total cost of revenue from continuing operations for the nine months ended September 30, 2019 was $77.1 million, or 62.6% of revenue, compared to $78.3 million, or 64.1% of revenue, for the same period in the prior year, representing a 1.5% improvement as a percentage of revenue.

Selling, general and administrative expenses from continuing operations for the nine months ended September 30, 2019 were $43.2 million compared to $36.6 million in the prior year period.

Consolidated net loss from continuing operations for the nine months ended September 30, 2019 was $10.0 million, or $(0.44) per basic and diluted share, compared to net loss of $2.6 million, or $(0.12) per basic and diluted share, for the same period in 2018.

Adjusted EBITDA from continuing operations for the nine months ended September 30, 2019 was $10.2 million, or 8.3% of revenue, compared to Adjusted EBITDA of $13.8 million, or 11.3% of revenue, for the same period in 2018, a decrease of $3.6 million or 26.2%.

Schedule 3 attached to this press release provides a reconciliation of net loss to each of EBIT, EBITDA and Adjusted EBITDA.

Cash Flow and Liquidity

Net cash provided by operating activities for the third quarter of 2019 was $5.7 million, compared to $2.9 million in the third quarter of the prior year, and net cash provided by operating activities was $3.2 million for the nine months ended September 30, 2019, compared to net cash used of $3.4 million in the same period in the prior year.


 

 

LOGO

 

At September 30, 2019, the Company had unrestricted cash and cash equivalents of $11.1 million, and borrowings of $36.0 million against its $60.0 million revolving credit facility.

Guidance

The Company is establishing guidance for the fourth quarter of 2019 at $46 million to $49 million for revenue and $11.5 million to $13.3 million for Adjusted EBITDA.

For 2020, Adjusted EBITDA is expected to be in the range of $28 million to $30 million.

Stock Repurchase Program

Since the February 2014 announcement of the Company’s stock repurchase program, as of September 30, 2019, the Company has repurchased 9.7 million shares. The Company repurchased approximately 0.6 million shares of its outstanding common stock for an aggregate price of $4.2 million in the nine months ended September 30, 2019.

Third Quarter Earnings Call

As previously announced, management will hold a conference call later today at 5:00 PM (Eastern time) to discuss the Company’s third quarter 2019 financial results. To access the conference call, 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 6862128.

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, 2020. 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/en-us/downloads.

About PRGX

PRGX Global, Inc. is a global leader in Recovery Audit and Spend Analytics services. With over 1,500 employees, the Company serves clients in more than 30 countries and provides its services to 80% of the top 15 global retailers and over 25% of the top 50 companies in the Fortune 500. PRGX delivers more than $1 billion in cash flow improvement for its clients each year. The creator of the recovery audit industry more than 40 years ago, PRGX continues to innovate through technology and expanded service offerings. In addition to Recovery Audit, the Company provides Contract Compliance, Spend Analytics and Supplier Information Management services to improve clients’ financial performance and manage risk. For additional information on PRGX, please visit www.prgx.com.

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 overall condition and growth prospects, the effectiveness of the Company’s efforts to improve profitability, revenue and free cash flow and the Company’s expectations regarding its fourth quarter of 2019 financial performance and its 2020 financial performance. 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 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 does 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, the Company’s ability to execute on its profitability improvement efforts, 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. The Company disclaims any obligation or duty to update or modify these forward-looking statements.


 

 

LOGO

 

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 income (loss) to each of EBIT, EBITDA and Adjusted EBITDA.

