-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, LJxqxfPLCNa3xQ0SYMTbBA+bLjy7J5+9WRgZoOVP0rc1/hq+cnKlXOE2KMAsmkDX PPxGFjNOCLXTrGGOnZjKlQ== 0001193125-06-150202.txt : 20060720 0001193125-06-150202.hdr.sgml : 20060720 20060720165211 ACCESSION NUMBER: 0001193125-06-150202 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20060720 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060720 DATE AS OF CHANGE: 20060720 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SAVVIS, Inc. CENTRAL INDEX KEY: 0001058444 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 431809960 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-29375 FILM NUMBER: 06972199 BUSINESS ADDRESS: STREET 1: 1 SAVVIS PARKWAY CITY: TOWN & COUNTRY STATE: MO ZIP: 63017 BUSINESS PHONE: 314-638-7000 MAIL ADDRESS: STREET 1: 1 SAVVIS PARKWAY CITY: TOWN & COUNTRY STATE: MO ZIP: 63017 FORMER COMPANY: FORMER CONFORMED NAME: SAVVIS COMMUNICATIONS CORP DATE OF NAME CHANGE: 19991112 FORMER COMPANY: FORMER CONFORMED NAME: SAVVIS HOLDINGS CORP DATE OF NAME CHANGE: 19991020 8-K 1 d8k.htm FORM 8-K Form 8-K

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): July 20, 2006

 


SAVVIS, INC.

(Exact name of registrant as specified in its charter)

 


 

Delaware   0-29375   43-1809960

(State or Other Jurisdiction

of Incorporation)

  (Commission File Number)  

(IRS Employer

Identification No.)

 

1 SAVVIS Parkway, Town & Country, Missouri   63017
(Address of Principal Executive Office)   (Zip Code)

Registrant’s telephone number, including area code: (314) 628-7000

 

(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 obligations of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On July 20, 2006, SAVVIS, Inc. announced its financial results for the quarter ended June 30, 2006. A copy of the press release containing the announcement is furnished as Exhibit 99.1 to this report on Form 8-K. The information contained in this report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.

(d) Exhibits.

 

Exhibit No.  

Description

99.1   Press release of SAVVIS, Inc. dated July 20, 2006, furnished in accordance with Item 2.02 of this Current Report on Form 8-K.


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.

 

  SAVVIS, INC.
Date: July 20, 2006   By:  

/s/ Jeffrey H. VonDeylen

  Name:   Jeffrey H. VonDeylen
  Title:   Chief Financial Officer


EXHIBIT INDEX

 

Exhibit No.  

Description

99.1   Press release of SAVVIS, Inc. dated July 20, 2006, reporting results for the quarter ended June 30, 2006.
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

EXHIBIT 99.1

LOGO

FOR IMMEDIATE RELEASE

CONTACTS:

 

Investors: Elizabeth Corse   Media: Carter Cromley
(703) 667-6984   (703) 667-6110
elizabeth.corse@savvis.net   carter.cromley@savvis.net

SAVVIS REPORTS SECOND-QUARTER REVENUE UP 13% FROM A YEAR AGO, TO $189.6 MILLION

Q2 Adjusted EBITDA of $28.5 million, up 47% from Q2 2005 and 12% from Q1 2006

Operating cash flow $21.3 million

ST. LOUIS, MO. – July 20, 2006 – SAVVIS, Inc. (NASDAQ: SVVS), a global leader in IT infrastructure services for business applications, announced today that its revenue for the second quarter of 2006 totaled $189.6 million, compared to $167.2 million in the second quarter of 2005 and $180.0 million in the first quarter of 2006. SAVVIS achieved income from operations of $6.0 million in the second quarter, and its consolidated net loss narrowed to $11.1 million, compared to a net loss of $21.3 million in the second quarter of 2005 and a net loss of $12.4 million in the first quarter of 2006.

Cost of revenue, which excludes depreciation, amortization, and accretion, was $117.1 million, up 8% from a year ago and 4% from the prior quarter. Gross profit, defined as total revenue less cost of revenue, was $72.5 million, up 24% from a year ago and 8% from the first quarter 2006. Gross profit as a percentage of total revenue was 38% in the current quarter, up from 35% a year earlier and 37% in the prior quarter. Adjusted EBITDA* of $28.5 million increased 47% from $19.4 million a year earlier, and 12% from $25.4 million in the previous quarter. Operating cash flow was $21.3 million and cash capital expenditures were $20.5 million in the quarter.

Chief Executive Officer Phil Koen said, “SAVVIS achieved strong financial performance again in the second quarter, demonstrating the success of our business model. With 13% revenue growth from a year ago, and 41% of that flowing through to the Adjusted EBITDA line, the company is further extending its track record for margin improvement. Given this continued strong performance, we’ve raised our expectations for both revenue and Adjusted EBITDA growth for the full year. We also achieved a substantial improvement in our capital structure with the exchange of Preferred stock for common. Given the accomplishments of this quarter, and our strong outlook, SAVVIS is well-positioned to create value for our stockholders. Our success is driven by our ability to address the pressing needs of enterprises by delivering unique, managed solutions that offer IT infrastructure as a service.”


