Delaware | 001-34811 | 04-3512838 | ||
(State or Other Juris- diction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
111 Speen Street, Suite 410, Framingham, MA | 01701 | |
(Address of Principal Executive Offices) | (Zip Code) |
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)) |
AMERESCO, INC. | ||||
Date: November 1, 2016 | By: | /s/ John R. Granara, III | ||
John R. Granara, III | ||||
Vice President and Chief Financial Officer | ||||
Exhibit No. | Description | |
99.1 | Press Release issued by the Company on November 1, 2016 | |
99.2 | Prepared Remarks dated as of November 1, 2016 |
Contact: | Media Relations | CarolAnn Hibbard, 508.661.2264, news@ameresco.com | |
Investor Relations | John Granara, 508.661.2215, ir@ameresco.com | ||
Gary Dvorchak, CFA, The Blue Shirt Group, 323.240.5796, | |||
ir@ameresco.com |
• | Revenues of $180.6 million |
• | Net income of $5.7 million or $0.12 per diluted share |
• | Adjusted EBITDA of $19.2 million |
• | Non-GAAP EPS of $0.16 |
• | Total project backlog of $1.5 billion, up 6% year over year |
• | Fully contracted backlog of $443.8 million, up 17% year over year |
• | Cash flows used in operating activities were $7.7 million, compared to $4.3 million provided by operating activities in the prior year, and adjusted cash from operations, a non-GAAP financial measure, was $18.7 million, compared to $25.3 million, reflecting the working capital used to support the growth in our Federal segment. |
• | Total project backlog was $1,498.3 million as of September 30, 2016 and consisted of: |
◦ | $443.8 million of fully-contracted backlog of signed customer contracts for installation or construction of projects, which we expect to convert into revenue over the next 12-24 months, on average; and |
◦ | $1,054.5 million of awarded projects, representing projects in development for which we do not have signed contracts. |
• | Assets in development were $149.0 million or 60 MWe. |
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 18,357 | $ | 21,645 | |||
Restricted cash | 12,449 | 16,236 | |||||
Accounts receivable, net | 80,737 | 73,372 | |||||
Accounts receivable retainage, net | 21,797 | 21,454 | |||||
Costs and estimated earnings in excess of billings | 60,085 | 88,334 | |||||
Inventory, net | 13,388 | 13,223 | |||||
Prepaid expenses and other current assets | 14,728 | 11,745 | |||||
Income tax receivable | — | 2,151 | |||||
Project development costs | 15,037 | 15,538 | |||||
Total current assets | 236,578 | 263,698 | |||||
Federal ESPC receivable | 124,888 | 125,804 | |||||
Property and equipment, net | 5,637 | 5,328 | |||||
Project assets, net | 279,257 | 244,309 | |||||
Goodwill | 58,361 | 59,085 | |||||
Intangible assets, net | 4,615 | 6,770 | |||||
Other assets | 24,758 | 18,446 | |||||
Total assets | $ | 734,094 | $ | 723,440 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Current portions of long-term debt and capital lease liabilities | $ | 15,246 | $ | 13,427 | |||
Accounts payable | 125,014 | 114,759 | |||||
Accrued expenses and other current liabilities | 22,403 | 21,983 | |||||
Billings in excess of cost and estimated earnings | 18,723 | 28,744 | |||||
Income taxes payable | 631 | 810 | |||||
Total current liabilities | 182,017 | 179,723 | |||||
