Exhibit 99.1
| CONTACT: | Liz Merritt, Rural/Metro Corporation |
| | | Sharrifah Al-Salem, FD Ashton Partners |
RURAL/METRO REPORTS FISCAL 2008
FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS
$7.0 Million Voluntary Principal Payment Made to Reduce Term Loan B Debt
Highlights:
| | • | | Revenue up 10.1% to $125.9 million in fourth quarter; up 8.0% to $487.5 million for full year |
| | • | | Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) from continuing operations up to $14.7 million in fourth quarter; up to $53.7 million for full year |
| | • | | Net income of $4.1 million for the full year, compared to prior-year net loss of $1.0 million; net income of $1.5 million for the fourth quarter, compared to prior-year net loss of $1.2 million |
| | • | | Average Patient Charge (APC) for the fourth quarter was $367 per transport, an increase of $32 per transport when compared to the prior year. APC for the full year was $354, compared to APC of $337 for the prior year. |
| | • | | Days’ Sales Outstanding (DSO) for the fourth quarter was 60 days, representing a 5-day improvement when compared to the prior year |
| | • | | Company takes action on Shareholder Rights Plan |
SCOTTSDALE, Ariz.(Sept. 15, 2008) – Rural/Metro Corporation (NASDAQ: RURL) announced results today for its fiscal 2008 fourth quarter and full year ended June 30, 2008, reporting steady growth in net revenue, continuing profitability and consistent improvements in operating margins.
Jack Brucker, President and Chief Executive Officer, said, “We believe our long-term commitment to growing the business, improving margins and sustaining strong operating cash flow is reflected in our fiscal 2008 results. Our strategies target each of these areas and have driven solid growth in revenue, EBITDA and cash collections throughout the fiscal year.”
The Company today made a $7.0 million voluntary principal payment to further reduce the balance of its senior secured Term Loan B to $71.0 million, for a total reduction of $64.0 million since the loan’s inception in March 2005. “Our focus on reducing debt through voluntary principal payments supports our strong commitment to deleveraging the balance sheet and enhancing long-term value for our stockholders,” Mr. Brucker said.
1
Shareholder Rights Plan
The Company also announced today that in accordance with the settlement agreement entered into prior to the annual meeting of stockholders held in March 2008, the Board of Directors has reviewed the anti-takeover provisions contained in the Company’s Certificate of Incorporation. The Board has concluded that certain of these provisions should be reduced or eliminated and has directed the Company to present such proposals at its upcoming fiscal 2008 annual meeting of stockholders.
In light of these proposals and the Company’s ongoing analysis of change-in-ownership rules under Section 382 of the U.S. Internal Revenue Code (“Section 382”), the Board also took protective action to amend the Company’s Shareholder Rights Plan (the “Plan”) and preserve its net operating loss assets (NOLs). The Board reduced the threshold at which the Plan is triggered from 15.0 percent to 4.99 percent. Current stockholders of 5.0 percent or more of the Company’s shares were grandfathered in under the amendment, and as such, their current holdings do not trigger the Plan. Additionally, the threshold percentage is subject to review at regular, periodic intervals.
Mr. Brucker explained, “We are pleased to take action to reduce or eliminate certain of our anti-takeover measures, including some supermajority voting provisions. At the same time, we must be diligent in protecting the Company’s NOLs, which at the close of fiscal 2008 were valued at approximately $76 million. The Board also recognizes it may be in the interests of the Company’s stockholders to grant exceptions to the Plan and will give thoughtful consideration to such requests on a case-by-case basis.”
Results of Operations for the Fiscal Year Ended June 30, 2008
Consolidated net revenue for fiscal 2008 increased 8.0 percent, or $36.2 million, to $487.5 million, compared to $451.3 million in fiscal 2007. Ambulance services revenue increased 7.7 percent, or $29.5 million, to $413.8 million, compared to $384.3 million in the prior year. Other services revenue, including fire protection services, increased 10.1 percent, or $6.7 million, to $73.7 million, compared to $67.0 million for the prior year. Consolidated annual net revenue growth was driven primarily by increases in APC, same-service-area expansion in existing ambulance markets, new ambulance contracts, increases in fire subscription rates and higher master fire contract fees.
