EX-95.1 2 exhibit99-1.htm NEWS RELEASE ISSUED SEPTEMBER 6, 2017
Exhibit 99.1
 
 
 
DESCARTES REPORTS FISCAL 2018 SECOND QUARTER FINANCIAL RESULTS
Record Revenues and Income From Operations
 
 
WATERLOO, Ontario — September 6, 2017 — The Descartes Systems Group Inc. (TSX:DSG) (Nasdaq:DSGX) announced its financial results for its fiscal 2018 second quarter (Q2FY18) ended July 31, 2017. All financial results referenced are in United States (US) currency and, unless otherwise indicated, are determined in accordance with US Generally Accepted Accounting Principles (GAAP).

“Our continued strong financial performance reflects the dedication of our employees to delivering success to our customers,” said Edward J. Ryan, Descartes’ CEO. “With the recent additions of ShipRush, PCSTrac and MacroPoint to our Global Logistics Network (GLN), we’ve added even more solutions, content and capabilities that can improve the security and efficiency of our customers’ operations. We believe that our expanded GLN is the leading global platform for customers to research, plan, execute and monitor multi-modal shipments around the world.”

Q2FY18 Financial Results
As described in more detail below, key financial highlights for Descartes’ three-month period ended July 31, 2017 (Q2FY18) included:
·
Revenues of $57.3 million, up 13% from $50.5 million in the second quarter of fiscal 2017 (Q2FY17) and up 5% from $54.5 million in the previous quarter (Q1FY18);
·
Revenues were comprised of license revenues of $2.2 million (4% of total revenues) and services revenues (non-license) of $55.1 million (96% of total revenues). Services revenues were up 13% from $48.6 million in Q2FY17 and up 4% from $52.8 million in Q1FY18;
·
Cash provided by operating activities of $17.1 million, up 3% from $16.6 million in Q2FY17 and up 4% from $16.5 million in Q1FY18;
·
Net income of $7.2 million, up 24% from $5.8 million in Q2FY17 and up 4% from $6.9 million in Q1FY18. Net income as a percentage of revenues was 13%, compared to 11% in Q2FY17 and 13% in Q1FY18;
·
Earnings per share on a diluted basis of $0.09, up 13% from $0.08 in Q2FY17 and consistent with Q1FY18; and
·
Adjusted EBITDA of $19.8 million, up 15% from $17.2 million in Q2FY17 and up 4% from $19.0 million in Q1FY18. Adjusted EBITDA as a percentage of revenues was 35%, compared to 34% in Q2FY17 and 35% in Q1FY18.

Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues are non-GAAP financial measures provided as a complement to financial results presented in accordance with GAAP. We define Adjusted EBITDA as earnings before interest, taxes, depreciation, amortization, stock-based compensation (for which we include related fees and taxes) and other charges (for which we include restructuring charges and acquisition-related expenses). These items are considered by management to be outside Descartes' ongoing operational results. We
1


define Adjusted EBITDA as a percentage of revenues as the quotient, expressed as a percentage, from dividing Adjusted EBITDA for a period by revenues for the corresponding period. A reconciliation of Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues to net income determined in accordance with GAAP is provided later in this release.

The following table summarizes Descartes' results in the categories specified below over the past 5 fiscal quarters (unaudited; dollar amounts, other than per share amounts, in millions):

 
Q2
FY18
Q1
FY18
Q4
FY17
Q3
FY17
Q2
FY17
Revenues
57.3
54.5
52.8
51.5
50.5
Services revenues
55.1
52.8
51.4
49.4
48.6
Gross margin
73%
74%
72%
73%
73%
Cash provided by operating activities
17.1
16.5
19.5
20.5
16.6
Net income
7.2
6.9
6.1
5.9
5.8
Net income as a % of revenues
13%
13%
12%
11%
11%
Earnings per diluted share
0.09
0.09
0.08
0.08
0.08
Adjusted EBITDA
19.8
19.0
18.5
17.8
17.2
Adjusted EBITDA as a % of revenues
35%
35%
35%
35%
34%

