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) May 2, 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) |
Registrants 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 May 2, 2013, Liquidity Services, Inc. (the Company) announced its financial results for the quarter ended March 31, 2013. 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 Companys 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 of Liquidity Services, Inc., dated May 2, 2013. |
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: May 2, 2013 |
By: |
/s/ James E. Williams |
|
Name: |
James E. Williams |
|
Title: |
Vice President, General Counsel and |
Exhibit 99.1
LIQUIDITY SERVICES, INC. ANNOUNCES SECOND QUARTER FISCAL YEAR 2013 FINANCIAL RESULTS
Second quarter record revenue of $130.3 million up 4% Record Gross Merchandise Volume (GMV) of $259.1 million up 19% - Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) of $29.2 million down 6% Adjusted EPS of $0.48 down 8%
WASHINGTON May 2, 2013 - Liquidity Services, Inc. (NASDAQ: LQDT; www.liquidityservicesinc.com) today reported its financial results for its second quarter of fiscal year 2013 (Q2-13) ended March 31, 2013. 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 Q2-13 record revenue of $130.3 million, an increase of approximately 4% from the prior years comparable period. Adjusted EBITDA, which excludes stock based compensation and acquisition costs including changes in acquisition earn out payment estimates, for Q2-13 was $29.2 million, a decrease of approximately 6% from the prior years comparable period. Q2-13 GMV, the total sales volume of all merchandise sold through the Companys marketplaces, was a record $259.1 million, an increase of approximately 19% from the prior years comparable period.
Net income in Q2-13 was $12.7 million or $0.39 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 Q2-13 was $15.6 million or $0.48 adjusted diluted earnings per share based on 32.3 million fully diluted shares outstanding, a decrease of approximately 9% and 8%, respectively, from the prior years comparable period.
Liquidity Services generated solid results during Q2-FY13 as we expanded adjusted EBITDA margins in our core business and continued to deliver a high level of service to large commercial and government clients in managing 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 e-commerce platform, investing in our sales and marketing organization and integrating our recent acquisitions of NESA and GoIndustry. We made significant progress this quarter integrating GoIndustry, including the award of several new client engagements, and anticipate that we will exit this fiscal year with GoIndustry operating profitably, while enhancing our strategic plan of serving global capital asset clients. We believe these important investments uniquely address the needs of the Fortune 1000 and public sector agencies and position us well to drive shareholder value over the next five years.
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 continued 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 innovation for our proprietary e-commerce marketplaces to support further expansion and integration of our existing and recently acquired businesses. 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) improved margins in our GoIndustry marketplace as we continue to integrate the acquisition and complete our restructuring plans;
(iv) continued lower than historical growth rates in product flows from existing client programs in our retail goods marketplaces;
(v) an effective income tax rate of 41%; and
(vi) 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.
GMV We expect GMV for fiscal year 2013 to range from $1.025 billion to $1.1 billion, which is unchanged from our previous guidance range. We expect GMV for Q3-13 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 unchanged from our previous guidance range. We expect Adjusted EBITDA for Q3-13 to range from $29.0 million to $32.0 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 unchanged from our previous guidance range. In Q3-13, we estimate Adjusted Earnings Per Diluted Share to be $0.49 to $0.54. This guidance assumes that we have an average fully diluted number of shares outstanding for the year of 32.7 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 Q2-13 Operating Metrics
Registered Buyers At the end of Q2-13, registered buyers totaled approximately 2,307,000, representing a 35% increase over the approximately 1,711,000 registered buyers at the end of Q2-12.
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 643,000 in Q2-13, an approximately 14% increase over the approximately 564,000 auction participants in Q2-12.
Completed Transactions Completed transactions increased to approximately 138,000, an approximately 8% increase for Q2-13 from the approximately 128,000 completed transactions in Q2-12.
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 Q2-13 decreased to 21.3% compared to 24.3% in the prior year period. The table below summarizes GMV and revenue by pricing model.
