Perficient,
Inc. (NASDAQ: PRFT) (“Perficient”), a leading information technology
consulting firm serving Global 2000® and other large enterprise
customers throughout North America, today reported its financial results
for the quarter and year ended December 31, 2013.
Financial Highlights
For the quarter ended December 31, 2013:
-
Revenue increased 17% to $97.5 million from $83.1 million for the
fourth quarter 2012;
-
Services revenue increased 20% to $86.0 million from $71.8 million for
the fourth quarter 2012;
-
Adjusted earnings per share results (a non-GAAP measure; see attached
schedule, which reconciles to GAAP earnings per share) on a fully
diluted basis increased to $0.30 from $0.23 for the fourth quarter
2012;
-
Earnings per share results on a fully diluted basis increased to $0.17
from $0.14 for the fourth quarter 2012;
-
EBITDAS (a non-GAAP measure; see attached schedule, which
reconciles to GAAP net income) increased to $15.7 million from $12.6
million for the fourth quarter 2012;
-
Net income increased 26% to $5.5 million from $4.4 million for the
fourth quarter 2012; and
-
Perficient repurchased 152,000 shares of its common stock at a cost of
$3.0 million.
For the year ended December 31, 2013:
-
Revenue increased 14% to $373.3 million from $327.1 million for 2012;
-
Services revenue increased 14% to $326.6 million from $286.5 million
for 2012;
-
Adjusted earnings per share results (a non-GAAP measure; see attached
schedule, which reconciles to GAAP earnings per share) on a fully
diluted basis increased to $1.11 from $0.92 for 2012;
-
Earnings per share results on a fully diluted basis increased to $0.67
from $0.52 for 2012;
-
EBITDAS (a non-GAAP measure; see attached schedule, which
reconciles to GAAP net income) increased to $56.6 million from $48.2
million for 2012;
-
Net income increased 33% to $21.4 million from $16.1 million for 2012;
and
-
Perficient repurchased 1,313,000 shares of its common stock at a cost
of $18.1 million.
“Perficient has significant momentum in the market as 2014 gets
underway,” said Jeffrey Davis, chief executive officer and president.
“We continue to build our portfolio, grow our client roster and take
share from competitors large and small incapable of delivering the value
we do because they possess neither the breadth nor the depth we offer
enterprise customers.”
“Increasing average bill rates are driving margin expansion and we
expect that trend to continue in 2014,” said Paul Martin, chief
financial officer. “We’re well positioned for another year of solid
revenue and earnings growth.”
Other Highlights
Among other recent achievements, Perficient:
-
Completed the acquisition of ForwardThink
Group Inc. on February 10, 2014, a $30 million annual services
revenue management and technology consulting firm focused on the
financial services industry. ForwardThink Group Inc. expands
Perficient’s financial services vertical, deepening Perficient’s
business process improvement, payments, finance transformation and
risk management offerings;
-
Was awarded the 2014 IBM Collaboration Solution Award for Best Digital
Experience for Perficient’s commitment to investing in digital
experience solutions for clients, helping them create and deliver
customer experiences that are engaging and interactive; and
-
Added new customer relationships and follow-up projects with leading
companies including: Alliance Coal, Amway, Best Buy, Ceridian,
Cheneire Energy, Memorial Hermann, New York Home Health Care, Oklahoma
Gas and Electric, Plantronics, and many others.
Business Outlook
The following statements are based on current expectations. These
statements are forward-looking and actual results may differ materially.
See “Safe Harbor Statement” below.
Perficient expects its first quarter 2014 services and software revenue,
including reimbursed expenses, to be in the range of $97.0 million to
$104.2 million, comprised of $91.5 million to $96.2 million of revenue
from services including reimbursed expenses and $5.5 million to $8.0
million of revenue from sales of software. The midpoint of first quarter
2014 services revenue guidance represents growth of 22% over first
quarter 2013 services revenue.
