Exhibit 99.1
Premiere Global Services to Restate Financial Statements to Appropriately Account for Interest Rate Swaps
Non-Cash Expenses Will Not Affect Reported or Future Revenues, Cash Flows, Operating Income or Pro Forma Diluted EPS(a); Company Reaffirms Financial Outlook
ATLANTA--(BUSINESS WIRE)--Premiere Global Services, Inc. (NYSE: PGI), a global provider of on-demand, communication technologies-based business process improvement solutions, today announced that it will restate its annual financial statements for the year ended 2007 and interim financial statements for the first and second quarters of 2008 to correct the accounting for interest rate swaps on its revolving credit facility entered into in August 2007. The Company anticipates filing restated financial statements covering these periods with the Securities and Exchange Commission as soon as practicable and prior to the filing of its Quarterly Report on Form 10-Q for the quarter ended September 30, 2008.
The Company entered into two interest rate swaps in August 2007 with the intention of hedging the cash flow risk of variable 30-day LIBOR interest rate changes on the interest payments associated with its revolving credit facility. These agreements swapped a total of $200 million of the Company’s floating interest rate debt for a fixed rate. The termination dates of the interest rate swaps are currently August 2009 and August 2010.
These interest rate swaps were disclosed in the Company’s filings with the SEC during the periods covered by the Company’s 2007 annual and first and second quarter 2008 interim financial statements, which were audited and reviewed, respectively, by the Company’s independent registered public accounting firm.
Subsequent to the issuance of the Company’s interim financial statements for the quarter ended June 30, 2008 and as a result of the Company’s own efforts to update documentation surrounding its critical accounting policies, including derivative accounting policies mandated by Statement of Financial Accounting Standards No. 133, “Accounting for Derivative Instruments and Hedging Activities,” as amended (SFAS 133), the Company determined that the fair value of the interest rate swaps and the change in their fair value were not properly recorded in the Company’s financial statements for 2007 and the first and second quarters of 2008.
“We believe these interest swap agreements are prudent hedges, consistent with our strategy to minimize, when possible, volatility and economic risks to our business,” said Boland T. Jones, Founder, Chairman and CEO of Premiere Global Services, Inc. “Accounting for these types of hedges is very technical and complex. While we are disappointed with today’s announcement, it is important to note that the change in accounting treatment for these interest rate swaps results in non-cash expenses that will not affect our reported or future revenues, cash flows, operating income or pro forma diluted EPS(a), which we believe are the primary operating metrics monitored by our investors. We remain committed to maintaining strong internal controls and transparency in our disclosures.
Our business momentum remains solid in the midst of continuing global economic uncertainty, which we believe underscores the value we provide to our enterprise customers that are looking to improve their productivity and efficiency during these challenging times. Consistent with our prior guidance, despite substantial fluctuations in foreign currency exchange rates in recent weeks, we continue to anticipate consolidated revenues in 2008 will increase at least 13% from 2007 totals and that diluted EPS will increase at least 20% this year.”
This correction to our previously reported earnings reflects the change in fair value of these interest rate swap agreements and is included in the attached expected financial results, as restated, as “Unrealized gain (loss) on change in fair value of interest rate swaps.” Management has excluded this item in its calculation of pro forma diluted EPS(a), similar to other non-cash items, in the attached reconciliation of non-GAAP financial measures tables.
The Company believes the interest rate swaps are effective economic hedges against interest rate risk associated with its revolving credit facility, and the accounting correction for these swaps does not affect the favorable risk management characteristics of the swaps themselves. The Company intends to re-designate the interest rate swaps as cash flow hedges utilizing the long-haul method of effectiveness testing and, as a result, anticipates receiving hedge accounting treatment for these swaps in future periods.
(a) To supplement the Company’s quarterly financial statements presented in accordance with GAAP, it also includes pro forma diluted EPS and other non-GAAP measures of financial performance. Management uses these measures internally as a means of analyzing the Company’s current and future financial performance and identifying trends in the Company’s financial condition and results of operations. The Company provides this information to investors to assist in meaningful comparisons of past, present and future operating results and to assist in highlighting the results of ongoing core operations. These non-GAAP financial measures may differ materially from comparable or similarly titled measures provided by other companies and should be considered in addition to, not as a substitute for or superior to, measures of financial performance prepared in accordance with GAAP.
Financial outlook statements contained in this release are based on Premiere Global Services’ current expectations as of September 15, 2008. These financial outlook statements contain forward-looking statements and Company estimates, and actual results may differ materially. The Company assumes no duty to update any forward-looking statements made in this press release. A discussion concerning forward-looking statements is included at the end of this press release and in the Company’s filings with the SEC.
About Premiere Global Services, Inc.
Premiere Global Services, Inc. is a global provider of on-demand, communication technologies-based business process improvement solutions. Our PGi Communications Operating System supports business applications within the following solution sets: Conferencing & Collaboration, Document Solutions, Notifications & Reminders, and eMarketing.