Year-to-Date Financial Results
 
As described in more detail below, key financial highlights for Descartes’ six-month period ended July 31, 2017 (1HFY18) included:
·
Revenues of $111.8 million, up 12% from $99.4 million in the same period a year ago (1HFY17);
·
Revenues were comprised of license revenues of $3.8 million (3% of total revenues) and services revenues (non-license) of $108.0 million (97% of total revenues). Services revenues were up 12% from $96.1 million in 1HFY17;
·
Cash provided by operating activities of $33.6 million, up 3% from $32.5 million in 1HFY17;
·
Net income of $14.0 million, up 19% from $11.8 million in 1HFY17. Net income as a percentage of revenues was 13%, compared to 12% in 1HFY17;
·
Earnings per share on a diluted basis of $0.18, up 20% from $0.15 in 1HFY17; and
·
Adjusted EBITDA of $38.8 million, up 15% from $33.8 million in 1HFY17. Adjusted EBITDA as a percentage of revenues was 35%, compared to 34% in 1HFY17.

2


The following table summarizes Descartes’ results in the categories specified below over 1HFY18 and 1HFY17 (unaudited, dollar amounts in millions):

 
1HFY18
1HFY17
Revenues
111.8
99.4
Services revenues
108.0
96.1
Gross margin
73%
72%
Cash provided by operating activities
33.6
32.5
Net income
14.0
11.8
Net income as a % of revenues
13%
12%
Earnings per diluted share
0.18
0.15
Adjusted EBITDA
38.8
33.8
Adjusted EBITDA as a % of revenues
35%
34%

Cash Position
At July 31, 2017, Descartes had $87.5 million in cash. Cash increased $33.1 million in Q2FY18 and $49.4 million in 1HFY18 primarily due to proceeds from borrowing on the credit facility and cash provided by operating activities, partially offset by cash used to acquire ShipRush and PCSTrac (described further below).

The table set forth below provides a summary of cash flows for Q2FY18 and 1HFY18 in millions of dollars:

   
Q2FY18
   
1HFY18
 
Cash provided by operating activities
   
17.1
     
33.6
 
Additions to property and equipment
   
(0.9
)
   
(1.7
)
Acquisition of subsidiaries, net of cash acquired
   
(25.7
)
   
(25.7
)
Proceeds from borrowing on credit facility
   
40.0
     
40.0
 
Issuance of common shares, net of issuance costs
   
-
     
0.5
 
Effect of foreign exchange rate on cash
   
2.6
     
2.7
 
Net change in cash
   
33.1
     
49.4
 
Cash, beginning of period
   
54.4
     
38.1
 
Cash, end of period
   
87.5
     
87.5
 

Acquisition of ShipRush
On May 18, 2017, we acquired Z-Firm LLC (“ShipRush”), a US-based provider of e-commerce multi-carrier parcel shipping solutions for small-to medium-sized businesses (SMBs). The ShipRush platform helps customers to streamline their supply chain and reduce transportation costs by automatically importing orders, comparing carrier rates, printing shipping labels for all major carriers, and tracking through final delivery. The purchase price for the acquisition was approximately $14.2 million, net of cash acquired, which was funded with cash on hand. Additional contingent consideration of up to $3.0 million in cash is payable if certain revenue performance targets are met by ShipRush in the two years following the acquisition.

Acquisition of PCSTrac
On June 1, 2017, we acquired substantially all of the assets of PCSTrac, Inc., including certain related assets of Progressive Computer Services Inc. dba PCS Technologies (collectively referred to as “PCSTrac”). US-based PCSTrac helps specialty retailers and their logistics service providers collaborate to improve carton-level visibility for shipments from distribution centers to stores.  PCSTrac’s solutions provide visibility and insight into the store replenishment supply chain, helping increase sales, enhance loss prevention, and improve inventory control. The purchase price for the acquisition was approximately $11.5 million, net
3


of cash acquired, which was funded using cash on hand.

Acquisition of MacroPoint
On August 14, 2017, we acquired MacroPoint LLC (“MacroPoint”), an electronic transportation network providing location-based truck tracking and predictive freight capacity data content.  US-based MacroPoint runs a connected network helping transportation brokers, logistics service providers and shippers track the locations of deliveries in trucks as well as predictive freight capacity to help identify early opportunities for additional freight moves. The purchase price for the acquisition was approximately $106.6 million, net of cash acquired, which was funded using $20.0 million of Descartes common shares, $80.0 million from drawing on our credit facility (of which $40.0 million was drawn subsequent to July 31, 2017) and the balance using cash on hand.

