EX-99.1 2 d887756dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Press Release

PRGX Global, Inc. Announces Fourth Quarter and Full Year 2019 Financial Results

ATLANTA, February 25, 2020 — PRGX Global, Inc. (Nasdaq: PRGX), a global leader in Recovery Audit and Spend Analytics services, today announced its unaudited financial results for the fourth quarter and year ended December 31, 2019.

Quarterly Highlights

 

   

Adjusted EBITDA from continuing operations of $11.9 million, net loss from continuing operations of $4.4 million

 

   

Adjusted EBITDA is the highest in over a decade

 

   

Delivered on commitment to reach Adjacent Services profitability by the end of 2019

 

   

Reiterating 2020 annual guidance for Adjusted EBITDA of between $28 million to $30 million

 

     For the Three Months Ended
December 31,
    For the Twelve Months Ended
December 31,
 
Selected Financial Data (dollars in thousands)    2019     2018      % Change     2019     2018      % Change  

Revenue

              

Recovery Audit Services - Americas

   $ 30,413     $ 32,244        -5.7   $ 116,708     $ 115,920        0.7

Recovery Audit Services - Europe/Asia-Pacific

     14,885       15,863        -6.2     47,283       49,526        -4.5

Adjacent Services

     1,392       1,526        -8.8     5,767       6,330        -8.9

Total

   $ 46,690     $ 49,633        -5.9   $ 169,758     $ 171,776        -1.2

Net (loss) income from continuing operations

     (4,369     5,933        -173.6     (14,328     3,351        -527.6

Non-GAAP Financial Measures

              

Adjusted EBITDA from continuing operations

   $ 11,889     $ 10,869        9.4   $ 22,070     $ 24,673        -10.5

“Consistent with the guidance provided last quarter, we delivered significantly improved Adjusted EBITDA performance as we rationalized costs in our business and brought Adjacent Services to profitability. This quarter marks the highest quarterly Adjusted EBITDA the company has delivered in more than 10 years. While our streamlined cost structure is the nearest term evidence of PRGX’s transformation, we remain on track to begin rolling out our next generation technology platform and audit tools in the second quarter that we expect will drive future revenue growth and improved profitability,” said Ron Stewart, President and Chief Executive Officer.

“In 2020, we continue to expect Adjusted EBITDA to grow as we fully realize the benefit of the cost takeout initiatives in 2019 and continue to improve client profitability. We reiterate our expectation of delivering 2020 Adjusted EBITDA within a range of $28 to $30 million, reflecting 25-to-30 percent growth on an assumed flat revenue base, and significant improvement in free cash flow. Looking ahead to 2021 and beyond, we expect to deliver meaningful top-line growth, as the market for Source-to-Pay solutions continues to grow and PRGX further enhances its position in that market,” concluded Stewart.


LOGO

 

Unaudited Consolidated Results from Continuing Operations for the Three Months Ended December 31, 2019

Consolidated revenue from continuing operations for the fourth quarter of 2019 was $46.7 million, compared to $49.6 million for the same period in 2018, a decrease of 5.9%. Fourth quarter 2019 revenue from the Recovery Audit Services segments was $45.3 million compared to $48.1 million in the prior year, and from the Adjacent Services segment was $1.4 million compared to $1.5 million in 2018. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue decreased by 6.3% in the fourth quarter of 2019 compared to the same period in the prior year.

Total cost of revenue from continuing operations for the fourth quarter of 2019 was $23.1 million, or 49.5% of revenue, compared to $26.5 million, or 53.4% of revenue, for the same period in the prior year.

Selling, general and administrative expenses from continuing operations for the fourth quarter of 2019 were $14.4 million compared to $13.9 million in the prior year period.

Consolidated net loss from continuing operations for the fourth quarter of 2019 was $4.4 million, or $(0.19) per basic and diluted share, compared to net income of $5.9 million, or $0.26 per basic and diluted share, for the same period in 2018.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) from continuing operations for the fourth quarter of 2019 was $11.9 million, or 25.5% of revenue, compared to Adjusted EBITDA of $10.9 million, or 21.9% of revenue, for the fourth quarter of 2018, an increase of $1.0 million or 9.4%.

