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): March 7, 2007
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))
ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
In the press release dated March 7, 2007, the Company announced and commented on its financial
results for its fiscal quarter and year ended December 31, 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 March 7, 2007 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 March 7, 2007.
-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: March 8, 2007 |
By: |
/s/ Joseph Saporito
|
|
|
|
Joseph Saporito |
|
|
|
Executive Vice President and Chief Financial Officer |
|
|
-3-
INDEX TO EXHIBITS
|
|
|
Exhibit |
|
Description |
|
|
|
99.1
|
|
Press release dated March 7, 2007. |
-4-
exv99w1
Exhibit 99.1
|
|
|
|
|
|
|
|
|
PRESS RELEASE |
|
|
|
|
|
|
|
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
FOURTH QUARTER AND YEAR END 2006 RESULTS
AND REAFFIRMS 2007 OUTLOOK
MARCH 7, 2006 HOUSTON Carriage Services, Inc. (NYSE: CSV) today reported financial
results for the quarter and year ended December 31, 2006. Results for the fourth quarter 2006 were
as follows:
|
|
|
Revenues of $37.7 million compared to $37.3 million in the prior year quarter |
|
|
|
|
EBITDA from continuing operations of $9.0 million compared to EBITDA of $8.0 million in
the prior year quarter |
|
|
|
|
Diluted EPS from continuing operations of $0.08 compared to $0.02(1) for the
fourth quarter of 2005 |
|
|
|
|
Free cash flow totaled $7.9 million compared to $8.3 million for the fourth quarter of 2005 |
Results for the year ended December 31, 2006 were as follows:
|
|
|
Revenues of $151.1 million compared to $149.2 million in the prior year |
|
|
|
|
EBITDA from continuing operations of $33.1 million compared to EBITDA of $33.4. million
in the prior year |
|
|
|
|
Diluted EPS from continuing operations of $0.20 compared to $(0.05) for 2005 |
|
|
|
|
Free cash flow totaled $11.0 million compared to $8.9 million for 2005 |
|
|
|
(1) |
|
Previously reported as $0.03 because of tax reclassification between
continuing operations and discontinued operations |
-1-
We ended 2006 on a positive note by repositioning the company for growth and more
profitable operating results in 2007, stated Melvin Payne, Chairman and Chief Executive Officer.
Our financial results for the fourth quarter were significantly better than 2005, and we finished
the year strong from a liquidity and cash flow perspective by meeting our goal of ending the year
with $41 million of cash and corporate investments. Carriage generated $7.9 million of free cash
flow during the fourth quarter and $11 million of free cash flow for the full year. Carriage
defines free cash flow as cash provided by operating activities less all capital expenditures.
Consolidated Operating Results
Diluted earnings per share from continuing operations for the fourth quarter increased
from $0.02 in 2005 to $0.08 in the current year. For the year, the diluted earnings per share from
continuing operations was $0.20 compared to pro forma diluted earnings per share from continuing
operations of $0.20 in 2005 (excluding a charge equal to $0.25 per share related to the additional
interest costs incurred in connection with the senior debt refinancing in the first quarter).
Reconciliations of EBITDA and other non-GAAP financial measures are located at the end of this
press release.
Funeral Operations
Key indicators for Carriages funeral operations and financial results for the fourth quarter
when compared to the same period the previous year are as follows:
|
|
|
Funeral revenues from continuing operations increased 1.9 percent, from $28.4
million to $29.0 million |
|
|
|
|
Same store funeral revenues increased 2.2 percent, from $28.3 million to $28.9 million |
|
|
|
|
Same store funeral contracts increased 0.5 percent, from 5,528 to 5,557 |
|
|
|
|
Same store average revenue per contract increased by $83, or 1.6 percent, from
$5,121 to $5,204 |
The Companys operations are organized into three distinct geographic regions; East, Central
and West. During the first nine months of 2006, the Central Region experienced lower revenues and
declining profitability. In recognition of these issues, initiatives were implemented in September
2006 to increase pricing, reduce discretionary discounts and reduce costs. New leadership was also
recruited for certain businesses in the region. The result in the fourth quarter was a year over
year increase in field level EBITDA of $0.9 million on increased revenues of $0.3 million.
-2-
For the fourth quarter, the average revenue per burial contract increased 5.0 percent to
$7,238 and the average revenue per cremation contract increased 5.3 percent to $2,650. The
cremation rate for the fourth quarter of 2006 was 34.8 percent, a 200 basis point increase over the
fourth quarter of 2005.