Headquartered in Atlanta, Georgia, and with presence in 23 countries worldwide, Premiere Global delivers solutions to an established customer base of over 50,000 companies, including nearly 95% of the Fortune 500. Additional information can be found at www.premiereglobal.com
Statements made in this press release, other than those concerning historical information, should be considered forward-looking and subject to various risks and uncertainties. Such forward-looking statements are made pursuant to the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995 and are made based on management's current expectations or beliefs as well as assumptions made by, and information currently available to, management. A variety of factors could cause actual results to differ materially from those anticipated in Premiere Global Services' forward-looking statements, including, but not limited to, the following factors: competitive pressures, including pricing pressures; technological change; the development of alternatives to our services; market acceptance of our new services and enhancements; integration of acquired companies; service interruptions; increased financial leverage; our dependence on our subsidiaries for cash flow; continued weakness in our legacy broadcast fax business; foreign currency exchange rates; possible adverse results of pending or future litigation or infringement claims; federal or state legislative or regulatory changes, including government regulations applicable to traditional telecommunications service providers; general domestic and international economic, business or political conditions; and other factors described from time to time in our press releases, reports and other filings with the SEC, including but not limited to the "Risk Factors" sections of our Annual Report on Form 10-K for the year ended December 31, 2007 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2008 and June 30, 2008. All forward-looking statements attributable to us or a person acting on our behalf are expressly qualified in their entirety by this cautionary statement.
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT PER SHARE DATA) | ||||||||||||||
Twelve Months Ended | ||||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||
Net revenues | $ | 559,706 | $ | - | $ | 559,706 | ||||||||
Operating expenses | ||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 227,259 | - | 227,259 | |||||||||||
Selling and marketing | 141,322 | - | 141,322 | |||||||||||
General and administrative (exclusive of net legal settlements shown separately below) | 66,007 | - | 66,007 | |||||||||||
Research and development | 14,109 | - | 14,109 | |||||||||||
Depreciation | 30,008 | - | 30,008 | |||||||||||
Amortization | 15,659 | - | 15,659 | |||||||||||
Restructuring costs | 3,447 | - | 3,447 | |||||||||||
Net legal settlements and related expenses | 349 | - | 349 | |||||||||||
Total operating expenses | 498,160 | - | 498,160 | |||||||||||
Operating income | 61,546 | - | 61,546 | |||||||||||
Other (expense) income: | ||||||||||||||
Interest expense | (13,598 | ) | - | (13,598 | ) | |||||||||
Unrealized (loss) on change in fair value of interest rate swaps | - | (4,482 | ) | (4,482 | ) | |||||||||
Interest income | 780 | - | 780 | |||||||||||
Other, net | 1,418 | - | 1,418 | |||||||||||
Total other (expense) income | (11,400 | ) | (4,482 | ) | (15,882 | ) | ||||||||
Income before income taxes | 50,146 | (4,482 | ) | 45,664 | ||||||||||
Income tax expense | 16,791 | (1,569 | ) | 15,222 | ||||||||||
Net income | $ | 33,355 | $ | (2,913 | ) | $ | 30,442 | |||||||
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING: | 62,654 | 62,654 | ||||||||||||
Basic earnings per share from net income | $ | 0.53 | $ | (0.04 | ) | $ | 0.49 | |||||||
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING: | 63,940 | 63,940 | ||||||||||||
Diluted earnings per share from net income | $ | 0.52 | $ | (0.04 | ) | $ | 0.48 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT SHARE DATA) | ||||||||||||||
ASSETS | December 31, 2007 | |||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||
CURRENT ASSETS | ||||||||||||||
Cash and equivalents | $ | 18,259 | $ | - | $ | 18,259 | ||||||||
Accounts receivable (less allowances of $4,526) | 89,683 | - | 89,683 | |||||||||||
Prepaid expenses and other current assets | 13,066 | - | 13,066 | |||||||||||
Deferred income taxes, net | 5,522 | - | 5,522 | |||||||||||
Total current assets | 126,530 | - | 126,530 | |||||||||||
PROPERTY AND EQUIPMENT, NET | 110,767 | - | 110,767 | |||||||||||
OTHER ASSETS | ||||||||||||||
Goodwill | 337,246 | - | 337,246 | |||||||||||
Intangibles, net of amortization | 43,115 | - | 43,115 | |||||||||||
Deferred income taxes, net | 1,018 | 1,569 | 2,587 | |||||||||||