Long-term debt and capital lease liabilities, less current portions and net of deferred financing fees | 113,596 | 100,490 | |||||
Federal ESPC liabilities | 108,039 | 122,040 | |||||
Deferred income taxes | 2,417 | 4,010 | |||||
Deferred grant income | 7,877 | 8,291 | |||||
Other liabilities | 21,127 | 18,854 | |||||
Redeemable non-controlling interest | 6,797 | 490 | |||||
Stockholders' equity: | |||||||
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2016 and December 31, 2015 | — | — | |||||
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 28,980,284 shares issued and 28,059,340 shares outstanding at September 30, 2016, 28,684,392 shares issued and outstanding at December 31, 2015 | 3 | 3 | |||||
Class B common stock, $0.0001 par value, 144,000,000 shares authorized, 18,000,000 shares issued and outstanding at September 30, 2016 and December 31, 2015 | 2 | 2 | |||||
Additional paid-in capital | 112,366 | 110,311 | |||||
Retained earnings | 193,217 | 184,454 | |||||
Accumulated other comprehensive loss, net | (8,913 | ) | (5,228 | ) | |||
Less - treasury stock, at cost, 920,944 shares at September 30, 2016 | (4,451 | ) | — | ||||
Total equity | 292,224 | 289,542 | |||||
Total liabilities, redeemable non-controlling interest and equity | $ | 734,094 | $ | 723,440 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Revenues | $ | 180,598 | $ | 189,142 | $ | 477,002 | $ | 457,064 | |||||||
Cost of revenues | 141,803 | 152,849 | 378,675 | 370,232 | |||||||||||
Gross profit | 38,795 | 36,293 | 98,327 | 86,832 | |||||||||||
Selling, general and administrative expenses | 28,852 | 26,623 | 81,880 | 76,506 | |||||||||||
Operating income | 9,943 | 9,670 | 16,447 | 10,326 | |||||||||||
Other expenses, net | 2,268 | 2,149 | 4,961 | 6,158 | |||||||||||
Income before provision for income taxes | 7,675 | 7,521 | 11,486 | 4,168 | |||||||||||
Income tax provision | 1,865 | 3,343 | 2,872 | 2,187 | |||||||||||
Net income | 5,810 | 4,178 | 8,614 | $ | 1,981 | ||||||||||
Net loss (income) attributable to redeemable non-controlling interest | (95 | ) | — | 149 | — | ||||||||||
Net income attributable to Ameresco, Inc. | $ | 5,715 | $ | 4,178 | $ | 8,763 | $ | 1,981 | |||||||
Net income per share attributable to common shareholders: | |||||||||||||||
Basic | $ | 0.12 | $ | 0.09 | $ | 0.19 | $ | 0.04 | |||||||
Diluted | $ | 0.12 | $ | 0.09 | $ | 0.19 | $ | 0.04 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 46,360,575 | 46,517,638 | 46,606,494 | 46,473,375 | |||||||||||
Diluted | 46,430,163 | 48,056,359 | 46,669,036 | 47,623,042 |
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
(Unaudited) | (Unaudited) | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 8,614 | $ | 1,981 | |||
Adjustments to reconcile net income to cash flows from operating activities: | |||||||
Depreciation of project assets | 14,139 | 12,115 | |||||
Depreciation of property and equipment | 2,300 | 2,349 | |||||
Amortization of deferred financing fees | 994 | 850 | |||||
Amortization of intangible assets | 1,793 | 3,041 | |||||
Provision for bad debts | 5,137 | 239 | |||||
Unrealized gain on interest rate swaps | (227 | ) | (277 | ) | |||
Stock-based compensation expense | 1,086 | 1,367 | |||||
Deferred income taxes | (344 | ) | (2,920 | ) | |||
