Comfort Systems USA, Inc. (NYSE:FIX), a leading provider of
commercial, industrial and institutional heating, ventilation and air
conditioning (“HVAC”) services, today announced net income attributable
to Comfort Systems USA of $4,351,000 or $0.12 per diluted share, for the
quarter ended December 31, 2012. During the current quarter, the Company
substantially completed its shutdown of an operation located in Delaware
which it decided to curtail operating in the fourth quarter of 2011. Net
income from continuing operations attributable to Comfort Systems USA
was $3,759,000 or $0.10 per diluted share for the current quarter.
Excluding the reduction in goodwill and other noncash items recorded in
the fourth quarter of 2011, adjusted non-GAAP net income from continuing
operations attributable to Comfort Systems USA was $4,321,000 or $0.12
per diluted share, for the quarter ended December 31, 2011. The Company
reported revenue from continuing operations of $315,870,000 in the
current quarter. On a same-store basis, the Company reported revenue
from continuing operations of $308,544,000, as compared to $313,851,000
in 2011. The Company also reported free cash flow of $24,840,000 in the
current quarter, as compared to $49,537,000 in 2011. Backlog from
continuing operations as of December 31, 2012 was $617,951,000 as
compared to $622,847,000 as of September 30, 2012 and $629,542,000 as of
December 31, 2011.
Brian Lane, Comfort Systems USA’s Chief Executive Officer, said, “We
experienced good cash flow and solid earnings in the fourth quarter and
we are pleased to report increased profitability in 2012. Activity
levels in nonresidential building construction remain subdued, but we
believe we are getting more than our proportionate share of the
available market. Service, repair and retrofit exceeded 50% of our 2012
revenue, and these activities continue to provide us with a majority of
our earnings and cash flow as we prepare for a recovery in construction.”
The Company reported net income from continuing operations attributable
to Comfort Systems USA for the year ended December 31, 2012 of
$13,108,000 or $0.35 per diluted share. Excluding the reduction in
goodwill and other noncash items, adjusted non-GAAP net income from
continuing operations attributable to Comfort Systems USA was $8,773,000
or $0.23 per diluted share for the year ended December 31, 2011. The
Company reported revenue from continuing operations of $1,331,185,000 in
the current year. On a same-store basis, the Company reported revenue
from continuing operations of $1,258,054,000, as compared to
$1,216,654,000 in 2011. The Company also reported free cash flow of
$19,834,000 in the current year, as compared to $21,731,000 in 2011.
Mr. Lane concluded, “During the last four years of declining markets we
have continued to invest in our business through training, acquisitions
and productivity improvement. Although we expect 2013 results will be
similar to recent years, we believe that underlying conditions now
support a renewed commitment to growth, and that will be our focus in
2013 and beyond.”
As previously announced, the Company will host a webcast and conference
call to discuss its financial results and position in more depth on
Friday, March 1, 2013 at 10:00 a.m. Central Time. The call-in number for
this conference call is 1-888-679-8035 and enter 34152352 as the
passcode. The Company anticipates that an accompanying slide
presentation will also be available under the Investor tab. Participants
may pre-register for the call at https://www.theconferencingservice.com/prereg/key.process?key=PAJUYYUPQ.
Pre-registrants will be issued a pin number to use when dialing in to
the live call, which will provide quick access to the conference by
bypassing the operator upon connection. The call can also be accessed on
the Company’s website at www.comfortsystemsusa.com
under the Investor tab. A replay of the entire call will be available
until 6:00 p.m. Central Time, Friday, March 8, 2013 by calling
1-888-286-8010 with the conference passcode of 79663760, and will also
be available on our website on the next business day following the call.
Comfort Systems USA® is a premier provider of business
solutions addressing workplace comfort, with 87 locations in 72 cities
around the nation. For more information, visit the Company’s website at
www.comfortsystemsusa.com.