Other assets | 5,411 | - | 5,411 | |||||||||||
$ | 624,087 | $ | 1,569 | $ | 625,656 | |||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
CURRENT LIABILITIES | ||||||||||||||
Accounts payable | $ | 51,631 | $ | - | $ | 51,631 | ||||||||
Income taxes payable | 4,497 | - | 4,497 | |||||||||||
Accrued taxes | 8,076 | - | 8,076 | |||||||||||
Accrued expenses | 37,276 | - | 37,276 | |||||||||||
Current maturities of long-term debt and capital lease obligations | 1,664 | - | 1,664 | |||||||||||
Accrued restructuring costs | 1,717 | - | 1,717 | |||||||||||
Total current liabilities | 104,861 | - | 104,861 | |||||||||||
LONG-TERM LIABILITIES | ||||||||||||||
Long-term debt and capital lease obligations | 267,817 | - | 267,817 | |||||||||||
Accrued restructuring costs | 1,575 | - | 1,575 | |||||||||||
Accrued expenses | 7,627 | 4,482 | 12,109 | |||||||||||
Total long-term liabilities | 277,019 | 4,482 | 281,501 | |||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||
Common stock $0.01 par value; 150,000,000 shares authorized, 61,755,728 shares issued and outstanding | ||||||||||||||
618 | - | 618 | ||||||||||||
Additional paid-in capital | 548,418 | - | 548,418 | |||||||||||
Notes receivable, shareholder | (1,702 | ) | - | (1,702 | ) | |||||||||
Cumulative translation adjustment | 10,523 | - | 10,523 | |||||||||||
Accumulated deficit | (315,650 | ) | (2,913 | ) | (318,563 | ) | ||||||||
Total shareholders' equity | 242,207 | (2,913 | ) | 239,294 | ||||||||||
$ | 624,087 | $ | 1,569 | $ | 625,656 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||
(IN THOUSANDS, UNAUDITED) | ||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||
Net income | $ | 33,355 | $ | (2,913 | ) | $ | 30,442 | |||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||
Depreciation | 30,008 | - | $ | 30,008 | ||||||||||||||
Amortization | 15,659 | - | $ | 15,659 | ||||||||||||||
Amortization of deferred financing costs | 513 | - | $ | 513 | ||||||||||||||
Net legal settlements and related expenses | 349 | - | $ | 349 | ||||||||||||||
Deferred income taxes, net of effect of acquisitions | 2,488 | (1,569 | ) | $ | 919 | |||||||||||||
Restructuring costs | 3,447 | - | $ | 3,447 | ||||||||||||||
Payments for restructuring costs | (7,109 | ) | - | $ | (7,109 | ) | ||||||||||||
Equity-based compensation | 10,590 | - | $ | 10,590 | ||||||||||||||
Excess tax benefits from share-based payment arrangements | (3,323 | ) | - | $ | (3,323 | ) | ||||||||||||
Loss on disposal of assets | 287 | - | $ | 287 | ||||||||||||||
Changes in assets and liabilities, net of effect of acquisitions: | ||||||||||||||||||
Accounts receivable, net | (737 | ) | - | $ | (737 | ) | ||||||||||||
Prepaid expenses and other current assets | (893 | ) | - | $ | (893 | ) | ||||||||||||
Accounts payable and accrued expenses | 6,953 | 4,482 | $ | 11,435 | ||||||||||||||
Total adjustments | 58,232 | 2,913 | 61,145 | |||||||||||||||
Net cash provided by operating activities from continuing operations | 91,587 | - | 91,587 | |||||||||||||||
Net cash used in operating activities from discontinued operations | (650 | ) | - | (650 | ) | |||||||||||||
Net cash provided by operating activities | 90,937 | - | 90,937 | |||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||
Capital expenditures | (46,341 | ) | - | (46,341 | ) | |||||||||||||
Business acquisitions, net of cash acquired | (47,749 | ) | - | (47,749 | ) | |||||||||||||
Net cash used in investing activities | (94,090 | ) | (94,090 | ) | ||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||
Principal payments under borrowing arrangements | (344,388 | ) | - | (344,388 | ) | |||||||||||||
Proceeds from long-term borrowing arrangements | 470,099 | - | 470,099 | |||||||||||||||
Payments of debt issuance costs | (50 | ) | - | (50 | ) | |||||||||||||
Repayment of shareholder notes | 413 | - | 413 | |||||||||||||||
Excess tax benefits from share-based payment arrangements | 3,323 | - | 3,323 | |||||||||||||||
Purchase of treasury stock, at cost | (136,049 | ) | - | (136,049 | ) | |||||||||||||
Exercise of stock options | 8,553 | - | 8,553 | |||||||||||||||
Net cash provided by financing activities | 1,901 | 1,901 | ||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 534 | - | 534 | |||||||||||||||
NET DECREASE IN CASH AND EQUIVALENTS | (718 | ) | - | (718 | ) | |||||||||||||
CASH AND EQUIVALENTS, beginning of period | $ | 18,977 | $ | - | $ | 18,977 | ||||||||||||
CASH AND EQUIVALENTS, end of period | $ | 18,259 | $ | - | $ | 18,259 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
(IN THOUSANDS, UNAUDITED) | ||||||||||||||||||||||||
| Twelve Months Ended | |||||||||||||||||||||||
As Reported | ||||||||||||||||||||||||
