e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 7, 2006
Carriage Services, Inc.
(Exact name of registrant as specified in is charter)
|
|
|
|
|
Delaware
(State or other jurisdiction
of incorporation)
|
|
1-11961
(Commission
File Number)
|
|
76-0423828
(IRS Employer
Identification No.) |
3040 Post Oak Boulevard, Suite 300
Houston, Texas 77056
(Address, including zip code, of principal executive offices)
Registrants telephone number, including area code:
(713) 332-8400
o Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
TABLE OF CONTENTS
ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
In the press release dated August 7, 2006, the Company announced and commented on its
financial results for its fiscal quarter and the six months ended June 30, 2006. A copy of the
press release issued by the Company is attached hereto as Exhibit 99.1 and incorporated by this
reference. The information being furnished under Item 9.01 Financial Statements and Exhibits,
including the press release attached hereto as Exhibit 99.1, shall not be deemed filed for
purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to
liabilities of that Section.
The Companys press release dated August 7, 2006 contains non-GAAP financial measures.
Generally, a non-GAAP financial measure is a numerical measure of a companys performance,
financial position, or cash flows that either excludes or includes amounts that are not normally
excluded or included in the most directly comparable measure calculated and presented in accordance
with United States generally accepted accounting principles, or GAAP. Pursuant to the requirements
of Regulation G, the Company has provided quantitative reconciliations within the press release of
the non-GAAP financial measures to the most directly comparable GAAP financial measures.
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.
|
(c) |
|
Exhibits. The following exhibits are furnished as part of this
current report on Form 8-K: |
|
|
|
99.1
|
|
Press Release dated August 7, 2006. |
-2-
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, Carriage Services, Inc.
has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
CARRIAGE SERVICES, INC.
|
|
Dated: August 10, 2006 |
By: |
/s/ Joseph Saporito
|
|
|
|
Joseph Saporito |
|
|
|
Executive Vice President and Chief Financial Officer |
|
|
-3-
INDEX TO EXHIBITS
|
|
|
Exhibit |
|
Description |
|
|
|
99.1
|
|
Press release dated August 7, 2006. |
-4-
exv99w1
Exhibit 99.1
|
|
|
|
|
|
|
Contacts:
|
|
Mel Payne, Chairman & CEO |
|
|
|
|
Joe Saporito, CFO |
|
|
|
|
Carriage Services, Inc. |
FOR IMMEDIATE RELEASE |
|
|
|
|
|
|
|
|
|
|
|
|
|
713-332-8400 |
|
|
|
|
Ken Dennard / ksdennard@drg-e.com |
|
|
|
|
Lisa Elliott / lelliott@drg-e.com |
|
|
|
|
DRG&E |
|
|
|
|
713-529-6600 |
CARRIAGE SERVICES REPORTS SECOND QUARTER RESULTS
Affirms 2006 Earnings Estimates
Raises Cash for Investment Forecast
AUGUST 7, 2006 HOUSTON Carriage Services, Inc. (NYSE: CSV) today reported financial results for
the second quarter ended June 30, 2006, which were as follows:
|
|
|
Revenues of $37.8 million compared to $37.4 million for the second quarter of 2005. |
|
|
|
|
GAAP EPS from continuing operations of $0.04 compared to $0.01 in the prior year.
Excluding special charges equal to $0.03 per share, adjusted EPS from continuing operations
was $0.04 in the prior year quarter. |
|
|
|
|
EBITDA from continuing operations of $7.9 million compared to prior year of $8.0
million. |
|
|
|
|
Free cash flow totaled $7.2 million for the second quarter and year to date. |
There were several positive outcomes during the second quarter, and there are areas of our
operations that we must improve, stated Melvin C. Payne, Chairman and Chief Executive Officer.
Free cash flow of $7.2 million for the quarter exceeded expectations. Our Eastern and Western
funeral home regions had a very strong quarter which was offset by the poor performance in the
Central region. Additionally, the cemetery segment of our business is not performing up to our
expectations with declining sales and poor expense management in a few key operations. We will
focus on these areas in the third quarter with the objective of improving results before year end,
in order to set up 2007 to be much improved over 2006.
During July we combined our cemetery operations with our Eastern, Central and Western
regions. This further simplifies our operational structure along only geographic lines and places
all
-1-
of our businesses under the leadership of three Regional Partners. Support for funeral
operations, cemetery operations and sales now reside in each of the regions, continued Mr. Payne.
Recent discussions with the owners of several large, high quality businesses in each region
have confirmed the value and attractiveness of our operating model and strategic direction. While
it is difficult to predict the pace and timing of acquisitions, we continue to be confident that
our operational and acquisition strategies will yield high shareholder returns over the next five
years, stated Mr. Payne.