Certain statements and information in this press release may
constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. The words “believe,” “expect,”
“anticipate,” “plan,” “intend,” “foresee,” “should,” “would,” “could,”
or other similar expressions are intended to identify forward-looking
statements, which are generally not historic in nature. These
forward-looking statements are based on the current expectations and
beliefs of Comfort Systems USA, Inc. and its subsidiaries (collectively,
the “Company”) concerning future developments and their effect on the
Company. While the Company’s management believes that these
forward-looking statements are reasonable as and when made, there can be
no assurance that future developments affecting the Company will be
those that it anticipates. All comments concerning the Company’s
expectations for future revenues and operating results are based on the
Company’s forecasts for its existing operations and do not include the
potential impact of any future acquisitions. The Company’s
forward-looking statements involve significant risks and uncertainties
(some of which are beyond the Company’s control) and assumptions that
could cause actual future results to differ materially from the
Company’s historical experience and its present expectations or
projections. Important factors that could cause actual results to differ
materially from those in the forward-looking statements include, but are
not limited to: the use of incorrect estimates for bidding a fixed-price
contract; undertaking contractual commitments that exceed the Company’s
labor resources; failing to perform contractual obligations efficiently
enough to maintain profitability; national or regional weakness in
construction activity and economic conditions; financial difficulties
affecting projects, vendors, customers, or subcontractors; the Company’s
backlog failing to translate into actual revenue or profits; difficulty
in obtaining or increased costs associated with bonding and insurance;
impairment to goodwill; errors in the Company’s percentage-of-completion
method of accounting; the result of competition in the Company’s
markets; the Company’s decentralized management structure; material
failure to comply with varying state and local laws, regulations or
requirements; debarment from bidding on or performing government
contracts; shortages of labor and specialty building materials;
retention of key management; seasonal fluctuations in the demand for
HVAC systems; the imposition of past and future liability from
environmental, safety, and health regulations including the inherent
risk associated with self-insurance; adverse litigation results; and
other risks detailed in our reports filed with the Securities and
Exchange Commission.
For additional information regarding known material factors that
could cause the Company’s results to differ from its projected results,
please see its filings with the SEC, including its Annual Report on Form
10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K.
Readers are cautioned not to place undue reliance on forward-looking
statements, which speak only as of the date hereof. The Company
undertakes no obligation to publicly update or revise any
forward-looking statements after the date they are made, whether as a
result of new information, future events, or otherwise.
|
Comfort Systems USA, Inc. Consolidated Statements of
Operations For the Three Months and Twelve Months Ended
December 31, 2012 and 2011 (in thousands, except per share
amounts)
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
(unaudited)
|
|
|
|
|
2012
|
|
|
%
|
|
2011
|
|
|
%
|
|
2012
|
|
|
%
|
|
2011
|
|
|
%
|
Revenue
|
|
$
|
315,870
|
|
|
100.0
|
%
|
|
$
|
313,851
|
|
|
100.0
|
%
|
|
$
|
1,331,185
|
|
|
100.0
|
%
|
|
$
|
1,216,654
|
|
|
100.0
|
%
|
Cost of services
|
|
|
260,797
|
|
|
82.6
|
%
|
|
|
263,386
|
|
|
83.9
|
%
|
|
|
1,123,564
|
|
|
84.4
|
%
|
|
|
1,035,124
|
|
|
85.1
|
%
|
Gross profit
|
|
|
55,073
|
|
|
17.4
|
%
|
|
|
50,465
|
|
|
16.1
|
%
|
|
|
207,621
|
|
|
15.6
|
%
|
|
|
181,530
|
|
|
14.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
|
|
47,028
|
|
|
14.9
|
%
|
|
|
43,574
|
|
|
13.9
|
%
|
|
|
185,809
|
|
|
14.0
|
%
|
|
|
167,053
|
|
|
13.7
|
%
|
Goodwill impairment
|
|
|
―
|
|
|
―
|
|
|
2,220
|
|
|
0.7
|
%
|
|
|
―
|
|
|
―
|
|
|
57,354
|
|
|
4.7
|
%
|
Gain on sale of assets
|
|
|
(53
|
)
|
|
―
|
|
|
(74
|
)
|
|
―
|
|
|
(491
|
)
|
|
―
|
|
|
(236
|
)
|
|
―
|
Operating income (loss)
|
|
|
8,098
|
|
|
2.6
|
%
|
|
|
4,745
|
|
|
1.5
|
%
|
|
|
22,303
|
|
|
1.7
|
%
|
|
|
(42,641
|
)
|
|
(3.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(361
|
)
|
|
(0.1
|
)%
|
|
|
(392
|
)
|
|
(0.1
|
)%
|
|
|
(1,571
|
)
|
|
(0.1
|
)%
|
|
|
(1,758
|
)
|
|
(0.1
|
)%
|
Changes in the fair value of contingent earn-out obligations
|
|
|
767
|
|
|
0.2
|
%
|
|
|
(38
|
)
|
|
―
|
|
|
662
|
|
|
―
|
|
|
5,528
|
|
|
0.5
|
%
|
Other income
|
|
|
63
|
|
|
―
|
|
|
1,003
|
|
|
0.3
|
%
|
|
|
145
|
|
|
―
|
|
|
934
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
8,567
|
|
|
2.7
|
%
|
|
|
5,318
|
|
|
1.7
|
%
|
|
|
21,539
|
|
|
1.6
|
%
|
|
|
(37,937
|
)
|
|
(3.1
|
)%
|
Income tax expense (benefit)
|
|
|
4,014
|
|
|
|
|
|
701
|
|
|
|
|
|
10,045
|
|
|
|
|
|
(5,463
|
)
|
|
|
Income (loss) from continuing operations
|
|
|
4,553
|
|
|
1.4
|
%
|
|
|
4,617
|
|
|
1.5
|
%
|
|
|
11,494
|
|
|
0.9
|
%
|
|
|
(32,474
|
)
|
|
(2.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations, net of income tax
expense (benefit) of $175, $(1,394), $212, and $(2,709)
|
|
|
592
|
|
|
|
|
|
(2,532
|
)
|
|
|
|
|
355
|
|
|
|
|
|
(4,018
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
|
|
5,145
|
|
|
1.6
|
%
|
|
|
2,085
|
|
|
0.7
|
%
|
|
|
11,849
|
|
|
0.9
|
%
|
|
|
(36,492
|
)
|
|
(3.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
794
|
|
|
|
|
|
338
|
|
|
|
|
|
(1,614
|
)
|
|
|
|
|
338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Comfort Systems USA, Inc.
