Attached files

file filename
8-K - FORM 8-K - DOMINOS PIZZA INCd242934d8k.htm

EXHIBIT 99.1

 

LOGO   For Immediate Release  

Contact: Lynn Liddle, Executive Vice President,

Communications, Investor Relations and Legislative Affairs

(734) 930-3008

Domino’s Pizza Announces Third Quarter 2011 Financial Results

Strong Sales and EPS Growth

ANN ARBOR, Michigan, October 18, 2011: Domino’s Pizza, Inc. (NYSE: DPZ), the recognized world leader in pizza delivery, today announced results for the third quarter ended September 11, 2011. Domestic same store sales rose 3.0% versus the year-ago period, performing well against a strong third quarter in 2010, when sales were up 11.7%. This sales performance continues to demonstrate the Company’s sustained improvement in its domestic business. The International division posted another outstanding quarter with same store sales growth of 8.1% in the third quarter, marking the 71st consecutive quarter of positive same store sales growth for the division. Third quarter diluted EPS, as-reported was 36 cents. Third quarter diluted EPS, as -adjusted was 35 cents, up 30% over the as-adjusted diluted EPS in the third quarter of 2010.

J. Patrick Doyle, Domino’s President and Chief Executive Officer, said: “We posted strong global same store sales, international store growth and a 30% increase in EPS in the third quarter. We’re proud of that performance.”

Doyle added, “In the face of these uncertain economic times, Domino’s has continued to prove its resiliency. This quarter is yet another example of how increasing loyalty from our customers is driving terrific results around the world.”

Third Quarter Highlights:

 

(dollars in millions, except per share data)    Third
Quarter of
2011
    Third
Quarter of
2010
    First Three
Quarters of
2011
    First Three
Quarters of
2010
 

Net income

   $ 22.1      $ 16.6      $ 74.5      $ 63.7   

Weighted average diluted shares

     61,833,635        60,688,791        62,577,561        60,455,942   

Diluted earnings per share, as reported

   $ 0.36      $ 0.27      $ 1.19      $ 1.05   

Items affecting comparability (see section below)

     (0.01     (0.01     (0.02     (0.10
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share, as adjusted

   $ 0.35      $ 0.27      $ 1.17      $ 0.95   
  

 

 

   

 

 

   

 

 

   

 

 

 

Note: Diluted earnings per share figures may not sum to the total due to the rounding of each individual calculation.

 

 

Revenues were up 8.3% for the third quarter versus the prior-year period, due primarily to higher commodity prices impacting the Company’s supply chain revenues, higher same store sales in both domestic and international stores, store count growth in international markets and the positive impact of changes in foreign currency exchange rates. Partially offsetting these increases were lower Company-owned store revenues due to the sale of Company-owned stores during both the first quarter and third quarter of 2011.

 

 

Net Income was up 33.1% for the third quarter versus the prior-year period, primarily driven by domestic and international same store sales growth, international store growth, lower interest expense and a lower effective tax rate in 2011.

 

 

Diluted EPS was 36 cents on an as-reported basis for the third quarter versus 27 cents in the prior-year quarter. Diluted EPS, as-adjusted, was 35 cents for the third quarter versus 27 cents in the prior-year quarter, an increase of eight cents, or 30%. This increase was primarily due to the aforementioned increase in net income, offset in part by higher weighted average diluted shares outstanding. (See the Items Affecting Comparability section and the Comments on Regulation G section.)

 

More…


Domino’s Pizza: Q3 2011 Earnings Release, Page Two

 

   

Global Retail Sales were up 13.3% in the third quarter, or up 9.1% when excluding the impact of foreign currency.

