Attached files
file | filename |
---|---|
EX-99.2 - EX-99.2 - AGILYSYS INC | l39924exv99w2.htm |
8-K - FORM 8-K - AGILYSYS INC | l39924e8vk.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Agilysys Announces Unaudited Fiscal 2010 Fourth-Quarter
and Full-Year Financial Results
and Full-Year Financial Results
| Fiscal 2010 Earnings of $0.15 Per Diluted Share Compared With Loss of $12.58 in Fiscal 2009 | ||
| SG&A Expenses Decreased $31.7 Million in Fiscal 2010, or 16%, From Fiscal 2009 | ||
| Cash Increased $29.3 Million to $65.5 Million in Fiscal 2010 |
CLEVELANDJune 3, 2010Agilysys, Inc. (Nasdaq: AGYS), a leading provider of innovative IT
solutions, today announced unaudited financial results for the fiscal 2010 fourth quarter and full
year ended March 31, 2010.
Fourth-Quarter 2010 Unaudited Results of Operations
Year-over-year revenue declined in the fourth quarter of fiscal 2010. The company reported revenue
of $135.8 million, which was 13% lower than the $155.5 million reported in last years comparable
quarter. The lower revenue reflected weaker-than-anticipated demand in the companys Technology
Solutions Group.
Sales of hardware, software and services declined 13%, 25% and 3%, respectively, compared with the
fourth quarter of fiscal 2009. Gross margin expanded to 26.4% of sales, compared with 25.7% of
sales in the fiscal 2009 fourth quarter. The improvement in gross margin resulted primarily from a
larger proportion of sales being derived from proprietary services and the companys higher-margin
Hospitality and Retail Solutions Groups. A decline in vendor incentives tempered the favorable
margin impact from the change in sales mix during the period.
Selling, general and administrative (SG&A) expense was $42.6 million for the quarter, a decrease of
$4.8 million from the prior year, primarily due to lower compensation and intangible amortization.
Operating loss for the quarter narrowed to $6.9 million, a notable improvement from the operating
loss reported in last years fourth quarter of $97.5 million. Quarterly results for the prior year
included charges related to restructuring and asset impairment (Charges) totaling $90.1 million,
compared with $0.1 million in the current year. Adjusted EBITDA (operating income plus depreciation
and amortization), excluding Charges, was a loss of $3.6 million for the quarter, compared with a
loss of $0.9 million a year ago.
The net loss from continuing operations for the quarter was $0.5 million, or a loss of $0.02 per
share, compared with a net loss from continuing operations of $114.6 million, or a loss of $5.07
per share, in the prior-year fourth quarter.
Despite the very difficult market environment and lower sales levels experienced throughout the
fiscal year, we made significant progress in resetting the cost structure and making select, but
important, investments in the company, said Martin Ellis, president and chief executive officer.
Moreover, our focus on working capital management and strong cash generation position us very well
to advance our growth strategy of developing higher-value solutions with more proprietary software
and services.
Fiscal 2010 Unaudited Results of Operations
Full-year revenue in fiscal 2010 decreased 12.4% to $640.4 million from $730.7 million in fiscal
2009 due to the weak economic environment and lower levels of corporate IT spending. Hardware
sales, which
comprised 69% of total sales, declined 5%, while sales of software and services were
down 9% and 33%, respectively, compared with the prior fiscal year.
As a result of the lower sales, full-year gross profit declined $34.6 million, or 17.6%, to $161.5
million, versus $196.1 million in fiscal 2009. Gross margin as a percentage of sales was 25.2% in
fiscal 2010, compared with 26.8% last year. Gross margin was negatively impacted by lower vendor
rebates and lower selling margins.
SG&A expense decreased $31.7 million, or 16%, to $167.2 million, compared with $198.9 million in
the prior fiscal year. The decrease was primarily due to cost-reduction efforts, lower intangible
amortization and lower variable compensation.
