Attached files
file | filename |
---|---|
8-K - FORM 8-K - TTEC Holdings, Inc. | d69806e8vk.htm |
Exhibit 99.1
Investor Contact:
Karen Breen
303-397-8592
Karen Breen
303-397-8592
TeleTech Announces Third Quarter 2009 Financial Results
Achieves $282 Million in Third Quarter Revenue and 32 Cents in Fully Diluted Earnings Per Share;
Raises Full Year 2009 Operating Margin Guidance to Between 9.0 and 9.5 Percent;
Solid Operational Performance Drives Free Cash Flow to a Record $54 Million;
Ends the Third Quarter with $115M in Cash and No Borrowings on its Credit Facility
Raises Full Year 2009 Operating Margin Guidance to Between 9.0 and 9.5 Percent;
Solid Operational Performance Drives Free Cash Flow to a Record $54 Million;
Ends the Third Quarter with $115M in Cash and No Borrowings on its Credit Facility
Englewood, Colo., October 28, 2009 TeleTech Holdings, Inc. (NASDAQ: TTEC), one of the largest
and most geographically diverse global providers of technology enabled business process outsourcing
(BPO) services and solutions, today announced financial results for the third quarter 2009. The
Company also filed its Quarterly Report on Form 10-Q with the Securities and Exchange Commission
for the quarter ended September 30, 2009.
THIRD QUARTER 2009 FINANCIAL RESULTS
TeleTech reported third quarter and nine months 2009 revenue of $281.5 million and $887.1 million, respectively. This compares to $349.1 million and $1,074.2 million in the year-ago periods. On a constant currency basis, revenue declined 16.0 percent from the third quarter 2008 and 10.5 percent from the first nine months of 2008. These declines were attributable to lower client volumes due primarily to reduced demand for clients products or services given the weak economic environment, TeleTechs efforts to proactively manage underperforming business out of its portfolio and the increased migration of certain client programs to offshore locations.
TeleTech reported third quarter and nine months 2009 revenue of $281.5 million and $887.1 million, respectively. This compares to $349.1 million and $1,074.2 million in the year-ago periods. On a constant currency basis, revenue declined 16.0 percent from the third quarter 2008 and 10.5 percent from the first nine months of 2008. These declines were attributable to lower client volumes due primarily to reduced demand for clients products or services given the weak economic environment, TeleTechs efforts to proactively manage underperforming business out of its portfolio and the increased migration of certain client programs to offshore locations.
Revenue from TeleTechs offshore locations reached a milestone in the third quarter climbing to
$140.7 million or 50 percent of total revenue. For the first nine months of 2009 offshore revenue
grew to $425.8 million or 48 percent of total revenue.
TeleTechs third quarter 2009 gross margin improved 330 basis points to 30.9 percent from 27.6
percent in the year-ago quarter. This improvement was primarily due to the increased delivery of
professional services and technology-based on-demand offerings, the termination of underperforming
client programs and lower workforce attrition.
TeleTechs third quarter 2009 income from operations was $28.0 million or 9.9 percent of revenue,
representing a 210 basis point improvement from $27.2 million or 7.8 percent of revenue in the
year-ago quarter. The increase in operating margin is primarily due to the gross margin
improvement outlined above, in addition to lower restructuring and asset impairment charges and
proactive management of the Companys operating and workforce-related expenses.
Third quarter 2009 fully diluted earnings per share were 32 cents compared to third quarter 2008
fully diluted earnings per share of 29 cents attributable to TeleTech shareholders.
EXECUTIVE COMMENTARY ON TELETECHS FINANCIAL RESULTS
We are pleased with our ability to deliver solid profitability and earnings per share along with record free cash flow, said Ken Tuchman, chairman and chief executive officer. Our business is operating very efficiently and is a testament to the strength of our leadership team and their in-depth understanding of
We are pleased with our ability to deliver solid profitability and earnings per share along with record free cash flow, said Ken Tuchman, chairman and chief executive officer. Our business is operating very efficiently and is a testament to the strength of our leadership team and their in-depth understanding of
more
Page 2
the key performance levers of our global operations. Our focus remains on
improving our topline results. We are encouraged by the pace of new business wins thus far in the
fourth quarter as well as the ongoing business discussions we are having with both current and
prospective clients. The marketplace is expressing a high level of interest in our revenue
generation capabilities, our on-demand suite of offerings, and our ability to help companies
simultaneously reduce global delivery risk and overall cost to serve. The breadth of TeleTechs
capabilities uniquely positions us to capture additional market share in 2010 and beyond.
