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) January 31, 2013

 

LIQUIDITY SERVICES, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

0-51813

 

52-2209244

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

1920 L Street, N.W., 6th Floor, Washington, D.C.

 

20036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code  (202) 467-6868

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o    Written communications 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 Conditions.

 

On January 31, 2013, Liquidity Services, Inc. (the “Company”) announced its financial results for the quarter ended December 31, 2012.  The full text of the press release (the “Press Release”) issued in connection with the announcement is attached as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information contained in the Press Release shall be considered “furnished” pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended, nor shall it be deemed incorporated by reference into any of the Company’s reports or filings with the Securities and Exchange Commission, whether made before or after the date hereof, except as expressly set forth by specific reference in such report or filing.

 

Item 9.01.  Financial Statements and Exhibits.

 

(d)  Exhibits

 

The following exhibit is filed as part of this report:

 

99.1                                                      Press Release dated January 31, 2013.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

LIQUIDITY SERVICES, INC.

 

(Registrant)

 

 

 

Date: January 31, 2013

By:

/s/ James E. Williams

 

Name:

James E. Williams

 

Title:

Vice President, General Counsel and Corporate Secretary

 

3



 

Exhibit Index

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated January 31, 2013.

 

4


Exhibit 99.1

 

LIQUIDITY SERVICES, INC. ANNOUNCES FIRST QUARTER FISCAL YEAR 2013 FINANCIAL RESULTS

 

– First quarter revenue of $122.2 million up 15% — Gross Merchandise Volume (GMV) of $233.4 million up 30% - Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) of $24.2 million up 6% – Adjusted EPS of $0.41 up 11%

 

WASHINGTON — January 31, 2013 - Liquidity Services, Inc. (NASDAQ: LQDT; www.liquidityservicesinc.com) today reported its financial results for its first quarter of fiscal year 2013 (Q1-13) ended December 31, 2012.  Liquidity Services, Inc. provides business and government clients and buying customers transparent, innovative and effective online marketplaces and integrated services for surplus assets.

 

Liquidity Services, Inc. (Liquidity Services or the Company) reported consolidated Q1-13 revenue of $122.2 million, an increase of approximately 15% from the prior year’s comparable period.  Adjusted EBITDA, which excludes stock based compensation and acquisition costs including changes in acquisition earn out payment estimates, for Q1-13 was $24.2 million, an increase of approximately 6% from the prior year’s comparable period.  Q1-13 GMV, the total sales volume of all merchandise sold through the Company’s marketplaces, was $233.4 million, an increase of approximately 30% from the prior year’s comparable period.

 

Net income in Q1-13 was $6.7 million or $0.20 diluted earnings per share.  Adjusted net income, which excludes stock based compensation, acquisition costs including changes in acquisition earn out payment estimates and amortization of contract-related intangible assets associated with the Jacobs Trading acquisition — net of tax, in Q1-13 was $13.6 million or $0.41 adjusted diluted earnings per share based on 33.1 million fully diluted shares outstanding, an increase of approximately 15% and 11%, respectively, from the prior year’s comparable period.

 

“Liquidity Services generated strong adjusted EBITDA and EPS results during Q1-FY13 as we expanded margins in our core business due to operating leverage and as we continued to benefit from large commercial and government clients placing their trust in us to handle more of their excess inventory and high value capital asset sales,” said Bill Angrick, Chairman and CEO of Liquidity Services. “We remain focused on executing our long term growth strategy to achieve $2 billion in GMV by fiscal year 2016. During the quarter, we continued to advance our multi-year investment efforts in upgrading our ecommerce platform, investing in our sales and marketing organization and integrating our recent acquisitions of NESA and GoIndustry which have expanded our operations to Canada, Europe and the Asia Pacific regions. While the pace of integrating our GoIndustry acquisition is currently slower than expected and will require more investment, particularly in the Asia Pacific region, our expanded breadth of services, industry expertise and geographic coverage has been well received by our clients and has strengthened our competitive position in the reverse supply chain market. We believe these important investments uniquely address the client needs of Fortune 500 retailers, manufacturers and public sector agencies and position us well for long term profitable growth and market leadership.”