The operating loss for the year was $6.8 million, compared with the operating loss of $275.4
million in fiscal 2009. Charges related to restructuring and asset impairment totaled $272.7
million in the prior year, versus $1.1 million in the current year. Adjusted EBITDA, excluding
Charges, was $10.1 million for fiscal 2010, compared with $24.3 million a year ago. The decrease
was due to lower sales and lower gross margin, reflecting a challenging IT demand environment for
most of the year.
Full-year net income from continuing operations was $3.6 million, or $0.15 per diluted share, for
fiscal 2010. Net income included a $5.2 million income tax benefit recorded for losses that were
carried back to offset prior years taxable income and reversal of prior-year reserves. This
compares with the net loss from continuing operations of $282.2 million, or a loss of $12.49 per
share, last year.
Accounts Receivable and Cash
The accounts receivable portfolio improved significantly in fiscal 2010. Days sales outstanding
declined from 88 days at fiscal year-end 2009 to 69 days at fiscal year-end 2010, resulting in a
$49.5 million reduction in accounts receivable. In addition, the average age of trade receivables
improved by 6 days. Strong accounts receivable and working capital management contributed to cash
on hand growing $29.3 million in fiscal 2010, reaching $65.5 million at March 31, 2010.
Business Outlook
Ellis continued: We are a leaner and more focused company. Our investments in infrastructure and
product development were sustained throughout the recession and are expected to make important
contributions to future success. Subsequent to the end of the fiscal year, we went live on our new
integrated Oracle ERP platform, which will further improve financial reporting, internal controls
and operating efficiencies, as well as enhance customer service.
HSG and RSG continue to gain traction, while demand in TSG remains uncertain in the short-term.
Longerterm, we expect to benefit from broader demand for IT products and services. We intend to
provide more comprehensive guidance as the demand environment becomes clearer, Ellis concluded.
The outlook for cash-flow generation remains strong and the company expects to generate $10 million
to $15 million in cash flow in fiscal 2011. The company also expects to incur capital expenditures
of approximately $10 million and depreciation and amortization of approximately $12.5 million.
The company will file its Form 10-K with the SEC next week.
Conference Call Information
A conference call will be held today at 11:00 a.m. ET. A slide deck, which will be the basis for
the review, will accompany the conference call. Both the slide deck and the conference call can be
accessed via the Investor Relations section of www.agilysys.com. In addition, a replay of the call
will be archived on the website.
- 2 -
Forward-Looking Language
This release contains certain management expectations, which may constitute forward-looking
information within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the
Securities and Exchange Act of 1934 and the Private Securities Reform Act of 1995. Forward-looking
information speaks only as to the date of this presentation and may be identified by use of words
such as may, will, believes, anticipates, plans, expects, estimates, projects,
targets, forecasts, continues, seeks, or the negative of those terms or similar
expressions. Many important factors could cause actual results to be materially different from
those in forward-looking information including, without limitation, competitive factors, disruption
of supplies, changes in market conditions, pending or future claims or litigation, or technology
advances. No assurances can be provided as to the outcome of cost reductions, business strategies,
future financial results, unanticipated downturns to our relationships with customers, and
macroeconomic demand for IT products and services, unanticipated difficulties integrating
acquisitions, new laws and government regulations, interest rate changes, consequences of MAK
Capitals shareholder-approved control share acquisition proposal, and unanticipated deterioration
in economic and financial conditions in the United States and around the world or the consequences.
We do not undertake to update or revise any forward-looking information even if events make it
clear that any projected results, actions, or impact, express or implied, will not be realized.
Other potential risks and uncertainties that may cause actual results to be materially different
from those in forward-looking information are described in the Companys Annual Report on Form 10-K
filed with the Securities and Exchange Commission (SEC), under Item 1A, Risk Factors. Copies are
available from the SEC or the Agilysys website.