SAVVIS

Second-quarter Financial Results

July 20, 2006

page 2

Second-Quarter Results

 

Three months ended:

(US$ millions)

   June 30, 2006     March 31, 2006     June 30, 2005  

Revenue:

      

Managed IP VPN

   $ 34.1     $ 32.4     $ 27.5  

Hosting

     93.6       85.6       71.7  

Digital Content Services

     11.2       10.6       11.4  

Other Network Services

     28.3       28.6       30.2  
                        

Total Diversified Revenue

     167.2       157.2       140.8  

Reuters

     22.4       22.8       26.4  
                        

Total Revenue

   $ 189.6     $ 180.0     $ 167.2  
                        

Cost of Revenue(1)

   $ 117.1     $ 112.8     $ 108.7  

Sales, Gen. & Admin. Expenses(1)

   $ 46.8     $ 43.6     $ 39.3  

Income (Loss) from Operations

   $ 6.0     $ 3.7     $ (3.5 )

Net (Loss)

   $ (11.1 )   $ (12.4 )   $ (21.3 )

Adjusted EBITDA

   $ 28.5     $ 25.4     $ 19.4  

(1) Cost of Revenue excludes depreciation, amortization, and accretion. Both Cost of Revenue and Sales, General and Administrative Expenses for 2005 have been revised, in accordance with U.S. Securities and Exchange Commission Staff Accounting Bulletin No. 107, to include the effect of non-cash equity-based compensation, which was previously reported separately.

Total revenue for the second quarter increased 13% from a year ago and 5% from the first quarter, primarily reflecting strong growth in hosting and managed IP VPN revenue. Colocation services contributed 57% of hosting revenue, consistent with the first quarter, with growth of approximately $5.0 million from the first quarter, of which approximately $1.4 million was attributable to renewal of existing contracts at higher prices. Revenue from virtualized utility services, also included in hosting revenue, increased to $6.2 million in the quarter, up 244% from a year ago and 29% from the first quarter. Managed IP VPN revenue increased 24% from the prior year and 6% from the previous quarter.

Cost of revenue was $117.1 million in the current quarter, resulting in gross profit as a percentage of revenue, or gross margin, of 38% in the current quarter, up from 35% in the same quarter last year and 37% in the first quarter. The improvement in gross margin reflects SAVVIS’ scalable business model and ongoing cost-optimization efforts.

Sales, general, and administrative expenses (“SG&A”) for the current quarter were $46.8 million as compared to $39.3 million for the same period last year and $43.6 million in the first quarter of 2006. As a percentage of revenue, SG&A was 25% in the current quarter, up from 24% in both the second quarter 2005 and the first quarter 2006, primarily reflecting increased non-cash equity and other compensation costs.


SAVVIS

Second-quarter Financial Results

July 20, 2006

page 3

Income from operations was $6.0 million in the second quarter, compared to a loss from operations of $3.5 million in the same period last year and income from operations of $3.7 million in the first quarter 2006. SAVVIS’ consolidated net loss of $11.1 million was an improvement of $10.2 million from the second quarter 2005 and $1.4 million from the first quarter 2006. The second quarter 2005 loss from operations and net loss included $4.0 million of restructuring charges and integration costs.

On June 30, 2006, SAVVIS completed the exchange of its Series A Preferred stock for 37.4 million shares of common stock. Shares of common stock outstanding at June 30 totaled 50.8 million. Common stock issued in exchange for shares of the Series A Preferred stock in the second quarter totaled 37.4 million shares, including 29.0 million shares representing the as-converted value of the Preferred stock and 8.4 million shares equivalent to 58% of the value of future dividends. The 8.4 million shares recorded at fair value resulted in a $240.1 million charge to net loss attributable to common shareholders in the second quarter.

Cash Flow

Net cash provided by operating activities was $21.3 million, compared to $0.2 million in the same period last year and $18.9 million in the first quarter 2006. Operating cash flow for the second quarter 2005 included cash payments of $7.5 million to exit long-term lease obligations and $3.3 million for acquisition and integration costs related to assets acquired in March 2004.

Cash capital expenditures for the second quarter 2006 totaled $20.5 million, including $2.6 million for the completion of an existing data center in Santa Clara, California. Overall, approximately 70% of SAVVIS’ capital expenditures are driven by revenue-generating opportunities.