 

     Third Quarter
of 2011
    Third Quarter
of 2010
 

Same store sales growth: (versus prior year period)

    

Domestic Company-owned stores

     +4.2     +11.8

Domestic franchise stores

     +2.9     +11.7
  

 

 

   

 

 

 

Domestic stores

     +3.0     +11.7
  

 

 

   

 

 

 

International stores

     +8.1     +7.0
  

 

 

   

 

 

 

Global retail sales growth: (versus prior year period)

    

Domestic stores

     +3.1     +11.2

International stores

     +25.1     +13.9
  

 

 

   

 

 

 

Total

     +13.3     +12.5
  

 

 

   

 

 

 

Global retail sales growth: (versus prior year period, excluding foreign currency impact)

    

Domestic stores

     +3.1     +11.2

International stores

     +16.0     +13.2
  

 

 

   

 

 

 

Total

     +9.1     +12.1
  

 

 

   

 

 

 

 

     Domestic
Company-
owned  Stores
    Domestic
Franchise
Stores
    Total
Domestic
Stores
    International
Stores
    Total  

Store counts:

          

Store count at June 19, 2011

     427        4,467        4,894        4,542        9,436   

Openings

     —          12        12        116        128   

Closings

     (2     (13     (15     (8     (23

Transfers

     (30     30        —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Store count at September 11, 2011

     395        4,496        4,891        4,650        9,541   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Third quarter 2011 net change

     (32     29        (3     108        105   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Trailing four quarters net growth

     (60     46        (14     386        372   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Conference Call Information

The Company plans to file its quarterly report on Form 10-Q this morning and will hold a conference call today at 11 a.m. (Eastern) to review its third quarter 2011 financial results. The call can be accessed by dialing (888) 306-6182 (U.S./Canada) or (706) 634-4947 (International). Ask for the Domino’s Pizza conference call. The call will also be webcast at www.dominosbiz.com. If you are unable to participate on the call, a replay will be available for 30 days by dialing (800) 642-1687 (U.S./Canada) or (706) 645-9291 (International), Conference ID 35044204. The webcast will also be archived for 30 days on www.dominosbiz.com.

Share Repurchases

During the third quarter of 2011, the Company repurchased and retired 3,163,060 shares of its common stock under its open market share repurchase program for a total cost of approximately $81.9 million, or an average price of $25.87 per share. Year to date, the Company has repurchased and retired 5,268,550 shares of its common stock for a total cost of approximately $129.2 million, or an average price of $24.50 per share.

Subsequent to the third quarter, the Company repurchased and retired 91,993 shares of its common stock for a total cost of approximately $2.5 million, or an average price of $26.84 per share. Including the subsequent repurchases, the Company has approximately $115.7 million remaining under its open market share repurchase program, which the Company’s Board of Directors reset at $200 million during the third quarter of 2011.

 

More…


Domino’s Pizza: Q3 2011 Earnings Release, Page Three

 

Sale of Company-Owned Stores

During the third quarter of 2011, the Company recognized a pre-tax gain of approximately $0.8 million, which was net of a $0.3 million reduction in goodwill, primarily as a result of selling 30 Company-owned stores to four franchisees. Additionally, the Company incurred $0.3 million of other related expenses, resulting in a final positive impact to pre-tax income of $0.5 million. These items were recorded in general and an administrative expense in the Company’s consolidated statements of income. These transactions will not have a material ongoing impact on the Company’s consolidated financial results.

Items Affecting Comparability

The Company’s reported financial results for the third quarter and first three quarters of 2011 are not comparable to the reported financial results for the equivalent prior-year periods. The table below presents certain items that affect comparability between the Company’s 2011 and 2010 financial results. Management believes that including such information is critical to the understanding of its financial results for the third quarter and first three quarters of 2011 as compared to the same periods in 2010 (See the Comments on Regulation G section).

In addition to the items noted in the table below, the Company experienced lower interest expense primarily as a result of lower debt levels, further impacting comparability to the prior year periods. Lower interest expense resulted in an increase in diluted EPS of approximately one cent in the third quarter of 2011 and four cents in the first three quarters of 2011 versus the comparable periods in 2010. Additionally, higher weighted average diluted shares resulted in a decrease in diluted EPS of approximately one cent in the third quarter of 2011 and four cents in the first three quarters of 2011.