 

– more –

 



 

Business Outlook

 

While economic conditions have improved, our overall outlook remains cautious due to the volatility in the macro environment including instability arising from the fiscal cliff and debt ceiling negotiations and their potential impact on the retail and industrial supply chains and GDP growth.  Additionally, we plan to further invest in our technology infrastructure and product roadmap to support further expansion and integration of our existing and recently acquired businesses and online marketplaces.  In the longer term, we expect our business to continue to benefit from the following trends: (i) as consumers trade down and seek greater value, we anticipate stronger buyer demand for the surplus merchandise sold in our marketplaces, (ii) as corporations and public sector agencies focus on reducing costs, improving transparency and working capital flows by outsourcing reverse supply chain activities, we expect our seller base to increase, and (iii) as corporations and public sector agencies increasingly prefer service providers with a proven track record, innovative technology solutions and demonstrated financial strength, we expect our seller base to increase.

 

The following forward looking statements reflect trends and assumptions for the next quarter and FY 2013:

 

(i)                                     stable commodity prices in our scrap business;

(ii)                                  stable average sales prices realized in our capital assets marketplaces;

(iii)                               an effective income tax rate of 40%; and

(iv)                              improved operations and service levels in our retail goods marketplaces.

 

Our Scrap Contract with the Department of Defense (DoD) includes an incentive feature, which can increase the amount of profit sharing distribution we receive from 23% up to 25%.  Payments under this incentive feature are based on the amount of scrap we sell for the DoD to small businesses during the preceding 12 months as of June 30th of each year.  We are eligible to receive this incentive in each year of the term of the Scrap Contract and have assumed for purposes of providing guidance regarding our projected financial results for fiscal year 2013 that we will again receive this incentive payment.

 

In addition, our guidance has been adjusted to reflect:

 

(1)         Reduced GMV and earnings versus our previous expectation from our GoIndustry business as we implement restructuring initiatives and investments totaling several million dollars, to fully integrate GoIndustry into Liquidity Services.  This is a change in our expectation for GoIndustry operations from our previous fiscal year 2013 guidance.  We believe this investment is required to fully realize the synergies available across the Company’s buyer marketplaces and clients and to position us for profitable growth and market leadership within the $100 billion global market for capital assets; and

 

(2)         Reduced GMV versus our previous expectation from our Liquidation.com marketplace due to lower than expected product flows from existing clients and slower than expected ramp-up in product flows from new clients and programs.  We anticipate normalized flows from new clients and programs sometime during the third and the fourth quarter of FY13.

 

GMV — We expect GMV for fiscal year 2013 to range from $1.025 billion to $1.1 billion, which is a decrease from our previous guidance range of $1.1 billion to $1.2 billion.  We expect GMV for Q2-13 to range from $250 million to $275 million.

 

Adjusted EBITDA — We expect Adjusted EBITDA for fiscal year 2013 to range from $115 million to $121 million, which is a decrease from our previous guidance of $123 million to $133 million.  We expect Adjusted EBITDA for Q2-13 to range from $28.0 million to $30.0 million.

 

Adjusted Diluted EPS — We estimate Adjusted Earnings Per Diluted Share for fiscal year 2013 to range from $1.90 to $2.02, which is a decrease from our previous guidance of $2.05 to $2.23.  In Q2-13, we estimate Adjusted Earnings Per Diluted Share to be $0.46 to $0.50.  This guidance assumes that we have an average fully diluted number of shares outstanding for the year of 33.4 million, and that we will not repurchase shares with the approximately $18.1 million yet to be expended under the share repurchase program.

 

Our guidance adjusts EBITDA and Diluted EPS for (i) acquisition costs including transaction costs and changes in earn out estimates; (ii) amortization of contract related intangible assets of $33.3 million from our acquisition of Jacobs Trading; and (iii) for stock based compensation costs, which we estimate to be approximately $3.0 million to $3.5 million per quarter for fiscal year 2013.  These stock based compensation costs are consistent with fiscal year 2012.

