-- EPS of $0.04 per share -- Quarterly Cash from Operating Activities of $18.3 million -- Gross Margin of 34.3% -- Company reaffirms annual forecastAmerican Reprographics Company (
American Reprographics Company
Consolidated Balance Sheets
(Dollars in thousands, except per share data)
(Unaudited)
June 30, December 31,
----------- -----------
2010 2009
----------- -----------
Assets
Current assets:
Cash and cash equivalents $ 33,673 $ 29,377
Accounts receivable, net 59,376 53,919
Inventories, net 11,840 10,605
Deferred income taxes 5,640 5,568
Prepaid expenses and other current assets 8,984 7,011
----------- -----------
Total current assets 119,513 106,480
Property and equipment, net 63,313 74,568
Goodwill 333,024 332,518
Other intangible assets, net 69,022 74,208
Deferred financing costs, net 3,312 4,082
Deferred income taxes 26,897 26,987
Other assets 1,966 2,111
----------- -----------
Total assets $ 617,047 $ 620,954
=========== ===========
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 24,296 $ 23,355
Accrued payroll and payroll-related expenses 14,510 8,804
Accrued expenses 24,420 24,540
Current portion of long-term debt and capital
leases 61,344 53,520
----------- -----------
Total current liabilities 124,570 110,219
Long-term debt and capital leases 195,385 220,711
Other long-term liabilities 9,650 8,000
----------- -----------
Total liabilities 329,605 338,930
----------- -----------
Commitments and contingencies
Stockholders' equity:
American Reprographics Company stockholders'
equity:
Preferred stock, $0.001 par value, 25,000,000
shares authorized; zero and zero shares issued
and outstanding -- --
Common stock, $0.001 par value, 150,000,000
shares authorized; 46,169,859 and 46,112,653
shares issued and 45,722,205 and 45,664,999
shares outstanding in 2010 and 2009, respectively 46 46
Additional paid-in capital 93,082 89,982
Retained earnings 203,357 200,961
Accumulated other comprehensive loss (7,397) (7,273)
----------- -----------
289,088 283,716
Less cost of common stock in treasury, 447,654
shares in 2010 and 2009 7,709 7,709
----------- -----------
Total American Reprographics Company
stockholders' equity 281,379 276,007
Noncontrolling interest 6,063 6,017
----------- -----------
Total stockholders' equity 287,442 282,024
----------- -----------
Total liabilities and stockholders' equity $ 617,047 $ 620,954
=========== ===========
American Reprographics Company
Consolidated Statements of Operations
(Dollars in thousands, except per share data)
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
---------------------- ----------------------
2010 2009 2010 2009
---------- ---------- ---------- ----------
Reprographics services $ 78,453 $ 92,905 $ 154,710 $ 192,674
Facilities management 22,627 24,898 45,030 51,763
Equipment and supplies
sales 14,008 13,251 27,509 26,100
---------- ---------- ---------- ----------
Total net sales 115,088 131,054 227,249 270,537
Cost of sales 75,633 81,899 150,943 169,403
---------- ---------- ---------- ----------
Gross profit 39,455 49,155 76,306 101,134
Selling, general and
administrative expenses 28,169 30,039 55,300 61,005
Amortization of intangible
assets 2,557 2,914 5,193 5,897
---------- ---------- ---------- ----------
Income from operations 8,729 16,202 15,813 34,232
Other income, net (34) (38) (77) (97)
Interest expense, net 5,754 5,836 11,642 11,632
---------- ---------- ---------- ----------
Income before income tax
provision 3,009 10,404 4,248 22,697
Income tax provision 1,276 4,096 1,806 8,854
---------- ---------- ---------- ----------
Net income 1,733 6,308 2,442 13,843
(Income) loss attributable
to the noncontrolling
interest (54) (1) (46) 11
---------- ---------- ---------- ----------
Net income attributable to
American Reprographics
Company $ 1,679 $ 6,307 $ 2,396 $ 13,854
========== ========== ========== ==========
Earnings per share
attributable to American
Reprographics Company
shareholders:
Basic $ 0.04 $ 0.14 $ 0.05 $ 0.31
========== ========== ========== ==========
Diluted $ 0.04 $ 0.14 $ 0.05 $ 0.31
========== ========== ========== ==========
Weighted average common
shares outstanding:
Basic 45,196,318 45,116,358 45,173,527 45,103,150
Diluted 45,511,579 45,243,171 45,422,029 45,157,874
American Reprographics Company
Non-GAAP Measures
Reconciliation of cash flows provided by operating activities to EBIT
and EBITDA
(Dollars in thousands)
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2010 2009 2010 2009
-------- -------- -------- --------
Cash flows provided by operating