Perficient is issuing full year revenue guidance range of $430 million
to $450 million and an adjusted earnings per share guidance range of
$1.26 to $1.36 for 2014.
Conference Call Details
Perficient will host a conference call regarding fourth quarter and full
year 2013 financial results today at 10 a.m. Eastern.
WHAT: Perficient Reports Fourth Quarter and Full Year 2013 Results
WHEN: Thursday, March 6, 2014, at 10 a.m. Eastern
CONFERENCE CALL NUMBERS: 800-299-9630 (U.S. and Canada)
617-786-2904 (International)
PARTICIPANT PASSCODE: 15446734
REPLAY TIMES: Thursday, March 6, 2014, at 2 p.m. Eastern, through
Thursday, March 13, 2014
REPLAY NUMBER: 888-286-8010 (U.S. and Canada) 617-801-6888
(International)
REPLAY PASSCODE: 68588636
About Perficient
Perficient is a leading information technology consulting firm serving
Global 2000® and enterprise customers throughout North America.
Perficient’s professionals serve clients from a network of offices
across North America and three offshore locations, in Eastern Europe,
India, and China. Perficient helps clients use Internet-based
technologies to improve productivity and competitiveness, strengthen
relationships with customers, suppliers and partners, and reduce
information technology costs. Perficient, traded on the Nasdaq Global
Select Market, is a member of the Russell 2000® index and the S&P
SmallCap 600 index. Perficient is an award-winning “Premier Level” IBM
business partner, a Microsoft National Systems Integrator and Gold
Certified Partner, an Oracle Platinum Partner, a Gold Salesforce.com
Cloud Alliance Partner, a TeamTIBCO partner, and an EMC Select Services
Team Partner. For more information, please visit www.perficient.com.
Safe Harbor Statement
Some of the statements contained in this news release that are not
purely historical statements discuss future expectations or state other
forward-looking information related to financial results and business
outlook for 2014. Those statements are subject to known and unknown
risks, uncertainties, and other factors that could cause the actual
results to differ materially from those contemplated by the statements.
The “forward-looking” information is based on management’s current
intent, belief, expectations, estimates, and projections regarding our
company and our industry. You should be aware that those statements only
reflect our predictions. Actual events or results may differ
substantially. Important factors that could cause our actual results to
be materially different from the forward-looking statements include (but
are not limited to) those disclosed under the heading “Risk Factors” in
our annual report on Form 10-K for the year ended December 31, 2013 and
the following:
(1) the possibility that our actual results do not meet the projections
and guidance contained in this news release;
(2) the impact of the general economy and economic uncertainty on our
business;
(3) risks associated with the operation of our business generally,
including:
a) client demand for our services and solutions;
b) maintaining a balance of our supply of skills and resources with
client demand;
c) effectively competing in a highly competitive market;
d) protecting our clients’ and our data and information;
e) risks from international operations;
f) obtaining favorable pricing to reflect services provided;
g) adapting to changes in technologies and offerings; and
h) risk of loss of one or more significant software vendors;
(4) legal liabilities, including intellectual property protection and
infringement or personally identifiable information;
(5) risks associated with managing growth organically and through
acquisitions; and
(6) the risks detailed from time to time with our filings with the
Securities and Exchange Commission.
Although we believe that the expectations reflected in the
forward-looking statements are reasonable, we cannot guarantee future
results, levels of activity, performance, or achievements. This
cautionary statement is provided pursuant to Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. The forward-looking statements in this
release are made only as of the date hereof and we undertake no
obligation to update publicly any forward-looking statement for any
reason, even if new information becomes available or other events occur
in the future.
About Non-GAAP Financial Information
This news release includes non-GAAP financial measures. For a
description of these non-GAAP financial measures, including the reasons
management uses each measure, and reconciliations of these non-GAAP
financial measures to the most directly comparable financial measures
prepared in accordance with Generally Accepted Accounting Principles
(“GAAP”), please see the section entitled “About Non-GAAP Financial
Measures” and the accompanying tables entitled “Reconciliation of GAAP
to Non-GAAP Measures.”
|
PERFICIENT, INC.