 

– more –

 



 

Key Q1-13 Operating Metrics

 

Registered Buyers — At the end of Q1-13, registered buyers totaled approximately 2,240,000, representing a 36% increase over the approximately 1,641,000 registered buyers at the end of Q1-12.

 

Auction Participants — Auction participants, defined as registered buyers who have bid in an auction during the period (a registered buyer who bids in more than one auction is counted as an auction participant in each auction in which he or she bids), increased to approximately 566,000 in Q1-13, an approximately 29% increase over the approximately 438,000 auction participants in Q1-12.

 

Completed Transactions — Completed transactions increased to approximately 129,000, an approximately 21% increase for Q1-13 from the approximately 107,000 completed transactions in Q1-12.

 

GMV and Revenue Mix — GMV continues to diversify due to the continued growth in our commercial business and state and local government business (the GovDeals.com marketplace).  As a result, the percentage of GMV derived from our DoD Contracts during Q1-13 decreased to 21.0% compared to 28.2% in the prior year period.  The table below summarizes GMV and revenue by pricing model.

 

GMV Mix

 

 

 

 

 

 

 

 

 

Q1-13

 

Q1-12

 

Profit-Sharing Model:

 

 

 

 

 

Scrap Contract

 

6.6

%

11.8

%

Total Profit Sharing

 

6.6

%

11.8

%

Consignment Model:

 

 

 

 

 

GovDeals

 

12.6

%

13.9

%

Commercial

 

45.0

%

31.5

%

Total Consignment

 

57.6

%

45.4

%

Purchase Model:

 

 

 

 

 

Commercial

 

21.4

%

26.4

%

Surplus Contract

 

14.4

%

16.4

%

Total Purchase

 

35.8

%

42.8

%

 

 

 

 

 

 

Total

 

100.0

%

100.0

%

 

Revenue Mix

 

 

 

 

 

 

 

 

 

Q1-13

 

Q1-12

 

Profit-Sharing Model:

 

 

 

 

 

Scrap Contract

 

12.5

%

20.0

%

Total Profit Sharing

 

12.5

%

20.0

%

Consignment Model:

 

 

 

 

 

GovDeals

 

2.4

%

2.3

%

Commercial

 

12.3

%

7.0

%

Total Consignment

 

14.7

%

9.3

%

Purchase Model:

 

 

 

 

 

Commercial

 

42.9

%

44.6

%

Surplus Contract

 

27.5

%

26.1

%

Total Purchase

 

70.4

%

70.7

%

 

 

 

 

 

 

Other

 

2.4

%

 

Total

 

100.0

%

100.0

%

 

– more –

 



 

Liquidity Services, Inc.

Reconciliation of GAAP to Non-GAAP Measures

 

EBITDA and Adjusted EBITDA.  EBITDA is a supplemental non-GAAP financial measure and is equal to net income plus interest expense and other (income) expense, net; provision for income taxes; amortization of contract intangibles; and depreciation and amortization. Our definition of Adjusted EBITDA differs from EBITDA because we further adjust EBITDA for stock based compensation expense, and acquisition costs including changes in earn out estimates.

 

 

 

Three Months
Ended December 31,

 

 

 

2012

 

2011

 

 

 

(In thousands)

 

 

 

(Unaudited)

 

Net income

 

$

6,709

 

$

9,126

 

Interest expense and other (income) expense, net

 

(924

)

525

 

Provision for income taxes

 

4,472

 

6,609

 

Amortization of contract intangibles

 

2,210

 

2,020

 

Depreciation and amortization

 

1,987

 

1,526

 

 

 

 

 

 

 

EBITDA

 

14,454

 

19,806

 

Stock compensation expense

 

4,367

 

2,625

 

Acquisition costs

 

5,376

 

318

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

24,197

 

$

22,749

 

 

Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share.  Adjusted net income is a supplemental non-GAAP financial measure and is equal to net income plus tax effected stock compensation expense, amortization of contract-related intangible assets associated with the Jacobs Trading acquisition and acquisition costs including changes in earn out estimates.  Adjusted basic and diluted earnings per share are determined using Adjusted Net Income.