For the full year, funeral revenues increased $3.3 million or 2.9 percent. Same store revenue
increased 2.6 percent, consisting of a 0.5 percent decrease in same store contracts from 22,342 to
22,235 and a 3.1 percent increase in the same store revenue per contract from $4,995 to $5,149. The
cremation rate increased from 32.8 percent to 34.3 percent, and the average revenue per cremation
service increased 8.4 percent from $2,431 to $2,636. Preneed commission income totaled $2.3
million for 2006 and 2005. Funeral gross margin increased slightly from 26.1 percent to 26.2
percent.
Cemetery Operations
Key indicators for Carriages cemetery operations and financial results for the fourth
quarter when compared to the same period last year are as follows:
|
|
|
Cemetery revenues declined 1.5 percent to $8.7 million |
|
|
|
|
Preneed sales of property declined 4.9 percent to $3.0 million |
|
|
|
|
Atneed revenues increased 5.0 percent to $3.1 million |
|
|
|
|
Financial revenues (trust fund earnings and finance charges) increased $0.4 million to
$1.4 million) |
|
|
|
|
Cemetery gross profit increased from $1.0 million to $1.5 million |
Cemetery income from operations (income before financial revenues and overhead) was relatively
flat compared to the fourth quarter of 2005 as controllable costs in the cemetery businesses were
managed in line with the lower revenue. Lower earnings from Rolling Hills Memorial Park, the
Companys largest business, continued to negatively impact the field level EBITDA of the cemetery
operations in the quarter by $0.3 million. Cemetery gross profit for the current year quarter
increased because financial revenues were higher. Financial revenues increased $0.4 million due to
higher investment returns in the preneed trusts and higher interest earned on financial preneed
contracts.
Key indicators in cemetery operations include the number and average price for our preneed
property sales because the sale of preneed property builds heritage in the cemetery. For the full
year, Carriage sold 8.5 percent fewer preneed interments, but at a 1.4 percent higher sales price
compared to 2005. Cemetery revenues declined $1.4 million, or 3.7 percent. Financial revenues
exceeded the prior year amount by $0.2 million. Cemetery gross profit for the year declined $2.6
million to $3.9 million because the profitability of Rolling Hills declined by $2.6 million due to
less revenue from preneed sales of interments and one-time environmental remediation costs of $0.8
million.
-3-
Other
General and administrative expenses decreased $0.3 million and $1.1 million compared to
the fourth quarter of 2005 and prior year, respectively; because the Company has reduced
professional fees related to compliance with the Sarbanes-Oxley Act and eliminated the costs to
implement a new cemetery system in 2005.
The Company sustained a loss from discontinued operations of $1.3 million in the fourth
quarter of 2006 compared to income of $0.3 million in the fourth quarter of 2005 primarily due to a
pretax impairment change totaling $2.1 for a funeral business that was sold in the first quarter of
2007. For the year 2006, the loss from discontinued operations totaled $5.2 million, the result of
impairment changes for businesses sold and held for sale compared to income of $1.9 million for the
year 2005.
Retirement of Director
Mark Wilson has decided to retire and is not standing for re-election in May 2007 to our
Board of Directors, stated Melvin Payne, Chairman and Chief executive Officer. Mark joined our
Board in 1997 when he merged his businesses in California into our company and has been an
important source of counsel as we grew our presence in the West. I would like to personally thank
Mark for his ten years of service to Carriage.
2007 Outlook
Carriages 2007 Outlook was published in the Companys press release dated February 8,
2007 and is repeated here for ease of reference.
Carriages 2007 Outlook is intended to estimate results from continuing operations based upon
same-store funeral volumes and preneed cemetery property sales. Management believes it is
appropriate to present a range of outcomes because of the uncertainties in estimating volumes,
preneed sales, average revenue per service and other key factors.
