Exhibit 99.1
Press Release
PRGX Global, Inc. Announces Fourth Quarter
and Full Year 2015 Financial Results
ATLANTA, March 1, 2016 — 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 twelve months ended December 31, 2015.
“During the fourth quarter, we continued to make solid progress executing our transformation strategy. Most notably, Americas Recovery Audit revenue was essentially flat for the quarter on a constant dollar basis when compared to the prior year, led by growth in the Contract Compliance and Commercial Recovery Audit businesses. In addition, our Supplier Information Management services, which we believe is a key area for future growth, achieved year-over-year revenue growth during the quarter. These positive results were offset by continued claims conversion challenges in our European retail Recovery Audit business and a slower than planned ramp-up in our emerging Spend Analytics offerings,” said Ron Stewart, president and chief executive officer.
“Our 2015 financial performance represents the lowest year-over-year decline in constant dollar revenue from continuing operations since 2013,” continued Stewart. “We closed out 2015 with over 30 new clients and a strategic acquisition to accelerate our Supplier Information Management services offerings and platform. We expect this positive momentum to be reflected in our financial performance starting in 2016.”
“Consistent with our exit plan announced last April, please note that in the fourth quarter we formally discontinued our Healthcare Claims Recovery Audit segment,” concluded Stewart.
Consolidated Results from Continuing Operations for the Three Months Ended December 31, 2015
Consolidated revenue from continuing operations for the fourth quarter of 2015 was $35.0 million, compared to $40.2 million for the same period last year. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue decreased by 8.2% in 2015, compared to the same period in 2014. On a constant dollar basis, revenue from the Americas RA segment was basically flat in the fourth quarter of 2015 when compared to the same period in 2014. On a constant dollar basis, the EAP RA segment declined 15.1% for the fourth quarter of 2015 when compared to the same period in 2014, while Asia-Pacific region posted a year-over-year increase in revenue. As reported, the Adjacent Services segment revenue declined $1.8 million for the fourth quarter of 2015, compared to the same period in 2014, with Supplier Information Management services generating a year over year increase.
1
Total operating expenses from continuing operations for the fourth quarter of 2015 were reduced by 20.0% to $31.2 million, compared to $39.0 million in the same period last year. This reduction in total operating expenses was primarily driven by the variable expenses related to lower revenue, continued operational process improvements and right-sizing the Company’s cost structure.
Total cost of revenue from continuing operations for the fourth quarter of 2015 was $22.4 million, or 64.0% of revenue, compared to $27.9 million, or 69.3% of revenue, in the same period last year, for a 5.3% improvement as a percentage of revenue.
SG&A expenses from continuing operations for the fourth quarter of 2015 were $6.9 million, compared to $8.8 million in the prior year period. Included in the fourth quarter 2015 amount was a reversal of $1.3 million of stock-based compensation expense incurred earlier in the year.
Consolidated net income from continuing operations for the fourth quarter of 2015 was $4.8 million, or $0.19 per basic and diluted share, compared to a net loss of $(2.1) million, or $(0.08) per basic and diluted share, for the same period in 2014.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) from continuing operations for the fourth quarter of 2015 was $5.5 million, or 15.7% of revenue, compared to Adjusted EBITDA of $6.4 million, or 15.9% of revenue, in the fourth quarter 2014. Improvements in the Company’s cost management performance partially offset the impact of the decline in consolidated revenue from continuing operations. Schedule 3 attached to this press release provides a reconciliation of net income (loss) to each of EBIT (Earnings Before Interest and Taxes), EBITDA and Adjusted EBITDA.