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited)
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
|
$
|
86,040
|
|
|
|
$
|
71,755
|
|
|
|
$
|
326,589
|
|
|
|
$
|
286,548
|
|
Software and hardware
|
|
|
|
|
7,055
|
|
|
|
|
8,066
|
|
|
|
|
30,224
|
|
|
|
|
25,188
|
|
Reimbursable expenses
|
|
|
|
|
4,370
|
|
|
|
|
3,307
|
|
|
|
|
16,512
|
|
|
|
|
15,360
|
|
Total revenues
|
|
|
|
|
97,465
|
|
|
|
|
83,128
|
|
|
|
|
373,325
|
|
|
|
|
327,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project personnel costs
|
|
|
|
|
52,026
|
|
|
|
|
45,220
|
|
|
|
|
199,664
|
|
|
|
|
180,092
|
|
Software and hardware costs
|
|
|
|
|
6,177
|
|
|
|
|
6,982
|
|
|
|
|
26,648
|
|
|
|
|
21,536
|
|
Reimbursable expenses
|
|
|
|
|
4,370
|
|
|
|
|
3,307
|
|
|
|
|
16,512
|
|
|
|
|
15,360
|
|
Other project related expenses
|
|
|
|
|
895
|
|
|
|
|
1,090
|
|
|
|
|
4,169
|
|
|
|
|
4,078
|
|
Stock compensation
|
|
|
|
|
873
|
|
|
|
|
757
|
|
|
|
|
3,233
|
|
|
|
|
2,627
|
|
Total cost of revenues
|
|
|
|
|
64,341
|
|
|
|
|
57,356
|
|
|
|
|
250,226
|
|
|
|
|
223,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
33,124
|
|
|
|
|
25,772
|
|
|
|
|
123,099
|
|
|
|
|
103,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
|
18,329
|
|
|
|
|
13,943
|
|
|
|
|
69,706
|
|
|
|
|
57,838
|
|
Stock compensation
|
|
|
|
|
2,019
|
|
|
|
|
1,845
|
|
|
|
|
7,895
|
|
|
|
|
7,015
|
|
|
|
|
|
|
12,776
|
|
|
|
|
9,984
|
|
|
|
|
45,498
|
|
|
|
|
38,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
928
|
|
|
|
|
661
|
|
|
|
|
3,262
|
|
|
|
|
2,251
|
|
Amortization
|
|
|
|
|
2,224
|
|
|
|
|
2,163
|
|
|
|
|
7,974
|
|
|
|
|
7,827
|
|
Acquisition costs
|
|
|
|
|
854
|
|
|
|
|
40
|
|
|
|
|
2,297
|
|
|
|
|
1,871
|
|
Adjustment to fair value of contingent consideration
|
|
|
|
|
184
|
|
|
|
|
82
|
|
|
|
|
287
|
|
|
|
|
517
|
|
Income from operations
|
|
|
|
|
8,586
|
|
|
|
|
7,038
|
|
|
|
|
31,678
|
|
|
|
|
26,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest expense
|
|
|
|
|
(138
|
)
|
|
|
|
(12
|
)
|
|
|
|
(293
|
)
|
|
|
|
(143
|
)
|
Net other income (expense)
|
|
|
|
|
142
|
|
|
|
|
(5
|
)
|
|
|
|
112
|
|
|
|
|
44
|
|
Income before income taxes
|
|
|
|
|
8,590
|
|
|
|
|
7,021
|
|
|
|
|
31,497
|
|
|
|
|
25,985
|
|
Provision for income taxes
|
|
|
|
|
3,077
|
|
|
|
|
2,645
|
|
|
|
|
10,065
|
|
|
|
|
9,878
|
|
Net income
|
|
|
|
$
|
5,513
|
|
|
|
$
|
4,376
|
|
|
|
$
|
21,432
|
|
|
|
$
|
16,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
$
|
0.18
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.71
|
|
|
|
$
|
0.54
|
|
Diluted earnings per share
|
|
|
|
$
|
0.17
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.67
|
|
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings per share
|
|
|
|
|
30,314
|
|
|
|
|
30,326
|
|
|
|
|
30,294
|
|
|
|
|
29,536
|
|
Shares used in computing diluted earnings per share
|
|
|
|
|
32,155
|
|
|
|
|
31,811
|
|
|
|
|
31,808
|
|
|
|
|
31,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFICIENT, INC.