Use of Non-GAAP Financial Information
To supplement the unaudited condensed consolidated financial statements presented in accordance
with U.S. GAAP in this presentation, certain non-GAAP financial measures as defined by the SEC
rules are used. Management believes that such information can enhance investors understanding of
the companys ongoing operations. The non-GAAP measures included in this presentation have been
reconciled to the comparable GAAP measures within an accompanying table, shown on the last page of
this presentation.
About Agilysys, Inc.
Agilysys is a leading provider of innovative IT solutions to corporate and public-sector customers,
with special expertise in select markets, including retail and hospitality. The company uses
technology including hardware, software and services to help customers resolve their most
complicated IT needs. The company possesses expertise in enterprise architecture and high
availability, infrastructure optimization, storage and resource management, identity management and
business continuity; and provides industry-specific software, services and expertise to the retail
and hospitality markets. Headquartered in Cleveland, Agilysys operates extensively throughout North
America, with additional sales and support offices in the United Kingdom, Singapore and Hong Kong.
News releases and other information on the company are available on the Internet at:
http://www.agilysys.com.
# # #
Investor Contact:
Curtis Stout
Vice President and Treasurer
Agilysys, Inc.
440-519-8635
curtis.stout@agilysys.com
Vice President and Treasurer
Agilysys, Inc.
440-519-8635
curtis.stout@agilysys.com
- 3 -
Media Contact:
Maureen Morreale
Senior Communications Manager
Agilysys, Inc.
440-519-8161
maureen.morreale@agilysys.com
Senior Communications Manager
Agilysys, Inc.
440-519-8161
maureen.morreale@agilysys.com
- 4 -
AGILYSYS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended | Twelve Months Ended | |||||||||||||||
March 31, | March 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In thousands, except share and per-share data) | (Unaudited) | (Unaudited) | ||||||||||||||
Net sales: |
||||||||||||||||
Products |
$ | 104,004 | $ | 122,620 | $ | 520,747 | $ | 553,312 | ||||||||
Services |
31,827 | 32,835 | 119,684 | 177,408 | ||||||||||||
Total net sales |
135,831 | 155,455 | 640,431 | 730,720 | ||||||||||||
Cost of goods sold: |
||||||||||||||||
Products |
88,232 | 103,130 | 429,218 | 462,248 | ||||||||||||
Services |
11,772 | 12,386 | 49,686 | 72,379 | ||||||||||||
Total cost of goods sold |
100,004 | 115,516 | 478,904 | 534,627 | ||||||||||||
Gross margin |
35,827 | 39,939 | 161,527 | 196,093 | ||||||||||||
Selling, general and administrative expenses |
42,562 | 47,321 | 167,248 | 198,867 | ||||||||||||
Asset impairment charges |
55 | 86,213 | 293 | 231,856 | ||||||||||||
Restructuring charges |
78 | 3,871 | 823 | 40,801 | ||||||||||||
Operating loss |
(6,868 | ) | (97,466 | ) | (6,837 | ) | (275,431 | ) | ||||||||
Other (income) expense: |
||||||||||||||||
Other (income) expense, net |
(883 | ) | 2,651 | (6,194 | ) | 7,180 | ||||||||||
Interest income |
(4 | ) | (3 | ) | (13 | ) | (524 | ) | ||||||||
Interest expense |