Free cash flow totaled $7.2 million for the six months ended June 30, 2006 compared to $5.3
million in adjusted free cash flow for the first six months of 2005. Cash and short-term
investments totaled $31.2 million at June 30, 2006, compared to $24.9 million at December 31, 2005
and $24.4 million at March 31, 2006. We also completed the previously announced sale of two
businesses in Indiana in July 2006, realizing net cash proceeds of $7 million and issuing a
long-term note payable to the buyer of approximately $1.0 million. At July 31, 2006 our cash
balances exceeded $35 million (after the semi-annual interest payment on our Senior Notes of $5.1
million in early July). Accordingly, the positive outlook for free cash flow generation over the
balance of 2006 is causing us to raise our estimate of cash and short-term investments to about $42
million at year end 2006 assuming no acquisitions.
Funeral Operations
Key indicators and financial results for Carriages funeral operations for the second quarter
when compared to the same period in the previous year are as follows:
|
|
|
Funeral revenues from continuing operations increased 2.5 percent from $28.0
million to $28.7 million |
|
|
|
|
Same store funeral contracts decreased 1.3 percent from 5,439 to 5,370 |
|
|
|
|
Same store average revenue per contract increased 2.9 percent from $5,029 to
$5,174 |
|
|
|
|
Funeral gross margin decreased 110 basis points from 25.7 percent to 24.6 percent |
We experienced a strong performance in our Western Region, where the number of contracts
increased 4.1 percent and the average revenue per contract increased 6.1 percent, and in our
Eastern Region, where the number of contracts increased 4.1 percent and the average revenue per
contact increased 4.8 percent, stated Mr. Payne. However, our Central Region funeral
-2-
homes suffered a decline of 14.4 percent in the number of contracts and a slight increase of
0.3 percent in the contract averages. Additionally, costs and expenses were not reduced in line
with the declining revenues, resulting in year over year declines in the Central Region of $1.1
million in pretax earnings, equal to $0.04 per diluted share, for the quarter and $1.7 million in
pretax earnings, equal to $0.06 per diluted share, for the six month period. While we recognized
the weaknesses developing in the Central Region before the end of 2005, the actions taken to date
have not been sufficient to stabilize the Regions financial results. The new Regional Partner for
the Central Region is taking decisive actions in the third quarter to increase revenue and realign
the cost structure, all of which should be completed during the quarter. These actions will result
in improved profitability in the fourth quarter of the year and lead to a much higher level of
financial performance for all of 2007.
The average revenue for cremation contracts for all funeral operations increased 10.1 percent
to $2,684, although the cremation rate increased 170 basis points to 34.2 percent. In comparison,
the average revenue for burial contracts increased 3.7 percent to $7,038. We continue to address
the growing cremation trend by training our funeral directors to present multiple merchandise and
service options to families, resulting in choices that produce both higher revenues per service and
greater customer satisfaction. We experienced an increase in the cremations with services and a
decline in direct cremations during the quarter, which also positively impacted the cremation
revenue average.
Cemetery Operations
Key indicators for Carriages cemetery operations and financial results for the second
quarter when compared to the same period last year are as follows:
|
|
|
Cemetery revenues from continuing operations decreased 2.4 percent from $9.4 million to
$9.2 million and cemetery gross margin decreased 410 basis points from 15.9 percent to 11.8
percent |
|
|
|
|
The number of preneed contracts written declined 16.6 percent to 1,834 and the number of
interments sold declined 6.5 percent to 1,872 |
|
|
|
|
Average revenue per preneed contract written increased 14.6 percent to $3,384 and the
average interment site sold for $2,158, which is 8.3 percent greater than the same period
in the prior year |
|
|
|
|
Revenues from the sale of interment rights increased 3.7 percent to $4.5 million |
-3-
Our operating results in the second quarter were negatively impacted by a decline in the
deliveries of preneed merchandise and services and higher bad debt expense. During our first
quarter conference call we discussed the operational issues at our largest cemetery in California.
We have been aggressively addressing the specific issues of this business during the second
quarter, but financial results have not yet improved. Pretax earnings for this cemetery are down
$1.0 million, or $0.03 per diluted share, for the six months ended June 30, 2006 compared to the
same period last year. We continue to focus on the leadership and operating and sales issues at
this business and expect to see improvement by year-end, stated Mr. Payne.
Other
The Company changed its method of accounting for stock options and shares issued from its
employee stock purchase plan in the first quarter 2006 in accordance with SFAS No. 123R, which
resulted in additional noncash compensation expense totaling $101,000 and $153,000 for the three
and six month periods ended June 30, 2006, respectively.