Payroll and employee benefits for fiscal 2008 were $301.2 million, or 61.8 percent of net revenue, compared to $281.7 million, or 62.4 percent of net revenue, in fiscal 2007. The year-over-year increase in payroll dollars was driven primarily by the addition of ambulance unit hours in the Company’s Tennessee and California markets to meet increased response time requirements and to staff new contracts in the Washington and California markets. Additionally, the Company paid annual cost of living and base wage rate increases to employees, experienced higher expenses for employee health insurance, increased the accrual for its management incentive program, and recognized a smaller positive adjustment to its workers’ compensation insurance than in the prior year.
Other operating expenses for fiscal 2008 were $118.6 million, or 24.3 percent of net revenue, an increase of $9.8 million when compared to $108.8 million, or 24.1 percent of net revenue, in fiscal 2007. The increase as a percent of revenue was primarily due to higher fuel expenses.
2
Commenting on fuel costs, Mr. Brucker said, “One way to limit the impact of fuel expense is by requesting rate increases to help offset the rising costs of fuel. We have successfully implemented fuel-related rate increases in certain markets. Additionally, we are continuing to negotiate national fuel discount programs. While these programs save cents per gallon, we continue to explore new ways to achieve greater savings.” In fiscal 2008, the Company’s fuel expense represented 2.9% of net revenue, compared to 2.4% in fiscal 2007.
General and auto liability expense for fiscal 2008 was $14.6 million, a decrease of $2.9 million when compared to general and auto liability expense of $17.5 million in fiscal 2007. The decrease was primarily related to the Company’s overall focus on risk management, which resulted in a $1.3 million positive actuarial adjustment to insurance claim reserves in fiscal 2008 compared to a $1.1 million negative adjustment recognized in fiscal 2007.
Net income for fiscal 2008 was $4.1 million, or diluted EPS of $0.16, compared to a net loss of $1.0 million, or a loss of $0.04 per diluted share, in fiscal 2007.
EBITDA from continuing operations for fiscal 2008 increased 28.4 percent, or $11.9 million, to $53.7 million when compared to $41.8 million in EBITDA from continuing operations in fiscal 2007.
EBITDA from continuing operations is a key indicator management uses to evaluate operating performance. While EBITDA from continuing operations is not intended to replace presentations included in the Company’s consolidated financial statements under generally accepted accounting principles (GAAP) and should not be considered an alternative to operating performance or an alternative to cash flow as a measure of liquidity, the Company believes this measure is useful to investors in assessing its ability to meet future debt service, capital expenditure and working capital requirements. This calculation may differ in the method of calculation from similarly titled measures used by other companies. A reconciliation of EBITDA to income/(loss) from continuing operations and discontinued operations for the three and 12 months ended June 30, 2008 and 2007 is included with this press release and the related current report on Form 8-K.
Results of Operations for the Fourth Quarter Ended June 30, 2008
Consolidated net revenue for the fourth quarter ended June 30, 2008 increased 10.1 percent, or $11.6 million, to $125.9 million, compared to $114.3 million for the same period in fiscal 2007. Ambulance services revenue increased 11.0 percent, or $10.6 million, to $107.4 million, compared to $96.8 million for the same prior-year period. Other services revenue for the quarter, including fire protection services, increased 5.4 percent, or $0.9 million, to $18.5 million, compared to $17.6 million for the same prior-year period. Consolidated quarterly net revenue growth was driven primarily by increases in APC, new ambulance contracts, increases in fire subscription rates and higher master fire contract fees.
Payroll and employee benefits for the fourth quarter were $75.9 million, or 60.3 percent of net revenue, compared to $70.1 million, or 61.4 percent of net revenue in the same prior-year period.
Other operating expenses for the fourth quarter were $30.8 million, or 24.5 percent of net revenue, an increase of $1.3 million when compared to $29.5 million, or 25.8 percent of net revenue, in fiscal 2007. The increase was due primarily to higher fuel expenses.
3
General and auto liability expense in the fourth quarter was $4.6 million, a decrease of $1.4 million when compared to general and auto liability expense of $6.0 million for the same prior-year period.
Net income for the fourth quarter was $1.5 million, or diluted EPS of $0.06, compared to a net loss of $1.2 million, or a loss of $0.05 per diluted share, for the same prior-year period.