|
CONSOLIDATED BALANCE SHEETS
|
(unaudited)
|
(in thousands)
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2013
|
|
|
2012
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
7,018
|
|
|
|
$
|
5,813
|
|
Accounts receivable, net
|
|
|
|
|
78,887
|
|
|
|
|
69,662
|
|
Prepaid expenses
|
|
|
|
|
2,569
|
|
|
|
|
1,649
|
|
Other current assets
|
|
|
|
|
6,759
|
|
|
|
|
3,717
|
|
Total current assets
|
|
|
|
|
95,233
|
|
|
|
|
80,841
|
|
Property and equipment, net
|
|
|
|
|
7,709
|
|
|
|
|
4,398
|
|
Goodwill
|
|
|
|
|
193,510
|
|
|
|
|
160,936
|
|
Intangible assets, net
|
|
|
|
|
25,487
|
|
|
|
|
17,350
|
|
Other non-current assets
|
|
|
|
|
3,810
|
|
|
|
|
3,669
|
|
Total assets
|
|
|
|
$
|
325,749
|
|
|
|
$
|
267,194
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
7,667
|
|
|
|
$
|
7,959
|
|
Other current liabilities
|
|
|
|
|
30,298
|
|
|
|
|
20,605
|
|
Total current liabilities
|
|
|
|
|
37,965
|
|
|
|
|
28,564
|
|
Long-term debt
|
|
|
|
|
19,000
|
|
|
|
|
2,800
|
|
Other non-current liabilities
|
|
|
|
|
9,294
|
|
|
|
|
1,417
|
|
Total liabilities
|
|
|
|
|
66,259
|
|
|
|
|
32,781
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
41
|
|
|
|
|
39
|
|
Additional paid-in capital
|
|
|
|
|
297,997
|
|
|
|
|
276,201
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(378
|
)
|
|
|
|
(306
|
)
|
Treasury stock
|
|
|
|
|
(81,051
|
)
|
|
|
|
(62,970
|
)
|
Retained earnings
|
|
|
|
|
42,881
|
|
|
|
|
21,449
|
|
Total stockholders' equity
|
|
|
|
|
259,490
|
|
|
|
|
234,413
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
325,749
|
|
|
|
$
|
267,194
|
|
|
|
|
|
|
|
|
|
About Non-GAAP Financial Measures
Perficient provides non-GAAP financial measures for EBITDAS (earnings
before interest, income taxes, depreciation, amortization, and stock
compensation), adjusted net income, and adjusted earnings per share data
as supplemental information regarding Perficient’s business performance.
Perficient believes that these non-GAAP financial measures are useful to
investors because they provide investors with a better understanding of
Perficient’s past financial performance and future results. Perficient’s
management uses these non-GAAP financial measures when it internally
evaluates the performance of Perficient’s business and makes operating
decisions, including internal operating budgeting, performance
measurement, and the calculation of bonuses and discretionary
compensation. Management excludes stock-based compensation related to
employee stock options and restricted stock awards, the amortization of
intangible assets, acquisition costs, adjustments to the fair value of
contingent consideration, and income tax effects of the foregoing, when
making operational decisions.
Perficient believes that providing the non-GAAP financial measures to
its investors is useful because it allows investors to evaluate
Perficient’s performance using the same methodology and information used
by Perficient’s management. Specifically, adjusted net income is used by
management primarily to review business performance and determine
performance-based incentive compensation for executives and other
employees. Management uses EBITDAS to measure operating profitability,
evaluate trends, and make strategic business decisions.
