XML 61 R46.htm IDEA: XBRL DOCUMENT v3.19.1
Operating Segments and Related Information - Schedule of Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment information                        
Revenue, net of refund liabilities $ 49,633 $ 43,320 $ 42,102 $ 36,721 $ 47,074 $ 42,467 $ 38,510 $ 33,569 $ 171,776 $ 161,620 $ 140,844  
Net income from continuing operations                 3,351 4,556 2,229  
Income tax expense (252) 597 189 787 526 930 879 627 1,321 2,962 1,242  
Interest expense, net 363 416 486 398 1,312 142 48 37 1,663 1,539 (153)  
EBIT                 6,335 9,057 3,318  
Depreciation of property, equipment and software assets 2,074 1,713 2,360 1,223 1,107 1,133 1,109 1,220 7,370 4,569 5,033  
Amortization of intangible assets 871 872 864 788 1,468 722 722 722 3,395 3,634 1,832  
EBITDA                 17,100 17,260 10,183  
Foreign currency transaction losses (gains) on short-term intercompany balances 272 70 880 (220) (263) (418) (957) (552) 1,002 (2,190) 84  
Acquisition-related charges                 (1,628) (2,283)    
Transformation and severance expenses                 3,122 1,666 (1,329)  
Other (income) loss 5 $ (1) $ 5 $ 12 17 $ 17 $ 5 $ (199) 21 (160) (121)  
Stock-based compensation                 5,056 7,052 5,123  
Adjusted EBITDA                 24,673 21,345 16,598  
Capital expenditures                 10,398 9,355 5,887  
Allocated assets 97,357       73,035       104,652 97,357 73,035  
Cash and cash equivalents 18,823       15,723       13,973 18,823 15,723 $ 15,122
Restricted cash 51               46 51    
Deferred loan costs 131               65 131    
Deferred income taxes 1,538               2,895 1,538    
Total assets 120,218       93,474       124,829 120,218 93,474  
Long-lived assets 54,006               37,540 54,006    
Continuing operations                        
Segment information                        
Cash and cash equivalents 18,823       15,723       13,973 18,823 15,723  
Restricted cash 51       47       46 51 47  
Deferred loan costs 0                 0    
Deferred income taxes 1,538       2,269       3,561 1,538 2,269  
Prepaid expenses and other assets 910       800       910 910 800  
Discontinued Operations                        
Segment information                        
Discontinued operations 1,539       1,600       1,687 1,539 1,600  
United States                        
Segment information                        
Revenue, net of refund liabilities                 100,458 93,447 80,857  
Cash and cash equivalents                 5,700      
Long-lived assets 47,371               34,236 47,371    
United Kingdom                        
Segment information                        
Revenue, net of refund liabilities                 27,774 23,408 17,501  
Long-lived assets 5,510               2,909 5,510    
Canada                        
Segment information                        
Revenue, net of refund liabilities                 14,700 14,375 14,531  
Cash and cash equivalents                 1,200      
Australia                        
Segment information                        
Revenue, net of refund liabilities                 8,397 8,732 7,354  
France                        
Segment information                        
Revenue, net of refund liabilities                 6,721 5,987 6,934  
Mexico                        
Segment information                        
Revenue, net of refund liabilities                 3,793 5,385 4,900  
Brazil                        
Segment information                        
Revenue, net of refund liabilities                 1,799 2,053 1,169  
Spain                        
Segment information                        
Revenue, net of refund liabilities                 1,443 1,127 964  
Hong Kong                        
Segment information                        
Revenue, net of refund liabilities                 1,219 889 824  
Thailand                        
Segment information                        
Revenue, net of refund liabilities                 1,094 699 654  
Ireland                        
Segment information                        
Revenue, net of refund liabilities                 741 929 337  
Colombia                        
Segment information                        
Revenue, net of refund liabilities                 465 709 583  
New Zealand                        
Segment information                        
Revenue, net of refund liabilities                 338 899 979  
Other                        
Segment information                        
Revenue, net of refund liabilities                 2,834 2,981 3,257  