Descartes Evolution — 2018 User Group Conference
Descartes will be hosting Descartes Evolution at the Hilton West Palm Beach from March 6-8, 2018. Descartes Evolution is Descartes’ pinnacle event where customers and partners from around the world get together to network with other Descartes users, meet the Descartes product management team, provide input on Descartes' product development plans, and learn more about Descartes solutions and how to improve their operations.  Registration information is available at the following site:
https://www.descartes.com/usergroup/conference-registration.

Conference Call
Members of Descartes' executive management team will host a conference call to discuss the company's financial results at 5:00 p.m. ET on Wednesday, September 6. Designated numbers are +1 888 465-5079 for North America and +1 416 216-4169 for international, using Passcode 9965517#.

The company will simultaneously conduct an audio webcast on the Descartes Web site at www.descartes.com/descartes/investor-relations. Phone conference dial-in or webcast log-in is required approximately 10 minutes beforehand.

Replays of the conference call will be available following the call from 8:00 p.m. ET, and until September 13, 2017, by dialing +1 888 843-7419 or +1 630 652-3042 followed by Passcode 9965517#. An archived replay of the webcast will be available at www.descartes.com/descartes/investor-relations.

About Descartes
Descartes (Nasdaq:DSGX) (TSX:DSG) is the global leader in providing on-demand, software-as-a-service solutions focused on improving the productivity, performance and security of logistics-intensive businesses. Customers use our modular, software-as-a-service solutions to route, schedule, track and measure delivery resources; plan, allocate and execute shipments; rate, audit and pay transportation invoices; access global trade data; file customs and security documents for imports and exports; and complete numerous other logistics processes by participating in the world's largest, collaborative multimodal logistics community. Our headquarters are in Waterloo, Ontario, Canada and we have offices and partners around the world. Learn more at www.descartes.com, and connect with us on LinkedIn and Twitter
# # #
Descartes Investor Contact:
Laurie McCauley +1-519-746-6114 x202358
investor@descartes.com

4


Safe Harbor Statement
This release contains forward-looking information within the meaning of applicable securities laws ("forward-looking statements") that relates to Descartes' growth in margins; continued growth and acquisitions; rate of profitable growth; demand for Descartes' solutions; growth of Descartes' Global Logistics Network; customer buying patterns; customer expectations of Descartes; development of the GLN and the benefits thereof to customers; and other matters. These forward-looking statements are based on certain assumptions including the following: global shipment volumes continuing to increase at levels consistent with the average growth rates of the global economy; countries continuing to implement and enforce existing and additional customs and security regulations relating to the provision of electronic information for imports and exports; countries continuing to implement and enforce existing and additional trade restrictions and sanctioned party lists with respect to doing business with certain countries, organizations, entities and individuals; Descartes' continued operation of a secure and reliable business network; the stability of general economic and market conditions, currency exchange rates, and interest rates; equity and debt markets continuing to provide Descartes with access to capital; Descartes' continued ability to identify and source attractive and executable business combination opportunities; Descartes' ability to develop solutions that keep pace with the continuing changes in technology, and our continued compliance with third party intellectual property rights. These assumptions may prove to be inaccurate. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of Descartes, or developments in Descartes' business or industry, to differ materially from the anticipated results, performance or achievements or developments expressed or implied by such forward-looking statements. Such factors include, but are not limited to, Descartes' ability to successfully execute on acquisitions and to integrate acquired businesses and assets, and to predict expenses associated with and revenues from acquisitions; the ability to attract and retain key personnel and the ability to manage the departure of key personnel and the transition of our executive management team; changes in trade or transportation regulations that currently require customers to use services such as those offered by Descartes; the impact on Descartes' business of a global economic downturn; changes in customer behaviour and expectations; Descartes’ ability to successfully design and develop enhancements to our products and solutions; departures of key customers; the impact of foreign currency exchange rates; Descartes' ability to retain or obtain sufficient capital in addition to its debt facility to execute on its business strategy, including its acquisition strategy; disruptions in the movement of freight; the potential for future goodwill or intangible asset impairment as a result of other-than-temporary decreases in Descartes' market capitalization; and other factors and assumptions discussed in the section entitled, "Certain Factors That May Affect Future Results" in documents filed with the Securities and Exchange Commission, the Ontario Securities Commission and other securities commissions across Canada, including Descartes' most recently filed Management's Discussion and Analysis. If any such risks actually occur, they could materially adversely affect our business, financial condition or results of operations. In that case, the trading price of our common shares could decline, perhaps materially. Readers are cautioned not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. Forward-looking statements are provided for the purpose of providing information about management's current expectations and plans relating to the future. Readers are cautioned that such information may not be appropriate for other purposes. We do not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in our expectations or any change in events, conditions or circumstances on which any such statement is based, except as required by law.