Non-GAAP financial measures are subject to inherent limitations because
they do not include all of the expenses included under GAAP and because
they involve the exercise of discretionary judgment as to which charges
are excluded from the non-GAAP financial measure. However, Perficient’s
management compensates for these limitations by providing the relevant
disclosure of the items excluded in the calculation of EBITDAS, adjusted
net income, and adjusted earnings per share. In addition, some items
that are excluded from adjusted net income and adjusted earnings per
share can have a material impact on cash. Management compensates for
these limitations by evaluating the non-GAAP measure together with the
most directly comparable GAAP measure. Perficient has historically
provided non-GAAP financial measures to the investment community as a
supplement to its GAAP results to enable investors to evaluate
Perficient’s business performance in the way that management does.
Perficient’s definition may be different from similar non-GAAP financial
measures used by other companies and/or analysts.
The non-GAAP adjustments, and the basis for excluding them, are outlined
below:
Amortization of Intangible Assets
Perficient has incurred expense on amortization of intangible assets
primarily related to various acquisitions. Management excludes these
items for the purposes of calculating EBITDAS, adjusted net income, and
adjusted earnings per share. Perficient believes that eliminating this
expense from its non-GAAP financial measures is useful to investors
because the amortization of intangible assets can be inconsistent in
amount and frequency, and is significantly impacted by the timing and
magnitude of Perficient’s acquisition transactions, which also vary
substantially in frequency from period to period.
Acquisition Costs
Perficient incurs transaction costs related to acquisitions which are
expensed in its GAAP financial statements. Management excludes these
items for the purposes of calculating EBITDAS, adjusted net income, and
adjusted earnings per share. Perficient believes that excluding these
expenses from its non-GAAP financial measures is useful to investors
because these are expenses associated with each transaction, and are
inconsistent in amount and frequency causing comparison of current and
historical financial results to be difficult.
Adjustments to Fair Value of Contingent Consideration
Perficient is required to remeasure its contingent consideration
liability related to acquisitions each reporting period until the
contingency is settled. Any changes in fair value are recognized in
earnings. Management excludes these items for the purposes of
calculating adjusted net income and adjusted earnings per share.
Perficient believes that excluding these adjustments from its non-GAAP
financial measures is useful to investors because they are related to
acquisitions, and are inconsistent in amount and frequency from period
to period.
Stock-Based Compensation
Perficient incurs stock-based compensation expense under Financial
Accounting Standards Board Accounting Standards Codification Topic 718, Compensation
– Stock Compensation. Perficient excludes this item for the purposes
of calculating EBITDAS, adjusted net income, and adjusted earnings per
share because it is a non-cash expense, which Perficient believes is not
reflective of its business performance. The nature of stock-based
compensation expense also makes it very difficult to estimate
prospectively, since the expense will vary with changes in the stock
price and market conditions at the time of new grants, varying valuation
methodologies, subjective assumptions, and different award types, making
the comparison of current results with forward looking guidance
potentially difficult for investors to interpret. The tax effects of
stock-based compensation expense may also vary significantly from period
to period, without any change in underlying operational performance,
thereby obscuring the underlying profitability of operations relative to
prior periods. Perficient believes that non-GAAP measures of
profitability, which exclude stock-based compensation are widely used by
analysts and investors.
|
PERFICIENT, INC.