Consolidated Results from Continuing Operations for the Twelve Months Ended December 31, 2015
Consolidated revenue from continuing operations for the twelve months ended December 31, 2015, was $138.3 million, compared to $161.6 million for the prior year. Excluding the Chicago-based consulting business divested in October 2014 and on a constant dollar basis, revenue decreased 6.8%, compared to the prior year. On a constant dollar basis, revenue from the Americas RA segment decreased 5.4% in the twelve months ended December 31, 2015, compared to the prior year results. On a constant dollar basis, the EAP RA segment declined 7.6% for 2015 when compared to the prior year, with the Asia-Pacific region posting a year-over-year increase. As reported, excluding the Chicago based business noted above, revenue from Adjacent Services declined $2.1 million for 2015 when compared to the prior year, with Supplier Information Management services generating a year-over-year increase.
Total operating expenses from continuing operations for the twelve months ended December 31, 2015, were reduced by 16.2% to $133.2 million, compared to $159.0 million in the prior year.
Total cost of revenue from continuing operations for the twelve months ended December 31, 2015, was $93.2 million, or 67.4% of revenue, compared to $110.9 million, or 68.6% of revenue, in the prior year, representing a 1.2% improvement as a percentage of revenue.
2
SG&A expenses from continuing operations for the twelve months ended December 31, 2015, were $32.3 million, compared to $38.6 million in the prior year, an improvement of $6.3 million or 16.3%.
Consolidated net income from continuing operations for the twelve months ended December 31, 2015, was $1.5 million, or $0.06 per basic and diluted share, compared to a net loss of $(2.7) million, or $(0.09) per basic and diluted share, for the prior year. Included in the net loss for the twelve months ended December 31, 2015, is a non-cash net loss of $(1.6) million on the sale of certain non-core assets related to a document service offering purchased as part of the Business Strategy, Inc. acquisition in 2011.
Adjusted EBITDA from continuing operations for the twelve months ended December 31, 2015, was $18.0 million, or 13.0% of revenue, compared to Adjusted EBITDA from continuing operations of $20.5 million, or 12.7% of revenue, in the same period in the prior year. Schedule 3 attached to this press release provides a reconciliation of net income (loss) to each of EBIT, EBITDA and Adjusted EBITDA.
Discontinued Operations
During the fourth quarter of 2015 the Company discontinued the HCRA segment. PRGX entered into agreements with third parties to fulfill its Medicare recovery audit program subcontract obligations to audit Medicare payments and provide support for claims appeals and assigned its remaining Medicaid contract to another party. The Company will continue to incur certain expenses while the current Medicare RAC contracts are still active. As part of discontinuing the HCRA business, the Company increased its accrual for outstanding appeals liability by approximately $2.1 million. The HCRA segment will be reported as Discontinued Operations per US GAAP Accounting Standards.
Cash Flow and Liquidity
Net cash provided by operating activities for the fourth quarter of 2015 was $1.1 million, compared to $2.9 million in the fourth quarter of the prior year. The decrease in net cash provided by operating activities was primarily due to the changes in various accruals during the quarter which were partially offset by increased cash collections. Net cash provided by operating activities for the twelve months ended December 31, 2015, was $13.5 million, compared to $10.0 million in the prior year.
At December 31, 2015, the Company had unrestricted cash and cash equivalents of $15.1 million, no borrowings against its $20.0 million revolving credit facility, and no bank debt outstanding.
Stock Repurchase Program
Since the February 2014 announcement of the Company’s stock repurchase program, as of December 31, 2015, the Company has repurchased 7.8 million shares, or 25.8% of its common stock outstanding on the date of the announcement. As previously announced in October 2015, the Company’s Board of Directors approved a $10 million increase (to $50 million) in the program and extended the duration of the program to December 31, 2016. The Company repurchased 0.2 million shares of its outstanding common stock for an aggregate cost of $0.8 million in the quarter ended December 31, 2015. As of February 26, 2016, the Company had approximately 22.3 million shares of common stock outstanding.
3
Fourth Quarter Earnings Call
As previously announced, management will hold a conference call later this morning at 8:30 AM (Eastern time) to discuss the Company’s fourth quarter and annual 2015 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 53981466.