|
|
$
|
4,351
|
|
|
1.4
|
%
|
|
$
|
1,747
|
|
|
0.6
|
%
|
|
$
|
13,463
|
|
|
1.0
|
%
|
|
$
|
(36,830
|
)
|
|
(3.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share attributable to Comfort Systems USA, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
0.10
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
0.35
|
|
|
|
|
$
|
(0.88
|
)
|
|
|
Income (loss) from discontinued operations
|
|
|
0.02
|
|
|
|
|
|
(0.07
|
)
|
|
|
|
|
0.01
|
|
|
|
|
|
(0.11
|
)
|
|
|
Net income (loss)
|
|
$
|
0.12
|
|
|
|
|
$
|
0.05
|
|
|
|
|
$
|
0.36
|
|
|
|
|
$
|
(0.99
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
0.10
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
0.35
|
|
|
|
|
$
|
(0.88
|
)
|
|
|
Income (loss) from discontinued operations
|
|
|
0.02
|
|
|
|
|
|
(0.07
|
)
|
|
|
|
|
0.01
|
|
|
|
|
|
(0.11
|
)
|
|
|
Net income (loss)
|
|
$
|
0.12
|
|
|
|
|
$
|
0.05
|
|
|
|
|
$
|
0.36
|
|
|
|
|
$
|
(0.99
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
37,070
|
|
|
|
|
|
37,069
|
|
|
|
|
|
37,112
|
|
|
|
|
|
37,389
|
|
|
|
Diluted
|
|
|
37,238
|
|
|
|
|
|
37,166
|
|
|
|
|
|
37,259
|
|
|
|
|
|
37,389
|
|
|
|
|
Note 1: The diluted earnings per share data presented above reflects the
dilutive effect, if any, of stock options and contingently issuable
restricted stock which were outstanding during the periods presented.
|
Supplemental Non-GAAP Information – (Unaudited):
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
2012
|
|
|
%
|
|
2011
|
|
|
%
|
|
2012
|
|
|
%
|
|
2011
|
|
|
%
|
Net income (loss) from continuing operations attributable to Comfort
Systems USA, Inc.
|
|
$
|
3,759
|
|
|
|
|
$
|
4,279
|
|
|
|
|
$
|
13,108
|
|
|
|
|
$
|
(32,812
|
)
|
|
|
Goodwill impairment (after tax)
|
|
|
―
|
|
|
|
|
|
(81
|
)
|
|
|
|
|
―
|
|
|
|
|
|
44,805
|
|
|
|
Changes in fair value of contingent earn-out obligations (after
tax)
|
|
|
(688
|
)
|
|
|
|
|
123
|
|
|
|
|
|
(597
|
)
|
|
|
|
|
(5,276
|
)
|
|
|
Tax valuation allowances (after tax)
|
|
|
―
|
|
|
|
|
|
―
|
|
|
|
|
|
―
|
|
|
|
|
|
2,056
|
|
|
|
Net income from continuing operations attributable to Comfort
Systems USA, Inc. excluding goodwill impairment, changes in fair
value of contingent earn-out obligations and tax valuation
allowances
|
|
$
|
3,071
|
|
|
1.0
|
%
|
|
$
|
4,321
|
|
|
1.4
|
%
|
|
$
|
12,511
|
|
|
0.9
|
%
|
|
$
|
8,773
|
|
|
0.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per share from continuing operations
attributable to Comfort Systems USA, Inc.