297 | 93 | 970 | 1,196 | ||||||||||||
Loss before income taxes |
(6,278 | ) | (100,207 | ) | (1,600 | ) | (283,283 | ) | ||||||||
Income tax (benefit) expense |
(5,769 | ) | 14,385 | (5,176 | ) | (1,096 | ) | |||||||||
(Loss) income from continuing operations |
(509 | ) | (114,592 | ) | 3,576 | (282,187 | ) | |||||||||
Income (loss) from discontinued operations, net of taxes |
9 | 804 | (29 | ) | (1,947 | ) | ||||||||||
Net (loss) income |
$ | (500 | ) | $ | (113,788 | ) | $ | 3,547 | $ | (284,134 | ) | |||||
Earnings per share basic: |
||||||||||||||||
(Loss) income from continuing operations |
$ | (0.02 | ) | $ | (5.07 | ) | $ | 0.16 | $ | (12.49 | ) | |||||
Income (loss) from discontinued operations |
| 0.04 | (0.00 | ) | (0.09 | ) | ||||||||||
Net (loss) income |
$ | (0.02 | ) | $ | (5.03 | ) | $ | 0.16 | $ | (12.58 | ) | |||||
Earnings per share diluted: |
||||||||||||||||
(Loss) income from continuing operations |
$ | (0.02 | ) | $ | (5.07 | ) | $ | 0.15 | $ | (12.49 | ) | |||||
Income (loss) from discontinued operations |
| 0.04 | (0.00 | ) | (0.09 | ) | ||||||||||
Net (loss) income |
$ | (0.02 | ) | $ | (5.03 | ) | $ | 0.15 | $ | (12.58 | ) | |||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
22,628,788 | 22,604,561 | 22,626,586 | 22,586,603 | ||||||||||||
Diluted |
22,628,788 | 22,604,561 | 23,087,742 | 22,586,603 | ||||||||||||
Cash dividends per share |
| $ | 0.03 | $ | 0.06 | $ | 0.12 |
- 5 -
AGILYSYS, INC.
BUSINESS SEGMENT INFORMATION
(In thousands)
BUSINESS SEGMENT INFORMATION
(In thousands)
Three Months Ended Mar. 31, 2010 | Twelve Months Ended Mar. 31, 2010 | |||||||||||||||||||||||||||||||||||||||
Reportable Segments | Reportable Segments | |||||||||||||||||||||||||||||||||||||||
Corp/ | Corp/ | |||||||||||||||||||||||||||||||||||||||
HSG | RSG | TSG | Other | Consolidated | HSG | RSG | TSG | Other | Consolidated | |||||||||||||||||||||||||||||||
Total net revenue |
$ | 21,311 | $ | 25,185 | $ | 89,335 | $ | | $ | 135,831 | $ | 83,136 | $ | 110,818 | $ | 446,477 | $ | | $ | 640,431 | ||||||||||||||||||||
Gross margin |
$ | 13,374 | $ | 5,840 | $ | 16,613 | $ | | $ | 35,827 | $ | 51,463 | $ | 23,326 | $ | 87,501 | $ | (763 | ) | $ | 161,527 | |||||||||||||||||||
Gross margin percentage |
62.8 | % | 23.2 | % | 18.6 | % | 26.4 | % | 61.9 | % | 21.0 | % | 19.6 | % | 25.2 | % | ||||||||||||||||||||||||
Operating income (loss) |
$ | 2,487 | $ | 974 | $ | (1,130 | ) | $ | (9,199 | ) | $ | (6,868 | ) | $ | 8,690 | $ | 6,662 | $ | 10,951 | $ | (33,140 | ) | $ | (6,837 | ) | |||||||||||||||
Other income expenses, net |
| | | (883 | ) | (883 | ) | | | | (6,194 | ) | (6,194 | ) | ||||||||||||||||||||||||||
Interest expense, net |
| | | 293 | 293 | | | | 957 | 957 | ||||||||||||||||||||||||||||||
Income (loss) from
continuing operations
before income taxes |
$ | 2,487 | $ | 974 | $ | (1,130 | ) | $ | (8,609 | ) | $ | (6,278 | ) | $ | 8,690 | $ | 6,662 | $ | 10,951 | $ | (27,903 | ) | $ | (1,600 | ) | |||||||||||||||
Non-cash charges: |
||||||||||||||||||||||||||||||||||||||||
Depreciation and
Amortization(1) |
$ | 1,029 | $ | 55 | $ | 839 | $ | 1,266 | $ | 3,189 | $ | 4,337 | $ | 198 | $ | 6,418 | $ | 4,876 | $ | 15,829 | ||||||||||||||||||||