Reconciliation of Non-GAAP Financial Measures - Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues

5


We prepare and release quarterly unaudited and annual audited financial statements prepared in accordance with GAAP. We also disclose and discuss certain non-GAAP financial information, used to evaluate our performance, in this and other earnings releases and investor conference calls as a complement to results provided in accordance with GAAP. We believe that current shareholders and potential investors in our company use non-GAAP financial measures, such as Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues, in making investment decisions about our company and measuring our operational results.

The term “Adjusted EBITDA” refers to a financial measure that we define as earnings before certain charges that management considers to be non-operating expenses and which consist of interest, taxes, depreciation, amortization, stock-based compensation (for which we include related fees and taxes) and other charges (for which we include restructuring charges and acquisition-related expenses). Adjusted EBITDA as a percentage of revenues divides Adjusted EBITDA for a period by the revenues for the corresponding period and expresses the quotient as a percentage.

Management considers these non-operating expenses to be outside the scope of Descartes’ ongoing operations and the related expenses are not used by management to measure operations. Accordingly, these expenses are excluded from Adjusted EBITDA, which we reference to both measure our operations and as a basis of comparison of our operations from period-to-period. Management believes that investors and financial analysts measure our business on the same basis, and we are providing the Adjusted EBITDA financial metric to assist in this evaluation and to provide a higher level of transparency into how we measure our own business. However, Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues are non-GAAP financial measures and may not be comparable to similarly titled measures reported by other companies. Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues should not be construed as a substitute for net income determined in accordance with GAAP or other non-GAAP measures that may be used by other companies, such as EBITDA. The use of Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues does have limitations. In particular, we have completed six acquisitions since the beginning of fiscal 2017 and may complete additional acquisitions in the future that will result in acquisition-related expenses and restructuring charges. As these acquisition-related expenses and restructuring charges may continue as we pursue our consolidation strategy, some investors may consider these charges and expenses as a recurring part of operations rather than expenses that are not part of operations.
 
 
 
 

6


The table below reconciles Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues to net income reported in our unaudited Consolidated Statements of Operations for Q2FY18, Q1FY18, Q4FY17, Q3FY17 and Q2FY17, which we believe is the most directly comparable GAAP measure.

(US dollars in millions)
 
Q2FY18
   
Q1FY18
   
Q4FY17
   
Q3FY17
   
Q2FY17
 
Net income, as reported on Consolidated Statements of Operations
   
7.2
     
6.9
     
6.1
     
5.9
     
5.8
 
Adjustments to reconcile to Adjusted EBITDA:
                                       
Interest expense
   
0.1
     
0.1
     
0.1
     
0.2
     
0.2
 
Investment income
   
-
     
-
     
-
     
(0.1
)
   
(0.8
)
Income tax expense
   
2.0
     
2.2
     
1.9
     
1.8
     
2.0
 
Depreciation expense
   
0.9
     
0.8
     
1.1
     
1.0
     
0.9
 
Amortization of intangible assets
   
7.8
     
7.7
     
7.8
     
7.5
     
7.6
 
Stock-based compensation and related taxes
   
0.9
     
0.6
     
0.6
     
0.5
     
0.7
 
Other charges
   
0.9
     
0.7
     
0.9
     
1.0
     
0.8
 
Adjusted EBITDA
   
19.8
     
19.0
     
18.5
     
17.8
     
17.2
 
                                         
Revenues
   
57.3
     
54.5
     
52.8
     
51.5
     
50.5
 
Net income as % of revenues
   
13
%
   
13
%
   
12
%
   
11
%
   
11
%
Adjusted EBITDA as % of revenues
   
35
%
   
35
%
   
35
%
   
35
%
   
34
%
                                         

The table below reconciles Adjusted EBITDA and Adjusted EBITDA as a percentage of revenues to net income reported in our unaudited Consolidated Statements of Operations for 1HFY18 and 1HFY17, which we believe is the most directly comparable GAAP measure.