SAVVIS’ cash position at June 30, 2006, was $86.1 million, including $36.8 million of net cash proceeds resulting from a data-center property transaction on June 30, 2006. On July 3, 2006, the first business day of the third quarter, the company used $32.0 million of cash to pay down its revolving credit facility. On a pro-forma basis as of June 30, 2006, after giving effect for the debt payment, SAVVIS’ cash balance was $54.1 million and the company had no debt outstanding on the revolving credit facility, which provides a total borrowing capacity of $85.0 million.

The data center transaction in the second quarter pertained to an existing leased facility located in Dallas, Texas. On June 29, the company purchased the facility for $13.8 million. On June 30, 2006, SAVVIS relinquished title to the building and certain leasehold improvements in exchange for $50.6 million and entered into a long-term lease of the facility for 15 years. The annual base rent under the new lease is approximately $4.3 million for the first year, increasing 2.5% annually for the term of the lease. The transaction was recorded as a financing-method lease under generally accepted accounting principles, resulting in a long-term lease obligation of $50.6 million. Future payments under the lease will be recorded as interest expense and a reduction in the long-term lease obligation.


SAVVIS

Second-quarter Financial Results

July 20, 2006

page 4

Financial Outlook

Chief Financial Officer Jeff Von Deylen said, “SAVVIS’ industry-leading IT infrastructure solutions are selling well in a strong market, driving revenue growth. Our focus on margin is yielding results in gross profit and Adjusted EBITDA improvements, as well as narrowing net loss. Given the solid results of the first half, we are revising our outlook to reflect higher revenue and Adjusted EBITDA expectations.”

SAVVIS management’s current expectations for 2006 financial results include:

 

    Total revenue in a range of $750-760 million, for growth of 12-14% (up from previous guidance of $730-750 million, for growth of 9-12%), including:

 

    Hosting revenue increasing 25-30%

 

    Managed IP VPN revenue increasing 16-20%, and

 

    Reuters contributing approximately 12% of total revenue;

 

    Adjusted EBITDA in a range of $112-118 million (up from previous guidance of $100-110 million, for growth of over 30%), for growth of over 40%;

 

    Cash capital expenditures of $75-80 million (up from previous guidance of $60-70 million); and

 

    Continued positive cash flow before loan repayments.

* Adjusted EBITDA

“Adjusted EBITDA” represents income (loss) from operations before depreciation, amortization, accretion, integration costs, restructuring charges and non-cash equity-based compensation. We have included information concerning Adjusted EBITDA because we believe that in our industry such information is a relevant measurement of a company’s financial performance and liquidity. The calculation of Adjusted EBITDA is not specified by United States generally accepted accounting principles. Our calculation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.

Investor Conference Call

SAVVIS will webcast an investor conference call today, July 20, 2006, at 5:30 PM EDT. Both the webcast and supporting presentation will be available at www.savvis.net on the Investor Relations page. A live conference call will also be available at +1-210-839-8500 and 888-997-8509 (in North America, toll free), with the password “SAVVIS NEWS.” Recorded replays will be available on the website for six months, and by telephone for two weeks, at +1 203-369-1741 and 866-492-3845 (in North America, toll free) beginning at about 8:00 PM EDT that day.

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from SAVVIS’ expectations. Certain factors that could adversely affect actual results are set forth as risk factors described in SAVVIS’ SEC reports and filings, including its annual report on Form 10-K for the year ended


SAVVIS

Second-quarter Financial Results

July 20, 2006

page 5

December 31, 2005, and all subsequent filings. Those risk factors include, but are not limited to, variability in pricing for SAVVIS’ products, highly competitive markets, rapid evolution of technology, variability in the availability and terms of financing, uncertainties related to merger and acquisition activity, changes in our operating environment, and changes in regulatory environments. The forward-looking statements contained in this document speak only as of the date of publication, July 20, 2006. Subsequent events and developments may cause the company’s forward-looking statements to change, and the company will not undertake efforts to revise those forward-looking statements to reflect events after this date.

About SAVVIS

SAVVIS, Inc. (NASDAQ: SVVS) is a global leader in IT infrastructure services for business applications. With an IT services platform spanning North America, Europe, and Asia, SAVVIS has over 5,000 enterprise customers and leads the industry in delivering secure, reliable, and scalable hosting, network, and application services. These solutions enable customers to focus on their core business while SAVVIS ensures the quality of their IT systems and operations. SAVVIS’ strategic approach combines virtualization technology, a global network and 25 data centers, and automated management and provisioning systems. For more information about SAVVIS, visit www.savvis.net.