Asset impairment |
$ | | $ | | $ | 55 | $ | | $ | 55 | $ | 90 | $ | | $ | 55 | $ | 148 | $ | 293 | ||||||||||||||||||||
Restructuring charges |
$ | | $ | | $ | | $ | 78 | $ | 78 | $ | | $ | | $ | | $ | 823 | $ | 823 | ||||||||||||||||||||
Total |
$ | 1,029 | $ | 55 | $ | 894 | $ | 1,344 | $ | 3,322 | $ | 4,427 | $ | 198 | $ | 6,473 | $ | 5,847 | $ | 16,945 | ||||||||||||||||||||
Three Months Ended Mar. 31, 2009 | Twelve Months Ended Mar. 31, 2009 | |||||||||||||||||||||||||||||||||||||||
Reportable Segments | Reportable Segments | |||||||||||||||||||||||||||||||||||||||
Corp/ | Corp/ | |||||||||||||||||||||||||||||||||||||||
HSG | RSG | TSG | Other | Consolidated | HSG | RSG | TSG | Other | Consolidated | |||||||||||||||||||||||||||||||
Total net revenue |
$ | 23,565 | $ | 19,981 | $ | 111,909 | $ | | $ | 155,455 | $ | 99,636 | $ | 122,159 | $ | 508,925 | $ | | $ | 730,720 | ||||||||||||||||||||
Gross margin |
$ | 14,084 | $ | 4,317 | $ | 23,279 | $ | (1,741 | ) | $ | 39,939 | $ | 58,004 | $ | 27,748 | $ | 108,489 | $ | 1,852 | $ | 196,093 | |||||||||||||||||||
Gross margin percentage |
59.8 | % | 21.6 | % | 20.8 | % | 25.7 | % | 58.2 | % | 22.7 | % | 21.3 | % | 26.8 | % | ||||||||||||||||||||||||
Operating (loss) |
$ | (8,455 | ) | $ | (878 | ) | $ | (73,681 | ) | $ | (14,452 | ) | $ | (97,466 | ) | $ | (114,053 | ) | $ | (16,963 | ) | $ | (88,177 | ) | $ | (56,238 | ) | $ | (275,431 | ) | ||||||||||
Other income expenses, net |
| | | 2,651 | 2,651 | | | | 7,180 | 7,180 | ||||||||||||||||||||||||||||||
Interest expense, net |
| | | 90 | 90 | | | | 672 | 672 | ||||||||||||||||||||||||||||||
Income (loss) from
continuing operations
before income taxes |
$ | (8,455 | ) | $ | (878 | ) | $ | (73,681 | ) | $ | (17,193 | ) | $ | (100,207 | ) | $ | (114,053 | ) | $ | (16,963 | ) | $ | (88,177 | ) | $ | (64,090 | ) | $ | (283,283 | ) | ||||||||||
Non-cash charges: |
||||||||||||||||||||||||||||||||||||||||
Depreciation and
Amortization(1) |
$ | 1,194 | $ | (28 | ) | $ | 4,126 | $ | 1,166 | $ | 6,458 | $ | 5,931 | $ | 129 | $ | 16,673 | $ | 4,366 | $ | 27,099 | |||||||||||||||||||
Asset impairment |
$ | 11,637 | $ | 2 | $ | 74,574 | $ | | $ | 86,213 | $ | 122,488 | $ | 24,912 | $ | 84,456 | $ | | $ | 231,856 | ||||||||||||||||||||
Restructuring charges |
$ | | $ | | $ | | $ | 3,871 | $ | 3,871 | $ | | $ | | $ | 23,573 | $ | 17,228 | $ | 40,801 | ||||||||||||||||||||
Total |
$ | 12,831 | $ | (26 | ) | $ | 78,700 | $ | 5,037 | $ | 96,542 | $ | 128,419 | $ | 25,041 | $ | 124,702 | $ | 21,594 | $ | 299,756 | |||||||||||||||||||
(1) | Does not include the amortization of deferred financing fees totaling $139 and $0 for the three months ended March 31, 2010 and 2009, respectively, and $485 and $584 for the twelve months ended March 31, 2010 and 2009, respectively. |
-6-
AGILYSYS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31, | March 31, | |||||||
2010 | 2009 | |||||||
(In thousands) | (Unaudited) | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 65,535 | $ | 36,244 | ||||
Accounts receivable, net |
104,808 | 151,944 | ||||||
Inventories, net |
14,446 | 27,216 | ||||||
Deferred income taxes, net |
144 | 6,836 | ||||||
Prepaid expenses and other current assets |