GMV Mix |
|
|
Q2-13 |
|
Q2-12 |
|
Profit-Sharing Model: |
|
|
|
|
|
Scrap Contract |
|
6.8 |
% |
8.8 |
% |
Total Profit Sharing |
|
6.8 |
% |
8.8 |
% |
Consignment Model: |
|
|
|
|
|
GovDeals |
|
14.0 |
% |
16.9 |
% |
Commercial |
|
45.1 |
% |
31.8 |
% |
Total Consignment |
|
59.1 |
% |
48.7 |
% |
Purchase Model: |
|
|
|
|
|
Commercial |
|
19.6 |
% |
27.0 |
% |
Surplus Contract |
|
14.5 |
% |
15.5 |
% |
Total Purchase |
|
34.1 |
% |
42.5 |
% |
|
|
|
|
|
|
Total |
|
100.0 |
% |
100.0 |
% |
Revenue Mix |
|
|
Q2-13 |
|
Q2-12 |
|
Profit-Sharing Model: |
|
|
|
|
|
Scrap Contract |
|
13.6 |
% |
15.3 |
% |
Total Profit Sharing |
|
13.6 |
% |
15.3 |
% |
Consignment Model: |
|
|
|
|
|
GovDeals |
|
2.7 |
% |
2.6 |
% |
Commercial |
|
12.2 |
% |
8.2 |
% |
Total Consignment |
|
14.9 |
% |
10.8 |
% |
Purchase Model: |
|
|
|
|
|
Commercial |
|
39.0 |
% |
47.5 |
% |
Surplus Contract |
|
28.9 |
% |
26.4 |
% |
Total Purchase |
|
67.9 |
% |
73.9 |
% |
|
|
|
|
|
|
Other |
|
3.6 |
% |
|
|
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 and other expense (income), 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 |
|
Six Months |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(in thousands) (unaudited) |
| ||||||||||
Net income |
|
$ |
12,698 |
|
$ |
18,762 |
|
$ |
19,407 |
|
$ |
27,888 |
|
Interest and other expense (income), net |
|
96 |
|
583 |
|
(828 |
) |
1,108 |
| ||||
Provision for income taxes |
|
8,824 |
|
12,508 |
|
13,296 |
|
19,116 |
| ||||
Amortization of contract intangibles |
|
2,407 |
|
2,020 |
|
4,617 |
|
4,039 |
| ||||
Depreciation and amortization |
|
1,980 |
|
1,505 |
|
3,967 |
|
3,031 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EBITDA |
|
26,005 |
|
35,378 |
|
40,459 |
|
55,182 |
| ||||
Stock compensation expense |
|
2,935 |
|
2,493 |
|
7,302 |
|
5,118 |
| ||||
Acquisition costs |
|
212 |
|
(6,989 |
) |
5,588 |
|
(6,671 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
$ |
29,152 |
|
$ |
30,882 |
|
$ |
53,349 |
|
$ |
53,629 |
|
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 March 31, |
|
Six Months Ended March 31, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(Unaudited) (Dollars in thousands, except per share data) |
| ||||||||||
Net income |
|
$ |
12,698 |
|
$ |
18,762 |
|
$ |
19,407 |
|
$ |
27,888 |
|
Stock compensation expense (net of tax) |
|
1,732 |
|
1,496 |
|
4,352 |
|
3,037 |
| ||||
Amortization of contract intangibles (net of tax) |
|
1,072 |
|
1,090 |
|
2,162 |
|
2,155 |
| ||||
Acquisition costs (net of tax) |
|
124 |
|
(4,193 |
) |
3,350 |
|
(3,958 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted net income |
|
$ |
15,626 |
|
$ |
17,155 |
|
$ |
29,271 |
|
$ |
29,122 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted basic earnings per common share |
|
$ |
0.50 |
|
$ |
0.56 |
|
$ |
0.93 |
|
$ |
0.95 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted diluted earnings per common share |
|
$ |
0.48 |
|
$ |
0.52 |
|
$ |
0.89 |
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted average shares outstanding |
|
31,561,412 |
|
30,840,322 |
|
31,522,133 |
|
30,616,816 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted weighted average shares outstanding |
|
32,331,686 |
|
32,778,428 |
|
32,692,975 |
|
32,580,473 |
|
more
Conference Call
The Company will host a conference call to discuss fiscal second quarter 2013 results at 10:30 a.m. Eastern Time today. Investors and other interested parties may access the teleconference by dialing 800-295-4740 or 617-614-3925 and providing the participant pass code 40750116. A live web cast of the conference call will be provided on the Companys investor relations website at http://www.liquidityservicesinc.com. A replay of the web cast will be available on the Companys website for 30 calendar days ending June 1, 2013 at 11:59 p.m. ET. An audio replay of the teleconference will also be available until June 1, 2013 at 11:59 p.m. ET. To listen to the replay, dial 888-286-8010 or 617-801-6888 and provide pass code 25753158. 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 Companys 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 Wal-Mart 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 worlds 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:
James M. Rallo
CFO & Treasurer
202.467.6868
jim.rallo@liquidityservicesinc.com
more
Liquidity Services, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in Thousands)
|
|
March 31, |
|
September 30, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
57,198 |
|
$ |
104,782 |
|
Accounts receivable, net of allowance for doubtful accounts of $1,141 and $1,248 at March 31, 2013 and September 30, 2012, respectively |
|
18,224 |
|
16,226 |
| ||
Inventory |
|
25,181 |
|
20,669 |
| ||
Prepaid and deferred taxes |
|
22,194 |
|
16,927 |
| ||
Prepaid expenses and other current assets |
|
5,884 |
|
3,973 |
| ||
Total current assets |
|
128,681 |
|
162,577 |
| ||
Property and equipment, net |
|
10,331 |
|
10,382 |
| ||
Intangible assets, net |
|
34,089 |
|
34,204 |
| ||
Goodwill |
|
210,207 |
|
185,771 |
| ||
Other assets |
|
7,639 |
|
7,474 |
| ||
Total assets |
|
$ |
390,947 |
|
$ |
400,408 |
|
Liabilities and stockholders equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
10,763 |
|
$ |
9,997 |
|
Accrued expenses and other current liabilities |
|
32,753 |
|
36,569 |
| ||
Profit-sharing distributions payable |
|
4,314 |
|
4,041 |
| ||
Current portion of acquisition earn out payables |
|
|
|
14,511 |
| ||
Customer payables |
|
34,851 |
|
34,265 |
| ||
Current portion of note payable |
|
|
|
10,000 |
| ||
Total current liabilities |
|
82,681 |
|
109,383 |
| ||
Acquisition earn out payables |
|
18,207 |
|
|
| ||
Note payable, net of current portion |
|
|
|
32,000 |
| ||
Deferred taxes and other long-term liabilities |
|
9,561 |
|
9,022 |
| ||
Total liabilities |
|
110,449 |
|
150,405 |
| ||
Stockholders equity: |
|
|
|
|
| ||
Common stock, $0.001 par value; 120,000,000 shares authorized; 31,597,378 shares issued and outstanding at March 31, 2013; 31,138,111 shares issued and outstanding at September 30, 2012 |
|
31 |
|
31 |
| ||
Additional paid-in capital |
|
195,543 |
|
182,361 |
| ||
Accumulated other comprehensive income |
|
(848 |
) |
1,246 |
| ||
Retained earnings |
|
85,772 |
|
66,365 |
| ||
Total stockholders equity |
|
280,498 |
|
250,003 |
| ||
Total liabilities and stockholders equity |
|
$ |
390,947 |
|
$ |
400,408 |
|
more
Liquidity Services, Inc. and Subsidiaries
Consolidated Statements of Operations
(Dollars in Thousands, Except Share and Per Share Data)
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
106,199 |
|
$ |
112,165 |
|
$ |
207,528 |
|
$ |
208,389 |
|
Fee revenue |
|
24,125 |
|
13,559 |
|
45,001 |
|
23,366 |
| ||||
Total revenue |
|
130,324 |
|
125,724 |
|
252,529 |
|
231,755 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of goods sold (excluding amortization) |
|
49,946 |
|
55,024 |
|
97,068 |
|
98,310 |
| ||||
Profit-sharing distributions |
|
9,942 |
|
11,385 |
|
18,352 |
|
23,872 |
| ||||
Technology and operations |
|
22,407 |
|
15,802 |
|
44,954 |
|
31,585 |
| ||||
Sales and marketing |
|
9,973 |
|
6,909 |
|
20,301 |
|
13,445 |
| ||||
General and administrative |
|
11,839 |
|
8,215 |
|
25,807 |
|
16,032 |
| ||||
Amortization of contract intangibles |
|
2,407 |
|
2,020 |
|
4,617 |
|
4,039 |
| ||||
Depreciation and amortization |
|
1,980 |
|
1,505 |
|
3,967 |
|
3,031 |
| ||||
Acquisition costs |
|
212 |
|
(6,989 |
) |
5,588 |
|
(6,671 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Total costs and expenses |
|
108,706 |
|
93,871 |
|
220,654 |
|
183,643 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from operations |
|
21,618 |
|
31,853 |
|
31,875 |
|
48,112 |
| ||||
Interest and other (expense) income, net |
|
(96 |
) |
(583 |
) |
828 |
|
(1,108 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before provision for income taxes |
|
21,522 |
|
31,270 |
|
32,703 |
|
47,004 |
| ||||