EBITDA from continuing operations for the fourth quarter increased 75.4 percent, or $6.3 million, to $14.7 million when compared to $8.4 million in EBITDA from continuing operations for the same prior-year period.
Fiscal 2009 Financial Guidance
The Company announced financial guidance for the fiscal year ending June 30, 2009, with EBITDA from continuing operations expected to be in the range of $54.0 million to $58.0 million and capital expenditures to be in the range of $15.0 million to $18.0 million.
Mr. Brucker highlighted key assumptions driving the Company’s fiscal 2009 guidance. “Our projections include one to three new contracts for exclusive 911 or non-emergency ambulance services and continuing improvements in APC.
“On the expense side, we expect to continue to experience moderate pressure related to rising fuel costs in fiscal 2009, offset in part by a reduction in professional fees coupled with overall cost containment efforts. We will also continue to provide the necessary capital expenditures for our ongoing Electronic Patient Care Reporting system implementation.”
Quarterly Operating Statistics
Fourth-quarter operating statistics trended as follows when compared to the same prior-year period:
| | • | | Medical transports increased by 3,490 transports, or 1.3 percent, due primarily to transports generated from new contracts. |
| | • | | Average patient charge (APC) increased $32 per transport to $367, due to overall improvements in collections as well as a fourth-quarter upsurge in collections on accounts older than 180 days. Collections during the fiscal 2009 first quarter ending September 30, 2008 are expected to return APC to the mid- to high-$350 range. |
| | • | | Days sales outstanding decreased by five days, driven primarily by the Company’s enhanced billing procedures, which contributed to expedited payment and lower levels of uncompensated care. |
| | | | | | | | | | | | | | | |
| | | Q4 ‘07
(6/30/07) | | Q1 ‘08
(9/30/07) | | Q2 ‘08
(12/31/07) | | Q3 ‘08
(3/31/08) | | Q4 ‘08
(6/30/08) |
Medical Transports (1) | | | 268,430 | | | 266,712 | | | 267,553 | | | 285,114 | | | 271,920 |
Average Patient Charge (APC) (2) | | $ | 335 | | $ | 347 | | $ | 352 | | $ | 349 | | $ | 367 |
Days Sales Outstanding (DSO)(3) | | | 65 | | | 64 | | | 64 | | | 62 | | | 60 |
| (1) | Medical transports are defined as emergency and non-emergency patient transports from continuing operations. |
4
| (2) | APC is defined as gross medical ambulance transport revenue less provisions for contractual allowances applicable to Medicare, Medicaid and other third-party payers and uncompensated care divided by medical transports from continuing operations. |
| (3) | DSO is calculated using the average accounts receivable balance on a rolling 13-month basis and net revenue on a rolling 12-month basis and has not been adjusted to eliminate discontinued operations. |
Conference Call to Discuss Results
The Company will discuss results in a conference call today beginning at 8 a.m. Pacific/11 a.m. Eastern. To access the conference call, dial877-548-7911 (domestic) or719-325-4868 (international). The call will be broadcast live on the Company’s web site atwww.ruralmetro.com. A telephone replay will be available from approximately 2 p.m. (Eastern) today through midnight (Eastern) September 16, 2008. To access the replay, dial 888-203-1112. From international locations, dial 719-457-0820. The required pass code is 3734702. An archived webcast will be available for 90 days following the call atwww.ruralmetro.com.
About Rural/Metro
Rural/Metro Corporation provides emergency and non-emergency ambulance services and private fire protection services in 22 states and approximately 400 communities throughout the United States. For more information, visit the Company’s web site atwww.ruralmetro.com.