CONTACT: PRGX Global, Inc.

investor-relations@prgx.com

Phone: 770-779-3011


 

 

LOGO

 

SCHEDULE 1

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Amounts in thousands, except per share data)

(Unaudited)

 

     Three Months     Nine Months  
     Ended September 30,     Ended September 30,  
     2019     2018     2019     2018  

Revenue, net

   $ 42,290     $ 43,320     $ 123,068     $ 122,143  

Operating expenses:

        

Cost of revenue

     25,539       26,146       77,086       78,332  

Selling, general and administrative expenses

     13,544       12,521       43,209       36,594  

Depreciation of property, equipment and software assets

     2,648       1,713       7,232       5,296  

Amortization of intangible assets

     864       872       2,598       2,524  

Acquisition-related adjustment income

     (250     (1,640     (250     (1,640
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     42,345       39,612       129,875       121,106  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income from continuing operations

     (55     3,708       (6,807     1,037  

Foreign currency transaction losses on short-term intercompany balances

     905       70       1,034       730  

Interest expense, net

     376       416       1,441       1,300  

Other loss (income)

     4       (1     (4     16  
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations before income tax

     (1,340     3,223       (9,278     (1,009
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     202       597       681       1,573  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income from continuing operations

   $ (1,542   $ 2,626     $ (9,959   $ (2,582
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations:

        

Income (loss) from discontinued operations

     900       (325     642       (684

Income tax expense

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from discontinued operations

     900       (325     642       (684

Net (loss) income

   $ (642   $ 2,301     $ (9,317   $ (3,266
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic (loss) income per common share:

        

Basic (loss) income from continuing operations

   $ (0.07   $ 0.11     $ (0.44   $ (0.12

Basic income (loss) from discontinued operations

     0.04       (0.01     0.03       (0.02
  

 

 

   

 

 

   

 

 

   

 

 

 

Total basic (loss) income per common share

   $ (0.03   $ 0.10     $ (0.41   $ (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted (loss) income per common share:

        

Diluted (loss) income from continuing operations

   $ (0.07   $ 0.11     $ (0.44   $ (0.11

Diluted income (loss) from discontinued operations

     0.04       (0.01     0.03       (0.03
  

 

 

   

 

 

   

 

 

   

 

 

 

Total diluted (loss) income per common share

   $ (0.03   $ 0.10     $ (0.41   $ (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     22,770       23,558       22,715       23,142  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     22,770       24,207       22,715       23,142  
  

 

 

   

 

 

   

 

 

   

 

 

 


 

 

LOGO

 

SCHEDULE 2

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Amounts in thousands)

(Unaudited)

 

     September 30,     December 31,  
     2019     2018  

ASSETS

 

Current assets:

    

Cash and cash equivalents

   $ 11,131     $ 13,973  

Restricted cash

     106       46  

Receivables:

    

Contract receivables, net

     37,503       46,865  

Employee advances and miscellaneous receivables, net

     564       567  
  

 

 

   

 

 

 

Total receivables

     38,067       47,432  

Prepaid expenses and other current assets

     3,689       3,144  
  

 

 

   

 

 

 

Total current assets

     52,993       64,595  

Property, equipment and software, net

     25,247       22,028  

Operating lease right-of-use assets

     10,037       —    

Goodwill

     17,477       17,531  

Intangible assets, net

     12,276       14,945  

Deferred income taxes

     3,602       3,561  

Other assets

     1,775       2,169  
  

 

 

   

 

 

 

Total assets

   $ 123,407     $ 124,829  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

Current liabilities:

    

Accounts payable and accrued expenses

   $ 2,706     $ 7,515  

Accrued payroll and related expenses

     12,068       15,073  

Current portion of operating lease liabilities

     4,046       —    

Refund liabilities

     4,130       6,497  

Deferred revenue

     1,577       2,428  

Current portion of long-term debt

     25       48  

Current portion of business acquisition obligations

     —         4,162  
  

 

 

   

 

 

 

Total current liabilities

     24,552       35,723  

Long-term debt

     35,648       21,553  

Long-term operating lease liabilities

     6,569       —    

Refund liabilities

     28       100  

Deferred income taxes

     670       666  

Other long-term liabilities

     —         458  
  

 

 

   

 

 

 

Total liabilities

     67,467       58,500  
  

 

 

   

 

 

 

Shareholders’ equity:

    