Common Stock Issued | Additional Paid-In Capital | Notes Receivable, Shareholder | Accumulated Deficit | Cumulative Translation Adjustment | Total Shareholders' Equity | |||||||||||||||||||
BALANCE, December 31, 2006 | $ | 702 | $ | 663,232 | $ | (2,004 | ) | $ | (347,727 | ) | $ | 2,088 | $ | 316,291 | ||||||||||
Other comprehensive income: | ||||||||||||||||||||||||
Net income | - | - | - | 33,355 | - | 33,355 | ||||||||||||||||||
Translation adjustments | - | - | - | - | 8,435 | 8,435 | ||||||||||||||||||
Adoption of FIN 48 | - | - | - | (1,278 | ) | - | (1,278 | ) | ||||||||||||||||
Other comprehensive income | 40,512 | |||||||||||||||||||||||
Issuance of common stock: | ||||||||||||||||||||||||
Exercise of stock options | 13 | 8,540 | - | - | - | 8,553 | ||||||||||||||||||
Stock compensation expense – restricted shares | - | 7,598 | - | - | - | 7,598 | ||||||||||||||||||
Treasury stock purchase and retirement | (104 | ) | (132,882 | ) | - | - | - | (132,986 | ) | |||||||||||||||
Stock compensation expense – variable accounting | - | - | - | - | - | - | ||||||||||||||||||
FAS 123(R) expense | - | 812 | - | - | - | 812 | ||||||||||||||||||
Stock compensation in exchange for services | - | 504 | - | - | - | 504 | ||||||||||||||||||
Issuance of restricted shares and related stock- based compensation | 7 | (2,710 | ) | - | - | - | (2,703 | ) | ||||||||||||||||
Income tax expense from exercise of stock options | - | 3,324 | - | - | - | 3,324 | ||||||||||||||||||
Payments and interest related to shareholder notes receivable | - | - | 302 | - | - | 302 | ||||||||||||||||||
BALANCE, December 31, 2007 | $ | 618 | $ | 548,418 | $ | (1,702 | ) | $ | (315,650 | ) | $ | 10,523 | $ | 242,207 | ||||||||||
Adjustment | ||||||||||||||||||||||||
Common | Additional Paid-In | Notes Receivable, | Accumulated | Cumulative Translation | Total Shareholders' | |||||||||||||||||||
Stock Issued | Capital | Shareholder | Deficit | Adjustment | Equity | |||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||
Net income | $ | - | $ | - | $ | - | $ | (2,913 | ) | $ | - | $ | (2,913 | ) | ||||||||||
Comprehensive income | $ | (2,913 | ) | |||||||||||||||||||||
As Restated | ||||||||||||||||||||||||
Common Stock Issued | Additional Paid-In Capital | Notes Receivable, Shareholder | Accumulated Deficit | Cumulative Translation Adjustment | Total Shareholders' Equity | |||||||||||||||||||
BALANCE, December 31, 2006 | $ | 702 | $ | 663,232 | $ | (2,004 | ) | $ | (347,727 | ) | $ | 2,088 | $ | 316,291 | ||||||||||
Comprehensive income: | ||||||||||||||||||||||||
Net income | - | - | - | 30,442 | - | 30,442 | ||||||||||||||||||
Translation adjustments | - | - | - | - | 8,435 | 8,435 | ||||||||||||||||||
Adoption of FIN 48 | - | - | - | (1,278 | ) | - | (1,278 | ) | ||||||||||||||||
Comprehensive income | 37,599 | |||||||||||||||||||||||
Issuance of common stock: | ||||||||||||||||||||||||
Exercise of stock options | 13 | 8,540 | - | - | - | 8,553 | ||||||||||||||||||
Stock compensation expense – restricted shares | - | 7,598 | - | - | - | 7,598 | ||||||||||||||||||
Treasury stock purchase and retirement | (104 | ) | (132,882 | ) | - | - | - | (132,986 | ) | |||||||||||||||
Stock compensation expense – variable accounting | - | - | - | - | - | - | ||||||||||||||||||
FAS 123(R) expense | - | 812 | - | - | - | 812 | ||||||||||||||||||
Stock compensation in exchange for services | - | 504 | - | - | - | 504 | ||||||||||||||||||
Issuance of restricted shares and related stock- based compensation | 7 | (2,710 | ) | - | - | - | (2,703 | ) | ||||||||||||||||
Income tax expense from exercise of stock options | - | 3,324 | - | - | - | 3,324 | ||||||||||||||||||
Payments and interest related to shareholder notes receivable | - | - | 302 | - | - | 302 | ||||||||||||||||||
BALANCE, December 31, 2007 | $ | 618 | $ | 548,418 | $ | (1,702 | ) | $ | (318,563 | ) | $ | 10,523 | $ | 239,294 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | ||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT PER SHARE DATA) | ||||||||||||
Twelve Months Ended | ||||||||||||
As Reported | Adjustment | As Restated | ||||||||||
Pro Forma Diluted EPS (1) | ||||||||||||
Diluted EPS from net income, as reported | $ | 0.52 | $ | (0.04 | ) | $ | 0.48 | |||||
Unrealized loss on change in fair value of interest rate swaps, net of taxes | - | 0.04 | 0.04 | |||||||||
Restructuring costs, net of taxes | 0.04 | - | 0.04 | |||||||||
Proxy-related costs, net of taxes | 0.03 | - | 0.03 | |||||||||
Equity-based compensation, net of taxes | 0.11 | - | 0.11 | |||||||||
Amortization, net of taxes | 0.16 | - | 0.16 | |||||||||
Pro forma diluted EPS from net income | $ | 0.86 | $ | - | $ | 0.86 | ||||||