SAFE HARBOR PROVISIONS FOR FORWARD-LOOKING STATEMENTS
The foregoing reflects the Company’s views about its financial condition, performance and other matters that constitute “forward-looking” statements as such term is defined by the federal securities laws. You can find many of these statements by looking for words such as “may,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “should,” “continue,” “predict,” “preliminary” and similar words used herein. We may also make forward-looking statements in our earnings reports filed with the Securities and Exchange Commission (SEC), earnings calls and other investor communications. These forward-looking statements are subject to the safe harbor protection provided by federal securities laws. These forward-looking statements are subject to numerous risks, uncertainties and assumptions, including those relating to the Company’s future business prospects, working capital, cash flow, EBITDA, capital expenditures, payroll expense, repayment of debt, insurance coverage and claim reserves, unexpected governmental investigations, capital needs, operating results and compliance with debt facilities. In addition, the Company may face risks and uncertainties related to uncompensated care and its ability to collect its accounts receivable and other factors that are listed in its periodic reports filed under the Securities Exchange Act. Although the Company believes the expectations reflected in its forward-looking statements are based upon reasonable assumptions, because the statements are subject to risks and uncertainties, the Company can give no assurance that its expectations will be attained or that actual developments and results will not materially differ from those expressed or implied by the forward-looking statements. Readers are cautioned not to place undue reliance on the statements, which speak only as of the date hereof. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as may be required by law.
###
5
RURAL/METRO CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
| | | | | | | | |
| | | (Unaudited)
June 30,
2008 | | | June 30,
2007 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 15,907 | | | $ | 6,181 | |
Accounts receivable, net | | | 76,131 | | | | 78,313 | |
Inventories | | | 8,456 | | | | 8,782 | |
Deferred income taxes | | | 22,263 | | | | 15,836 | |
Prepaid expenses and other | | | 18,946 | | | | 18,273 | |
| | | | | | | | |
Total current assets | | | 141,703 | | | | 127,385 | |
Property and equipment, net | | | 46,938 | | | | 45,521 | |
Goodwill | | | 37,700 | | | | 37,700 | |
Deferred income taxes | | | 50,773 | | | | 67,309 | |
Insurance deposits | | | 989 | | | | 1,868 | |
Other assets | | | 16,108 | | | | 20,342 | |
| | | | | | | | |
Total assets | | $ | 294,211 | | | $ | 300,125 | |
| | | | | | | | |
LIABILITIES, MINORITY INTEREST AND STOCKHOLDERS’ DEFICIT | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 16,147 | | | $ | 15,271 | |
Accrued liabilities | | | 55,139 | | | | 54,153 | |
Deferred revenue | | | 21,901 | | | | 24,959 | |
Current portion of long-term debt | | | 374 | | | | 41 | |
| | | | | | | | |
Total current liabilities | | | 93,561 | | | | 94,424 | |
Long-term debt, net of current portion | | | 279,017 | | | | 280,081 | |
Other liabilities | | | 29,536 | | | | 24,065 | |
| | | | | | | | |
Total liabilities | | | 402,114 | | | | 398,570 | |
| | | | | | | | |
Minority interest | | | 1,966 | | | | 2,104 | |
| | | | | | | | |
Stockholders’ deficit: | | | | | | | | |
Common stock, $0.01 par value, 40,000,000 shares authorized, 24,822,726 and 24,737,726 shares issued and outstanding at June 30, 2008 and 2007, respectively | | | 248 | | | | 247 | |
Additional paid-in capital | | | 154,918 | | | | 154,777 | |
Treasury stock, 96,246 shares at both June 30, 2008 and 2007 | | | (1,239 | ) | | | (1,239 | ) |
Accumulated other comprehensive income (loss) | | | (439 | ) | | | 294 | |
Accumulated deficit | | | (263,357 | ) | | | (254,628 | ) |
| | | | | | | | |
Total stockholders’ deficit | | | (109,869 | ) | | | (100,549 | ) |
| | | | | | | | |
Total liabilities, minority interest and stockholders’ deficit | | $ | 294,211 | | | $ | 300,125 | |