Schedule 3 attached to this press release provides a reconciliation of net loss to each of Earnings Before Interest and Taxes (EBIT), Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA.

Unaudited Consolidated Results from Continuing Operations for the Year Ended December 31, 2019

Consolidated revenue from continuing operations for the year ended December 31, 2019 was $169.8 million, compared to $171.8 million for the same period in 2018, a decrease of 1.2%. For the year ended December 31, 2019, revenue from the Recovery Audit Services segments was $164.0 million compared to $165.4 million in the prior year, and from the Adjacent Services segment was $5.8 million compared to $6.3 million in 2018. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue increased by 0.1% for the year ended December 31, 2019 compared to the prior year.

Total cost of revenue from continuing operations for the year ended December 31, 2019 was $100.2 million, or 59.0% of revenue, compared to $104.8 million, or 61.0% of revenue, for the prior year, representing a 2.0% improvement as a percentage of revenue.

Selling, general and administrative expenses from continuing operations for the year ended December 31, 2019 were $57.6 million compared to $50.5 million in the prior year.

Consolidated net loss from continuing operations for the year ended December 31, 2019 was $14.3 million, or $(0.63) per basic and diluted share, compared to net income of $3.4 million, or $0.14 per basic and diluted share, for 2018.

Adjusted EBITDA from continuing operations for the year ended December 31, 2019 was $22.1 million, or 13.0% of revenue, compared to Adjusted EBITDA of $24.7 million, or 14.4% of revenue, for 2018, a decrease of $2.6 million or 10.5%.

Schedule 3 attached to this press release provides a reconciliation of net loss to each of EBIT, EBITDA and Adjusted EBITDA.

Cash Flow and Liquidity

Net cash provided by operating activities for the fourth quarter of 2019 was $7.3 million, compared to $5.9 million in the fourth quarter of the prior year, and net cash provided by operating activities was $10.5 million for the year ended December 31, 2019, compared to $2.4 million in the prior year.

At December 31, 2019, the Company had unrestricted cash and cash equivalents of $15.0 million, and borrowings of $37.0 million against its $60.0 million revolving credit facility.


LOGO

 

Impairment Charges

Under generally accepted accounting principles, the company is required to perform a periodic impairment test of its goodwill. This analysis is performed in the fourth quarter each year. Additionally, we evaluate goodwill, property, equipment and software, and intangible assets when there is an indicator of impairment. As a result of these analyses, in the fourth quarter the Company recorded a non-cash impairment charge of $10.1 million, with $7.5 million relating to internally developed software that is no longer in use, and $2.6 million relating to the impairment of goodwill associated with our Adjacent Services segment.

Guidance

For 2020, Adjusted EBITDA is expected to be in the range of $28 million to $30 million.

Stock Repurchase Program

Since the February 2014 announcement of the Company’s stock repurchase program, as of December 31, 2019, the Company has repurchased 9.8 million shares. The Company repurchased approximately 0.7 million shares of its outstanding common stock for an aggregate price of $4.7 million in the year ended December 31, 2019.

Fourth Quarter Earnings Call

As previously announced, management will hold a conference call later today at 5:00 PM (Eastern time) to discuss the Company’s fourth quarter and full year 2019 financial results. To access the conference call, listeners in the U.S. and Canada should dial (877) 755-7423 at least 5 minutes prior to the start of the conference. Listeners outside the U.S. and Canada should dial (678) 894-3069. To be admitted to the call, listeners should use passcode 2181927.

This teleconference will also be audiocast on the Internet at www.prgx.com (click on “Events & Presentations” under “Investors”). A replay of the audiocast will be available at the same location on www.prgx.com beginning approximately two hours after the conclusion of the live audiocast, extending through June 30, 2020. Please note that the Internet audiocast is “listen-only.” Microsoft Windows Media Player is required to access the live audiocast and the replay and can be downloaded from www.microsoft.com/en-us/downloads.