|
|
$
|
0.10
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
0.35
|
|
|
|
|
$
|
(0.88
|
)
|
|
|
Goodwill impairment
|
|
|
―
|
|
|
|
|
|
―
|
|
|
|
|
|
―
|
|
|
|
|
|
1.20
|
|
|
|
Changes in fair value of contingent earn-out obligations
|
|
|
(0.02
|
)
|
|
|
|
|
―
|
|
|
|
|
|
(0.02
|
)
|
|
|
|
|
(0.14
|
)
|
|
|
Tax valuation allowances
|
|
|
―
|
|
|
|
|
|
―
|
|
|
|
|
|
―
|
|
|
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per share from continuing operations attributable
to Comfort Systems USA, Inc. excluding goodwill impairment,
changes in fair value of contingent earn-out obligations and tax
valuation allowances
|
|
$
|
0.08
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
0.33
|
|
|
|
|
$
|
0.23
|
|
|
|
|
Note 1: Operating results from continuing operations attributable to
Comfort Systems USA, Inc., excluding goodwill impairment, changes in
fair value of contingent earn-out obligations and tax valuation
allowances are presented because the Company believes it reflects the
results of the core ongoing operations of the Company, and because we
believe it is responsive to frequent questions we receive from third
parties. However, this measure is not considered a primary measure of an
entity’s financial results under generally accepted accounting
principles, and accordingly, this amount should not be considered an
alternative to operating results as determined under generally accepted
accounting principles and as reported by the Company.
Note 2: Net income (loss) from continuing operations attributable to
Comfort Systems USA, Inc. is income (loss) from continuing operations
less net income (loss) attributable to noncontrolling interests.
Note 3: The tax rate on these items was computed using the pro forma
effective tax rate of the Company exclusive of these charges.
|
Supplemental Non-GAAP Information – Adjusted Earnings Before
Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”)
― (Unaudited):
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
2012
|
|
|
%
|
|
2011
|
|
|
%
|
|
2012
|
|
|
%
|
|
2011
|
|
|
%
|
Net income (loss) including noncontrolling interests
|
|
$
|
5,145
|
|
|
|
|
$
|
2,085
|
|
|
|
|
$
|
11,849
|
|
|
|
|
$
|
(36,492
|
)
|
|
|
Discontinued operations
|
|
|
(592
|
)
|
|
|
|
|
2,532
|
|
|
|
|
|
(355
|
)
|
|
|
|
|
4,018
|
|
|
|
Income taxes
|
|
|
4,014
|
|
|
|
|
|
701
|
|
|
|
|
|
10,045
|
|
|
|
|
|
(5,463
|
)
|
|
|
Other expense (income), net
|
|
|
(63
|
)
|
|
|
|
|
(1,003
|
)
|
|
|
|
|
(145
|
)
|
|
|
|
|
(934
|
)
|
|
|
Changes in the fair value of contingent earn-out obligations
|
|
|
(767
|
)
|
|
|
|
|
38
|
|
|
|
|
|
(662
|
)
|
|
|
|
|
(5,528
|
)
|
|
|
Interest expense, net
|
|
|
361
|
|
|
|
|
|
392
|
|
|
|
|
|
1,571
|
|
|
|
|
|
1,758
|
|
|
|
Gain on sale of assets
|
|
|
(53
|
)
|
|
|
|
|
(74
|
)
|
|
|
|
|
(491
|
)
|
|
|
|
|
(236
|
)
|
|
|
Goodwill impairment
|
|
|
―
|
|
|
|
|
|
2,220
|
|
|
|
|
|
―
|
|
|
|
|
|
57,354
|
|
|
|
Depreciation and amortization
|
|
|
5,140
|
|
|
|
|
|
5,283
|
|
|
|
|
|
20,569
|
|
|
|
|
|
18,982
|
|
|
|
Adjusted EBITDA
|
|
$
|
13,185
|
|
|
4.2
|
%
|
|
$
|
12,174
|
|
|
3.9
|
%
|
|
$
|
42,381
|
|
|
3.2
|
%
|
|
$
|
33,459
|
|
|
2.8
|
%
|
|
|
|
Note 1: The Company defines adjusted earnings before interest, taxes,
depreciation and amortization (“Adjusted EBITDA”) as net income (loss)
including noncontrolling interests, excluding discontinued operations,
income taxes, other (income) expense, net, changes in the fair value of
contingent earn-out obligations, interest expense, net, gain on sale of
assets, goodwill impairment and depreciation and amortization. Other
companies may define Adjusted EBITDA differently. Adjusted EBITDA is
presented because it is a financial measure that is frequently requested
by third parties. However, Adjusted EBITDA is not considered under
generally accepted accounting principles as a primary measure of an
entity’s financial results, and accordingly, Adjusted EBITDA should not
be considered an alternative to operating income (loss), net income
(loss), or cash flows as determined under generally accepted accounting
principles and as reported by the Company.
|
Comfort Systems USA, Inc.