Discontinued operations for the three and six month periods ended June 30, 2006 consist of
operating results and impairment charges related to our Indiana businesses, which were previously
disclosed.
2006 Outlook
Carriage affirms its previous 2006 Outlook, which is intended to estimate results from
continuing operations based upon same-store volumes. Management believes it is appropriate to
present a range of outcomes because of the uncertainties in estimating volumes, average revenue per
service and other key factors. The Outlook excludes the effect of asset dispositions and
acquisitions of businesses that may or may not occur.
The 2006 Outlook is based upon the following key assumptions:
|
|
|
The upper end of the Outlook range assumes funeral same-store volumes are flat
compared to 2005 and the lower end assumes a 2 percent decrease. |
|
|
|
|
The average revenue per funeral contract is assumed to increase approximately
1.5 percent. This increase assumes the cremation rate for our businesses will
increase by 100 basis points. |
|
|
|
|
No borrowings on our $35 million bank credit facility during 2006. |
|
|
|
|
Approximately $6.5 million of maintenance capital expenditures. |
-4-
|
|
|
Management expects to use free cash flow (cash flow from operations less capital
expenditures) to acquire businesses if and when available on acceptable terms. In
the Outlook, free cash flow and proceeds from divestitures is invested in
short-term investments which are expected to increase to approximately $42 million
by December 31, 2006, unless used to acquire businesses. |
Fiscal Year 2006 Outlook
|
|
|
|
|
Income Statement Items |
|
|
|
|
Revenue |
|
$ |
153 - $158 |
|
|
|
|
|
|
Earnings per share (diluted) |
|
$ |
.26 - $.31 |
|
|
|
|
|
|
Net earnings |
|
$ |
4.9 - $5.9 |
|
Add: Depreciation and amortization |
|
|
10.6 - 10.8 |
|
Add: Interest expense, net of interest income |
|
|
17.4 - 17.2 |
|
Add: Income taxes |
|
|
2.9 - 3.5 |
|
|
|
|
|
|
EBITDA |
|
$ |
35.8 - $37.4 |
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Items |
|
|
|
|
Cash provided by operating activities |
|
$ |
17.5 - $18.7 |
|
Less: Maintenance capital expenditures |
|
|
6.5 - 6.5 |
|
|
|
|
|
|
Free Cash Flow |
|
$ |
11.0 - $12.2 |
|
|
|
|
|
|
Note: Not adjusted for the sale of businesses in the third quarter, but such adjustment would not
be material.
-5-
Second Quarter Conference Call Information
Carriage Services has scheduled a conference call for today, August 7, 2006 at 10:30 a.m.
eastern time. To participate in the call, dial 303-262-2137 at least ten minutes before the
conference call begins and ask for the Carriage Services conference call. A replay of the call
will be available approximately two hours after the live broadcast ends and will be accessible
until August 14, 2006. To access the replay, dial 303-590-3000 and enter pass code 11066673#.
Investors, analysts and the general public will also have the opportunity to listen to the
conference call free over the Internet by visiting http://www.carriageservices.com. To listen to
the live call on the web, please visit the website at least fifteen minutes early to register,
download and install any necessary audio software. For those who cannot listen to the live
webcast, an audio archive will be available shortly after the call and will be accessible for
approximately 90 days. For more information, please contact Karen Roan at DRG&E at (713) 529-6600
or email kcroan@drg-e.com.
Carriage Services in the fourth largest publicly traded death care company. As of August 7,
2006, Carriage operates 131 funeral homes in 27 states and 28 cemeteries in 11 states.
This press release uses the following Non-GAAP financial measures free cash flow and EBITDA.
Both free cash flow and EBITDA are used by investors to value common stock. The Company considers
free cash flow to be an important indicator of its ability to generate cash for acquisitions and
other strategic investments. The Company has included EBITDA in this press release because it is
widely used by investors to compare the Companys financial performance with the performance of
other deathcare companies. The Company also uses EBITDA to monitor and compare the financial
performance of its operations. EBITDA does not give effect to the cash the Company must use to
service its debt or pay its income taxes and thus does not reflect the funds actually available for
capital expenditures. In addition, the Companys presentation of EBITDA may not be comparable to
similarly titled measures other companies report. Non-GAAP financial measures should be viewed in
addition to, and not as an alternative for, the Companys reported operating results or cash flow
from operations or any other measure of performance as determined in accordance with GAAP.