(US dollars in millions)
 
1HFY18
   
1HFY17
 
Net income, as reported on Consolidated Statements of Operations
   
14.0
     
11.8
 
Adjustments to reconcile to Adjusted EBITDA:
               
Interest expense
   
0.4
     
0.3
 
Investment income
   
(0.1
)
   
(1.3
)
Income tax expense
   
4.2
     
3.9
 
Depreciation expense
   
1.8
     
1.6
 
Amortization of intangible assets
   
15.5
     
14.8
 
Stock-based compensation and related taxes
   
1.4
     
1.2
 
Other charges
   
1.6
     
1.5
 
Adjusted EBITDA
   
38.8
     
33.8
 
                 
Revenues
   
111.8
     
99.4
 
Net income as % of revenues
   
13
%
   
12
%
Adjusted EBITDA as % of revenues
   
35
%
   
34
%

7


The Descartes Systems Group Inc.
Condensed Consolidated Balance Sheets
(US dollars in thousands; US GAAP; Unaudited)
Year Ended
 
July 31,
   
January 31,
 
   
2017
   
2017
(Audited)
 
ASSETS
           
CURRENT ASSETS
           
Cash
   
87,527
     
38,135
 
Accounts receivable (net)
               
Trade
   
27,230
     
25,401
 
Other
   
3,642
     
3,709
 
Prepaid expenses and other
   
6,516
     
5,149
 
Inventory
   
187
     
167
 
     
125,102
     
72,561
 
OTHER LONG-TERM ASSETS
   
1,170
     
1,525
 
PROPERTY AND EQUIPMENT, NET
   
12,604
     
10,447
 
DEFERRED INCOME TAXES
   
5,955
     
7,027
 
DEFERRED TAX CHARGE
   
339
     
422
 
INTANGIBLE ASSETS, NET
   
146,820
     
145,445
 
GOODWILL
   
281,487
     
263,113
 
     
573,477
     
500,540
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts payable
   
8,783
     
4,679
 
Accrued liabilities
   
22,101
     
23,247
 
Income taxes payable
   
1,050
     
2,170
 
Deferred revenue
   
25,435
     
23,728
 
     
57,369
     
53,824
 
LONG-TERM DEBT
   
40,000
     
-
 
LONG-TERM DEFERRED REVENUE
   
1,075
     
421
 
LONG-TERM INCOME TAXES PAYABLE
   
8,098
     
5,725
 
DEFERRED INCOME TAXES
   
10,273
     
9,975
 
     
116,815
     
69,945
 
                 
SHAREHOLDERS’ EQUITY
               
Common shares – unlimited shares authorized; Shares issued and outstanding totaled 75,970,296 at July 31, 2017 (January 31, 2017 – 75,874,684)
   
253,869
     
253,242
 
Additional paid-in capital
   
449,743
     
448,597
 
Accumulated other comprehensive loss
   
(22,492
)
   
(32,779
)
Accumulated deficit
   
(224,458
)
   
(238,465
)
     
456,662
     
430,595
 
     
573,477
     
500,540
 





8


The Descartes Systems Group Inc.
Consolidated Statements of Operations
(US dollars in thousands, except per share and weighted average share amounts; US GAAP; Unaudited)
   
Three Months Ended
   
Six Months Ended
 
   
July 31,
   
July 31,
   
July 31,
   
July 31,
 
   
2017
   
2016
   
2017
   
2016
 
 
                       
REVENUES
   
57,293
     
50,516
     
111,807
     
99,427
 
COST OF REVENUES
   
15,347
     
13,785
     
29,729
     
27,474
 
GROSS MARGIN
   
41,946
     
36,731
     
82,078
     
71,953
 
EXPENSES
                               
Sales and marketing
   
7,606
     
6,337
     
14,836
     
12,019
 
Research and development
   
10,158
     
8,904
     
19,493
     
17,694
 
General and administrative
   
6,178
     
5,956
     
12,118
     
11,290
 
Other charges (Note 19)
   
911
     
764
     
1,589
     
1,473
 
Amortization of intangible assets
   
7,763
     
7,577
     
15,466
     
14,728
 
     
32,616
     
29,538
     
63,502
     
57,204
 
INCOME FROM OPERATIONS
   
9,330
     
7,193
     
18,576
     
14,749
 
INTEREST EXPENSE
   
(169
)
   
(165
)
   