This teleconference will also be audiocast on the Internet atwww.prgx.com (click on “Events & Presentations” under “Investors”). A replay of the audiocast will be available at the same location onwww.prgx.com beginning approximately two hours after the conclusion of the live audiocast, extending through March 31, 2016. 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 fromwww.microsoft.com/windows/mediaplayer.
About PRGX
PRGX Global, Inc. is a global leader in Recovery Audit and Spend Analytics services. With over 1,400 employees, the Company serves clients in more than 30 countries and provides its services to 75% of the top 20 global retailers. PRGX delivers more than $1 billion in cash flow improvement for its clients each year. The creator of the recovery audit industry more than 40 years ago, PRGX continues to innovate through technology and expanded service offerings. In addition to Recovery Audit, the Company provides Contract Compliance, Spend Analytics and Supplier Information Management services to improve clients’ financial performance and manage risk. For additional information on PRGX, please visitwww.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, the Company’s execution of its transformation strategy, and the Company’s investments in, and opportunities associated with, its growth platforms, including its supplier information services business. 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 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
4
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, including its Form 10-K filed on March 13, 2015. The Company disclaims any obligation or duty to update or modify these forward-looking statements.
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.
This news release was distributed by GlobeNewswire, www.globenewswire.com
SOURCE: PRGX Global, Inc.
CONTACT: PRGX Global, Inc.
investor-relations@prgx.com
Phone: 770-779-3011
5
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, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
Revenue | $ | 34,957 | $ | 40,233 | $ | 138,302 | $ | 161,552 | ||||||||
Operating expenses: | ||||||||||||||||
Cost of revenue | 22,384 | 27,876 | 93,169 | 110,890 | ||||||||||||
Selling, general and administrative expenses | 6,871 | 8,793 | 32,284 | 38,581 | ||||||||||||
Depreciation of property and equipment | 1,489 | 1,505 | 5,317 | 6,025 | ||||||||||||
Amortization of intangible assets | 441 | 831 | 2,458 | 3,531 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses | 31,185 | 39,005 | 133,228 | 159,027 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating income (loss) | 3,772 | 1,228 | 5,074 | 2,525 | ||||||||||||
Foreign currency transaction (gains) losses on short-term intercompany balances | 235 | 930 | 2,165 | 2,003 | ||||||||||||
Interest expense (income), net | (87 | ) | (44 | ) | (190 | ) | (77 | ) | ||||||||
Other (income) loss | (421 | ) | 57 | 1,191 | 57 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations before income taxes | 4,045 | 285 | 1,908 | 542 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income tax expense | (803 | ) | 2,388 | 369 | 3,241 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) from continuing operations | $ | 4,848 | (2,103 | ) | $ | 1,539 | $ | (2,699 | ) | |||||||
|
|
|
|
|
|
|
| |||||||||
Discontinued operations: | ||||||||||||||||
Income (loss) from discontinued operations | (2,804 | ) | (42 | ) | (4,765 | ) | (4,827 | ) | ||||||||
Other (income) loss | — | — | — | — | ||||||||||||
Income tax expense (benefit) | — | — | — | — | ||||||||||||
Net income (loss) from discontinued operations | (2,804 | ) | (42 | ) | (4,765 | ) | (4,827 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 2,044 | $ | (2,145 | ) | $ | (3,226 | ) | $ | (7,526 | ) | |||||
|
|
|
|
|
|
|
| |||||||||
Basic earnings (loss) per common share: | ||||||||||||||||
Basic from continuing operations | 0.19 | (0.08 | ) | 0.06 | (0.09 | ) | ||||||||||
Basic from discontinued operations | (0.11 | ) | (0.00 | ) | (0.18 | ) | (0.17 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total basic earnings (loss) per common share | 0.08 | (0.08 | ) | (0.12 | ) | (0.26 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted earnings (loss) per common share: | ||||||||||||||||