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
|
(unaudited)
|
(in thousands, except per share data)
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
GAAP Net Income
|
|
|
|
$
|
5,513
|
|
|
$
|
4,376
|
|
|
$
|
21,432
|
|
|
$
|
16,107
|
Additions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
3,077
|
|
|
|
2,645
|
|
|
|
10,065
|
|
|
|
9,878
|
Amortization
|
|
|
|
|
2,224
|
|
|
|
2,163
|
|
|
|
7,974
|
|
|
|
7,827
|
Acquisition costs
|
|
|
|
|
854
|
|
|
|
40
|
|
|
|
2,297
|
|
|
|
1,871
|
Adjustment to fair value of contingent consideration
|
|
|
|
|
184
|
|
|
|
82
|
|
|
|
287
|
|
|
|
517
|
Stock compensation
|
|
|
|
|
2,892
|
|
|
|
2,602
|
|
|
|
11,128
|
|
|
|
9,642
|
Adjusted Net Income Before Tax
|
|
|
|
|
14,744
|
|
|
|
11,908
|
|
|
|
53,183
|
|
|
|
45,842
|
Adjusted income tax (1)
|
|
|
|
|
5,205
|
|
|
|
4,549
|
|
|
|
17,923
|
|
|
|
17,237
|
Adjusted Net Income
|
|
|
|
$
|
9,539
|
|
|
$
|
7,359
|
|
|
$
|
35,260
|
|
|
$
|
28,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Earnings Per Share (diluted)
|
|
|
|
$
|
0.17
|
|
|
$
|
0.14
|
|
|
$
|
0.67
|
|
|
$
|
0.52
|
Adjusted Earnings Per Share (diluted)
|
|
|
|
$
|
0.30
|
|
|
$
|
0.23
|
|
|
$
|
1.11
|
|
|
$
|
0.92
|
Shares used in computing GAAP and Adjusted Earnings Per Share
(diluted)
|
|
|
|
|
32,155
|
|
|
|
31,811
|
|
|
|
31,808
|
|
|
|
31,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The estimated adjusted effective tax rate of 35.3% and 38.2% for
the three months ended December 31, 2013 and 2012, respectively, and
33.7% and 37.6% for the year ended December 31, 2013 and 2012, has
been used to calculate the provision for income taxes for non-GAAP
purposes
|
|
|
PERFICIENT, INC.
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
|
(unaudited)
|
(in thousands)
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
GAAP Net Income
|
|
|
|
$
|
5,513
|
|
|
|
$
|
4,376
|
|
|
$
|
21,432
|
|
|
|
$
|
16,107
|
|
Additions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
3,077
|
|
|
|
|
2,645
|
|
|
|
10,065
|
|
|
|
|
9,878
|
|
Net interest expense
|
|
|
|
|
138
|
|
|
|
|
12
|
|
|
|
293
|
|
|
|
|
143
|
|
Net other expense (income)
|
|
|
|
|
(142
|
)
|
|
|
|
5
|
|
|
|
(112
|
)
|
|
|
|
(44
|
)
|
Depreciation
|
|
|
|
|
928
|
|
|
|
|
661
|
|
|
|
3,262
|
|
|
|
|
2,251
|
|
Amortization
|
|
|
|
|
2,224
|
|
|
|
|
2,163
|
|
|
|
7,974
|
|
|
|
|
7,827
|
|
Acquisition costs
|
|
|
|
|
854
|
|
|
|
|
40
|
|
|
|
2,297
|
|
|
|
|
1,871
|
|
Adjustment to fair value of contingent consideration
|
|
|
|
|
184
|
|
|
|
|
82
|
|
|
|
287
|
|
|
|
|
517
|
|
Stock compensation
|
|
|
|
|
2,892
|
|
|
|
|
2,602
|
|
|
|
11,128
|
|
|
|
|
9,642
|
|
EBITDAS (1)
|
|
|
|
$
|
15,668
|
|
|
|
$
|
12,586
|
|
|
$
|
56,626
|
|
|
|
$
|
48,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EBITDAS is a non-GAAP performance measure and is not intended to
be a performance measure that should be regarded as an alternative
to or more meaningful than either GAAP operating income or GAAP net
income. EBITDAS measures presented may not be comparable to
similarly titled measures presented by other companies.
|
|
![](http://cts.businesswire.com/ct/CT?id=bwnews&sty=20140306005631r1&sid=ntxv4&distro=nx)
Copyright Business Wire 2014