# # #


SAVVIS, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Operations

(dollars in thousands, except share data)

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2006     2005     2006     2005  

Revenue

   $ 189,597     $ 167,200     $ 369,552     $ 329,372  

Operating Expenses:

        

Cost of revenue (1)

     117,102       108,668       230,071       217,755  

Sales, general, and administrative expenses (2) 

     46,825       39,295       90,179       76,820  

Depreciation, amortization, and accretion

     19,636       18,715       39,563       37,534  

Restructuring charges, net

     —         3,340       —         3,340  

Integration costs

     —         684       —         2,745  
                                

Total Operating Expenses

     183,563       170,702       359,813       338,194  
                                

Income (Loss) from Operations

     6,034       (3,502 )     9,739       (8,822 )

Net interest expense and other

     17,125       17,833       33,278       33,395  
                                

Net Loss

     (11,091 )     (21,335 )     (23,539 )     (42,217 )

Accreted and deemed dividends on Series A Convertible Preferred stock (3)

     251,621       10,276       262,810       20,267  
                                

Net Loss Attributable to Common Stockholders

   $ (262,712 )   $ (31,611 )   $ (286,349 )   $ (62,484 )
                                

Basic and Diluted Loss per Common Share

   $ (19.50 )   $ (2.63 )   $ (22.34 )   $ (5.19 )
                                

Basic and Diluted Weighted Average Common Shares Outstanding (4)

     13,471,458       12,039,612       12,815,619       12,034,737  
                                

(1) Excludes depreciation, amortization, and accretion, which is reported separately, and includes $0.2 million and $0.4 million of non-cash equity-based compensation for the three and six months ended June 30, 2006, respectively, and less than $0.1 million for the three and six months ended June 30, 2005.
(2) Sales, general, and administrative expenses includes $2.6 million and $4.2 million of non-cash equity-based compensation for the three and six months ended June 30, 2006, respectively, and $0.1 million and $0.2 million for the three and six months ended June 30, 2005, respectively.
(3) Includes $240.1 million of deemed dividends for the three and six months ended June 30, 2006 incurred in connection with the exchange of Series A Convertible Preferred stock for common stock on June 30, 2006.
(4) Includes 37,417,347 shares of common stock issued in exchange for Series A Convertible Preferred stock, which did not have a significant impact on basic and diluted weighted average common shares outstanding presented herein as the exchange occurred at the end of the second quarter. All common share information included herein reflects the 1-for-15 reverse stock split that occurred on June 6, 2006. As the effects of including the incremental shares associated with options, warrants, unvested restricted stock and restricted stock units, and Series A Convertible Preferred stock are antidilutive, they are not included in diluted weighted average common shares outstanding. Diluted common shares on an as converted basis were 53,594,196 and 38,166,001 as of June 30, 2006 and 2005, respectively.


SAVVIS, Inc. and Subsidiaries

Unaudited Condensed Consolidated Balance Sheets

(dollars in thousands)

 

     June 30,
2006
    December 31,
2005
 
ASSETS     

Current Assets:

    

Cash and cash equivalents

   $ 86,127     $ 61,166  

Trade accounts receivable, net

     46,550       51,601  

Prepaid expenses and other current assets

     24,576       16,126  
                

Total Current Assets

     157,253       128,893  

Property and equipment, net

     284,017       261,225  

Intangible assets, net

     6,040       8,531  

Other non-current assets

     13,533       10,997  
                

Total Assets

   $ 460,843     $ 409,646  
                
LIABILITIES AND STOCKHOLDERS’ DEFICIT     

Current Liabilities:

    

Payables and other trade accruals

   $ 46,016     $ 46,398  

Current portion of capital lease and financing method obligations

     2,866       596  

Other accrued liabilities

     77,383       78,697  
                

Total Current Liabilities

     126,265       125,691  

Long-term debt

     274,324       275,259  

Capital lease and financing method obligations, net of current portion

     112,277       59,890  

Other accrued liabilities

     85,280       80,815  
                

Total Liabilities

     598,146       541,655  
                

Stockholders’ Deficit:

    

Series A Convertible Preferred stock

     —         305,173  

Common stock

     508       1,813  

Additional paid-in capital

     678,347       353,836  

Accumulated deficit

     (814,073 )     (790,534 )

Accumulated other comprehensive loss

     (2,085 )     (2,297 )
                

Total Stockholders’ Deficit

     (137,303 )     (132,009 )
                

Total Liabilities and Stockholders’ Deficit

   $ 460,843     $ 409,646  
                


SAVVIS, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(dollars in thousands)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2006     2005     2006     2005  

Cash Flows from Operating Activities:

        

Net loss

   $ (11,091 )   $ (21,335 )   $ (23,539 )   $ (42,217 )

Reconciliation of net loss to net cash provided by operating activities:

        

Depreciation, amortization, and accretion

     19,636       18,715       39,563       37,534  

Non-cash portion of restructuring charges

     —         (2,365 )     —         (2,365 )

Non-cash equity-based compensation

     2,794       145       4,611       268  

Accrued interest

     12,914       11,501       25,701       23,266  

Write-off of deferred debt financing costs

     —         2,666       —         2,666  

Net changes in operating assets and liabilities:

        

Trade accounts receivable

     3,030       (3,017 )     4,075       (1,376 )