 

 

 

Three Months Ended
December 31,

 

 

 

2012

 

2011

 

 

 

(Dollars in thousands,
except per share data)

 

 

 

(Unaudited)

 

Net income

 

$

6,709

 

$

9,126

 

Stock compensation expense (net of tax)

 

2,620

 

1,523

 

Amortization of contract intangibles (net of tax)

 

1,090

 

1,054

 

Acquisition costs (net of tax)

 

3,226

 

184

 

 

 

 

 

 

 

Adjusted net income

 

$

13,645

 

$

11,887

 

 

 

 

 

 

 

Adjusted basic earnings per common share

 

$

0.43

 

$

0.39

 

 

 

 

 

 

 

Adjusted diluted earnings per common share

 

$

0.41

 

$

0.37

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

31,482,853

 

30,393,309

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

33,054,264

 

32,382,518

 

 

– more –

 



 

Conference Call

 

The Company will host a conference call to discuss fiscal first quarter 2013 results at 10:30 a.m. Eastern Time today.  Investors and other interested parties may access the teleconference by dialing 866-713-8567 or 617-597-5326 and providing the participant pass code 55758425. A live web cast of the conference call will be provided on the Company’s investor relations website at http://www.liquidityservicesinc.com.  A replay of the web cast will be available on the Company’s website for 30 calendar days ending March 2, 2013 at 11:59 p.m. ET.  An audio replay of the teleconference will also be available until March 2, 2013 at 11:59 p.m. ET.  To listen to the replay, dial 888-286-8010 or 617-801-6888 and provide pass code 36221612.  Both replays will be available starting at 12:30 p.m. today.

 

Non-GAAP Measures

 

To supplement our consolidated financial statements presented in accordance with GAAP, we use certain non-GAAP measures of certain components of financial performance.  These non-GAAP measures include earnings before interest, taxes, depreciation and amortization (EBITDA), Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share.  These non-GAAP measures are provided to enhance investors’ overall understanding of our current financial performance and prospects for the future.  We use EBITDA and Adjusted EBITDA: (a) as measurements of operating performance because they assist us in comparing our operating performance on a consistent basis as they do not reflect the impact of items not directly resulting from our core operations; (b) for planning purposes, including the preparation of our internal annual operating budget; (c) to allocate resources to enhance the financial performance of our business; (d) to evaluate the effectiveness of our operational strategies; and (e) to evaluate our capacity to fund capital expenditures and expand our business.

 

We believe these non-GAAP measures provide useful information to both management and investors by excluding certain expenses that may not be indicative of our core operating measures.  In addition, because we have historically reported certain non-GAAP measures to investors, we believe the inclusion of non-GAAP measures provides consistency in our financial reporting.  These measures should be considered in addition to financial information prepared in accordance with generally accepted accounting principles, but should not be considered a substitute for, or superior to, GAAP results.  A reconciliation of all historical non-GAAP measures included in this press release, to the most directly comparable GAAP measures, may be found in the financial tables included in this press release.

 

Supplemental Operating Data

 

To supplement our consolidated financial statements presented in accordance with GAAP, we use certain supplemental operating data as a measure of certain components of operating performance. We review GMV because it provides a measure of the volume of goods being sold in our marketplaces and thus the activity of those marketplaces. GMV and our other supplemental operating data, including registered buyers, auction participants and completed transactions, also provide a means to evaluate the effectiveness of investments that we have made and continue to make in the areas of customer support, value-added services, product development, sales and marketing and operations. Therefore, we believe this supplemental operating data provides useful information to both management and investors.  In addition, because we have historically reported certain supplemental operating data to investors, we believe the inclusion of this supplemental operating data provides consistency in our financial reporting.  This data should be considered in addition to financial information prepared in accordance with generally accepted accounting principles, but should not be considered a substitute for, or superior to, GAAP results.

 

– more –

 



 

Forward-Looking Statements

 

This document contains forward-looking statements made pursuant to the Private Securities Litigation Reform Act of 1995. These statements are only predictions. The outcome of the events described in these forward-looking statements is subject to known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These statements include, but are not limited to, statements regarding the Company’s business outlook and expected future effective tax rates.  You can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “would,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” “continues” or the negative of these terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.