(1) Management believes that pro forma diluted EPS provides useful information regarding underlying trends in our continuing operations. Management expects equity-based compensation and amortization expenses to be recurring costs and presents pro forma diluted EPS from continuing operations to exclude these items as well as non-recurring items that are unrelated to our ongoing operations, including restructuring costs, proxy-related costs and unrealized loss on change in fair value of interest rate swaps. |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT PER SHARE DATA) | ||||||||||||||
Three Months Ended March 31, 2008 | ||||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||
Net revenues | $ | 152,854 | $ | - | $ | 152,854 | ||||||||
Operating expenses | ||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 61,662 | - | 61,662 | |||||||||||
Selling and marketing | 39,851 | - | 39,851 | |||||||||||
General and administrative | 16,233 | - | 16,233 | |||||||||||
Research and development | 4,059 | - | 4,059 | |||||||||||
Depreciation | 7,247 | - | 7,247 | |||||||||||
Amortization | 4,243 | - | 4,243 | |||||||||||
Total operating expenses | 133,295 | - | 133,295 | |||||||||||
Operating income | 19,559 | - | 19,559 | |||||||||||
Other (expense) income: | ||||||||||||||
Interest expense | (4,629 | ) | - | (4,629 | ) | |||||||||
Unrealized (loss) on change in fair value of interest rate swaps | - | (4,592 | ) | (4,592 | ) | |||||||||
Interest income | 213 | - | 213 | |||||||||||
Other, net | 837 | - | 837 | |||||||||||
Total other (expense) income | (3,579 | ) | (4,592 | ) | (8,171 | ) | ||||||||
Income before income taxes | 15,980 | (4,592 | ) | 11,388 | ||||||||||
Income tax expense | 3,960 | (1,607 | ) | 2,353 | ||||||||||
Net income | $ | 12,020 | $ | (2,985 | ) | $ | 9,035 | |||||||
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING: | 59,331 | 59,331 | ||||||||||||
Basic earnings per share from net income | $ | 0.20 | $ | (0.05 | ) | $ | 0.15 | |||||||
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING: | 60,497 | 60,497 | ||||||||||||
Diluted earnings per share from net income | $ | 0.20 | $ | (0.05 | ) | $ | 0.15 |
PREMIERE GLOBAL SERVICES, INC AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT SHARE DATA) | ||||||||||||||
ASSETS | March 31, 2008 | |||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||
CURRENT ASSETS | ||||||||||||||
Cash and equivalents | $ | 22,753 | $ | - | $ | 22,753 | ||||||||
Accounts receivable (less allowances of $4,001) | 101,939 | - | 101,939 | |||||||||||
Prepaid expenses and other current assets | 9,256 | - | 9,256 | |||||||||||
Deferred income taxes, net | 8,595 | - | 8,595 | |||||||||||
Total current assets | 142,543 | - | 142,543 | |||||||||||
PROPERTY AND EQUIPMENT, NET | 119,713 | - | 119,713 | |||||||||||
OTHER ASSETS | ||||||||||||||
Goodwill | 340,602 | - | 340,602 | |||||||||||
Intangibles, net of amortization | 39,660 | - | 39,660 | |||||||||||
Deferred income taxes, net | - | 1,700 | 1,700 | |||||||||||
Other assets | 9,510 | - | 9,510 | |||||||||||
$ | 652,028 | $ | 1,700 | $ | 653,728 | |||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
CURRENT LIABILITIES | ||||||||||||||
Accounts payable | $ | 55,831 | $ | - | $ | 55,831 | ||||||||
Income taxes payable | 5,922 | - | 5,922 | |||||||||||
Accrued taxes, other than income taxes | 4,378 | - | 4,378 | |||||||||||
Accrued expenses | 36,238 | - | 36,238 | |||||||||||
Current maturities of long-term debt and capital lease obligations | 1,915 | - | 1,915 | |||||||||||
Accrued restructuring costs | 1,006 | - | 1,006 | |||||||||||
Total current liabilities | 105,290 | - | 105,290 | |||||||||||
LONG-TERM LIABILITIES | ||||||||||||||
Long-term debt and capital lease obligations | 271,704 | - | 271,704 | |||||||||||
Accrued restructuring costs | 1,385 | - | 1,385 | |||||||||||
Accrued expenses | 9,747 | 9,075 | 18,822 | |||||||||||
Deferred income taxes, net | 1,476 | (1,476 | ) | - | ||||||||||
Total long-term liabilities | 284,312 | 7,599 | 291,911 | |||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||
Common stock $0.01 par value; 150,000,000 shares authorized, 61,743,950 shares issued and outstanding | ||||||||||||||
617 | - | 617 | ||||||||||||
Additional paid-in capital | 551,247 | - | 551,247 | |||||||||||
Notes receivable, shareholder | (1,727 | ) | - | (1,727 | ) | |||||||||
Cumulative translation adjustment | 15,919 | - | 15,919 | |||||||||||
Accumulated deficit | (303,630 | ) | (5,899 | ) | (309,529 | ) | ||||||||
Total shareholders' equity | 262,426 | (5,899 | ) | 256,527 | ||||||||||
$ | 652,028 | $ | 1,700 | $ | 653,728 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | |||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||
(IN THOUSANDS, UNAUDITED) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
As Reported | Adjustment | As Restated | |||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