Prepaid expenses and other current assets

     (4,457 )     (1,282 )     (5,491 )     (2,856 )

Other non-current assets

     (2,232 )     (436 )     (3,291 )     (1,042 )

Payables and other trade accruals

     (2,718 )     (1,723 )     (505 )     1,462  

Deferred revenue

     2,627       (154 )     7,861       (1,093 )

Other accrued liabilities

     770       (2,551 )     (8,846 )     (4,103 )
                                

Net cash provided by operating activities

     21,273       164       40,139       10,144  
                                

Cash Flows from Investing Activities:

        

Payments for capital expenditures

     (20,478 )     (13,848 )     (36,943 )     (27,969 )

Payment for purchase of data center buildings

     (13,817 )     —         (13,817 )     —    

Other investing activities

     40       234       110       (600 )
                                

Net cash used in investing activities

     (34,255 )     (13,614 )     (50,650 )     (28,569 )
                                

Cash Flows from Financing Activities:

        

Proceeds from borrowings on revolving credit facility

     —         58,000       —         58,000  

Proceeds from financing method obligation

     50,600       —         50,600       —    

Proceeds from stock option exercises

     12,055       335       14,295       425  

Principal payments under revolving credit facility

     (10,000 )     —         (26,000 )     —    

Payments under capital lease obligations

     (1,691 )     (53,756 )     (1,859 )     (53,792 )

Other financing activities

     (1,285 )     (3,868 )     (1,285 )     (3,968 )
                                

Net cash provided by financing activities

     49,679       711       35,751       665  
                                

Effect of exchange rate changes on cash and cash equivalents

     (164 )     (513 )     (279 )     (595 )
                                

Net Increase (Decrease) in Cash and Cash Equivalents

     36,533       (13,252 )     24,961       (18,355 )

Cash and Cash Equivalents, Beginning of Period

     49,594       50,266       61,166       55,369  
                                

Cash and Cash Equivalents, End of Period

   $ 86,127     $ 37,014     $ 86,127     $ 37,014  
                                


SAVVIS, Inc. and Subsidiaries

Unaudited Selected Condensed Consolidated Financial Information

(dollars in thousands)

 

     Three Months Ended  
    

June 30,

2006

  

March 31,

2006

  

June 30,

2005

 

Revenue:

        

Diversified revenue:

        

Managed IP VPN

   $ 34,148    $ 32,351    $ 27,465  

Hosting

     93,582      85,567      71,682  

Digital Content Services

     11,187      10,616      11,387  

Other Network Services

     28,262      28,611      30,217  
                      

Total Diversified Revenue

     167,179      157,145      140,751  

Reuters

     22,418      22,810      26,449  
                      

Total Revenue

   $ 189,597    $ 179,955    $ 167,200  
                      

Adjusted EBITDA(1) Reconciliation:

        

Income (loss) from operations

   $ 6,034    $ 3,704    $ (3,502 )

Depreciation, amortization, and accretion

     19,636      19,926      18,715  

Restructuring charges, net

     —        —        3,340  

Integration costs

     —        —        684  

Non-cash equity-based compensation

     2,794      1,817      145  
                      

Adjusted EBITDA

   $ 28,464    $ 25,447    $ 19,382  
                      
    

June 30,

2006

   March 31,
2006
  

June 30,

2005

 

Diluted Common Shares (end of period):

        

Total common shares outstanding

     50,827,023      12,521,922      12,064,181  

Series A Convertible Preferred stock on an as converted basis

     —        28,182,175      25,884,809  

Unvested restricted stock units

     1,134,313      1,226,000      —    

Warrants and options outstanding (treasury method)