Diluted from continuing operations | 0.19 | (0.08 | ) | 0.06 | (0.09 | ) | ||||||||||
Diluted from discontinued operations | (0.11 | ) | (0.00 | ) | (0.18 | ) | (0.17 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total diluted earnings (loss) per common share | 0.08 | (0.08 | ) | (0.12 | ) | (0.26 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 25,433 | 27,237 | 25,868 | 28,707 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 25,458 | 27,237 | 25,904 | 28,707 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
6
SCHEDULE 2
PRGX Global, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Amounts in thousands)
(Unaudited)
| December 31, 2015 | December 31, 2014 | |||||||
| ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 15,122 | $ | 25,735 | ||||
Restricted cash | 48 | 53 | ||||||
Receivables: | ||||||||
Contract receivables, net | 28,543 | 35,182 | ||||||
Employee advances and miscellaneous receivables, net | 1,740 | 1,993 | ||||||
|
|
|
| |||||
Total receivables | 30,283 | 37,175 | ||||||
Prepaid expenses and other current assets | 2,323 | 3,421 | ||||||
|
|
|
| |||||
Total current assets | 47,776 | 66,384 | ||||||
Property and equipment, net | 11,580 | 12,220 | ||||||
Goodwill | 11,810 | 13,036 | ||||||
Intangible assets, net | 6,684 | 9,439 | ||||||
Deferred income taxes | 1,361 | 36 | ||||||
Other assets | 1,180 | 1,667 | ||||||
|
|
|
| |||||
Total assets | $ | 80,391 | $ | 102,782 | ||||
|
|
|
| |||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 6,005 | $ | 7,397 | ||||
Accrued payroll and related expenses | 11,278 | 15,415 | ||||||
Refund liabilities and deferred revenue | 8,852 | 7,566 | ||||||
|
|
|
| |||||
Total current liabilities | 26,135 | 30,378 | ||||||
Other long-term liabilities | 1,841 | 1,418 | ||||||
|
|
|
| |||||
Total liabilities | 27,976 | 31,796 | ||||||
|
|
|
| |||||
Shareholders’ equity: | ||||||||
Common stock | 227 | 268 | ||||||
Additional paid-in capital | 575,532 | 590,067 | ||||||
Accumulated deficit | (524,138 | ) | (520,912 | ) | ||||
Accumulated other comprehensive income | 794 | 1,563 | ||||||
|
|
|
| |||||
Total shareholders’ equity | 52,415 | 70,986 | ||||||
|
|
|
| |||||
Total liabilities and shareholders’ equity | $ | 80,391 | $ | 102,782 | ||||
|
|
|
| |||||
7
SCHEDULE 3
PRGX Global, Inc. and Subsidiaries
Reconciliation of Net Income (Loss) to EBIT, EBITDA and Adjusted EBITDA
(Amounts in thousands)
(Unaudited)
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
Reconciliation of net loss to EBIT, EBITDA and Adjusted EBITDA: | ||||||||||||||||
Net income (loss) | $ | 2,044 | $ | (2,145 | ) | $ | (3,226 | ) | $ | (7,526 | ) | |||||
Income tax expense | $ | (803 | ) | 2,388 | 369 | 3,241 | ||||||||||
Interest expense (income), net | $ | (87 | ) | (44 | ) | (190 | ) | (77 | ) | |||||||
|
|
|
|
|
|
|
| |||||||||
EBIT | 1,154 | 199 | (3,047 | ) | (4,362 | ) | ||||||||||
Depreciation of property and equipment | $ | 1,494 | 1,520 | 5,352 | 6,216 | |||||||||||
Amortization of intangible assets | $ | 441 | 831 | 2,458 | 3,531 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
EBITDA | 3,089 | 2,550 | 4,763 | 5,385 | ||||||||||||
Foreign currency transaction (gains) losses on short-term intercompany balances | $ | 235 | 930 | 2,165 | 2,003 | |||||||||||
Acquisition-related charges | — | — | — | 249 | ||||||||||||
Transformation severance and related expenses | $ | 745 | 1,698 | 2,299 | 4,050 | |||||||||||
Loss on sale/disposal of assets | $ | (421 | ) | 57 | 1,191 | 57 | ||||||||||
Stock-based compensation | $ | (604 | ) | 1,123 | 3,926 | 4,532 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA | $ | 3,044 | $ | 6,358 | $ | 14,344 | $ | 16,276 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA from continuing operations | $ | 5,476 | $ | 6,406 | $ | 18,024 | $ | 20,502 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA from discontinued operations | $ | (2,432 | ) | $ | (48 | ) | $ | (3,680 | ) | $ | (4,226 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
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.