Cash and cash equivalents                 7,100      
Long-lived assets 1,125               395 1,125    
Recovery Audit Services – Americas                        
Segment information                        
Revenue, net of refund liabilities                 115,920 113,122 99,861  
EBIT                 26,602 29,163 25,476  
Depreciation of property, equipment and software assets                 5,545 3,165 3,750  
Amortization of intangible assets                 1,664 1,919 1,477  
EBITDA                 33,811 34,247 30,703  
Foreign currency transaction losses (gains) on short-term intercompany balances                 367 (249) 31  
Acquisition-related charges                 0 0    
Transformation and severance expenses                 944 313 (517)  
Other (income) loss                 (4) 751 0  
Stock-based compensation                 0 0 0  
Adjusted EBITDA                 35,118 35,062 31,251  
Capital expenditures                 2,050 2,389 4,393  
Allocated assets 65,397       47,690       71,211 65,397 47,690  
Total assets 65,397       47,690       71,211 65,397 47,690  
Recovery Audit Services – Europe/Asia- Pacific                        
Segment information                        
Revenue, net of refund liabilities                 49,526 44,372 37,335  
EBIT                 12,413 11,700 6,455  
Depreciation of property, equipment and software assets                 683 599 529  
Amortization of intangible assets                 172 142 0  
EBITDA                 13,268 12,441 6,984  
Foreign currency transaction losses (gains) on short-term intercompany balances                 1,044 (1,769) 107  
Acquisition-related charges                 0 0    
Transformation and severance expenses                 1,194 655 (312)  
Other (income) loss                 8 184 0  
Stock-based compensation                 0 0 0  
Adjusted EBITDA                 15,514 11,511 7,403  
Capital expenditures                 1,200 2,383 600  
Allocated assets 22,474       14,813       26,147 22,474 14,813  
Total assets 22,474       14,813       26,147 22,474 14,813  
Adjacent Services                        
Segment information                        
Revenue, net of refund liabilities                 6,330 4,126 3,648  
EBIT                 (5,231) (7,942) (4,617)  
Depreciation of property, equipment and software assets                 1,142 805 754  
Amortization of intangible assets                 1,559 1,573 355  
EBITDA                 (2,530) (5,564) (3,508)  
Foreign currency transaction losses (gains) on short-term intercompany balances                 14 (9) 17  
Acquisition-related charges                 0 0    
Transformation and severance expenses                 66 320 (258)  
Other (income) loss                 0 (195) (121)  
Stock-based compensation                 0 0 0  
Adjusted EBITDA                 (2,450) (5,448) (3,354)  
Capital expenditures                 257 1,335 894  
Allocated assets 9,486       10,532       7,294 9,486 10,532  
Total assets 9,486       10,532       7,294 9,486 10,532  
Corporate Support                        
Segment information                        
Revenue, net of refund liabilities                 0 0 0  
EBIT                 (27,449) (23,864) (23,996)  
Depreciation of property, equipment and software assets                 0 0 0  
Amortization of intangible assets                 0 0 0  
EBITDA                 (27,449) (23,864) (23,996)  
Foreign currency transaction losses (gains) on short-term intercompany balances                 (423) (163) (71)  
Acquisition-related charges                 (1,628) (2,283)    
Transformation and severance expenses                 918 378 (242)  
Other (income) loss                 17 (900) 0  
Stock-based compensation                 5,056 7,052 5,123  
Adjusted EBITDA                 (23,509) (19,780) (18,702)  
Capital expenditures                 6,891 3,248 0  
Allocated assets 0       0       0 0 0  
Total assets 22,861       20,439       20,177 22,861 20,439  
Corporate Support | Continuing operations                        
Segment information                        
Cash and cash equivalents 18,823       15,723       13,973 18,823 15,723  
Restricted cash 51       47       46 51 47  
Deferred loan costs 0                 0    
Deferred income taxes 1,538       2,269       3,561 1,538 2,269  
Prepaid expenses and other assets 910       800       910 910 800  
Corporate Support | Discontinued Operations                        
Segment information                        
Discontinued operations $ 1,539       $ 1,600       $ 1,687 $ 1,539 $ 1,600