     1,632,860      375,636      217,011  
                      

Diluted Common Shares on an as Converted Basis

     53,594,196      42,305,733      38,166,001  
                      

(1) “Adjusted EBITDA” represents income (loss) from operations before depreciation, amortization, accretion, net restructuring charges, integration costs, and non-cash equity-based compensation. We have included information concerning Adjusted EBITDA because we believe that in our industry such information is a relevant measurement of a company’s financial performance and liquidity. The calculation of Adjusted EBITDA is not specified by United States generally accepted accounting principles. Our calculation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
GRAPHIC 3 g85913img001.jpg GRAPHIC begin 644 g85913img001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`(P#^`P$1``(1`0,1`?_$`*T```("`P`#`0`````` M``````H+"`D`!@3R1\=N[G7\? MKKWYOO>2\K)A?AU"0W@R9DZ:XDQ1G24@2NC=;7'^(N`G2I'J1D#-JD,+<'B" M)*C,6+Z_:DX1`0RO)F/D/>BZ<\NH]W2GC&NG$C7O88]')M*FZ.1AM-'0EDBD M<0%NU`HH[%64A.W("J[Q%I$Q8:U%6E:U`:L_&3LQ+K2Z0>/LBGS\_P`AF.0# MG,L@G1;(W9T>7`MKG#H!JA1`53LI5G@2FP.,M:D``"H7Q*!#I2@ABW@7^[`< MHOM>RW.-UFKG7\NZ_%QFV=H85()]-GL8*G#1,,<;SG!91*F#4(UKBJH50E*G M!]ZA28`L/W"IL`%QC7NVN+2 M)EPH\LF28:)0^O:1J6(SWI68H\?;#50$Z5O5FT--`!8DN^(7I&NJF*UR&5PB=U9*F,FQ0U8(_^;6G;*`J+Z;MWTV`LXTE=-IYT MP+(W/L2OR&N#D5'7Z];_`#:V;W<-P<5#K"K9*8U%6B.0,:%2M5M2) MK,;`)4*LU30T"_(3B:-DC?NT)5ZH`C`#`48W(PT,.=*`+`V;X:F34D MO%@ED%:":R1VD\CL=D*)U1+WYV<'EVI$KL1%L<6PDU8Y*E*BJM?=.WY-N,E[5;K(D]@+TW&QWONNB8I(]$P@KOLAI:N MZRWLXU=&@I4BD3"JD!H*%"+HH5`,K3>*M-@&-6P&;`5.:QFJ;;;2FQ*D%XGL M+?*+TS/K87CE:O3/OY8&V[EF[G5<.YTTRZR83.$N0V\FHP_K$-1U!S*I6R@*UK0(:4`.TL3="/ M7NLC9Z\L1$2*+78M?`KD1WIZ4H4!EFT6:I(VE``$9E"^2D<@`J#BK4%0\-?K M38#JVP$3LWLS;*8!8SW,REOX^A:(+;IH$>G;$YZ4+_-I2MH,B,0*()%1I(7* M4RISX2$Q5*\)8>,\VH""33``#+Z%F)^3>?&0UP];K.N17#BD=N]-ELOQ#Q;0 M36;MMM6IE)*`SLES76)J'4E`YQUC9$"='&2CR*ENAX#W@X`N-&(8!C.P"\?! M,$HU'OE%95.[9WCTX6@?&6V,*)4-*=X&SG,$H MNA0I[JB"`*58G(-!NJ2(01`,.-@!`]3G6"S&R%U`FW1?T@5C#&+WF+U+'D#E M*]I0KT]K!M[0-XFS;%##D3J@84EO64VE7IZ$C5KNZ[FYN++5AH:8!V*)?%*P M^GR3R_/7(S+;."_#P0`^3W(G%WGF--1+F<702T,59$@G1[;VVBD0JE@6NJ[[ M:4^@?J'8#G7^D3P_8+H%(()D/DXSXA3EA[EX;LP M0FR\8AUJHP^R^7F-UT75#%)L[)F2-IE;P3'6Z,T<26=)=W%&62J.H10 MB6FN*TL;NS^UF">-&$^!4ULU"<-H%/IQ?3-"]^1=SF6UTDD5S*)0((G=:\TBJU(V)= M;V#1-0J0($;<4:8E.