THIRD QUARTER 2009 BUSINESS HIGHLIGHTS
Strong Balance Sheet Continues to Fund Operations
| As of September 30, 2009, TeleTech had cash and cash equivalents of $115 million, no borrowings on its credit facility and total other debt of $9 million, resulting in a net positive cash position of $106 million. | ||
| Free cash flow for the third quarter 2009 was $54.0 million, representing a 7 percent increase from $50.7 million in the year-ago quarter. | ||
| Capital expenditures in the third quarter 2009 were $4.8 million, down from $15.3 million in the year-ago quarter. | ||
| Return on invested capital was 28 percent as of September 30, 2009. |
New Business
During the third quarter 2009, TeleTech signed an estimated $55 million in new annualized revenue from both new and existing clients. To date in the fourth quarter, TeleTech has signed an estimated $80 million in new annualized revenue and expects to close several additional new business opportunities before the end of 2009. Several of the new business wins in the fourth quarter included TeleTechs revenue generation and on-demand suite of offerings.
During the third quarter 2009, TeleTech signed an estimated $55 million in new annualized revenue from both new and existing clients. To date in the fourth quarter, TeleTech has signed an estimated $80 million in new annualized revenue and expects to close several additional new business opportunities before the end of 2009. Several of the new business wins in the fourth quarter included TeleTechs revenue generation and on-demand suite of offerings.
BUSINESS OUTLOOK
TeleTech believes volumes in its base business are beginning to stabilize across its key industry verticals although volumes continue to be soft in certain of its smaller verticals including automotive, logistics, and travel and leisure. Accordingly, TeleTech expects fourth quarter 2009 revenue will approximate third quarter 2009 revenue. The revenue lift from seasonal volumes is expected to offset the absence of approximately $8 million in revenue recognized in the third quarter 2009 related to the completion of the short-term program for the Federal Communications Commissions digital television conversion.
TeleTech believes volumes in its base business are beginning to stabilize across its key industry verticals although volumes continue to be soft in certain of its smaller verticals including automotive, logistics, and travel and leisure. Accordingly, TeleTech expects fourth quarter 2009 revenue will approximate third quarter 2009 revenue. The revenue lift from seasonal volumes is expected to offset the absence of approximately $8 million in revenue recognized in the third quarter 2009 related to the completion of the short-term program for the Federal Communications Commissions digital television conversion.
TeleTech expects 2009 full year operating margin excluding unusual charges will range between 9.0
percent and 9.5 percent, an increase from its previous expectation of between 7.5 percent and 8.5
percent.
Consistent with prior years, TeleTech plans to provide its 2010 business outlook in conjunction
with its fourth quarter 2009 earnings announcement.
CONFERENCE CALL
A conference call and webcast with management will be held on Thursday, October 29, 2009 at 8:30 a.m. Eastern Time. You are invited to join the live webcast of the conference call by visiting the Investors section of the TeleTech website at www.teletech.com. If you are unable to participate during the live webcast, a replay will be available on the TeleTech website through Thursday, November 12, 2009.
A conference call and webcast with management will be held on Thursday, October 29, 2009 at 8:30 a.m. Eastern Time. You are invited to join the live webcast of the conference call by visiting the Investors section of the TeleTech website at www.teletech.com. If you are unable to participate during the live webcast, a replay will be available on the TeleTech website through Thursday, November 12, 2009.