8
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, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net loss | $ | 2,044 | $ | (2,145 | ) | $ | (3,226 | ) | $ | (7,526 | ) | |||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 1,935 | 2,351 | 7,810 | 9,747 | ||||||||||||
Amortization of deferred debt costs | 120 | 37 | 20 | 104 | ||||||||||||
Loss on sale of assets | (370 | ) | 57 | 1,191 | 57 | |||||||||||
Stock-based compensation expense | (604 | ) | 1,123 | 3,926 | 4,532 | |||||||||||
Foreign currency transaction (gains) losses on short-term intercompany balances | 235 | 930 | 2,165 | 2,003 | ||||||||||||
(Increase) decrease in receivables | (3,022 | ) | (4,232 | ) | 5,636 | 927 | ||||||||||
Increase (decrease) in accounts payable, accrued payroll and other accrued expenses | (17 | ) | 1,166 | (3,700 | ) | (3,473 | ) | |||||||||
Other, primarily changes in assets and liabilities | 769 | 3,630 | (369 | ) | 3,676 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by operating activities | 1,090 | 2,917 | 13,453 | 10,047 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash flows from investing activities: | ||||||||||||||||
Business (acquisitions) divestitures, net | 263 | 1,100 | 263 | 1,100 | ||||||||||||
Purchases of property and equipment, net of disposals | (1,313 | ) | (1,135 | ) | (4,482 | ) | (4,709 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash used in investing activities | (1,050 | ) | (35 | ) | (4,219 | ) | (3,609 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Cash flows from financing activities: | ||||||||||||||||
Repurchase of common stock | (810 | ) | (2,685 | ) | (18,071 | ) | (22,685 | ) | ||||||||
Other, net | (55 | ) | 33 | (321 | ) | (57 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash used in financing activities | (865 | ) | (2,652 | ) | (18,392 | ) | (22,742 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Effect of exchange rates on cash and cash equivalents | 274 | (788 | ) | (1,455 | ) | (1,661 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net decrease in cash and cash equivalents | (551 | ) | (558 | ) | (10,613 | ) | (17,965 | ) | ||||||||
Cash and cash equivalents at beginning of period | 15,673 | 26,293 | 25,735 | 43,700 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents at end of period | $ | 15,122 | $ | 25,735 | $ | 15,122 | $ | 25,735 | ||||||||
|
|
|
|
|
|
|
| |||||||||
9
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, | |||||||||||||||||||||||
| 2015 | 2014 | Change | 2015 | 2014 | Change | |||||||||||||||||||
Revenue | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 25,261 | $ | 26,156 | $ | (895 | ) | $ | 97,009 | $ | 106,533 | $ | (9,524 | ) | ||||||||||
Recovery Audit Services - Europe/Asia-Pacific | 8,957 | 11,527 | (2,570 | ) | 36,264 | 44,319 | (8,055 | ) | ||||||||||||||||
Adjacent Services | 739 | 2,550 | (1,811 | ) | 5,029 | 10,700 | (5,671 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 34,957 | $ | 40,233 | $ | (5,276 | ) | $ | 138,302 | $ | 161,552 | $ | (23,250 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Cost of revenue | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 14,942 | $ | 18,015 | $ | 3,073 | $ | 60,214 | $ | 68,163 | $ | 7,949 | ||||||||||||