| | | | | | | | |
6
RURAL/METRO CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share amounts)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended June 30, | | | Twelve Months Ended June 30, | |
| | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Net revenue | | $ | 125,900 | | | $ | 114,316 | | | $ | 487,547 | | | $ | 451,302 | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Payroll and employee benefits | | | 75,919 | | | | 70,138 | | | | 301,266 | | | | 281,723 | |
Depreciation and amortization | | | 3,351 | | | | 2,895 | | | | 12,881 | | | | 11,636 | |
Other operating expenses | | | 30,826 | | | | 29,548 | | | | 118,631 | | | | 108,837 | |
General/auto liability insurance expense | | | 4,629 | | | | 6,046 | | | | 14,637 | | | | 17,511 | |
(Gain) loss on sale of assets | | | (110 | ) | | | 61 | | | | (1,403 | ) | | | 48 | |
(Gain) on property insurance settlement | | | — | | | | — | | | | (70 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 114,615 | | | | 108,688 | | | | 445,942 | | | | 419,755 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 11,285 | | | | 5,628 | | | | 41,605 | | | | 31,547 | |
Interest expense | | | (7,983 | ) | | | (7,788 | ) | | | (31,731 | ) | | | (31,518 | ) |
Interest income | | | 67 | | | | 104 | | | | 374 | | | | 517 | |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes and minority interest | | | 3,369 | | | | (2,056 | ) | | | 10,248 | | | | 546 | |
Income tax (provision) benefit | | | (1,628 | ) | | | 1,413 | | | | (5,067 | ) | | | (1,197 | ) |
Minority interest | | | 84 | | | | (131 | ) | | | (812 | ) | | | (1,389 | ) |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 1,825 | | | | (774 | ) | | | 4,369 | | | | (2,040 | ) |
Income (loss) from discontinued operations, net income taxes | | | (362 | ) | | | (402 | ) | | | (272 | ) | | | 1,031 | |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 1,463 | | | $ | (1,176 | ) | | $ | 4,097 | | | $ | (1,009 | ) |
| | | | | | | | | | | | | | | | |
Income (loss) per share: | | | | | | | | | | | | | | | | |
Basic - | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | 0.07 | | | $ | (0.03 | ) | | $ | 0.18 | | | $ | (0.08 | ) |
Income (loss) from discontinued operations | | | (0.01 | ) | | | (0.02 | ) | | | (0.01 | ) | | | 0.04 | |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 0.06 | | | $ | (0.05 | ) | | $ | 0.17 | | | $ | (0.04 | ) |
| | | | | | | | | | | | | | | | |
Diluted - | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | $ | 0.07 | | | $ | (0.03 | ) | | $ | 0.17 | | | $ | (0.08 | ) |
Income (loss) from discontinued operations | | | (0.01 | ) | | | (0.02 | ) | | | (0.01 | ) | | | 0.04 | |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 0.06 | | | $ | (0.05 | ) | | $ | 0.16 | | | $ | (0.04 | ) |
| | | | | | | | | | | | | | | | |
Average number of common shares outstanding - Basic | | | 24,823 | | | | 24,695 | | | | 24,787 | | | | 24,604 | |
| | | | | | | | | | | | | | | | |
Average number of common shares outstanding - Diluted | | | 24,920 | | | | 24,695 | | | | 24,952 | | | | 24,604 | |
| | | | | | | | | | | | | | | | |
7
RURAL/METRO CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended June 30, 2008 and 2007
(in thousands)
| | | | | | | | |
| | | (Unaudited)
2008 | | | 2007 | |
Cash flows from operating activities: | | | | | | | | |
Net income (loss) | | $ | 4,097 | | | $ | (1,009 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities - | | | | | | | | |
Depreciation and amortization | | | 12,983 | | | | 12,132 | |
Non-cash adjustments to insurance claims reserves | | | (6,260 | ) | | | (4,674 | ) |
Accretion of 12.75% Senior Discount Notes | | | 8,809 | | | | 7,784 | |
Deferred income taxes | | | 3,493 | | | | 983 | |
Tax benefit from the exercise of stock options | | | (72 | ) | | | (327 | ) |
Amortization of deferred financing costs | | | 2,105 | | | | 2,191 | |
(Gain) loss on sale of property and equipment | | | 358 | | | | (614 | ) |
Goodwill impairment | | | — | | | | 662 | |
Earnings of minority shareholder | | | 812 | | | | 1,389 | |
Stock based compensation expense (benefit) | | | 12 | | | | (7 | ) |