Unrealized foreign exchange (gain) loss | (277 | ) | 1,324 | ||||
Changes in operating assets and liabilities: | |||||||
Restricted cash | (4,592 | ) | (2,216 | ) | |||
Accounts receivable | (7,136 | ) | (5,258 | ) | |||
Accounts receivable retainage | (403 | ) | (1,501 | ) | |||
Federal ESPC receivable | (83,431 | ) | (50,555 | ) | |||
Inventory, net | (165 | ) | (3,347 | ) | |||
Costs and estimated earnings in excess of billings | 28,119 | (10,792 | ) | ||||
Prepaid expenses and other current assets | (3,292 | ) | (4,039 | ) | |||
Project development costs | 838 | (4,999 | ) | ||||
Other assets | (137 | ) | (2,807 | ) | |||
Accounts payable, accrued expenses and other current liabilities | (1,225 | ) | 22,396 | ||||
Billings in excess of cost and estimated earnings | (9,510 | ) | 7,329 | ||||
Other liabilities | (2,005 | ) | (573 | ) | |||
Income taxes payable | 2,348 | 3,674 | |||||
Cash flows from operating activities | (47,376 | ) | (32,619 | ) | |||
Cash flows from investing activities: | |||||||
Purchases of property and equipment | (2,696 | ) | (1,040 | ) | |||
Purchases of project assets | (45,205 | ) | (29,932 | ) | |||
Proceeds from sales of assets | — | 852 | |||||
Cash flows from investing activities | (47,901 | ) | (30,120 | ) | |||
Cash flows from financing activities: | |||||||
Payments of financing fees | (1,266 | ) | (1,894 | ) | |||
Proceeds from exercises of options | 969 | 611 | |||||
Repurchase of common stock | (4,451 | ) | — | ||||
Proceeds (repayments) from senior secured credit facility, net | 7,501 | (5,000 | ) | ||||
Proceeds from long-term debt financing | 7,803 | 4,584 | |||||
Proceeds from Federal ESPC projects | 65,075 | 61,846 | |||||
Proceeds from sale-leaseback financing | 17,045 | 7,581 | |||||
Non-controlling interest | — | (116 | ) | ||||
Proceeds from investment by redeemable non-controlling interest, net | 6,456 | — | |||||
Restricted cash | 2,952 | (74 | ) | ||||
Payments on long-term debt | (9,246 | ) | (9,051 | ) | |||
Cash flows from financing activities | 92,838 | 58,487 | |||||
Effect of exchange rate changes on cash | (849 | ) | 1,746 | ||||
Net decrease in cash and cash equivalents | (3,288 | ) | (2,506 | ) | |||
Cash and cash equivalents, beginning of period | 21,645 | 23,762 | |||||
Cash and cash equivalents, end of period | $ | 18,357 | $ | 21,256 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Adjusted EBITDA: | |||||||||||||||
Net income attributable to Ameresco, Inc. | $ | 5,715 | $ | 4,178 | $ | 8,763 | $ | 1,981 | |||||||
Impact from redeemable non-controlling interest | 95 | — | (149 | ) | — | ||||||||||
Plus: Income tax provision | 1,865 | 3,343 | 2,872 | 2,187 | |||||||||||
Plus: Other expenses, net | 2,268 | 2,149 | 4,961 | 6,158 | |||||||||||
Plus: Depreciation and amortization of intangible assets | 6,290 | 6,010 | 18,232 | 17,505 | |||||||||||
Plus: Stock-based compensation | 328 | 396 | 1,086 | 1,367 | |||||||||||
Plus: Restructuring and other charges | 2,630 | 29 | 6,059 | 401 | |||||||||||
Plus: Non-Core Canada project loss | — | (5 | ) | — | 3,148 | ||||||||||
Adjusted EBITDA | $ | 19,191 | $ | 16,100 | $ | 41,824 | $ | 32,747 | |||||||
Adjusted EBITDA margin | 10.6 | % | 8.5 | % | 8.8 | % | 7.2 | % | |||||||