Net income | $ | 12,020 | $ | (2,985 | ) | $ | 9,035 | ||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Depreciation | 7,247 | - | 7,247 | ||||||||||||||||
Amortization | 4,243 | - | 4,243 | ||||||||||||||||
Amortization of deferred financing costs | 141 | - | 141 | ||||||||||||||||
Deferred income taxes, net of effect of acquisitions | 178 | (1,607 | ) | (1,429 | ) | ||||||||||||||
Payments for restructuring costs | (929 | ) | - | (929 | ) | ||||||||||||||
Equity-based compensation | 3,462 | - | 3,462 | ||||||||||||||||
Excess tax benefits from share-based payment arrangements | (23 | ) | - | (23 | ) | ||||||||||||||
Changes in assets and liabilities, net of effect of acquisitions: | |||||||||||||||||||
Accounts receivable, net | (10,664 | ) | - | (10,664 | ) | ||||||||||||||
Prepaid expenses and other current assets | 51 | - | 51 | ||||||||||||||||
Accounts payable and accrued expenses | 153 | 4,592 | 4,745 | ||||||||||||||||
Total adjustments | 3,859 | 2,985 | 6,844 | ||||||||||||||||
Net cash provided by operating activities | 15,879 | - | 15,879 | ||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Capital expenditures | (13,692 | ) | - | (13,692 | ) | ||||||||||||||
Business acquisitions, net of cash acquired | (138 | ) | - | (138 | ) | ||||||||||||||
Net cash used in investing activities | (13,830 | ) | (13,830 | ) | |||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Principal payments under borrowing arrangements | (167,880 | ) | - | (167,880 | ) | ||||||||||||||
Proceeds from borrowing arrangements | 170,896 | - | 170,896 | ||||||||||||||||
Excess tax benefits from share-based payment arrangements | 23 | - | 23 | ||||||||||||||||
Purchase of treasury stock, at cost | (1,027 | ) | - | (1,027 | ) | ||||||||||||||
Exercise of stock options | 219 | - | 219 | ||||||||||||||||
Net cash provided by financing activities | 2,231 | 2,231 | |||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 214 | - | 214 | ||||||||||||||||
NET INCREASE IN CASH AND EQUIVALENTS | 4,494 | - | 4,494 | ||||||||||||||||
CASH AND EQUIVALENTS, beginning of period | $ | 18,259 | $ | - | $ | 18,259 | |||||||||||||
CASH AND EQUIVALENTS, end of period | $ | 22,753 | $ | - | $ | 22,753 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | ||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT PER SHARE DATA) | ||||||||||||||
Three Months Ended | ||||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||
Pro Forma Diluted EPS (1) | ||||||||||||||
Diluted EPS from net income, as reported | $ | 0.20 | $ | (0.05 | ) | $ | 0.15 | |||||||
Elimination of one-time tax adjustments | (0.02 | ) | - | (0.02 | ) | |||||||||
Unrealized loss on change in fair value of interest rate swaps, net of taxes | - | 0.05 | 0.05 | |||||||||||
Equity-based compensation, net of taxes | 0.04 | - | 0.04 | |||||||||||
Depreciation, net of taxes | (0.01 | ) | - | (0.01 | ) | |||||||||
Amortization, net of taxes | 0.04 | - | 0.04 | |||||||||||
Pro forma diluted EPS from net income | $ | 0.25 | $ | - | $ | 0.25 | ||||||||
(1) Management believes that pro forma diluted EPS provides useful information regarding underlying trends in our continuing operations. Management expects equity-based compensation and amortization expenses to be recurring costs and presents pro forma diluted EPS from continuing operations to exclude these items as well as non-recurring items that are unrelated to our ongoing operations, including one-time income tax adjustments and unrealized loss on change in fair value of interest rate swaps. The portion of depreciation expense excluded from the pro forma calculations reflects management's review and adjustment of the useful economic lives of depreciable assets. |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT PER SHARE DATA) | |||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2008 | Six Months Ended June 30, 2008 | ||||||||||||||||||||||||||||||||
As Reported | Adjustment | As Restated | As Reported | Adjustment | As Restated | ||||||||||||||||||||||||||||
Net revenues | $ | 161,565 | $ | - | $ | 161,565 | $ | 314,419 | $ | - | $ | 314,419 | |||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 66,202 | - | 66,202 | 127,864 | - | 127,864 | |||||||||||||||||||||||||||
Selling and marketing | 40,211 | - | 40,211 | 80,062 | - | 80,062 | |||||||||||||||||||||||||||
General and administrative | 16,738 | - | 16,738 | 32,971 | - | 32,971 | |||||||||||||||||||||||||||
Research and development | 4,163 | - | 4,163 | 8,222 | - | 8,222 | |||||||||||||||||||||||||||
Excise tax expense | 2,890 | - | 2,890 | 2,890 | - | 2,890 | |||||||||||||||||||||||||||
Depreciation | 8,600 | - | 8,600 | 15,847 | - | 15,847 | |||||||||||||||||||||||||||
Amortization | 3,914 | - | 3,914 | 8,157 | - | 8,157 | |||||||||||||||||||||||||||