NON-GAAP FINANCIAL MEASURES
To supplement the Companys consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP) in the United States, the Company uses the following non-GAAP financial measures: Free Cash Flow, Non-GAAP Income from Operations, Non-GAAP EBITDA and Non-GAAP EPS. TeleTech believes that providing these non-GAAP financial measures provides investors with greater transparency to the information used by TeleTechs management in its financial and operational decision making and allows investors to see TeleTechs results through the eyes of management. TeleTech also believes that providing this information better enables TeleTechs investors
To supplement the Companys consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP) in the United States, the Company uses the following non-GAAP financial measures: Free Cash Flow, Non-GAAP Income from Operations, Non-GAAP EBITDA and Non-GAAP EPS. TeleTech believes that providing these non-GAAP financial measures provides investors with greater transparency to the information used by TeleTechs management in its financial and operational decision making and allows investors to see TeleTechs results through the eyes of management. TeleTech also believes that providing this information better enables TeleTechs investors
Page 3
to understand its operating performance and information used by management to evaluate
and measure such performance. The presentation of these financial measures are not intended to be
used in isolation or as a substitute for the financial information prepared and presented in
accordance with GAAP. A reconciliation of these non-GAAP financial measures is available in the
financial tables attached to this press release.
ABOUT TELETECH
TeleTech is one of the largest and most geographically diverse global providers of business process outsourcing solutions. TeleTech and its subsidiaries have a 27-year history of designing, implementing, and managing critical business processes for Global 1000 companies to help them improve their customers experience, expand their strategic capabilities, and increase their operating efficiencies. By delivering a high-quality customer experience through the effective integration of customer-facing front-office processes with internal back-office processes, we enable our clients to better serve, grow, and retain their customer base. We use Six Sigma-based quality methods continually to design, implement, and enhance the business processes we deliver to our clients and we also apply this methodology to our own internal operations. TeleTech and its subsidiaries have developed deep domain expertise and support more than 250 business process outsourcing programs serving more than 90 global clients in the automotive, communications and media, financial services, government, healthcare, retail, technology and travel and leisure industries. Our integrated global solutions are provided by approximately 45,500 employees utilizing 36,000 workstations across 71 delivery centers in 17 countries. For additional information, visit www.teletech.com.
TeleTech is one of the largest and most geographically diverse global providers of business process outsourcing solutions. TeleTech and its subsidiaries have a 27-year history of designing, implementing, and managing critical business processes for Global 1000 companies to help them improve their customers experience, expand their strategic capabilities, and increase their operating efficiencies. By delivering a high-quality customer experience through the effective integration of customer-facing front-office processes with internal back-office processes, we enable our clients to better serve, grow, and retain their customer base. We use Six Sigma-based quality methods continually to design, implement, and enhance the business processes we deliver to our clients and we also apply this methodology to our own internal operations. TeleTech and its subsidiaries have developed deep domain expertise and support more than 250 business process outsourcing programs serving more than 90 global clients in the automotive, communications and media, financial services, government, healthcare, retail, technology and travel and leisure industries. Our integrated global solutions are provided by approximately 45,500 employees utilizing 36,000 workstations across 71 delivery centers in 17 countries. For additional information, visit www.teletech.com.
FORWARD-LOOKING STATEMENTS
Statements in this press release that relate to future results and events (including statements about future financial and operating performance) are forward-looking statements based on TeleTechs current expectations. Actual results and events in future periods could differ materially from those projected in these forward-looking statements because of a number of risks and uncertainties including: achieving estimated revenue from new, renewed and expanded client business as volumes may not materialize as forecasted, especially due to the global economic slowdown; achieving profit improvement in our International BPO operations; the ability to close and ramp new business opportunities that are currently being pursued or that are in the final stages with existing and/or potential clients; our ability to execute our growth plans, including sales of new products; the possibility of lower revenue or price pressure from our clients experiencing a business downturn or merger in their business; greater than anticipated competition in the BPO services market, causing adverse pricing and more stringent contractual terms; risks associated with losing or not renewing client relationships, particularly large client agreements, or early termination of a client agreement; the risk of losing clients due to consolidation in the industries we serve; consumers concerns or adverse publicity regarding our clients products; our ability to find cost effective locations, obtain favorable lease terms and build or retrofit facilities in a timely and economic manner; risks associated with business interruption due to weather, fires, pandemic, or terroristrelated events; risks associated with attracting and retaining costeffective labor at our delivery centers; the possibility of asset impairments and restructuring charges; risks associated with changes in foreign currency exchange rates; economic or political changes affecting the countries in which we operate; changes in accounting policies and practices promulgated by standard setting bodies; and new legislation or government regulation that adversely impacts our tax obligations, health care costs or the BPO and customer management industry. A detailed discussion of these and other risk factors that could affect our results is included in TeleTechs SEC filings, including our Annual Report on Form 10-K for the year ended December 31, 2008. The Companys filings with the Securities and Exchange Commission are available in the Investors section of TeleTechs website, which is located at www.teletech.com. All information in this release is as of Oct 28, 2009. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Companys expectations.