Non-GAAP net income and EPS: | |||||||||||||||
Net income attributable to Ameresco, Inc. | $ | 5,715 | $ | 4,178 | $ | 8,763 | $ | 1,981 | |||||||
Impact from redeemable non-controlling interest | 95 | — | (149 | ) | — | ||||||||||
Plus: Restructuring and other charges | 2,630 | 29 | 6,059 | 401 | |||||||||||
Plus: Non-Core Canada project loss | — | (5 | ) | — | 3,148 | ||||||||||
Plus: Income Tax effect of non-GAAP adjustments | (868 | ) | — | (1,430 | ) | (123 | ) | ||||||||
Non-GAAP net income | $ | 7,572 | $ | 4,202 | $ | 13,243 | $ | 5,407 | |||||||
Diluted net income per common share | $ | 0.12 | $ | 0.09 | $ | 0.19 | $ | 0.04 | |||||||
Effect of adjustments to net income | 0.04 | — | 0.09 | 0.07 | |||||||||||
Non-GAAP EPS | $ | 0.16 | $ | 0.09 | $ | 0.28 | $ | 0.11 | |||||||
Weighted average common shares outstanding - diluted | 46,430,163 | 48,056,359 | 46,669,036 | 47,623,042 | |||||||||||
Adjusted cash from operations: | |||||||||||||||
Cash flows from operating activities | $ | (7,654 | ) | $ | 4,341 | $ | (47,376 | ) | $ | (32,619 | ) | ||||
Plus: proceeds from Federal ESPC projects | 26,316 | 20,976 | 65,075 | 61,846 | |||||||||||
Adjusted cash from operations | $ | 18,662 | $ | 25,317 | $ | 17,699 | $ | 29,227 | |||||||
September 30, | |||||||||||||||
2016 | 2015 | ||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||
Construction backlog: | |||||||||||||||
Awarded(1) | $ | 1,054,500 | $ | 1,032,600 | |||||||||||
Fully-contracted | 443,800 | 379,300 | |||||||||||||
Total construction backlog | $ | 1,498,300 | $ | 1,411,900 | |||||||||||
Assets in development | $ | 149,000 | $ | 185,200 |
Adjusted earnings before interest, taxes, depreciation and amortization (adjusted EBITDA): | ||||||
(in thousands) | ||||||
Year Ended December 31, 2016 | ||||||
Low | High | |||||
Operating income | $ | 18,000 | $ | 21,000 | ||
Depreciation and amortization of intangible assets | 25,000 | 27,000 | ||||
Stock-based compensation | 2,000 | 2,000 | ||||
Restructuring and other charges | 6,000 | 7,000 | ||||
Adjusted EBITDA | $ | 51,000 | $ | 57,000 |
Performance by Segment (in thousands): | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
Revenues | Adjusted EBITDA | Revenues | Adjusted EBITDA(1) | ||||||||||||
September 30, 2016 | |||||||||||||||
U.S. Regions | $ | 83,653 | $ | 8,046 | $ | 195,857 | $ | 13,156 | |||||||
U.S. Federal | 46,498 | 6,337 | 128,266 | 18,961 | |||||||||||
Canada | 12,019 | 1,004 | 40,023 | 2,164 | |||||||||||
Small-Scale Infrastructure | 21,791 | 10,730 | 61,543 | 25,500 | |||||||||||
All Other | 16,637 | 444 | 51,313 | 1,231 | |||||||||||
Unallocated corporate activity | — | (7,370 | ) | — | (19,188 | ) | |||||||||
Total Consolidated | $ | 180,598 | $ | 19,191 | $ | 477,002 | $ | 41,824 | |||||||
September 30, 2015 | |||||||||||||||
U.S. Regions | $ | 103,847 | $ | 10,798 | $ | 221,875 | $ | 19,343 | |||||||
U.S. Federal | 35,491 | 4,630 | 90,071 | 13,605 | |||||||||||
Canada | 12,931 | (307 | ) | 37,663 | (725 | ) | |||||||||
Small-Scale Infrastructure | 16,025 | 7,121 | 45,947 | 18,598 | |||||||||||
All Other | 20,848 | (662 | ) | 61,508 | (1,503 | ) | |||||||||
Unallocated corporate activity | — | (5,480 | ) | — | (16,571 | ) | |||||||||
Total Consolidated | $ | 189,142 | $ | 16,100 | $ | 457,064 | $ | 32,747 |