The 2007 Outlook is based upon the following key assumptions:
|
|
|
The upper end of the Outlook range assumes funeral same-store volumes are flat compared
to 2006 and the lower end assumes a 2 percent decrease. |
|
|
|
|
The average revenue per funeral contract is assumed to increase approximately 3.0
percent. This increase assumes the cremation rate for our businesses will increase by 100
basis points. |
-4-
|
|
|
Cemetery net operating profit increases by 8-10% and cemetery operating margin by 500
basis points compared to 2006. |
|
|
|
|
Includes estimated results from the recently acquired businesses in Corpus Christi,
Texas and the pending acquisition of a combination business in Ventura County, California
(currently expected to close in the first quarter of 2007). Excludes divestitures
identified as of December 31, 2006 and classified as Discontinued Operations. |
|
|
|
|
No borrowings on our $35 million bank credit facility during 2007. |
|
|
|
|
Approximately $6.5 million of capital expenditures, which does not include any growth
opportunities. |
|
|
|
|
Management expects to use free cash flow (cash flow from operations less capital
expenditures) to acquire additional businesses if and when available on acceptable terms.
In the Outlook, free cash flow is invested in short-term investments which are expected to
increase to approximately $38-40 million by December 31, 2007. |
2007 Outlook
New Reporting Format
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Midpoint |
|
|
Range |
|
Range Midpoint |
|
Revenue |
Revenues
|
|
|
$162-$165 |
|
|
|
$163.5 |
|
|
|
100 |
% |
Field level EBITDA
|
|
|
$59-$61 |
|
|
|
$60 |
|
|
|
36.7 |
% |
Variable overhead
|
|
|
$4.5-$5.5 |
|
|
|
$5.0 |
|
|
|
3.0 |
% |
Regional fixed overhead
|
|
|
$5.4 |
|
|
|
$5.4 |
|
|
|
3.3 |
% |
Corporate fixed overhead
|
|
|
$9.7 |
|
|
|
$9.7 |
|
|
|
5.9 |
% |
Total overhead
|
|
|
$19.6-$20.6 |
|
|
|
$20.1 |
|
|
|
12.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA
|
|
|
$38-$40 |
|
|
|
$39 |
|
|
|
23.9 |
% |
Interest
|
|
|
$17 |
|
|
|
$17 |
|
|
|
10.4 |
% |
Depreciation and amortization
|
|
|
$10 |
|
|
|
$10 |
|
|
|
6.1 |
% |
Income taxes
|
|
|
$4-$5 |
|
|
|
$4.5 |
|
|
|
2.8 |
% |
Net earnings from continuing
operations
|
|
|
$7-$8 |
|
|
|
$7.5 |
|
|
|
4.6 |
% |
Diluted earnings per share
|
|
|
$0.38-0.42 |
|
|
|
$0.40 |
|
|
NA
|
Free Cash Flow
|
|
|
$14-$16 |
|
|
|
$15 |
|
|
|
9.2 |
% |
-5-
The primary drivers of dramatically improved year over year financial results will be increases in
2007 field level EBITDA as follows:
|
|
|
The turnaround plan for the Central Region is on track and should be substantially
complete by the end of the first quarter. We expect the Central Region to generate at
least an additional $2 million of field level EBITDA during 2007 compared to 2006 and to
achieve a field level EBITDA margin of approximately 36%. |
|
|
|
|
As new cemetery leadership settles in and gains traction, we expect our cemetery preneed
property sales and operating margins to improve substantially in 2007 over 2006, starting
out with gradual improvement that gains momentum during the year. We revised and simplified
our cemetery Standards to begin 2007 with heavy weightings on preneed property sales and
operating margin ranges customized for the size and market profile of each business. And
importantly, we expect Rolling Hills to show a year over year increase in field level
EBITDA of at least $2 million, as our turnaround program gains traction under new
operational and administrative leadership and a revitalized and strengthened sales
organization. |
|
|
|
|
We closed on our Seaside acquisition effective January 1, 2007 and will likely close on
our Conejo Mountain acquisition before the end of the first quarter. We expect these
larger A strategically ranked combination businesses to add at least $2 million to our
field level EBITDA performance in 2007. |
Investment Information
Investors, analysts and the general public may visit the Investor Relations section on
Carriages website http://www.carriageservices.com to obtain additional information on the Company.
The Company has not scheduled a conference call to discuss the press release primarily because the
information was the subject of the conference call held on February 9, 2007.
Carriage Services is the fourth largest publicly traded death care company. As of March 7,
2007, Carriage operates 133 funeral homes and 29 cemeteries in 28 states.