About PRGX

PRGX helps companies spot value in their source-to-pay processes that other sophisticated solutions didn’t get to before. Having identified more than 300 common points of leakage, we help companies reach wider, dig deeper, and act faster to get more value out of their source-to-pay data. We pioneered this industry nearly 50 years ago, and today we help clients in more than 30 countries take back $1.2 billion in annual cash flow. It’s why 75% of top global retailers and a third of the largest companies in the Fortune 500 rely on us. For additional information on PRGX, please visit www.prgx.com.

Forward-Looking Statements

In addition to historical information, this press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include both implied and express statements regarding the Company’s overall condition and growth prospects, and the Company’s expectations regarding its 2020 financial performance. Such forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company to differ materially from the historical results or from any results expressed or implied by such forward-looking statements. Risks that could affect the Company’s future performance include revenue that does not meet expectations or justify costs incurred, the Company’s ability to develop material sources of new revenue in addition to revenue from its core recovery audit services, changes in the market for the Company’s services, the Company’s ability to retain and attract qualified personnel, the Company’s ability to execute on its profitability improvement efforts, the Company’s ability to integrate recent and future acquisitions, uncertainty in the credit markets, the Company’s ability to maintain compliance with its financial covenants, client bankruptcies, loss of major clients, and other risks generally applicable to the Company’s business. For a discussion of other risk factors that may impact the Company’s business, please see the Company’s filings with the Securities and Exchange Commission. The Company disclaims any obligation or duty to update or modify these forward-looking statements.


LOGO

Non-GAAP Financial Measures

EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of the Company’s performance. They are not presented in accordance with accounting principles generally accepted in the United States, or GAAP. The Company believes these measures provide additional meaningful information in evaluating its performance over time, and that the rating agencies and a number of lenders use EBITDA and similar measures for similar purposes. In addition, a measure similar to Adjusted EBITDA is used in the restrictive covenants contained in the Company’s secured credit facility. However, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of the Company’s results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that, as described above, the adjustments may vary from period to period and in the future the Company will incur expenses such as those used in calculating these measures. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. Schedule 3 to this press release provides a reconciliation of net income (loss) to each of EBIT, EBITDA and Adjusted EBITDA.

CONTACT: PRGX Global, Inc.

investor-relations@prgx.com

Phone: 770-779-3011


LOGO

SCHEDULE 1

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Amounts in thousands, except per share data)

(Unaudited)

 

     Three Months
Ended December 31,
    Twelve Months
Ended December 31,
 
     2019     2018     2019     2018  

Revenue, net

   $ 46,690     $ 49,633     $ 169,758     $ 171,776  

Operating expenses:

        

Cost of revenue

     23,090       26,493       100,176       104,825  

Selling, general and administrative expenses

     14,390       13,862       57,599       50,456  

Depreciation of property, equipment and software assets

     2,749       2,074       9,981       7,370  

Amortization of intangible assets

     867       871       3,465       3,395  

Acquisition-related adjustment loss (income)

     —         12       (250     (1,628

Impairment charges

     10,073       —         10,073       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     51,169       43,312       181,044       164,418  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income from continuing operations

     (4,479     6,321       (11,286     7,358  

Foreign currency transaction (gains) losses on short-term intercompany balances

     (736     272       298       1,002  

Interest expense, net

     376       363       1,817       1,663  

Other loss (income)

     1       5       (3     21  
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations before income tax

     (4,120     5,681       (13,398     4,672  

Income tax expense (benefit)

     249       (252     930       1,321  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income from continuing operations

   $ (4,369   $ 5,933     $ (14,328   $ 3,351  
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations:

        

(Loss) income from discontinued operations

     (34     1,926       608       1,242  

Income tax expense

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income from discontinued operations

     (34     1,926       608       1,242  

Net (loss) income

   $ (4,403   $ 7,859     $ (13,720   $ 4,593  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic (loss) income per common share:

        

Basic (loss) income from continuing operations

   $ (0.19   $ 0.26     $ (0.63   $ 0.14  

Basic income from discontinued operations

     —         0.08       0.03       0.06  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total basic (loss) income per common share

   $ (0.19   $ 0.34     $ (0.60   $ 0.20  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted (loss) income per common share:

        

Diluted (loss) income from continuing operations

   $ (0.19   $ 0.26     $ (0.63   $ 0.14  

Diluted income from discontinued operations

     —         0.08       0.03       0.06  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total diluted (loss) income per common share

   $ (0.19   $ 0.34     $ (0.60   $ 0.20  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     22,463       23,036       22,651       22,811  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     22,463       23,619       22,651       23,434  
  

 

 

   

 

 

   

 

 

   

 

 

 


LOGO

 

SCHEDULE 2

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Amounts in thousands)

(Unaudited)

 

     December 31,
2019
    December 31,
2018
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 14,982     $ 13,973  

Restricted cash

     46       46  

Receivables:

    

Contract receivables, net

     43,112       46,865  

Employee advances and miscellaneous receivables, net

     704       567  
  

 

 

   

 

 

 

Total receivables

     43,816       47,432  

Prepaid expenses and other current assets

     5,582       3,144  
  

 

 

   

 

 

 

Total current assets

     64,426       64,595  
  

 

 

   

 

 

 

Property, equipment and software, net

     17,746     $ 22,028  

Operating lease right-of-use assets

     10,969       —    

Goodwill

     15,070       17,531  

Intangible assets, net

     11,506       14,945  

Deferred income taxes

     3,921       3,561  

Other assets

     1,828       2,169  
  

 

 

   

 

 

 

Total assets

   $ 125,466     $ 124,829  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable and accrued expenses

   $ 4,326     $ 7,515  

Accrued payroll and related expenses

     12,951       15,073  

Current portion of operating lease liabilities

     3,717       —    

Refund liabilities

     4,513       6,497  

Deferred revenue

     2,217       2,428  

Current portion of long-term debt

     17       48  

Current portion of business acquisition obligations

     —         4,162  
  

 

 

   

 

 

 

Total current liabilities

     27,741       35,723  

Long-term debt

     36,603       21,553  

Long-term operating lease liabilities

     7,435       —    

Refund liabilities

     9       100  

Deferred income taxes

     628       666  

Other long-term liabilities

     —         458  
  

 

 

   

 

 

 

Total liabilities

     72,416       58,500  
  

 

 

   

 

 

 

Shareholders’ equity:

    

Common stock

     234       232  

Additional paid-in capital

     582,404       582,574  

Accumulated deficit

     (529,176     (515,456

Accumulated other comprehensive income

     (412     (1,021
  

 

 

   

 

 

 

Total shareholders’ equity

     53,050       66,329  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 125,466     $ 124,829  
  

 

 

   

 

 

 


LOGO

 

SCHEDULE 3

PRGX Global, Inc. and Subsidiaries

Reconciliation of Net (Loss) Income to EBIT, EBITDA and Adjusted EBITDA

(Amounts in thousands)

(Unaudited)

 

     Three Months
Ended December 31,
    Twelve Months
Ended December 31,
 
     2019     2018     2019     2018  

Reconciliation of net (loss) income to EBIT, EBITDA and Adjusted EBITDA:

        

Net (loss) income

   $ (4,403   $ 7,859     $ (13,720   $ 4,593  

Income tax expense (benefit)

     249       (252     930       1,321  

Interest expense, net

     376       363       1,817       1,663  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBIT

     (3,778     7,970       (10,973     7,577  

Depreciation of property, equipment and software assets

     2,749       2,074       9,981       7,371  

Amortization of intangible assets

     867       871       3,465       3,395  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     (162     10,915       2,473       18,343  

Impairment charges

     10,058       —         10,058       —    

Foreign currency transaction (gains) losses on short-term intercompany balances

     (736     272       298       1,002  

Acquisition-related adjustment loss (income)