Restructuring costs | 3,339 | - | 3,339 | 3,339 | - | 3,339 | |||||||||||||||||||||||||||
Net legal settlements and related expenses | 1,608 | - | 1,608 | 1,608 | - | 1,608 | |||||||||||||||||||||||||||
Total operating expenses | 147,665 | - | 147,665 | 280,960 | - | 280,960 | |||||||||||||||||||||||||||
Operating income | 13,900 | - | 13,900 | 33,459 | - | 33,459 | |||||||||||||||||||||||||||
Other (expense) income: | |||||||||||||||||||||||||||||||||
Interest expense | (5,532 | ) | - | (5,532 | ) | (10,161 | ) | - | (10,161 | ) | |||||||||||||||||||||||
Unrealized gain (loss) on change in fair value of interest rate swaps | - | 4,119 | 4,119 | - | (473 | ) | (473 | ) | |||||||||||||||||||||||||
Interest income | 138 | - | 138 | 351 | - | 351 | |||||||||||||||||||||||||||
Other, net | (21 | ) | - | (21 | ) | 816 | - | 816 | |||||||||||||||||||||||||
Total other (expense) income | (5,415 | ) | 4,119 | (1,296 | ) | (8,994 | ) | (473 | ) | (9,467 | ) | ||||||||||||||||||||||
Income before income taxes | 8,485 | 4,119 | 12,604 | 24,465 | (473 | ) | 23,992 | ||||||||||||||||||||||||||
Income tax expense | 2,692 | 1,442 | 4,134 | 6,652 | (165 | ) | 6,487 | ||||||||||||||||||||||||||
Net income | $ | 5,793 | $ | 2,677 | $ | 8,470 | $ | 17,813 | $ | (308 | ) | $ | 17,505 | ||||||||||||||||||||
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING: | 59,419 | 59,419 | 59,425 | 59,425 | |||||||||||||||||||||||||||||
Basic earnings per share from net income | $ | 0.10 | $ | 0.04 | $ | 0.14 | $ | 0.30 | $ | (0.01 | ) | $ | 0.29 | ||||||||||||||||||||
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING: | 60,603 | 60,603 | 60,646 | 60,646 | |||||||||||||||||||||||||||||
Diluted earnings per share from net income | $ | 0.10 | $ | 0.04 | $ | 0.14 | $ | 0.29 | $ | (0.01 | ) | $ | 0.28 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT SHARE DATA) | ||||||||||||||
ASSETS | June 30, 2008 | |||||||||||||
As Reported | Adjustment | As Restated | ||||||||||||
CURRENT ASSETS | ||||||||||||||
Cash and equivalents | $ | 24,824 | $ | - | $ | 24,824 | ||||||||
Accounts receivable (less allowances of $3,284) | 105,845 | - | 105,845 | |||||||||||
Prepaid expenses and other current assets | 11,294 | - | 11,294 | |||||||||||
Deferred income taxes, net | 8,838 | - | 8,838 | |||||||||||
Total current assets | 150,801 | - | 150,801 | |||||||||||
PROPERTY AND EQUIPMENT, NET | 126,839 | - | 126,839 | |||||||||||
OTHER ASSETS | ||||||||||||||
Goodwill | 344,406 | - | 344,406 | |||||||||||
Intangibles, net of amortization | 37,398 | - | 37,398 | |||||||||||
Deferred income taxes, net | 385 | 1,735 | 2,120 | |||||||||||
Other assets | 8,988 | - | 8,988 | |||||||||||
$ | 668,817 | $ | 1,735 | $ | 670,552 | |||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
CURRENT LIABILITIES | ||||||||||||||
Accounts payable | $ | 56,293 | $ | - | $ | 56,293 | ||||||||
Income taxes payable | 5,272 | - | 5,272 | |||||||||||
Accrued taxes, other than income taxes | 7,931 | - | 7,931 | |||||||||||
Accrued expenses | 35,958 | - | 35,958 | |||||||||||
Current maturities of long-term debt and capital lease obligations | 2,691 | - | 2,691 | |||||||||||
Accrued restructuring costs | 3,279 | - | 3,279 | |||||||||||
Total current liabilities | 111,424 | - | 111,424 | |||||||||||
LONG-TERM LIABILITIES | ||||||||||||||
Long-term debt and capital lease obligations | 278,978 | - | 278,978 | |||||||||||
Accrued restructuring costs | 1,195 | - | 1,195 | |||||||||||
Accrued expenses | 11,361 | 4,956 | 16,317 | |||||||||||
Total long-term liabilities | 291,534 | 4,956 | 296,490 | |||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||
Common stock $0.01 par value; 150,000,000 shares authorized, 61,556,412 shares issued and outstanding | ||||||||||||||
616 | - | 616 | ||||||||||||
Additional paid-in capital | 549,057 | - | 549,057 | |||||||||||
Notes receivable, shareholder | (1,752 | ) | - | (1,752 | ) | |||||||||
Cumulative translation adjustment | 15,775 | - | 15,775 | |||||||||||
Accumulated deficit | (297,837 | ) | (3,221 | ) | (301,058 | ) | ||||||||
Total shareholders' equity | 265,859 | (3,221 | ) | 262,638 | ||||||||||
$ | 668,817 | $ | 1,735 | $ | 670,552 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | |||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||
(IN THOUSANDS, UNAUDITED) | |||||||||||||||||||
Six Months Ended June 30, 2008 | |||||||||||||||||||
As Reported | Adjustment | As Restated | |||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
Net income | $ | 17,813 | $ | (308 | ) | $ | 17,505 | ||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Depreciation | 15,847 | - | 15,847 | ||||||||||||||||
Amortization | 8,157 | - | 8,157 | ||||||||||||||||