Condensed Consolidated Balance Sheets
(in thousands)
|
|
|
|
December 31, 2012
|
|
December 31, 2011
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
40,757
|
|
$
|
51,237
|
Accounts receivable, net
|
|
|
256,959
|
|
|
260,145
|
Costs and estimated earnings in excess of billings
|
|
|
26,204
|
|
|
26,602
|
Assets related to discontinued operations
|
|
|
1,582
|
|
|
11,407
|
Other current assets
|
|
|
47,051
|
|
|
41,159
|
Total current assets
|
|
|
372,553
|
|
|
390,550
|
Property and equipment, net
|
|
|
41,416
|
|
|
41,693
|
Goodwill
|
|
|
114,588
|
|
|
107,093
|
Identifiable intangible assets, net
|
|
|
44,515
|
|
|
48,349
|
Other noncurrent assets
|
|
|
7,682
|
|
|
6,295
|
Total assets
|
|
$
|
580,754
|
|
$
|
593,980
|
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
300
|
|
$
|
300
|
Current maturities of notes to former owners
|
|
|
―
|
|
|
332
|
Accounts payable
|
|
|
100,641
|
|
|
111,683
|
Billings in excess of costs and estimated earnings
|
|
|
73,814
|
|
|
70,635
|
Liabilities related to discontinued operations
|
|
|
767
|
|
|
4,257
|
Other current liabilities
|
|
|
93,065
|
|
|
93,577
|
Total current liabilities
|
|
|
268,587
|
|
|
280,784
|
Long-term debt, net of current maturities
|
|
|
2,100
|
|
|
2,400
|
Notes to former owners, net of current maturities
|
|
|
5,000
|
|
|
12,349
|
Other long-term liabilities
|
|
|
17,761
|
|
|
15,341
|
Total liabilities
|
|
|
293,448
|
|
|
310,874
|
Comfort Systems USA, Inc. stockholders’ equity
|
|
|
270,405
|
|
|
264,591
|
Noncontrolling interests
|
|
|
16,901
|
|
|
18,515
|
Total stockholders’ equity
|
|
|
287,306
|
|
|
283,106
|
Total liabilities and stockholders’ equity
|
|
$
|
580,754
|
|
$
|
593,980
|
|
|
Selected Cash Flow Data (in thousands):
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
27,078
|
|
|
$
|
51,645
|
|
|
$
|
30,510
|
|
|
$
|
29,680
|
|
Investing activities
|
|
$
|
(2,195
|
)
|
|
$
|
(29,417
|
)
|
|
$
|
(23,168
|
)
|
|
$
|
(35,750
|
)
|
Financing activities
|
|
$
|
(19,791
|
)
|
|
$
|
(14,683
|
)
|
|
$
|
(17,822
|
)
|
|
$
|
(29,039
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash from operating activities
|
|
$
|
27,078
|
|
|
$
|
51,645
|
|
|
$
|
30,510
|
|
|
$
|
29,680
|
|
Purchases of property and equipment
|
|
|
(2,377
|
)
|
|
|
(2,214
|
)
|
|
|
(11,782
|
)
|
|
|
(8,666
|
)
|
Proceeds from sales of property and equipment
|
|
|
139
|
|
|
|
106
|
|
|
|
1,106
|
|
|
|
717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
24,840
|
|
|
$
|
49,537
|
|
|
$
|
19,834
|
|
|
$
|
21,731
|
|
|
Note 1: Free cash flow is defined as cash flow from operating activities
excluding items related to the acquisition of businesses less customary
capital expenditures, plus the proceeds from asset sales. Other
companies may define free cash flow differently. Free cash flow is
presented because it is a financial measure that is frequently requested
by third parties. However, free cash flow is not considered under
generally accepted accounting principles as a primary measure of an
entity’s financial results, and accordingly, free cash flow should not
be considered an alternative to operating income, net income, or cash
flows as determined under generally accepted accounting principles and
as reported by the Company.