Common stock

     232       232  

Additional paid-in capital

     581,533       582,574  

Accumulated deficit

     (524,773     (515,456

Accumulated other comprehensive income

     (1,052     (1,021
  

 

 

   

 

 

 

Total shareholders’ equity

     55,940       66,329  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 123,407     $ 124,829  
  

 

 

   

 

 

 


 

 

LOGO

 

SCHEDULE 3

PRGX Global, Inc. and Subsidiaries

Reconciliation of Net (Loss) Income to EBIT, EBITDA and Adjusted EBITDA

(Amounts in thousands)

(Unaudited)

 

     Three Months
Ended September 30,
    Nine Months
Ended September 30,
 
     2019     2018     2019     2018  

Reconciliation of net (loss) income to EBIT, EBITDA and Adjusted EBITDA:

        

Net (loss) income

   $ (642   $ 2,301     $ (9,317   $ (3,266

Income tax expense

     202       597       681       1,573  

Interest expense, net

     376       416       1,441       1,300  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBIT

     (64     3,314       (7,195     (393

Depreciation of property, equipment and software assets

     2,648       1,713       7,232       5,297  

Amortization of intangible assets

     864       872       2,598       2,524  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     3,448       5,899       2,635       7,428  

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

     905       70       1,034       730  

Acquisition-related adjustment (income) loss

     (250     (1,640     (250     (1,640

Transformation, severance, and other expenses

     1,858       439       3,835       2,428  

Other loss (income)

     4       (1     (4     16  

Stock-based compensation

     527       1,341       3,573       4,159  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 6,492     $ 6,108     $ 10,823     $ 13,121  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from continuing operations

   $ 5,592     $ 6,433     $ 10,181     $ 13,804  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from discontinued operations

   $ 900     $ (325   $ 642     $ (683
  

 

 

   

 

 

   

 

 

   

 

 

 

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.


 

 

LOGO

 

SCHEDULE 4

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

 

     Three Months     Nine Months  
     Ended September 30,     Ended September 30,  
     2019     2018     2019     2018  

Cash flows from operating activities:

        

Net (loss) income

   $ (642   $ 2,301     $ (9,317   $ (3,266

Adjustments to reconcile net (loss) income to net cash from operating activities:

        

Depreciation and amortization

     3,512       2,585       9,830       7,820  

Amortization of deferred loan costs

     4       21       121       53  

Deferred income taxes

     4       —         4       169  

Stock-based compensation expense

     527       1,341       3,573       4,159  

Changes in fair value of contingent consideration

     (250     (1,640     (250     (1,640

Foreign currency transaction losses on short-term intercompany balances

     905       70       1,034       730  

Long-term incentive compensation payout

     —         (998     —         (6,378

Decrease in receivables

     3,605       668       9,347       550  

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

     269       (613     (7,631     (6,222

Other, primarily changes in assets and liabilities

     (2,282     (792     (3,503     596  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     5,652       2,943       3,208       (3,429
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property and equipment, net of disposals

     (4,039     (2,572     (11,679     (7,899

Business acquisition, net of cash acquired

     —         —         —         19  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (4,039     (2,572     (11,679     (7,880
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Net borrowings under line of credit

     3,000       —         14,400       4,000  

Payment of earnout liability related to business acquisitions

     (3,750     —         (4,229     (4,000

Payment of deferred loan costs

     —         —         (394     —    

Repurchases of common stock

     (1,984     —         (4,212     —    

Other, net

     (10     884       (539     2,841  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (2,744     884       5,026       2,841  
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     718       (552     663       187  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (413     703       (2,782     (8,281

Cash, cash equivalents and restricted cash at beginning of period

     11,650       9,890       14,019       18,874  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 11,237     $ 10,593     $ 11,237     $ 10,593  
  

 

 

   

 

 

   

 

 

   

 

 

 


 

 

LOGO

 

SCHEDULE 5

PRGX Global, Inc. and Subsidiaries

Results by Operating Segment *

(Amounts in thousands)