5,047 | 4,564 | ||||||
Income taxes receivable |
10,394 | 3,871 | ||||||
Assets of discontinued operations current |
| 1,075 | ||||||
Total current assets |
200,374 | 231,750 | ||||||
Goodwill |
50,418 | 50,382 | ||||||
Intangible assets, net |
32,510 | 36,659 | ||||||
Deferred income taxesnon-current |
899 | 511 | ||||||
Other non-current assets |
18,175 | 29,008 | ||||||
Assets of discontinued operationsnon-current |
| 56 | ||||||
Property and equipment, net |
27,995 | 26,070 | ||||||
Total assets |
$ | 330,371 | $ | 374,436 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 70,171 | $ | 28,042 | ||||
Floor plan financing in default |
| 74,159 | ||||||
Deferred revenue |
23,810 | 18,709 | ||||||
Accrued and other current liabilities |
17,705 | 37,807 | ||||||
Capital Leasescurrent |
311 | 238 | ||||||
Liabilities of discontinued operations current |
| 1,176 | ||||||
Total current liabilities |
111,997 | 160,131 | ||||||
Other non-current liabilities |
19,450 | 21,588 | ||||||
Shareholders equity: |
||||||||
Common shares, without par value, at $0.30 stated value;
authorized 80,000,000 shares; 31,606,831 and 31,523,218 shares
issued in 2010 and 2009, respectively |
9,482 | 9,457 | ||||||
Treasury stock (8,674,788 shares in 2010 and 8,896,778 in 2009) |
(2,602 | ) | (2,669 | ) | ||||
Capital in excess of stated value |
(8,770 | ) | (11,128 | ) | ||||
Retained earnings |
202,134 | 199,947 | ||||||
Accumulated other comprehensive loss |
(1,320 | ) | (2,890 | ) | ||||
Total shareholders equity |
198,924 | 192,717 | ||||||
Total liabilities and shareholders equity |
$ | 330,371 | $ | 374,436 | ||||
-7-
AGILYSYS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended March 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | (Unaudited) | |||||||
Operating activities: |
||||||||
Net income (loss) |
$ | 3,547 | $ | (284,134 | ) | |||
Add: Loss from discontinued operations |
29 | 1,947 | ||||||
Income (loss) from continuing operations |
3,576 | (282,187 | ) | |||||
Adjustments to reconcile net (loss) income from continuing operations
to net cash used for operating activities (net of effects from business
acquisitions): |
||||||||
Asset impairment charges |
293 | 249,983 | ||||||
Impairment of investment in The Reserve Funds Primary Fund |
| 3,001 | ||||||
Gain on redemption of investment in The Reserve Funds Primary Fund |
(2,505 | ) | | |||||
Gain on cost investment |
| (56 | ) | |||||
Loss on sale of securities |
91 | | ||||||
Loss on disposal of property and equipment |
| 494 | ||||||
Depreciation |
3,914 | 4,032 | ||||||
Amortization |
12,400 | 23,651 | ||||||
Deferred income taxes |
6,596 | (7,035 | ) | |||||
Stock-based compensation |
2,426 | 457 | ||||||
Excess tax benefit from exercise of stock options |
(9 | ) | | |||||
Change in cash surrender value of company owned life insurance policies |
(802 | ) | 4,610 | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
49,481 | 14,909 | ||||||
Inventories |
12,839 | (1,763 | ) | |||||
Accounts payable |
41,889 | (68,809 | ) | |||||
Accrued liabilities |
(15,213 | ) | (23,520 | ) | ||||
Income taxes payable |
(9,021 | ) | 14,483 | |||||
Other changes, net |
365 | (1,808 | ) | |||||