$36J:O+`HH#:6U@N[+C7IW,K#%6A&PM+6B` MZ.AJNB5$C0`*!SC3#:T#]XQ#WUJJC96Z^QGW3(\W MN^Y@\1+V6V4N:Y%]\7LKM+?+['^SF9>,*VZDMMTC>HE'$60%LZ*)@J@MI=_(#>_&>ULH?@S:T6">85MIA!K4NMR7J86RR"9XPY.3-$72:]#WZ M/7::DA9SLG8*N:0*A(](R#^EH>,M44$@`5!='QK5*[RH;2UZ?>.%^"N6=*9Y M*#=*_*W%3MWDJ=X:`JU?M,=&4,X_-BQ'"#=O"1*JJSA;Q4#_`"TZ5(<>;NK7 MZ\(:[J?6OT^NUMXS"1=)7;:?O+\YF1]-_'5S4/POFRD_K6MU;.N4DO,^7365 MTO*_AFG9RO\`U[U_V7:5BL,^2Y!]Z+R],_'A\FF,Q\+?]0]I)K$Z82PP11.: MMD@"""HZU5OBY`7NI6E-P3ES:F*$/?7^&@JBW?7=M/S.'^O#Q11<]-?':U'> MEIC-*5YH1EY1FV0GU)-?3$_&C$.XUQL5+L6_R6R*D@D-"4)9&9>XW7GSOSN"XSC+B6NE\K9/\E3@ MG1*M>79XA49(1+3T;&!].&[\O>4L>SS^'B3IT@2Z]Z/2CG,9PHXH9=%RQVG, M\M17*Y8'$I+M?PZ>91?\3"3'8R:L>=V%KNN%T$FA$^:6$9)P%;<]2/'6[56U M`L0+$IQC7C$AJ!VLW==_M%*'9($0%I,Y[J?<9L`4OIHY#DY7Z?V'V0@5`E2ZYE@;=.LB-$.A@O M,VUA31^$9W3):!*1M32DJ,L;I(7]R.)0MR,NO-6+E!1(/N'38`0_2YQRN] MKHYV+]:[.F)+V;%RTLB5QS3VQSD(ZJV`TN)O1HVN:N#8HH:A=6>)NI0E:Q6$ M`2WZ7A$,-:(FPM.,`U_8`<;Y5&--,A-'R],C0(2522-@AT>?9;*W MIKC<7C#.Y2"1R%[7)VQF8F-G1G.#J[NKBK,*2H&YN0IS#CCC!!+++!40JTI2 MNP`.C2AFORE]284E=4\BCVC+@),S$S*WJ"U[:GR:N@GJ54VAE0\D!CC-$=0& MJ?KSH]#1E$4HG7O`S!`'),K*SQMF:8['FMO8V!@;$#*QLC0C3MS4SL[6E*0M MC6V-Z0LI*A;V]$0`DDDH(2RBP4"&E*4I38"+>>^1B+$;"O*3)58<64;9FQUQ M)JS!-'RP*Y6WQU:7#6SCXP"H-VEAZ)*'AKQU$=3AI46ZE0!0?A7XXKFVP.7^ M9\J3JE$BOA=IFM4P/3@"M3W!BMJVG2J5.:4X9=!&E/4ON#0I0,(JA&>U[JTW M@V`-UV`5D3"\>0OQY_D#7RR+OE:%[N!;Z[]P;YOA2[<,@5VL?;ZSH7]]0)O[``C?,GR5 MN:IEF"&%-AU,Y57'>W.97[<&.UZB0'3E>OW4MS;-"U-43$-]6J5@S9((LLL% M1B$52H*5^NX"#6F_/M1/3FN+:F]^J=JL.^)&/T/>2)4\867UO1+K_9'7DBI2 M0[JHT1C6RN4WEUN$+N0(!9*UWHW*DAU2AA2"INK4!B39N\EK\C[1P6]-FY@B MG%K+JQ='*H1+F4Q8D(>F!S+K0I8FH>6CE5G7J5VU/L/AMEI8Z4V)891?I>QS'*"(WZQ\-0QOHXZV M()='I/9]AFBDLR12Q#5$`IRX.H+#4T)A81;-U=!=MZGU)9V6M;05 M*[Z5I;Z)4K2M*[Z5I7M&_?2NRB*?Q9JJE/\`9YA3_(O?;*G-3709PFU)HR-< MYL2G'J_#2UU01"^]E$:&./!-"1#-1-T\BB,*&/W$CQ1YE=Y:JA#B2"M0IEJ> ME:[V[&M:*I=MZSUC::=K-LSBUR4Q5]4[$KFSN%]LI1YD?'$SXK:?(ZW]ILFK M0R@+))'".W)@\>N-;/("SPGWN152U0%B M,0*GMV/0C96.)O$C#2WL/J#.X.M?HX[%+R^+094,>G5IGWN@\/N$GPNQZ5,, M^B]NZTPI&WI`$B-5K3RB"J5&8&E:?E[" MY(I=QV.6^K3U`98UN:@NWH+FO6,+=KVN5G>_:!RM'?1KBVJ&SWYS&NRPW*QC MPVGDR?67">UT9?4:VY:R+-#R5^O#CC@J+'1R;&17+OX65MOOLWK?G5=7,6$W+^)U$CRSCK/Y M@R%M.XAB3M]R[8-;X34.