Certain statements made herein or elsewhere by, or on behalf of, the Company that are not
historical facts are intended to be forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. These statements are based on assumptions that the Company believes are reasonable;
however, many important factors, as discussed under Forward-Looking Statements and Cautionary
Statements in the Companys Annual Report and Form 10-K for the year ended December 31, 2005,
could cause the Companys results in the future to differ materially from the forward-looking
statements made herein and in any other documents or oral presentations made by, or on behalf of,
the Company. The Company assumes no obligation to update or publicly release any revisions to
forward-looking statements made herein or any other forward-looking statements made by, or on
behalf of, the Company. A copy of the Companys Form 10-K, and other Carriage Services information
and news releases, are available at www.carriageservices.com.
-Tables to follow -
-6-
CARRIAGE SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
06/30/05 |
|
|
06/30/06 |
|
|
06/30/05 |
|
|
06/30/06 |
|
Funeral revenues |
|
$ |
27,967 |
|
|
$ |
28,659 |
|
|
$ |
59,207 |
|
|
$ |
60,323 |
|
Funeral costs and expenses |
|
|
20,781 |
|
|
|
21,602 |
|
|
|
42,402 |
|
|
|
44,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funeral gross profit |
|
|
7,186 |
|
|
|
7,057 |
|
|
|
16,805 |
|
|
|
16,279 |
|
Funeral gross margin |
|
|
25.7 |
% |
|
|
24.6 |
% |
|
|
28.4 |
% |
|
|
27.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cemetery revenues |
|
|
9,411 |
|
|
|
9,182 |
|
|
|
19,152 |
|
|
|
19,236 |
|
Cemetery costs and expenses |
|
|
7,916 |
|
|
|
8,098 |
|
|
|
15,454 |
|
|
|
16,505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cemetery gross profit |
|
|
1,495 |
|
|
|
1,084 |
|
|
|
3,698 |
|
|
|
2,731 |
|
Cemetery gross margin |
|
|
15.9 |
% |
|
|
11.8 |
% |
|
|
19.3 |
% |
|
|
14.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
37,378 |
|
|
|
37,841 |
|
|
|
78,359 |
|
|
|
79,559 |
|
Total costs and expenses |
|
|
28,697 |
|
|
|
29,700 |
|
|
|
57,856 |
|
|
|
60,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit |
|
|
8,681 |
|
|
|
8,141 |
|
|
|
20,503 |
|
|
|
19,010 |
|
Total gross margin |
|
|
23.2 |
% |
|
|
21.5 |
% |
|
|
26.2 |
% |
|
|
23.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
3,000 |
|
|
|
2,749 |
|
|
|
5,779 |
|
|
|
5,392 |
|
Goodwill impairment charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
5,681 |
|
|
|
5,392 |
|
|
|
14,724 |
|
|
|
12,711 |
|
Operating margin |
|
|
15.2 |
% |
|
|
14.2 |
% |
|
|
18.8 |
% |
|
|
16.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
4,683 |
|
|
|
4,633 |
|
|
|
9,314 |
|
|
|
9,273 |
|
Additional interest costs on debt refinancing |
|
|
240 |
|
|
|
|
|
|
|
6,933 |
|
|
|
|
|
Other expense (income) |
|
|
447 |
|
|
|
(347 |
) |
|
|
389 |
|
|
|
(563 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense and other |
|
|
5,370 |
|
|
|
4,286 |
|
|
|
16,636 |
|
|
|
8,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes from continuing operations |
|
|
311 |
|
|
|
1,106 |
|
|
|
(1,912 |
) |
|
|
4,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Provision) benefit for income taxes |
|
|
(122 |
) |
|
|
(415 |
) |
|
|
723 |
|
|
|
(1,824 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before
cumulative effect of change in accounting principle |
|
|
189 |
|
|
|
691 |
|
|
|
(1,189 |
) |
|
|
2,177 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income from discontinued operations |
|
|
63 |
|
|
|
250 |
|
|
|
520 |
|
|
|
291 |
|
Gain on sales and (losses and impairments) of discontinued
operations |
|
|
5 |
|
|
|
(230 |
) |
|
|
467 |
|
|
|
(5,425 |
) |
Income tax (provision) benefit |
|
|
(25 |
) |
|
|
(8 |
) |
|
|
(370 |
) |
|
|
1,925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations |
|
|
43 |
|
|
|
12 |
|
|
|
617 |
|
|
|
(3,209 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before change in accounting method |
|
|
232 |
|
|
|
703 |
|
|
|
(572 |
) |
|
|
(1,032 |
) |
Cumulative effect of change in accounting principle, net of tax
benefit of $13,078 |
|
|
|
|
|
|
|
|
|
|
(22,756 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
232 |
|
|
$ |
703 |
|
|
$ |
(23,328 |
) |
|
$ |
(1,032 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
(0.07 |
) |
|
$ |
0.12 |
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
(0.17 |
) |
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
|
|
|
(1.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
(1.30 |
) |
|
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
(0.07 |
) |
|
$ |
0.12 |
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
(0.17 |
) |
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
|
|
|
(1.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.01 |
|
|
$ |
0.04 |
|
|
$ |
(1.30 |
) |
|
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
-7-
CARRIAGE SERVICES, INC.