Other non-cash adjustments |
(2,396 | ) | (10,849 | ) | ||||
Total adjustments |
100,348 | 201,780 | ||||||
Net cash provided by (used for) operating activities |
103,924 | (80,407 | ) | |||||
Investing activities: |
||||||||
Proceeds from (claim on) The Reserve Funds Primary Fund |
4,772 | (5,268 | ) | |||||
Proceeds from redemption of cost basis investment |
| 9,513 | ||||||
Proceeds from borrowings against corporate-owned life insurance policies |
12,500 | | ||||||
Additional investments in corporate-owned life insurance policies |
(1,712 | ) | (5,996 | ) | ||||
Proceeds from sale of marketable securities |
61 | 81 | ||||||
Additional investments in marketable securities |
(45 | ) | (4 | ) | ||||
Acquisition of businesses, net of cash acquired |
| (2,381 | ) | |||||
Purchase of property and equipment |
(13,306 | ) | (7,056 | ) | ||||
Net cash provided by (used for) investing activities |
2,270 | (11,111 | ) | |||||
Financing activities: |
||||||||
Floor plan financing agreement, net |
(74,468 | ) | 59,607 | |||||
Proceeds from borrowings under credit facility |
5,077 | | ||||||
Principle payments under credit facility |
(5,077 | ) | | |||||
Debt financing costs |
(1,578 | ) | | |||||
Dividends paid |
(1,360 | ) | (2,718 | ) | ||||
Issuance of common shares |
89 | | ||||||
Excess tax benefit from exercise of stock options |
9 | | ||||||
Principal payment under long-term obligations |
(216 | ) | (67 | ) | ||||
Net cash (used for) provided by financing activities |
(77,524 | ) | 56,822 | |||||
Effect of exchange rate changes on cash |
695 | 911 | ||||||
Cash flows provided by (used for) continuing operations |
29,365 | (33,785 | ) | |||||
Cash flows of discontinued operationsoperating |
(74 | ) | 94 | |||||
Net increase (decrease) in cash |
29,291 | (33,691 | ) | |||||
Cash at beginning of period |
36,244 | 69,935 | ||||||
Cash at end of period |
$ | 65,535 | $ | 36,244 | ||||
- 8 -
AGILYSYS, INC.
RECONCILIATION OF ADJUSTED EBITDA TO NET INCOME
(Unaudited)
RECONCILIATION OF ADJUSTED EBITDA TO NET INCOME
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||
March 31, | March 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In thousands) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
Net (loss) income |
$ | (500 | ) | $ | (113,788 | ) | $ | 3,547 | $ | (284,134 | ) | |||||
Plus: |
||||||||||||||||
Interest expense, net |
293 | 90 | 957 | 672 | ||||||||||||
Income tax (benefit) expense |
(5,769 | ) | 14,385 | (5,176 | ) | (1,096 | ) | |||||||||
Depreciation and amortization expense(a) |
3,189 | 6,458 | 15,829 | 27,099 | ||||||||||||
Other (income) expenses, net |
(883 | ) | 2,651 | (6,194 | ) | 7,180 | ||||||||||
(Income) loss from discontinued operations |
(9 | ) | (804 | ) | 29 | 1,947 | ||||||||||
Adjusted EBITDA from continuing operations |
$ | (3,679 | ) | $ | (91,008 | ) | $ | 8,992 | $ | (248,332 | ) | |||||
(a) | Depreciation and amortization expense excludes amortization of deferred finance costs totaling $139 and $0 for the three months ended Mar. 31, 2010 and 2009, respectively, and $485 and $584 for the twelve months ended Mar. 31, 2010 and 2009, respectively; as such costs are already included in interest (income) expense, net. |
-9-