Recovery Audit Services - Europe/Asia-Pacific | 6,497 | 7,405 | 908 | 25,424 | 31,103 | 5,679 | ||||||||||||||||||
Adjacent Services | 945 | 2,456 | 1,511 | 7,531 | 11,624 | 4,093 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 22,384 | $ | 27,876 | $ | 5,492 | $ | 93,169 | $ | 110,890 | $ | 17,721 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Selling, general and administrative expenses | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 1,912 | $ | 1,891 | $ | (21 | ) | $ | 7,685 | $ | 10,211 | $ | 2,526 | |||||||||||
Recovery Audit Services - Europe/Asia-Pacific | 1,239 | 1,479 | 240 | 5,487 | 6,829 | 1,342 | ||||||||||||||||||
Adjacent Services | 135 | 286 | 151 | 662 | 2,124 | 1,462 | ||||||||||||||||||
Corporate | 3,585 | 5,137 | 1,552 | 18,450 | 19,417 | 967 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 6,871 | $ | 8,793 | $ | 1,922 | $ | 32,284 | $ | 38,581 | $ | 6,297 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation of property and equipment | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 1,141 | $ | 1,099 | $ | (42 | ) | $ | 4,036 | $ | 4,711 | $ | 675 | |||||||||||
Recovery Audit Services - Europe/Asia-Pacific | 193 | 147 | (46 | ) | 647 | 592 | (55 | ) | ||||||||||||||||
Adjacent Services | 155 | 259 | 104 | 634 | 722 | 88 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 1,489 | $ | 1,505 | $ | 16 | $ | 5,317 | $ | 6,025 | $ | 708 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Amortization of intangible assets | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 409 | $ | 501 | $ | 92 | $ | 1,728 | $ | 2,002 | $ | 274 | ||||||||||||
Recovery Audit Services - Europe/Asia-Pacific | — | 284 | 284 | 600 | 1,195 | 595 | ||||||||||||||||||
Adjacent Services | 32 | 46 | 14 | 130 | 334 | 204 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 441 | $ | 831 | $ | 390 | $ | 2,458 | $ | 3,531 | $ | 1,073 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Operating income (loss) | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 6,857 | $ | 4,650 | $ | 2,207 | $ | 23,346 | $ | 21,446 | $ | 1,900 | ||||||||||||
Recovery Audit Services - Europe/Asia-Pacific | 1,028 | 2,212 | (1,184 | ) | 4,106 | 4,600 | (494 | ) | ||||||||||||||||
Adjacent Services | (528 | ) | (497 | ) | (31 | ) | (3,928 | ) | (4,104 | ) | 176 | |||||||||||||
Corporate | (3,585 | ) | (5,137 | ) | 1,552 | (18,450 | ) | (19,417 | ) | 967 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 3,772 | $ | 1,228 | $ | 2,544 | $ | 5,074 | $ | 2,525 | $ | 2,549 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||
Recovery Audit Services - Americas | $ | 8,463 | $ | 7,088 | $ | 1,375 | $ | 29,431 | $ | 29,507 | $ | (76 | ) | |||||||||||
Recovery Audit Services - Europe/Asia-Pacific | 1,542 | 3,359 | (1,817 | ) | 5,942 | 7,672 | (1,730 | ) | ||||||||||||||||
Adjacent Services | (341 | ) | (170 | ) | (171 | ) | (3,134 | ) | (2,381 | ) | (753 | ) | ||||||||||||
Corporate | (4,188 | ) | (3,871 | ) | (317 | ) | (14,215 | ) | (14,296 | ) | 81 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 5,476 | $ | 6,406 | $ | (930 | ) | $ | 18,024 | $ | 20,502 | $ | (2,478 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
| * | 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 spend analytics and supplier information management services. |
10