Statements in this press release that relate to future results and events (including statements about future financial and operating performance) are forward-looking statements based on TeleTechs current expectations. Actual results and events in future periods could differ materially from those projected in these forward-looking statements because of a number of risks and uncertainties including: achieving estimated revenue from new, renewed and expanded client business as volumes may not materialize as forecasted, especially due to the global economic slowdown; achieving profit improvement in our International BPO operations; the ability to close and ramp new business opportunities that are currently being pursued or that are in the final stages with existing and/or potential clients; our ability to execute our growth plans, including sales of new products; the possibility of lower revenue or price pressure from our clients experiencing a business downturn or merger in their business; greater than anticipated competition in the BPO services market, causing adverse pricing and more stringent contractual terms; risks associated with losing or not renewing client relationships, particularly large client agreements, or early termination of a client agreement; the risk of losing clients due to consolidation in the industries we serve; consumers concerns or adverse publicity regarding our clients products; our ability to find cost effective locations, obtain favorable lease terms and build or retrofit facilities in a timely and economic manner; risks associated with business interruption due to weather, fires, pandemic, or terroristrelated events; risks associated with attracting and retaining costeffective labor at our delivery centers; the possibility of asset impairments and restructuring charges; risks associated with changes in foreign currency exchange rates; economic or political changes affecting the countries in which we operate; changes in accounting policies and practices promulgated by standard setting bodies; and new legislation or government regulation that adversely impacts our tax obligations, health care costs or the BPO and customer management industry. A detailed discussion of these and other risk factors that could affect our results is included in TeleTechs SEC filings, including our Annual Report on Form 10-K for the year ended December 31, 2008. The Companys filings with the Securities and Exchange Commission are available in the Investors section of TeleTechs website, which is located at www.teletech.com. All information in this release is as of Oct 28, 2009. The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Companys expectations.
###
TELETECH HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenue |
$ | 281,524 | $ | 349,110 | $ | 887,066 | $ | 1,074,162 | ||||||||
Operating Expenses: |
||||||||||||||||
Cost of services |
194,609 | 252,666 | 626,500 | 788,599 | ||||||||||||
Selling, general and administrative |
42,565 | 51,157 | 136,061 | 148,387 | ||||||||||||
Depreciation and amortization |
15,664 | 14,998 | 43,534 | 45,782 | ||||||||||||
Restructuring charges, net |
703 | 2,015 | 5,014 | 4,657 | ||||||||||||
Impairment losses |
| 1,033 | 4,587 | 1,033 | ||||||||||||
Total operating expenses |
253,541 | 321,869 | 815,696 | 988,458 | ||||||||||||