Provision for income taxes |
|
(8,824 |
) |
(12,508 |
) |
(13,296 |
) |
(19,116 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
12,698 |
|
$ |
18,762 |
|
$ |
19,407 |
|
$ |
27,888 |
|
Basic earnings per common share |
|
$ |
0.40 |
|
$ |
0.61 |
|
$ |
0.62 |
|
$ |
0.91 |
|
Diluted earnings per common share |
|
$ |
0.39 |
|
$ |
0.57 |
|
$ |
0.59 |
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted average shares outstanding |
|
31,561,412 |
|
30,840,322 |
|
31,522,133 |
|
30,616,816 |
| ||||
Diluted weighted average shares outstanding |
|
32,331,686 |
|
32,778,428 |
|
32,692,975 |
|
32,580,473 |
|
more
Liquidity Services, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In Thousands)
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Operating activities |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
12,698 |
|
$ |
18,762 |
|
$ |
19,407 |
|
$ |
27,888 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
4,387 |
|
3,524 |
|
8,584 |
|
7,070 |
| ||||
Gain on early extinguishment of debt |
|
|
|
|
|
(1,000 |
) |
|
| ||||
Stock compensation expense |
|
2,935 |
|
2,493 |
|
7,302 |
|
5,118 |
| ||||
Provision (benefit) for inventory allowance |
|
|
|
7 |
|
(733 |
) |
(40 |
) | ||||
Provision (benefit) for doubtful accounts |
|
14 |
|
82 |
|
(107 |
) |
(129 |
) | ||||
Incremental tax benefit from exercise of common stock options |
|
(371 |
) |
(4,449 |
) |
(5,376 |
) |
(9,338 |
) | ||||
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
| ||||
Accounts receivable |
|
1,286 |
|
(2,311 |
) |
(1,891 |
) |
(571 |
) | ||||
Inventory |
|
(3,267 |
) |
766 |
|
(3,779 |
) |
(2,475 |
) | ||||
Prepaid expenses and other assets |
|
(3,508 |
) |
6,397 |
|
(1,967 |
) |
13,276 |
| ||||
Accounts payable |
|
(579 |
) |
6,405 |
|
766 |
|
4,091 |
| ||||
Accrued expenses and other |
|
(1,043 |
) |
7,404 |
|
(6,019 |
) |
2,545 |
| ||||
Profit-sharing distributions payable |
|
806 |
|
(191 |
) |
273 |
|
(1,150 |
) | ||||
Customer payables |
|
(256 |
) |
(1,856 |
) |
586 |
|
2,226 |
| ||||
Acquisition earn out payables |
|
(2,050 |
) |
(10,109 |
) |
(6,168 |
) |
(10,109 |
) | ||||
Other liabilities |
|
(429 |
) |
(544 |
) |
538 |
|
167 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net cash provided by operating activities |
|
10,623 |
|
26,380 |
|
10,416 |
|
38,569 |
| ||||
Investing activities |
|
|
|
|
|
|
|
|
| ||||
Increase in goodwill and intangibles and cash paid for acquisitions |
|
(14 |
) |
(22 |
) |
(14,698 |
) |
(80,040 |
) | ||||
Purchases of property and equipment |
|
(624 |
) |
(883 |
) |
(2,521 |
) |
(2,059 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net cash used in provided by investing activities |
|
(638 |
) |
(905 |
) |
(17,219 |
) |
(82,099 |
) | ||||
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) |
|
295 |
|
5,941 |
|
504 |
|
9,951 |
| ||||
Incremental tax benefit from exercise of common stock options |
|
371 |
|
4,449 |
|
5,376 |
|
9,338 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net cash provided by (used in) financing activities |
|
666 |
|
10,390 |
|
(41,305 |
) |
19,289 |
| ||||
Effect of exchange rate differences on cash and cash equivalents |
|
655 |
|
(17 |
) |
524 |
|
(16 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net increase (decrease) in cash and cash equivalents |
|
11,306 |
|
35,848 |
|
(47,584 |
) |
(24,257 |
) | ||||
Cash and cash equivalents at beginning of the period |
|
45,892 |
|
68,984 |
|
104,782 |
|
129,089 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents at end of period |
|
$ |
57,198 |
|
$ |
104,832 |
|
$ |
57,198 |
|
$ |
104,832 |
|
Supplemental disclosure of cash flow information |
|
|
|
|
|
|
|
|
| ||||
Cash paid for income taxes |
|
$ |
10,399 |
|
$ |
2,366 |
|
$ |
10,493 |
|
$ |
2,445 |
|
Cash paid for interest |
|
12 |
|
32 |
|
2,023 |
|
40 |
| ||||
Note payable issued in connection with acquisition |
|
|
|
|
|
|
|
40,000 |
| ||||
Contingent purchase price accrued |
|
|
|
|
|
23,146 |
|
8,185 |
|