Proceeds from property insurance settlement | | | (70 | ) | | | — | |
Change in assets and liabilities - | | | | | | | | |
Accounts receivable | | | 2,182 | | | | 5,054 | |
Inventories | | | 326 | | | | 46 | |
Prepaid expenses and other | | | (422 | ) | | | (3,249 | ) |
Insurance deposits | | | 879 | | | | 974 | |
Other assets | | | 2,532 | | | | 1,402 | |
Accounts payable | | | 31 | | | | 1,728 | |
Accrued liabilities | | | 3,106 | | | | 2,966 | |
Deferred revenue | | | (3,058 | ) | | | 515 | |
Other liabilities | | | 2,978 | | | | 1,696 | |
| | | | | | | | |
Net cash provided by operating activities | | | 34,821 | | | | 29,642 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Purchases of short-term investments | | | (5,000 | ) | | | (15,550 | ) |
Sales of short-term investments | | | 5,000 | | | | 21,751 | |
Capital expenditures | | | (13,327 | ) | | | (13,249 | ) |
Proceeds from the sale of property and equipment | | | 26 | | | | 777 | |
Proceeds from property insurance settlement | | | 70 | | | | — | |
| | | | | | | | |
Net cash used in investing activities | | | (13,231 | ) | | | (6,271 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Repayment of debt | | | (13,987 | ) | | | (19,036 | ) |
Issuance of debt | | | 3,800 | | | | — | |
Cash paid for debt issuance costs | | | (857 | ) | | | (676 | ) |
Tax benefit from the exercise of stock options | | | 72 | | | | 327 | |
Issuance of common stock | | | 58 | | | | 504 | |
Distributions to minority shareholders | | | (950 | ) | | | (1,350 | ) |
| | | | | | | | |
Net cash used in financing activities | | | (11,864 | ) | | | (20,231 | ) |
| | | | | | | | |
Increase in cash and cash equivalents | | | 9,726 | | | | 3,140 | |
Cash and cash equivalents, beginning of year | | | 6,181 | | | | 3,041 | |
| | | | | | | | |
Cash and cash equivalents, end of year | | $ | 15,907 | | | $ | 6,181 | |
| | | | | | | | |
Supplemental disclosure of non-cash operating activities: | | | | | | | | |
Increase in accumulated deficit, other liabilities and decrease in deferred income taxes upon adoption of FIN 48 | | $ | 12,826 | | | $ | — | |
Increase in other current assets and accrued liabilities for general liability insurance claim | | | — | | | | 11,565 | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | |
Property and equipment funded by liabilities | | $ | 892 | | | $ | 47 | |
Note payable incurred for software licenses | | | 396 | | | | — | |
Supplemental cash flow information: | | | | | | | | |
Cash paid for interest | | $ | 20,890 | | | $ | 22,567 | |
Cash paid for income taxes, net | | | 1,748 | | | | 499 | |
8
RURAL/METRO CORPORATION
RECONCILIATION OF INCOME (LOSS) FROM CONTINUING AND DISCONTINUED OPERATIONS TO EBITDA
(unaudited)
(in thousands)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended
June 30, | | | Twelve Months Ended
June 30, | |
| | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Income (loss) from continuing operations | | $ | 1,825 | | | $ | (774 | ) | | $ | 4,369 | | | $ | (2,040 | ) |
Add (deduct): | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 3,351 | | | | 2,895 | | | | 12,881 | | | | 11,636 | |
Interest expense | | | 7,983 | | | | 7,788 | | | | 31,731 | | | | 31,518 | |
Interest income | | | (67 | ) | | | (104 | ) | | | (374 | ) | | | (517 | ) |
Income tax provision (benefit) | | | 1,628 | | | | (1,413 | ) | | | 5,067 | | | | 1,197 | |
| | | | | | | | | | | | | | | | |
EBITDA from continuing operations | | | 14,720 | | | | 8,392 | | | | 53,674 | | | | 41,794 | |
| | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations | | | (362 | ) | | | (402 | ) | | | (272 | ) | | | 1,031 | |
Add (deduct): | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 3 | | | | 118 | | | | 102 | | | | 496 | |
Goodwill impairment | | | — | | | | 662 | | | | — | | | | 662 | |
Income tax provision (benefit) | | | (221 | ) | | | (143 | ) | | | (161 | ) | | | 556 | |
| | | | | | | | | | | | | | | | |
EBITDA from discontinued operations | | | (580 | ) | | | 235 | | | | (331 | ) | | | 2,745 | |
| | | | | | | | | | | | | | | | |
Total EBITDA | | $ | 14,140 | | | $ | 8,627 | | | $ | 53,343 | | | $ | 44,539 | |
| | | | | | | | | | | | | | | | |
9