Income From Operations |
27,983 | 27,241 | 71,370 | 85,704 | ||||||||||||
Other income (expense) |
445 | (777 | ) | 1,570 | (2,368 | ) | ||||||||||
Income Before Income Taxes |
28,428 | 26,464 | 72,940 | 83,336 | ||||||||||||
Provision for income taxes |
(6,971 | ) | (5,368 | ) | (18,479 | ) | (20,697 | ) | ||||||||
Net Income |
21,457 | 21,096 | 54,461 | 62,639 | ||||||||||||
Net income attributable to noncontrolling interest |
(935 | ) | (936 | ) | (2,746 | ) | (2,992 | ) | ||||||||
Net Income Attributable to TeleTech Shareholders |
$ | 20,522 | $ | 20,160 | $ | 51,715 | $ | 59,647 | ||||||||
Net Income Per Share Attributable to TeleTech Shareholders |
||||||||||||||||
Basic |
$ | 0.33 | $ | 0.30 | $ | 0.82 | $ | 0.86 | ||||||||
Diluted |
$ | 0.32 | $ | 0.29 | $ | 0.81 | $ | 0.84 | ||||||||
Income From Operations Margin |
9.9 | % | 7.8 | % | 8.0 | % | 8.0 | % | ||||||||
Net Income Attributable to TeleTech Shareholders Margin |
7.3 | % | 5.8 | % | 5.8 | % | 5.6 | % | ||||||||
Effective Tax Rate |
24.5 | % | 20.3 | % | 25.3 | % | 24.8 | % | ||||||||
Weighted Average Shares Outstanding |
||||||||||||||||
Basic |
62,159 | 68,217 | 63,051 | 69,373 | ||||||||||||
Diluted |
63,832 | 69,508 | 64,122 | 70,922 |
TELETECH HOLDINGS, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(In thousands)
SEGMENT INFORMATION
(In thousands)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenue: |
||||||||||||||||
North American BPO |
$ | 215,949 | $ | 245,945 | $ | 674,827 | $ | 776,856 | ||||||||
International BPO |
65,575 | 103,165 | 212,239 | 297,306 | ||||||||||||
Database Marketing and Consulting |
| | | | ||||||||||||
Total |
$ | 281,524 | $ | 349,110 | $ | 887,066 | $ | 1,074,162 | ||||||||
Income (Loss) From Operations: |
||||||||||||||||
North American BPO |
$ | 30,882 | $ | 20,337 | $ | 84,623 | $ | 81,206 | ||||||||
International BPO |
(2,899 | ) | 6,969 | (13,253 | ) | 4,922 | ||||||||||
Database Marketing and Consulting |
| (65 | ) | | (424 | ) | ||||||||||
Total |
$ | 27,983 | $ | 27,241 | $ | 71,370 | $ | 85,704 | ||||||||
TELETECH HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
CONSOLIDATED BALANCE SHEETS
(In thousands)
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(unaudited) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 114,889 | $ | 87,942 | ||||
Accounts receivable, net |
201,613 | 236,997 | ||||||
Other current assets |
78,244 | 79,949 | ||||||
Total current assets |
394,746 | 404,888 | ||||||
Property and equipment, net |
132,486 | 157,747 | ||||||
Other assets |
101,520 | 106,307 | ||||||
Total assets |
$ | 628,752 | $ | 668,942 | ||||
LIABILITIES AND EQUITY |
||||||||
Total current liabilities |
$ | 161,682 | $ | 180,099 | ||||
Other long-term liabilities |
36,293 | 127,949 | ||||||
Total equity |
430,777 | 360,894 | ||||||
Total liabilities and equity |
$ | 628,752 | $ | 668,942 | ||||
TELETECH HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Reconciliation of Gross Margin: |
||||||||||||||||
Revenue |
$ | 281,524 | $ | 349,110 | $ | 887,066 | $ | 1,074,162 | ||||||||
Cost of services |
194,609 | 252,666 | 626,500 | 788,599 | ||||||||||||
Gross margin |
$ | 86,915 | $ | 96,444 | $ | 260,566 | $ | 285,563 | ||||||||
Gross margin percentage |
30.9 | % | 27.6 | % | 29.4 | % | 26.6 | % | ||||||||
Reconciliation of EBIT & EBITDA: |
||||||||||||||||