(364
)
   
(294
)
INVESTMENT INCOME
   
24
     
788
     
58
     
1,301
 
INCOME BEFORE INCOME TAXES
   
9,185
     
7,816
     
18,270
     
15,756
 
INCOME TAX EXPENSE
                               
Current
   
1,708
     
1,061
     
3,398
     
1,772
 
Deferred
   
318
     
976
     
828
     
2,167
 
     
2,026
     
2,037
     
4,226
     
3,939
 
NET INCOME
   
7,159
     
5,779
     
14,044
     
11,817
 
EARNINGS PER SHARE
                               
Basic
   
0.09
     
0.08
     
0.18
     
0.16
 
Diluted
   
0.09
     
0.08
     
0.18
     
0.15
 
WEIGHTED AVERAGE SHARES OUTSTANDING (thousands)
                               
Basic
   
75,969
     
75,792
     
75,941
     
75,777
 
Diluted
   
76,739
     
76,483
     
76,687
     
76,451
 
 
 

 
9


The Descartes Systems Group Inc.
Condensed Consolidated Statements of Cash Flows
(US dollars in thousands; US GAAP; Unaudited)
   
Three Months Ended
   
Six Months Ended
 
   
July 31,
   
July 31,
   
July 31,
   
July 31,
 
   
2017
   
2016
   
2017
   
2016
 
OPERATING ACTIVITIES
                       
Net income
   
7,159
     
5,779
     
14,044
     
11,817
 
Adjustments to reconcile net income to cash provided by operating activities:
                               
Depreciation
   
933
     
865
     
1,745
     
1,613
 
Amortization of intangible assets
   
7,763
     
7,577
     
15,466
     
14,728
 
Stock-based compensation expense
   
752
     
545
     
1,267
     
942
 
Other non-cash operating activities
   
(631
)
   
(936
)
   
(610
)
   
(1,441
)
Deferred tax expense
   
318
     
976
     
828
     
2,167
 
Deferred tax charge
   
42
     
37
     
84
     
137
 
      Changes in operating assets and liabilities:
                               
   Accounts receivable
                               
   Trade
   
334
     
2,253
     
(575
)
   
1,377
 
   Other
   
592
     
213
     
(171
)
   
257
 
   Prepaid expenses and other
   
450
     
(381
)
   
(120
)
   
(446
)
   Inventory
   
(15
)
   
11
     
(16
)
   
(1
)
   Accounts payable
   
1,102
     
(949
)
   
2,299
     
(506
)
   Accrued liabilities
   
(3,890
)
   
1,039
     
(3,160
)
   
316
 
   Income taxes payable
   
822
     
(280
)
   
1,339
     
612
 
   Deferred revenue
   
1,369
     
(114
)
   
1,148
     
950
 
Cash provided by operating activities
   
17,100
     
16,635
     
33,568
     
32,522
 
INVESTING ACTIVITIES
                               
Purchase of marketable securities
   
-
     
-
     
-
     
(241
)
Sale of marketable securities
   
-
     
3,362
     
-
     
6,140
 
Additions to property and equipment
   
(883
)
   
(1,704
)
   
(1,669
)
   
(2,976
)
Acquisition of subsidiaries, net of cash acquired
   
(25,690
)
   
(276
)
   
(25,690
)
   
(10,648
)
Cash (used in) provided by investing activities
   
(26,573
)
   
1,382
     
(27,359
)
   
(7,725
)
FINANCING ACTIVITIES
                               
Proceeds from borrowing on the credit facility
   
40,000
     
-
     
40,000
     
10,801
 
Credit facility repayments
   
-
     
(2,414
)
   
-
     
(2,414
)
Payment of debt issuance costs
   
-
     
(283
)
   
-
     
(922
)
Issuance of common shares for cash, net of issuance costs
   
7
     
95
     
469
     
22
 
Cash provided by (used in) financing activities
   
40,007
     
(2,602
)
   
40,469
     
7,487
 
Effect of foreign exchange rate changes on cash
   
2,622
     
(1,334
)
   
2,714
     
147
 
Increase in cash
   
33,156
     
14,081
     
49,392
     
32,431
 
Cash, beginning of period
   
54,371
     
55,563
     
38,135
     
37,213
 
Cash, end of period
   
87,527
     
69,644
     
87,527
     
69,644
 
 
 
 
 
 
10