Amortization of deferred financing costs | 282 | - | 282 | ||||||||||||||||
Net legal settlements and related expenses | 1,608 | - | 1,608 | ||||||||||||||||
Deferred income taxes, net of effect of acquisitions | (1,044 | ) | (165 | ) | (1,209 | ) | |||||||||||||
Restructuring costs | 3,339 | - | 3,339 | ||||||||||||||||
Payments for restructuring costs | (1,638 | ) | - | (1,638 | ) | ||||||||||||||
Equity-based compensation | 6,463 | - | 6,463 | ||||||||||||||||
Excess tax benefits from share-based payment arrangements | (832 | ) | - | (832 | ) | ||||||||||||||
Gain on disposal of assets | (7 | ) | - | (7 | ) | ||||||||||||||
Changes in assets and liabilities, net of effect of acquisitions: | |||||||||||||||||||
Accounts receivable, net | (14,261 | ) | - | (14,261 | ) | ||||||||||||||
Prepaid expenses and other current assets | (1,144 | ) | - | (1,144 | ) | ||||||||||||||
Accounts payable and accrued expenses | 5,031 | 473 | 5,504 | ||||||||||||||||
Total adjustments | 21,801 | 308 | 22,109 | ||||||||||||||||
Net cash provided by operating activities | 39,614 | - | 39,614 | ||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Capital expenditures | (26,791 | ) | - | (26,791 | ) | ||||||||||||||
Business acquisitions, net of cash acquired | (8,443 | ) | - | (8,443 | ) | ||||||||||||||
Net cash used in investing activities | (35,234 | ) | - | (35,234 | ) | ||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Principal payments under borrowing arrangements | (297,912 | ) | - | (297,912 | ) | ||||||||||||||
Proceeds from borrowing arrangements | 306,272 | - | 306,272 | ||||||||||||||||
Payments of debt issuance costs | (8 | ) | - | (8 | ) | ||||||||||||||
Excess tax benefits from share-based payment arrangements | 832 | - | 832 | ||||||||||||||||
Purchase of treasury stock, at cost | (9,164 | ) | - | (9,164 | ) | ||||||||||||||
Exercise of stock options | 2,210 | - | 2,210 | ||||||||||||||||
Net cash provided by financing activities | 2,230 | - | 2,230 | ||||||||||||||||
Effect of exchange rate changes on cash and equivalents | (45 | ) | - | (45 | ) | ||||||||||||||
NET INCREASE IN CASH AND EQUIVALENTS | 6,565 | - | 6,565 | ||||||||||||||||
CASH AND EQUIVALENTS, beginning of period | $ | 18,259 | $ | - | $ | 18,259 | |||||||||||||
CASH AND EQUIVALENTS, end of period | $ | 24,824 | $ | - | $ | 24,824 |
PREMIERE GLOBAL SERVICES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | ||||||||||||||||||||||||||
(IN THOUSANDS, UNAUDITED, EXCEPT PER SHARE DATA) | ||||||||||||||||||||||||||
Three Months Ended June 30, 2008 | Six Months Ended June 30, 2008 | |||||||||||||||||||||||||
As Reported | Adjustment | As Restated | As Reported | Adjustment | As Restated | |||||||||||||||||||||
Pro Forma Diluted EPS (1) | ||||||||||||||||||||||||||
Diluted EPS from net income, as reported | $ | 0.10 | $ | 0.04 | $ | 0.14 | $ | 0.29 | $ | (0.01 | ) | $ | 0.28 | |||||||||||||
Elimination of one-time tax adjustments | - | - | - | (0.02 | ) | - | (0.02 | ) | ||||||||||||||||||
Unrealized (gain) loss on change in fair value of interest rate swaps, net of taxes | - | (0.04 | ) | (0.04 | ) | - | 0.01 | 0.01 | ||||||||||||||||||
Restructuring costs, net of taxes | 0.04 | - | 0.04 | 0.04 | - | 0.04 | ||||||||||||||||||||
Net legal settlements and related expenses | 0.02 | - | 0.02 | 0.02 | - | 0.02 | ||||||||||||||||||||
Equity-based compensation, net of taxes | 0.03 | - | 0.03 | 0.07 | - | 0.07 | ||||||||||||||||||||
Excise tax expense, net of taxes | 0.03 | - | 0.03 | 0.03 | - | 0.03 | ||||||||||||||||||||
Excise tax interest, net of taxes | 0.01 | - | 0.01 | 0.01 | - | 0.01 | ||||||||||||||||||||
Depreciation, net of taxes | - | - | - | (0.01 | ) | - | (0.01 | ) | ||||||||||||||||||
Amortization, net of taxes | 0.04 | - | 0.04 | 0.09 | - | 0.09 | ||||||||||||||||||||
Pro forma diluted EPS from net income | $ | 0.27 | $ | - | $ | 0.27 | $ | 0.52 | $ | - | $ | 0.52 | ||||||||||||||
(1) Management believes that pro forma diluted EPS provides useful information regarding underlying trends in our continuing operations. Management expects equity-based compensation and amortization expenses to be recurring costs and presents pro forma diluted EPS from continuing operations to exclude these items as well as non-recurring items that are unrelated to our ongoing operations, including one-time income tax adjustments, restructuring costs, net legal settlements and related expenses, unrealized (gain) loss on fair value of interest rate swaps and excise tax expense. The portion of depreciation expense excluded from the pro forma calculations reflects management's review and adjustment of the useful economic lives of depreciable assets. |
CONTACT:
Premiere Global Services, Inc.
Investor Calls
Sean O’Brien, 404-262-8462
Senior Vice President
Strategic Planning & IR