[>64:[Q>11\P-:U^@C*(Q;OQX*_AM9>#CM=:]J5/ M97S/5\K<:+J8(:AL>P,.E@ MG6_TC/M@DM7-+?JW*+,LO4WA`D1Q1&S2%S4LSBPFG/R@;6H$I$2F`J('O-J5 MN'M'R]Q1ILJNBL?R[/$]FR7UM\!]66UA=68;&X";V?W6%AB+*ZM^T[LDNFMM M+I"'M)]-KAVBSAM+:*\3+E$.Q/7.5;NMU\AOTJMHTP0:!P$I>66:R%2[MI+V M2YIR0MO:W`8SU&XJH1$B,I2+?S"NQ7TMSG3HU2G*GRUK3GY*GG_J'GZ5-1\* M\QU)IF[D*U9NQ^4E@?A6L3.^I1I"=FVH3<'%MW?BVTHQK*JGNL("UT<9O=GI M0YIVH1MA;I)4%HW.Z4))J74U2"7V<5)+G-0&^@0C'UKD7%S4(:!I40@*Q!I3 M>*FVY>J"$ALM_<1&GN4PJ1&G#"!* MAH_KW\.\5:`!1.*N_=OV`B%D#,YU\G?4<*Q#LW(']CTA\'9BDD60=U(XI5MZ M/(6X*-0I0IT,?0VMNEJ):?\`/1=ND<(D;+;0P!A"LE@`90(.(%2Z\=?X=@)::RF6EYM5;+QDT%-/20F)F-0X%NFH M;?\`::&+(W`H3'UZ!4]VZ.<4!H0B;HT9RN^D!,`)V?3T+&$8*4<`#`*0P^Q* MLM@WCG;'&&P$:*C5M[8,!+4AH()0WB1NYOYF0S.5+RBBJNTLECP8:M7J:A#0 M1QM0EA`4`LL`$F-@!,OF*9-UL_IC1RQ+6MJ0_P"5-[(K%EJ$U1<^0IG`-2RA]8TJ951!6@J<0`)`@KOX=^P%KNP$8\L\-<:,Y;2/ M%D2Q)4A$4D=V+A/+@K-&V1N$XNVKE3221%WYI;EI*%V>IE&4A MZE\$=4^ABA3R.,:=.32@&:BF1%]M.K7,S?NUBS,NTTN'+HS!(:%R)G\C'4M9 M]-7'V0NJ/3+POE[?.LU+RQ=<(+/=V;,"U2C+B4>>$M*)UQ%'$E2QQX(3#"S5 M5')\H`\A`CKL`9_`H)#K70B)6WMY'&J'P2!QQGB,.BK$E`B9X]&H^@(:V9G; M4I?VDHT"!,`L%/K7<'?6M:[Z[`;;L`O&^9?;MYL]F'I]YJ1-!5*X'15TBAKR M2#E4K+K&W":;B16AYX?NJJ&EFYE`?\):7Z;`'XV(A6A6D&)E:4X.^G$4>G-$`5/\:5V`4L6)MIJ#6/SMU$-$+",(V1=EE>51 M9&X,C)`N)-A%AK:S.5NE9T)V1GA)B\6=+42VM'M32AAZAJ4U1)N-0H)H(!FO MIY8%63TW,6+=XM6-;Z]DB:3N$NEZU.23(KF7#20#8";NP&;`9L`KSU(5>6NE_\B'*4>!\;7J[RYKQ1R1V;;F=E M4+W14JR[:&<4A:Z.$AFJH)ZPJ&M#RL&W\B!0?J&:^^GIIO-!IJZ+0`5L&**@0TKO`8.)$B5`D2H$1!25&B3DI$B4@% M"R$R5,6$D@@DL-*!`424"@0TI]*4INV`YM2]MH/5Q38(5S(27>Q)#&JXAMJS MI$V$SH4&>W1Y9&R5)XV46,!9A.X?#Q`X@.H[`!V?*2U9+ M',6*,PTUK!2AHO=E/DV[16$RR&VX-*FZJV<.1RMF?5:)]"P"<.7<*9NC2F:V MMC!0;C4I0&D@7F)>/AI06P`#&0'C7KQ>SJNS=3Z MMW'ZCU/]6O4KG^8//.]0NS_I'F_,W]UZ7\MU_-Y7V<.P$P\=/'/V^L_>B\EGJKW[HO.%/9?7OR#\S[8^X=1P^-_J'J#X_W7\ET>P%;_`/2?_BW_ M`-U[`6B:P_CGO=<.L\:ZGVV81<[S_P!5?/.+V:6*X?,^Q?I'DG+X>IY'V\6[ MB^_CV`86_%3[9^S39'M/IWTWJ5?/C]/?+]_4^I+QS_,_-?U;S'B_BY?Y3MG1 MDO6QKU$]U?0]S;N;^\1[VO".#J2_X?:W_`%#R>#^'D_?R]W^;?L`P.^/K MXO[/73PS]K?QGR9+VG]K[UA\5Z;HU&[UP]?/[N>IW%OW=[_-=/O_`,O#L!-? M57[=[!,D^]>NW9/3>1]Y]O/E/F_;NSK^=WOP'^X7IIQ\/D_8/U7LG4/8 M"F#XD/A?L(O)X+[5.T^X]ZZGVX>OWD73!GQC]^76![;[/\`R3PS'#O_`(IZN^[GD>EU MM>V>0^5_VI]-.'F=Y\9_,=X[5U_W6^7CG^I$Q%ZGVB> M3_M^S?M?J=ZJ>Y#MOJ-<'K_0_M']H?(>9P;N\?JWC_?>C^SF;`$-;`9L!FP" M];'/TS_U7ZKIO!?/O<'>?J/4_P!V_NGZWV_S;N7<>Z__`#3V/I>9VCI?T_Q/ MI.A_,5N^N[8"YGXT_HU[G(WZ9?LD]VY3_P"0=G]^G[@_X%\'IC[N?Z+YO'N[ /CXQ_R>/B^WBV`8-;`?_9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----