 

There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in this document.  Important factors that could cause our actual results to differ materially from those expressed as forward-looking statements are set forth in our filings with the SEC from time to time, and include, among others, our dependence on our contracts with the DoD and Walmart for a significant portion of our revenue and profitability; our ability to successfully expand the supply of merchandise available for sale on our online marketplaces; our ability to attract and retain active professional buyers to purchase this merchandise; the timing and success of upgrades to our technology infrastructure; our ability to successfully complete the integration of any acquired companies, including NESA, Go-Industry, Jacobs Trading and Truckcenter.com, into our existing operations and our ability to realize any anticipated benefits of these or other acquisitions; and our ability to recognize any expected tax benefits as a result of closing our U.K. retail consumer goods operations.  There may be other factors of which we are currently unaware or deem immaterial that may cause our actual results to differ materially from the forward-looking statements.

 

All forward-looking statements attributable to us or persons acting on our behalf apply only as of the date of this document and are expressly qualified in their entirety by the cautionary statements included in this document. Except as may be required by law, we undertake no obligation to publicly update or revise any forward-looking statement to reflect events or circumstances occurring after the date of this document or to reflect the occurrence of unanticipated events.

 

About Liquidity Services, Inc.

 

Liquidity Services, Inc. (NASDAQ: LQDT) provides leading corporations, public sector agencies and buying customers the world’s most transparent, innovative and effective online marketplaces and integrated services for surplus assets. On behalf of its clients, Liquidity Services has completed the sale of over $3.5 billion of surplus, returned and end-of-life assets, in over 500 product categories, including consumer goods, capital assets and industrial equipment. The Company is based in Washington, D.C. and has over 1,300 employees. Additional information can be found at: http://www.liquidityservicesinc.com.

 

Contact:

Julie Davis

Director, Investor Relations

202.467.6868 ext. 2234

julie.davis@liquidityservicesinc.com

 

– more –

 



 

Liquidity Services, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in Thousands)

 

 

 

December 31,

 

September 30,

 

 

 

2012

 

2012

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

45,892

 

$

104,782

 

Accounts receivable, net of allowance for doubtful accounts of $1,127 and $1,248 at December 31, 2012 and September 30, 2012, respectively

 

19,525

 

16,226

 

Inventory

 

21,914

 

20,669

 

Prepaid and deferred taxes

 

20,237

 

16,927

 

Prepaid expenses and other current assets

 

3,945

 

3,973

 

Total current assets

 

111,513

 

162,577

 

Property and equipment, net

 

11,118

 

10,382

 

Intangible assets, net

 

37,075

 

34,204

 

Goodwill

 

212,664

 

185,771

 

Other assets

 

7,656

 

7,474

 

Total assets

 

$

380,026

 

$

400,408

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

11,342

 

$

9,997

 

Accrued expenses and other current liabilities

 

33,797

 

36,569

 

Profit-sharing distributions payable

 

3,508

 

4,041

 

Current portion of acquisition earn out payables

 

2,207

 

14,511

 

Customer payables

 

35,108

 

34,265

 

Current portion of note payable

 

 

10,000

 

Total current liabilities

 

85,962

 

109,383

 

Acquisition earn out payables

 

18,113

 

 

Note payable, net of current portion

 

 

32,000

 

Deferred taxes and other long-term liabilities

 

9,926

 

9,022

 

Total liabilities

 

114,001

 

150,405

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.001 par value; 120,000,000 shares authorized; 31,501,381 shares issued and outstanding at December 31, 2012; 31,138,111 shares issued and outstanding at September 30, 2012

 

31

 

31

 

Additional paid-in capital

 

191,942

 

182,361

 

Accumulated other comprehensive income

 

978

 

1,246

 

Retained earnings

 

73,074

 

66,365

 

Total stockholders’ equity

 

266,025

 

250,003

 

Total liabilities and stockholders’ equity

 

$

380,026

 

$

400,408

 

 

– more –

 



 