Use of Non-GAAP Financial Measures
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
-6-
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 -
-7-
CARRIAGE SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Twelve Months Ended |
|
|
|
12/31/05 |
|
|
12/31/06 |
|
|
12/31/05 |
|
|
12/3106 |
|
Funeral revenues |
|
$ |
28,420 |
|
|
$ |
28,958 |
|
|
$ |
111,643 |
|
|
$ |
114,927 |
|
Funeral costs and expenses |
|
|
21,442 |
|
|
|
20,741 |
|
|
|
82,451 |
|
|
|
84,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funeral gross profit |
|
|
6,978 |
|
|
|
8,217 |
|
|
|
29,192 |
|
|
|
30,109 |
|
Funeral gross margin |
|
|
24.6 |
% |
|
|
28.4 |
% |
|
|
26.1 |
% |
|
|
26.2 |
% |
Cemetery revenues |
|
|
8,840 |
|
|
|
8,708 |
|
|
|
37,555 |
|
|
|
36,159 |
|
Cemetery costs and expenses |
|
|
7,813 |
|
|
|
7,242 |
|
|
|
31,030 |
|
|
|
32,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cemetery gross profit |
|
|
1,027 |
|
|
|
1,466 |
|
|
|
6,525 |
|
|
|
3,943 |
|
Cemetery gross margin |
|
|
11.6 |
% |
|
|
16.8 |
% |
|
|
17.4 |
% |
|
|
10.9 |
% |
Total revenues |
|
|
37,260 |
|
|
|
37,666 |
|
|
|
149,198 |
|
|
|
151,086 |
|
Total costs and expenses |
|
|
29,255 |
|
|
|
27,983 |
|
|
|
113,481 |
|
|
|
117,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit |
|
|
8,005 |
|
|
|
9,683 |
|
|
|
35,717 |
|
|
|
34,052 |
|
Total gross margin |
|
|
21.5 |
% |
|
|
25.7 |
% |
|
|
23.9 |
% |
|
|
22.5 |
% |
General and administrative expenses |
|
|
3,463 |
|
|
|
3,115 |
|
|
|
12,383 |
|
|
|
11,258 |
|
Other (income) |
|
|
(822 |
) |
|
|
|
|
|
|
(822 |
) |
|
|
|
|
Operating income |
|
|
5,364 |
|
|
|
6,568 |
|
|
|
24,156 |
|
|
|
22,794 |
|
Operating margin |
|
|
14.4 |
% |
|
|
17.4 |
% |
|
|
16.2 |
% |
|
|
15.1 |
% |
Interest expense |
|
|
4,649 |
|
|
|
4,638 |
|
|
|
18,599 |
|
|
|
18,514 |
|
Additional interest costs of debt refinancing |
|
|
|
|
|
|
|
|
|
|
6,933 |
|
|
|
|
|
Other expense (income), net |
|
|
(176 |
) |
|
|
(447 |
) |
|
|
73 |
|
|
|
(1,921 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense and other |
|
|
4,473 |
|
|
|
4,191 |
|
|
|
25,605 |
|
|
|
16,593 |
|
Income (loss) before income taxes from continuing operations |
|
|
891 |
|
|
|
2,377 |
|
|
|
(1,449 |
) |
|
|
6,201 |
|
(Provision) benefit for income taxes |
|
|
(430 |
) |
|
|
(941 |
) |
|
|
456 |
|
|
|
(2,375 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations before
cumulative effect of change in accounting principle |
|
|
461 |
|
|
|
1,436 |
|
|
|
(993 |
) |
|
|
3,826 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations before income taxes |
|
|
364 |
|
|
|
(2,082 |
) |
|
|
2,839 |
|
|
|
(7,943 |
) |
Income tax (provision) benefit |
|
|
(32 |
) |
|
|
827 |
|
|
|
(955 |
) |
|
|
2,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations |
|
|
332 |
|
|
|
(1,255 |
) |
|
|
1,884 |
|
|
|
(5,242 |
) |
Cumulative effect of change in accounting principle, net of tax
benefit of $13,078 |
|
|
|
|
|
|
|
|
|
|
(22,756 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
793 |
|
|
$ |
181 |
|
|
$ |
(21,865 |
) |
|
$ |
(1,416 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.02 |
|
|
$ |
0.08 |
|
|
$ |
(0.05 |
) |
|
$ |
0.21 |
|
Discontinued operations |
|
|
0.02 |
|
|
|
(0.07 |
) |
|
|
0.10 |
|
|
|
(0.29 |
) |
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
|
|
|
(1.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.04 |
|
|
$ |
0.01 |
|
|
$ |
(1.19 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.02 |
|
|
$ |
0.08 |
|
|
$ |
(0.05 |
) |
|
$ |
0.20 |
|
Discontinued operations |
|
|
0.02 |
|
|
|
(0.07 |
) |
|
|
0.10 |
|
|
|
(0.27 |
) |
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
|
|
|
(1.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.04 |
|
|
$ |
0.01 |
|
|
$ |
(1.19 |
) |
|
$ |
(0.07 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
18,453 |
|
|
|
18,584 |
|
|
|
18,334 |
|
|
|
18,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
18,914 |
|
|
|
18,959 |
|
|
|
18,334 |
|
|
|
18,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8-
CARRIAGE SERVICES, INC.