activities $ 18,278 $ 33,522 $ 27,746 $ 55,798
Changes in operating assets and
liabilities (3,806) (11,477) 1,277 (9,555)
Non-cash (expenses) income,
including depreciation and
amortization (12,739) (15,737) (26,581) (32,400)
Income tax provision 1,276 4,096 1,806 8,854
Interest expense 5,754 5,836 11,642 11,632
Net (income) loss attributable to
the noncontrolling interest (54) (1) (46) 11
-------- -------- -------- --------
EBIT 8,709 16,239 15,844 34,340
Depreciation and amortization 11,108 12,751 22,764 25,466
Stock-based compensation 1,457 1,228 2,918 2,161
-------- -------- -------- --------
EBITDA $ 21,274 $ 30,218 $ 41,526 $ 61,967
======== ======== ======== ========
American Reprographics Company
Non-GAAP Measures
Reconciliation of net income attributable to ARC to EBIT and EBITDA
(Dollars in thousands)
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------- -------------------
2010 2009 2010 2009
--------- --------- --------- ---------
Net income attributable to ARC $ 1,679 $ 6,307 $ 2,396 $ 13,854
Interest expense, net 5,754 5,836 11,642 11,632
Income tax provision 1,276 4,096 1,806 8,854
--------- --------- --------- ---------
EBIT 8,709 16,239 15,844 34,340
Depreciation and amortization 11,108 12,751 22,764 25,466
Stock-based compensation 1,457 1,228 2,918 2,161
--------- --------- --------- ---------
EBITDA $ 21,274 $ 30,218 $ 41,526 $ 61,967
========= ========= ========= =========
American Reprographics Company
Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ------------------
2010 2009 2010 2009
-------- -------- -------- --------
Cash flows from operating
activities
Net income $ 1,733 $ 6,308 $ 2,442 $ 13,843
Adjustments to reconcile net income
to net cash provided by operating
activities:
Allowance for accounts
receivable 56 1,294 317 2,543
Depreciation 8,551 9,837 17,571 19,569
Amortization of intangible
assets 2,557 2,914 5,193 5,897
Amortization of deferred
financing costs 386 324 770 655
Stock-based compensation 1,457 1,228 2,918 2,161
Excess tax benefit related to
stock-based compensation (35) (5) (38) (5)
Deferred income taxes (110) 259 164 1,671
Other noncash items, net (123) (114) (314) (91)
Changes in operating assets and
liabilities, net of effect of
business acquisitions:
Accounts receivable (365) 8,159 (5,784) 5,734
Inventory (1,441) 232 (1,285) 918
Prepaid expenses and other
assets 581 1,579 (1,934) 5,154
Accounts payable and accrued
expenses 5,031 1,507 7,726 (2,251)
-------- -------- -------- --------
Net cash provided by operating
activities 18,278 33,522 27,746 55,798
-------- -------- -------- --------
Cash flows from investing
activities
Capital expenditures (1,560) (1,945) (2,777) (3,924)
Payments for businesses acquired,
net of cash acquired
and including other cash payments
associated with the acquisitions - (333) - (921)
Other 294 279 845 442
-------- -------- -------- --------
Net cash used in investing
activities (1,266) (1,999) (1,932) (4,403)
-------- -------- -------- --------
Cash flows from financing
activities
Proceeds from stock option
exercises 109 17 125 17
Proceeds from issuance of common
stock under Employee Stock
Purchase Plan 16 46 16 46
Excess tax benefit related to
stock-based compensation 35 5 38 5
Payments on long-term debt
agreements and capital leases (10,394) (25,328) (21,596) (41,206)
Net borrowings (repayments) under
revolving credit facility 691 - (123) -
Payment of loan fees - - - (44)
-------- -------- -------- --------
Net cash used in financing
activities (9,543) (25,260) (21,540) (41,182)
-------- -------- -------- --------
Effect of foreign currency
translation on cash balances 21 147 22 131
-------- -------- -------- --------
Net change in cash and cash
equivalents 7,490 6,410 4,296 10,344
Cash and cash equivalents at
beginning of period 26,183 50,476 29,377 46,542
-------- -------- -------- --------
Cash and cash equivalents at end of
period $ 33,673 $ 56,886 $ 33,673 $ 56,886
======== ======== ======== ========
Supplemental disclosure of cash
flow information
Noncash investing and financing
activities
Noncash transactions include the
following:
Capital lease obligations
incurred $ 2,464 $ 4,470 $ 4,394 $ 9,723
Issuance of subordinated notes in
connection with the
acquisition of businesses $ - $ - $ - $ 246
Accrued liabilities in connection
with acquisition of businesses $ 500 $ 167 $ 500 $ 500
Net gain (loss) on derivative $ 139 $ 1,752 $ (174) $ 2,187
Contact Information: Contacts: David Stickney American Reprographics Company Phone: 925-949-5100 Joseph Villalta The Ruth Group Phone: 646-536-7003