     —         12       (250     (1,628

Transformation, severance, and other expenses

     1,322       694       5,157       3,122  

Other loss (income)

     1       5       (3     21  

Stock-based compensation

     1,357       897       4,930       5,056  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 11,840     $ 12,795     $ 22,663     $ 25,916  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from continuing operations

   $ 11,889     $ 10,869     $ 22,070     $ 24,673  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from discontinued operations

   $ (49   $ 1,926     $ 593     $ 1,243  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of our performance. They are not presented in accordance with accounting principles generally accepted in the United States, or GAAP. The Company believes these measures provide additional meaningful information in evaluating the Company’s performance over time, and that the rating agencies and a number of lenders use EBIT, EBITDA and similar measures for similar purposes. In addition, a measure similar to Adjusted EBITDA is used in the restrictive covenants contained in the Company’s secured credit facility. However, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of our results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that in the future we will incur expenses such as those used in calculating these measures. Our presentation of these measures should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.


LOGO

 

SCHEDULE 4

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

 

     Three Months
Ended December 31,
    Twelve Months
Ended December 31,
 
     2019     2018     2019     2018  

Cash flows from operating activities:

        

Net (loss) income

   $ (4,403   $ 7,859     $ (13,720   $ 4,593  

Adjustments to reconcile net (loss) income to net cash from operating activities:

        

Impairment charges

     10,058       —         10,058       —    

Depreciation and amortization

     3,616       2,946       13,446       10,766  

Amortization of deferred loan costs

     5       —         126       53  

Deferred income taxes

     (429     (1,490     (425     (1,321

Stock-based compensation expense

     1,495       897       5,068       5,056  

Changes in fair value of contingent consideration

     —         12       (250     (1,628

Foreign currency transaction (gains) losses on short-term intercompany balances

     (736     272       298       1,002  

Long-term incentive compensation payout

     —         —         —         (6,378

(Increase) decrease in receivables

     (5,240     (10,181     4,107       (9,631

Increase (decrease) in accounts payable, accrued payroll and other accrued expenses

     4,245       5,367       (3,386     (855

Other, primarily changes in assets and liabilities

     (1,319     173       (4,822     769  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     7,292       5,855       10,500       2,426  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property, equipment and software, net of disposals

     (3,348     (2,499     (15,027     (10,398

Business acquisition, net of cash acquired

     —         —         —         19  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (3,348     (2,499     (15,027     (10,379
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Net borrowings under line of credit

     1,000       4,000       15,400       8,000  

Payment of earnout liability related to business acquisitions

     —         —         (4,229     (4,000

Payment of deferred loan costs

     (78     —         (472     (38

Repurchases of common stock

     (442     (4,069     (4,654     (4,069

Other, net

     (43     262       (582     3,141  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     437       193       5,463       3,034  
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     (590     (123     73       64  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     3,791       3,426       1,009       (4,855

Cash, cash equivalents and restricted cash at beginning of period

     11,237       10,593       14,019       18,874  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 15,028     $ 14,019     $ 15,028     $ 14,019  
  

 

 

   

 

 

   

 

 

   

 

 

 

Noncash investing activities:

        

Capital expenditures for property, equipment, and software not paid by period end

   $ 17     $ 1,954     $ 17     $ 1,954  
  

 

 

   

 

 

   

 

 

   

 

 

 


LOGO

 

SCHEDULE 5

PRGX Global, Inc. and Subsidiaries

Results by Operating Segment *

(Amounts in thousands)

(Unaudited)

 

     Three Months
Ended December 31,
    Twelve Months
Ended December 31,
 
     2019     2018     Change     2019     2018     Change  

Revenue, net

            

Recovery Audit Services—Americas

   $ 30,413     $ 32,244     $ (1,831   $ 116,708     $ 115,920     $ 788  

Recovery Audit Services—Europe/Asia-Pacific

     14,885       15,863       (978     47,283       49,526       (2,243

Adjacent Services

     1,392       1,526       (134     5,767       6,330       (563
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 46,690     $ 49,633     $ (2,943   $ 169,758     $ 171,776     $ (2,018
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