Selected Financial Data
December 31, 2006
(unaudited)
|
|
|
|
|
|
|
|
|
Selected Balance Sheet Data: |
|
12/31/05 |
|
|
12/31/2006 |
|
Cash and short-term investments |
|
$ |
24,857 |
|
|
$ |
36,011 |
|
Long-term corporate investments |
|
|
|
|
|
|
5,000 |
|
Total senior debt (a) |
|
|
141,421 |
|
|
|
140,179 |
|
Days sales in funeral accounts receivable |
|
|
24.4 |
|
|
|
23.2 |
|
Net Senior Debt to total capitalization (b) |
|
|
38.0 |
|
|
|
35.4 |
|
Net Senior Debt to EBITDA from continuing operations
(rolling twelve months) (b) |
|
|
3.31 |
|
|
|
3.12 |
|
|
|
|
|
|
|
|
|
|
|
(a)
(b)
|
|
-
- -
|
|
Senior debt does not include the convertible junior subordinated debentures.
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 |
|
|
|
12/31/05 |
|
|
12/31/06 |
|
Net income from continuing operations before change in
accounting principle |
|
$ |
461 |
|
|
$ |
1,436 |
|
Interest expense, net of interest income |
|
|
4,467 |
|
|
|
4,188 |
|
Depreciation and amortization |
|
|
2,612 |
|
|
|
2,441 |
|
Income taxes (benefit) |
|
|
430 |
|
|
|
941 |
|
|
|
|
|
|
|
|
EBITDA from continuing operations |
|
$ |
7,970 |
|
|
$ |
9,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months |
|
|
Twelve months |
|
|
|
ended |
|
|
ended |
|
|
|
12/31/05 |
|
|
12/31/06 |
|
Net income (loss) from continuing
operations before change in accounting
principle |
|
$ |
(993 |
) |
|
$ |
3,826 |
|
Interest expense, net of interest income |
|
|
25,023 |
|
|
|
17,107 |
|
Depreciation and amortization |
|
|
9,861 |
|
|
|
9,834 |
|
Income taxes (benefit) |
|
|
(456 |
) |
|
|
2,375 |
|
|
|
|
|
|
|
|
EBITDA from continuing operations |
|
$ |
33,435 |
|
|
$ |
33,142 |
|
|
|
|
|
|
|
|
-9-
Reconciliation of Non-GAAP Financial Measures Continued:
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
|
Three months |
|
|
|
ended |
|
|
ended |
|
|
|
12/31/05 |
|
|
12/31/06 |
|
Cash provided by operating activities from
continuing operations |
|
$ |
10,813 |
|
|
$ |
9,380 |
|
Less capital expenditures from continuing operations |
|
|
(2,537 |
) |
|
|
(1,511 |
) |
|
|
|
|
|
|
|
Free cash flow from continuing operations |
|
$ |
8,276 |
|
|
$ |
7,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months |
|
|
Twelve months |
|
|
|
ended |
|
|
ended |
|
|
|
12/31/05 |
|
|
12/31/06 |
|
Cash provided by (used in) operating activities from
continuing operations |
|
$ |
700 |
|
|
$ |
17,431 |
|
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 |
|
|
17,000 |
|
|
|
17,431 |
|
Less capital expenditures from continuing operations |
|
|
(8,125 |
) |
|
|
(6,387 |
) |
|
|
|
|
|
|
|
Adjusted free cash flow and free cash flow,
respectively, from continuing operations |
|
$ |
8,875 |
|
|
$ |
11,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c)
|
|
-
|
|
For the period ended 12/31/05, 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. |
-10-