Net Income attributable to TeleTech shareholders |
$ | 20,522 | $ | 20,160 | $ | 51,715 | $ | 59,647 | ||||||||
Interest income |
(579 | ) | (1,327 | ) | (2,091 | ) | (3,801 | ) | ||||||||
Interest expense |
466 | 1,595 | 2,629 | 4,649 | ||||||||||||
Provision for income taxes |
6,971 | 5,368 | 18,479 | 20,697 | ||||||||||||
EBIT |
$ | 27,380 | $ | 25,796 | $ | 70,732 | $ | 81,192 | ||||||||
Depreciation and amortization |
15,664 | 14,998 | 43,534 | 45,782 | ||||||||||||
EBITDA |
$ | 43,044 | $ | 40,794 | $ | 114,266 | $ | 126,974 | ||||||||
Reconciliation of Free Cash Flow: |
||||||||||||||||
Cash Flow From Operating Activities: |
||||||||||||||||
Net income |
$ | 21,457 | $ | 21,096 | $ | 54,461 | $ | 62,639 | ||||||||
Adjustments to reconcile net income to net cash
provided by operating activities: |
||||||||||||||||
Depreciation and amortization |
15,664 | 14,998 | 43,534 | 45,782 | ||||||||||||
Other |
21,719 | 29,900 | 54,683 | 16,878 | ||||||||||||
Net cash provided by operating activities |
58,840 | 65,994 | 152,678 | 125,299 | ||||||||||||
Less Total Capital Expenditures |
4,791 | 15,320 | 19,092 | 51,728 | ||||||||||||
Free Cash Flow |
$ | 54,049 | $ | 50,674 | $ | 133,586 | $ | 73,571 | ||||||||
Reconciliation of Non-GAAP Income from Operations: |
||||||||||||||||
Income from Operations |
$ | 27,983 | $ | 27,241 | $ | 71,370 | $ | 85,704 | ||||||||
Restructuring charges, net |
703 | 2,015 | 5,014 | 4,657 | ||||||||||||
Impairment losses |
| 1,033 | 4,587 | 1,033 | ||||||||||||
Equity-based comp review and restatement expenses |
(745 | ) | 2,385 | (260 | ) | 10,739 | ||||||||||
Non-GAAP Income from Operations |
$ | 27,941 | $ | 32,674 | $ | 80,711 | $ | 102,133 | ||||||||
Reconciliation of Non-GAAP EPS: |
||||||||||||||||
Net Income attributable to TeleTech shareholders |
$ | 20,522 | $ | 20,160 | $ | 51,715 | $ | 59,647 | ||||||||
Add: Asset impairment and restructuring
charges, net of related taxes |
498 | 2,094 | 6,442 | 4,080 | ||||||||||||
Add: Equity-based comp review and restatement
exp, net of related taxes |
(528 | ) | 1,638 | (174 | ) | 7,700 | ||||||||||
Less: Release of Income Tax Valuation Allowance |
| (2,915 | ) | | (2,915 | ) | ||||||||||
Non-GAAP Net Income attributable to TeleTech
shareholders |
$ | 20,492 | $ | 20,977 | $ | 57,983 | $ | 68,512 | ||||||||
Diluted shares outstanding |
63,832 | 69,508 | 64,122 | 70,922 | ||||||||||||
Non-GAAP EPS attributable to TeleTech shareholders |
$ | 0.32 | $ | 0.30 | $ | 0.90 | $ | 0.97 |
TELETECH HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Reconciliation of Non-GAAP EBITDA: |
||||||||||||||||
Net Income attributable to TeleTech shareholders |
$ | 20,522 | $ | 20,160 | $ | 51,715 | $ | 59,647 | ||||||||
Interest income |
(579 | ) | (1,327 | ) | (2,091 | ) | (3,801 | ) | ||||||||
Interest expense |
466 | 1,595 | 2,629 | 4,649 | ||||||||||||
Provision for income taxes |
6,971 | 5,368 | 18,479 | 20,697 | ||||||||||||
Depreciation and amortization |
15,664 | 14,998 | 43,534 | 45,782 | ||||||||||||
Asset impairment and restructuring charges |
703 | 3,048 | 9,601 | 5,690 | ||||||||||||
Equity-based comp review and restatement expenses |
(745 | ) | 2,385 | (260 | ) | 10,739 | ||||||||||
Equity-based compensation expenses |
2,881 | 2,956 | 8,960 | 7,690 | ||||||||||||
Non-GAAP EBITDA |
$ | 45,883 | $ | 49,183 | $ | 132,567 | $ | 151,093 |