Liquidity Services, Inc. and Subsidiaries

Consolidated Statements of Operations

(Dollars in Thousands, Except Share and Per Share Data)

 

 

 

Three Months Ended December 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Revenue

 

$

104,261

 

$

95,896

 

Fee revenue

 

17,944

 

10,135

 

Total revenue

 

122,205

 

106,031

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of goods sold (excluding amortization)

 

47,122

 

43,285

 

Profit-sharing distributions

 

8,410

 

12,487

 

Technology and operations

 

22,547

 

15,783

 

Sales and marketing

 

10,328

 

6,535

 

General and administrative

 

13,968

 

7,817

 

Amortization of contract intangibles

 

2,210

 

2,020

 

Depreciation and amortization

 

1,987

 

1,526

 

Acquisition costs

 

5,376

 

318

 

 

 

 

 

 

 

Total costs and expenses

 

111,948

 

89,771

 

 

 

 

 

 

 

Income from operations

 

10,257

 

16,260

 

Interest expense and other income (expense), net

 

924

 

(525

)

 

 

 

 

 

 

Income before provision for income taxes

 

11,181

 

15,735

 

Provision for income taxes

 

4,472

 

6,609

 

 

 

 

 

 

 

Net income

 

$

6,709

 

$

9,126

 

Basic earnings per common share

 

$

0.21

 

$

0.30

 

Diluted earnings per common share

 

$

0.20

 

$

0.28

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

31,482,853

 

30,393,309

 

Diluted weighted average shares outstanding

 

33,054,264

 

32,382,518

 

 

– more –

 



 

Liquidity Services, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In Thousands)

 

 

 

Three Months Ended
December 31,

 

 

 

2012

 

2011

 

Operating activities

 

 

 

 

 

Net income

 

$

6,709

 

$

9,126

 

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

 

 

 

 

 

Depreciation and amortization

 

4,197

 

3,546

 

Gain on early extinguishment of debt

 

(1,000

)

 

Stock compensation expense

 

4,367

 

2,625

 

Provision for inventory allowance

 

(733

)

(47

)

Provision for doubtful accounts

 

(121

)

(211

)

Incremental tax benefit from exercise of common stock options

 

(5,005

)

(4,889

)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(3,177

)

1,739

 

Inventory

 

(512

)

(3,241

)

Prepaid expenses and other assets

 

1,541

 

6,880

 

Accounts payable

 

1,345

 

(2,314

)

Accrued expenses and other

 

(4,976

)

(4,859

)

Profit-sharing distributions payable

 

(533

)

(959

)

Customer payables

 

842

 

4,082

 

Acquisition earn out payables

 

(4,118

)

 

Other liabilities

 

967

 

711

 

Net cash (used in) provided by operating activities

 

(207

)

12,189

 

Investing activities

 

 

 

 

 

Increase in goodwill and intangibles and cash paid for acquisitions

 

(14,684

)

(80,018

)

Purchases of property and equipment

 

(1,897

)

(1,176

)

Net cash used in investing activities

 

(16,581

)

(81,194

)

Financing activities

 

 

 

 

 

Repayment of notes payable

 

(39,000

)

 

Payment of acquisition contingent liabilities

 

(8,185

)

 

Proceeds from exercise of common stock options (net of tax)

 

209

 

4,010

 

Incremental tax benefit from exercise of common stock options

 

5,005

 

4,889

 

Net cash (used in) provided by financing activities

 

(41,971

)

8,899

 

Effect of exchange rate differences on cash and cash equivalents

 

(131

)

1

 

Net decrease in cash and cash equivalents

 

(58,890

)

(60,105

)

Cash and cash equivalents at beginning of period

 

104,782

 

128,904

 

Cash and cash equivalents at end of period

 

$

45,892

 

$

68,799

 

Supplemental disclosure of cash flow information

 

 

 

 

 

Cash paid for income taxes

 

$

94

 

$

79

 

Cash paid for interest

 

2,011

 

9

 

Note payable issued in connection with acquisition

 

 

40,000

 

Contingent purchase price accrued

 

23,146

 

8,185