Selected Financial Data
June 30, 2006
(unaudited)
|
|
|
|
|
|
|
|
|
Selected Balance Sheet Data: |
|
12/31/05 |
|
06/30/06 |
|
|
|
|
|
|
|
|
|
Cash and Short Term Investments |
|
$ |
24,857 |
|
|
$ |
31,187 |
|
Total Senior Debt (a) |
|
|
141,421 |
|
|
|
140,199 |
|
Days sales in funeral accounts receivable |
|
|
24.4 |
|
|
|
23.2 |
|
Net Senior Debt to total capitalization (b) |
|
|
38.0 |
|
|
|
36.5 |
|
Net Senior Debt to EBITDA from continuing operations
(rolling twelve months) (b) |
|
|
3.31 |
|
|
|
3.29 |
|
|
|
|
(a) |
|
- Senior debt does not include the convertible junior subordinated debentures. |
|
(b) |
|
- Net Senior debt is Senior Debt less cash and short term investments |
Reconciliation of Non-GAAP Financial Measures:
This press release includes the use of certain financial measures that are not GAAP measures.
The non-GAAP financial measures are presented for additional information and are reconciled to
their most comparable GAAP measures below.
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
|
Three months |
|
|
|
ended |
|
|
ended |
|
|
|
6/30/05 |
|
|
6/30/06 |
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations before change in
accounting principle |
|
$ |
189 |
|
|
$ |
691 |
|
Interest expense, net of interest income |
|
|
4,794 |
|
|
|
4,286 |
|
Depreciation and amortization |
|
|
2,298 |
|
|
|
2,521 |
|
Non-cash losses |
|
|
576 |
|
|
|
|
|
Income taxes |
|
|
122 |
|
|
|
415 |
|
|
|
|
|
|
|
|
Adjusted EBITDA from continuing operations |
|
$ |
7,979 |
|
|
$ |
7,913 |
|
|
|
|
|
|
|
|
-8-
Reconciliation of Non-GAAP Financial Measures Continued:
|
|
|
|
|
|
|
|
|
|
|
Six months |
|
|
Six months |
|
|
|
ended |
|
|
ended |
|
|
|
6/30/05 |
|
|
6/30/06 |
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations before change in
accounting principle |
|
$ |
(1,189 |
) |
|
$ |
2,177 |
|
Interest expense, net of interest income |
|
|
16,062 |
|
|
|
8,710 |
|
Depreciation and amortization |
|
|
4,760 |
|
|
|
5,080 |
|
Non-cash losses |
|
|
574 |
|
|
|
|
|
Impairment charge |
|
|
|
|
|
|
907 |
|
Income taxes (benefit) |
|
|
(723 |
) |
|
|
1,824 |
|
|
|
|
|
|
|
|
Adjusted EBITDA from continuing operations |
|
$ |
19,484 |
|
|
$ |
18,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in) operating activities from
continuing operations |
|
$ |
(7,475 |
) |
|
$ |
9,554 |
|
Additional interest paid on the early retirement of
the old senior notes (c) |
|
|
5,955 |
|
|
|
|
|
Deferred distributions on subordinated debentures (c) |
|
|
10,345 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted cash provided by operating activities |
|
|
8,825 |
|
|
|
9,554 |
|
Less capital expenditures from continuing operations |
|
|
(3,536 |
) |
|
|
(2,399 |
) |
|
|
|
|
|
|
|
Free cash flow from continuing operations |
|
$ |
5,289 |
|
|
$ |
7,155 |
|
|
|
|
|
|
|
|
|
|
|
(c) |
|
- For the period ended 06/30/05, we added the additional interest paid on the
senior notes and the payment of the cumulative deferred distributions on the
subordinated debentures when we refinanced our senior debt during the quarter
ended 3/31/05. |
Weighted Average Number of Common and Common Equivalent Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
06/30/05 |
|
06/30/06 |
|
06/30/05 |
|
06/30/06 |
Basic |
|
|
18,325 |
|
|
|
18,545 |
|
|
|
18,227 |
|
|
|
18,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
18,826 |
|
|
|
18,902 |
|
|
|
18,227 |
|
|
|
18,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9-