(Unaudited)

 

     Three Months     Nine Months  
     Ended September 30,     Ended September 30,  
     2019     2018     Change     2019     2018     Change  

Revenue, net

            

Recovery Audit Services - Americas

   $ 29,987     $ 28,806     $ 1,181     $ 86,295     $ 83,676     $ 2,619  

Recovery Audit Services - Europe/Asia-Pacific

     10,803       12,191       (1,388     32,398       33,663       (1,265

Adjacent Services

     1,500       2,323       (823     4,375       4,804       (429
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 42,290     $ 43,320     $ (1,030   $ 123,068     $ 122,143     $ 925  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

            

Recovery Audit Services - Americas

   $ 17,201     $ 17,602     $ (401   $ 49,140     $ 52,866     $ (3,726

Recovery Audit Services - Europe/Asia-Pacific

     6,661       6,632       29       20,576       20,551       25  

Adjacent Services

     1,677       1,912       (235     7,370       4,915       2,455  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 25,539     $ 26,146     $ (607   $ 77,086     $ 78,332     $ (1,246
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expenses

            

Recovery Audit Services - Americas

   $ 3,464     $ 3,058     $ 406     $ 10,490     $ 8,746     $ 1,744  

Recovery Audit Services - Europe/Asia-Pacific

     1,801       2,535       (734     6,553       5,643       910  

Adjacent Services

     172       569       (397     1,081       1,423       (342

Corporate

     8,107       6,359       1,748       25,085       20,782       4,303  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 13,544     $ 12,521     $ 1,023     $ 43,209     $ 36,594     $ 6,615  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition-related adjustments

            

Corporate

   $ (250   $ (1,640   $ 1,390     $ (250   $ (1,640   $ 1,390  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (250   $ (1,640   $ 1,390     $ (250   $ (1,640   $ 1,390  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation of property, equipment and software assets

 

         

Recovery Audit Services - Americas

   $ 2,191     $ 1,260     $ 931     $ 5,872     $ 3,876     $ 1,996  

Recovery Audit Services - Europe/Asia-Pacific

     176       164       12       520       512       8  

Adjacent Services

     281       289       (8     840       908       (68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,648     $ 1,713     $ 935     $ 7,232     $ 5,296     $ 1,936  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amortization of intangible assets

            

Recovery Audit Services - Americas

   $ 437     $ 445     $ (8   $ 1,313     $ 1,218     $ 95  

Recovery Audit Services - Europe/Asia-Pacific

     41       37       4       126       136       (10

Adjacent Services

     386       390       (4     1,159       1,170       (11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 864     $ 872     $ (8   $ 2,598     $ 2,524     $ 74  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

            

Recovery Audit Services - Americas

   $ 6,694     $ 6,441     $ 253     $ 19,480     $ 16,970     $ 2,510  

Recovery Audit Services - Europe/Asia-Pacific

     2,124       2,823       (699     4,623       6,821       (2,198

Adjacent Services

     (1,016     (837     (179     (6,075     (3,612     (2,463

Corporate

     (7,857     (4,719     (3,138     (24,835     (19,142     (5,693
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (55   $ 3,708     $ (3,763   $ (6,807   $ 1,037     $ (7,844
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from continuing operations

            

Recovery Audit Services - Americas

   $ 9,976     $ 8,325     $ 1,651     $ 27,697     $ 22,792     $ 4,905  

Recovery Audit Services - Europe/Asia-Pacific

     2,481       3,008       (527     5,654       8,468       (2,814

Adjacent Services

     (18     (160     142       (3,122     (1,468     (1,654

Corporate

     (6,847     (4,740     (2,107     (20,048     (15,988     (4,060
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 5,592     $ 6,433     $ (841   $ 10,181     $ 13,804     $ (3,623
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*

The Recovery Audit Services - Americas segment represents recovery audit 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 Adjacent Services segment represents advisory services, spend analytics and supplier information management services.