Line of Business Revenues By Segment for the three months ended September 30 (in thousands): | |||||||||||||||||||||||
U.S. Regions | U.S. Federal | Canada | Small-Scale Infrastructure | All Other | Total Consolidated | ||||||||||||||||||
2016 | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Project(1) | $ | 79,271 | $ | 35,329 | $ | 9,531 | $ | 4,434 | $ | 2,824 | $ | 131,389 | |||||||||||
Operating Assets(2) | — | 1,102 | 924 | 15,650 | 304 | 17,980 | |||||||||||||||||
O&M(3) | 4,306 | 10,067 | 134 | 1,605 | — | 16,112 | |||||||||||||||||
Integrated-PV(4) | — | — | — | — | 7,119 | 7,119 | |||||||||||||||||
Other Services | 76 | — | 1,430 | 102 | 6,390 | 7,998 | |||||||||||||||||
Total Revenues | $ | 83,653 | $ | 46,498 | $ | 12,019 | $ | 21,791 | $ | 16,637 | $ | 180,598 | |||||||||||
2015 | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Project(1) | $ | 98,776 | $ | 25,179 | $ | 10,602 | $ | 1,026 | $ | 3,232 | $ | 138,815 | |||||||||||
Operating Assets(2) | — | — | 659 | 14,045 | — | 14,704 | |||||||||||||||||
O&M(3) | 4,522 | 10,191 | 134 | 668 | — | 15,515 | |||||||||||||||||
Integrated-PV(4) | — | — | — | — | 9,759 | 9,759 | |||||||||||||||||
Other Services | 549 | 121 | 1,536 | 286 | 7,857 | 10,349 | |||||||||||||||||
Total Revenues | $ | 103,847 | $ | 35,491 | $ | 12,931 | $ | 16,025 | $ | 20,848 | $ | 189,142 | |||||||||||
Line of Business Revenues By Segment for the nine months ended September 30 (in thousands): | |||||||||||||||||||||||
U.S. Regions | U.S. Federal | Canada | Small-Scale Infrastructure | All Other | Total Consolidated | ||||||||||||||||||
2016 | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Project(1) | $ | 182,435 | $ | 94,596 | $ | 32,913 | $ | 14,542 | $ | 5,590 | $ | 330,076 | |||||||||||
Operating Assets(2) | — | 3,008 | 2,041 | 42,586 | 916 | 48,551 | |||||||||||||||||
O&M(3) | 12,875 | 30,662 | 449 | 3,661 | — | 47,647 | |||||||||||||||||
Integrated-PV(4) | — | — | — | — | 21,605 | 21,605 | |||||||||||||||||
Other Services | 547 | — | 4,620 | 754 | 23,202 | 29,123 | |||||||||||||||||
Total Revenues | $ | 195,857 | $ | 128,266 | $ | 40,023 | $ | 61,543 | $ | 51,313 | $ | 477,002 | |||||||||||
2015 | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Project(1) | $ | 207,727 | $ | 61,242 | $ | 30,917 | $ | 2,988 | $ | 6,818 | $ | 309,692 | |||||||||||
Operating Assets(2) | — | — | 1,732 | 40,085 | — | 41,817 | |||||||||||||||||
O&M(3) | 13,033 | 28,688 | 432 | 2,070 | — | 44,223 | |||||||||||||||||
Integrated-PV(4) | — | — | — | — | 30,517 | 30,517 | |||||||||||||||||
Other Services | 1,115 | 141 | 4,582 | 804 | 24,173 | 30,815 | |||||||||||||||||
Total Revenues | $ | 221,875 | $ | 90,071 | $ | 37,663 | $ | 45,947 | $ | 61,508 | $ | 457,064 |
Operating Asset Metrics (in thousands, except megawatt equivalents ("MWe")) | |||||||||||||||
Three Months Ended and As Of September 30, | Nine Months Ended and As Of September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating Assets: | |||||||||||||||
Assets in Development | 149,000 | 185,200 | 149,000 | 185,200 | |||||||||||
Assets in Development (MWe) | 60.5 | 72.3 | 60.5 | 72.3 | |||||||||||
Total Assets in Operation (MWe) | 162.0 | 136.0 | 162.0 | 136.0 | |||||||||||