            

Recovery Audit Services—Americas

   $ 15,724     $ 17,031     $ (1,307   $ 64,864     $ 69,897     $ (5,033

Recovery Audit Services—Europe/Asia-Pacific

     7,042       7,216       (174     27,618       27,767       (149

Adjacent Services

     324       2,246       (1,922     7,694       7,161       533  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 23,090     $ 26,493     $ (3,403   $ 100,176     $ 104,825     $ (4,649
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expenses

            

Recovery Audit Services—Americas

   $ 3,261     $ 3,103     $ 158     $ 13,751     $ 11,849     $ 1,902  

Recovery Audit Services—Europe/Asia-Pacific

     1,047       1,796       (749     7,600       7,439       161  

Adjacent Services

     66       262       (196     1,147       1,685       (538

Corporate

     10,016       8,701       1,315       35,101       29,483       5,618  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 14,390     $ 13,862     $ 528     $ 57,599     $ 50,456     $ 7,143  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impairment charges and acquisition-related adjustments

            

Recovery Audit Services—Americas

   $ 1,497     $ —       $ 1,497     $ 1,247     $ —       $ 1,247  

Recovery Audit Services—Europe/Asia-Pacific

     24       —         24       24       —         24  

Adjacent Services

     3,425       —         3,425       3,425       —         3,425  

Corporate

     5,127       12       5,115       5,127       (1,628     6,755  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 10,073     $ 12     $ 10,061     $ 9,823     $ (1,628   $ 11,451  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation of property, equipment and software assets

            

Recovery Audit Services—Americas

   $ 2,312     $ 1,669     $ 643     $ 8,184     $ 5,545     $ 2,639  

Recovery Audit Services—Europe/Asia-Pacific

     186       171       15       706       683       23  

Adjacent Services

     251       234       17       1,091       1,142       (51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,749     $ 2,074     $ 675     $ 9,981     $ 7,370     $ 2,611  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amortization of intangible assets

            

Recovery Audit Services—Americas

   $ 437     $ 446     $ (9   $ 1,750     $ 1,664     $ 86  

Recovery Audit Services—Europe/Asia-Pacific

     43       36       7       169       172       (3

Adjacent Services

     387       389       (2     1,546       1,559       (13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 867     $ 871     $ (4   $ 3,465     $ 3,395     $ 70  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

            

Recovery Audit Services—Americas

   $ 7,182     $ 9,995     $ (2,813   $ 26,912     $ 26,965     $ (53

Recovery Audit Services—Europe/Asia-Pacific

     6,543       6,644       (101     11,166       13,465       (2,299

Adjacent Services

     (3,061     (1,605     (1,456     (9,136     (5,217     (3,919

Corporate

     (15,143     (8,713     (6,430     (40,228     (27,855     (12,373
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (4,479   $ 6,321     $ (10,800   $ (11,286   $ 7,358     $ (18,644
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from continuing operations

            

Recovery Audit Services—Americas

   $ 12,520     $ 12,326     $ 194     $ 40,217     $ 35,118     $ 5,099  

Recovery Audit Services—Europe/Asia-Pacific

     7,078       7,046       32       12,732       15,514       (2,782

Adjacent Services

     909       (982     1,891       (2,213     (2,450     237  

Corporate

     (8,618     (7,521     (1,097     (28,666     (23,509     (5,157
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 11,889     $ 10,869     $ 1,020     $ 22,070     $ 24,673     $ (2,603
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


LOGO

 

*

The Recovery Audit Services - Americas segment represents recovery audit services provided in the United States, Canada and Latin America. The Recovery Audit Services - Europe/Asia-Pacific segment represents recovery audit services provided in Europe, Asia and the Pacific region. The Adjacent Services segment represents advisory services, spend analytics and supplier information management services.