Revenues | $ | 17,980 | $ | 14,704 | $ | 48,551 | $ | 41,817 | |||||||
Adjusted EBITDA | $ | 9,585 | $ | 6,774 | $ | 25,079 | $ | 19,644 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Adjusted EBITDA: | |||||||||||||||
Net income attributable to Ameresco, Inc. | $ | 5,715 | $ | 4,178 | $ | 8,763 | $ | 1,981 | |||||||
Impact of redeemable non-controlling interest | 95 | — | (149 | ) | — | ||||||||||
Plus: Income tax provision | 1,865 | 3,343 | 2,872 | 2,187 | |||||||||||
Plus: Other expenses, net | 2,268 | 2,149 | 4,961 | 6,158 | |||||||||||
Plus: Depreciation and amortization of intangible assets | 6,290 | 6,010 | 18,232 | 17,505 | |||||||||||
Plus: Stock-based compensation | 328 | 396 | 1,086 | 1,367 | |||||||||||
Plus: Restructuring and other charges | 2,630 | 29 | 6,059 | 401 | |||||||||||
Plus: Non-Core Canada project loss | — | (5 | ) | — | 3,148 | ||||||||||
Adjusted EBITDA | $ | 19,191 | $ | 16,100 | $ | 41,824 | $ | 32,747 | |||||||
Adjusted EBITDA margin | 10.6 | % | 8.5 | % | 8.8 | % | 7.2 | % | |||||||
Non-GAAP net income and EPS: | |||||||||||||||
Net income attributable to Ameresco, Inc. | $ | 5,715 | $ | 4,178 | $ | 8,763 | $ | 1,981 | |||||||
Impact of redeemable non-controlling interest | 95 | — | (149 | ) | — | ||||||||||
Plus: Restructuring and other charges | 2,630 | 29 | 6,059 | 401 | |||||||||||
Plus: Non-Core Canada project loss | — | (5 | ) | — | 3,148 | ||||||||||
Plus: Income Tax effect of non-GAAP adjustments | (868 | ) | — | (1,430 | ) | (123 | ) | ||||||||
Non-GAAP net income | $ | 7,572 | $ | 4,202 | $ | 13,243 | $ | 5,407 | |||||||
Diluted net income per common share | $ | 0.12 | $ | 0.09 | $ | 0.19 | $ | 0.04 | |||||||
Effect of adjustments to net income | 0.04 | — | 0.09 | 0.07 | |||||||||||
Non-GAAP EPS | $ | 0.16 | $ | 0.09 | $ | 0.28 | $ | 0.11 | |||||||
Weighted average common shares outstanding - diluted | 46,430,163 | 48,056,359 | 46,669,036 | 47,623,042 | |||||||||||
Adjusted cash from operations: | |||||||||||||||
Cash flows from operating activities | $ | (7,654 | ) | $ | 4,341 | $ | (47,376 | ) | $ | (32,619 | ) | ||||
Plus: proceeds from Federal ESPC projects | 26,316 | 20,976 | 65,075 | 61,846 | |||||||||||
Adjusted cash from operations | $ | 18,662 | $ | 25,317 | $ | 17,699 | $ | 29,227 |
Adjusted earnings before interest, taxes, depreciation and amortization (adjusted EBITDA): | ||||||
(in thousands) | ||||||
Year Ended December 31, 2016 | ||||||
Low | High | |||||
Operating income | $ | 18,000 | $ | 21,000 | ||
Depreciation and amortization of intangible assets | 25,000 | 27,000 | ||||
Stock-based compensation | 2,000 | 2,000 | ||||
Restructuring and other charges | 6,000 | 7,000 | ||||
Adjusted EBITDA | $ | 51,000 | $ | 57,000 |
D!\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"
MF *B JP"M@+! LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.*
M Y8#H@.N [H#QP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$
MM@3$!-,$X03P!/X%#044%]@8&
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M APJ'%(<>QRC',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4
M'[\?ZB 5($$@;""8(,0@\"$<(4@A=2&A( &YX
MS'DJ>8EYYWI&>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*
M@6N!S8(P@I*"](-7@[J$'82 A..%1X6KA@Z&*[+3XY#=:@
M)@BV3W$T4D5JHC_>;F4%\X##!!]'^!GP