 

     Third Quarter     First Three Quarters  
(in thousands, except per share data)    Pre-tax     After-tax     Diluted
EPS
Impact
    Pre-tax     After-tax     Diluted
EPS
Impact
 

2011 items affecting comparability:

            

Impact related to the sale of Company-owned stores (1)

   $ 506      $ 314      $ 0.01      $ 1,560      $ 962      $ 0.02   

Gain on Netherlands operations (2)

     —          —          —          678        417        0.01   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total of 2011 items

   $ 506      $ 314      $ 0.01      $ 2,238      $ 1,379      $ 0.02   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

2010 items affecting comparability:

            

Gain on debt extinguishment (3)

   $ 938      $ 572      $ 0.01      $ 8,574      $ 5,230      $ 0.09   

Deferred financing fee write-off and other (4)

     (430     (262     (0.00     (1,539     (939     (0.02

Tax reserves (5)

     —          —          —          565        2,025        0.03   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total of 2010 items

   $ 508      $ 310      $ 0.01      $ 7,600      $ 6,316      $ 0.10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The income recognized primarily relates to the sale of 30 Company-owned stores during the third quarter of 2011 and 56 stores during the first three quarters of 2011. The income in the third quarter is net of related expenses of approximately $0.3 million and net of a reduction in goodwill of approximately $0.3 million. The income during the first three quarters is net of related expenses of approximately $0.3 million and net of a reduction in goodwill of approximately $0.7 million.
(2) This amount relates to the recognition of a contingent gain in connection with the previous sale of the Netherlands operations to the current master franchisee. The amount was received by the Company during the first quarter of 2011 as a portion of the contingency was finalized.
(3) Represents the gains recognized in the third quarter and first three quarters of 2010 on the repurchase and retirement of $20.0 million and $100.4 million of principal on the fixed rate notes for a total purchase price of $19.2 million and $92.2 million, including accrued interest of $0.2 million and $0.4 million.
(4) Represents the write-off of deferred financing fees and the prepayment of insurance fees in connection with the related debt extinguishments.
(5) Represents $1.7 million of income tax benefit and $0.6 million ($0.3 million after-tax) of interest income, both relating to tax reserve reversals for a state tax matter.

 

More…


Domino’s Pizza: Q3 2011 Earnings Release, Page Four

 

Liquidity

As of September 11, 2011, the Company had approximately:

$32.1 million of unrestricted cash and cash equivalents,

$83.3 million of restricted cash and cash equivalents, and

$1.45 billion in total debt, including $60.0 million of borrowings under its $60.0 million variable funding note facility.

The Company’s cash borrowing rate averaged 5.9% for both the third quarter of 2011 and the third quarter of 2010. The Company invested $13.1 million in capital expenditures during the first three quarters of 2011 versus $16.3 million in the first three quarters of 2010.

The Company’s free cash flow, as reconciled below to cash flows from operations as determined under generally accepted accounting principles (GAAP), was approximately $72.0 million in the first three quarters of 2011.

 

(in thousands)    First Three
Quarters of 2011
 

Net cash provided by operating activities (as reported)

   $ 85,106   

Capital expenditures (as reported)

     (13,100
  

 

 

 

Free cash flow

   $ 72,006   
  

 

 

 

Comments on Regulation G

In addition to the GAAP financial measures set forth in this press release, the Company has included non-GAAP financial measures within the meaning of Regulation G due to items affecting comparability between fiscal quarters. Additionally, the Company has included metrics such as global retail sales growth and same store sales growth, which are commonly used statistical measures in the quick-service restaurant industry and are important to understanding Company performance.

The Company uses “Diluted EPS, as adjusted,” which is calculated as reported Diluted EPS adjusted for the items that affect comparability to the prior year periods discussed above. The most directly comparable financial measure calculated and presented in accordance with GAAP is Diluted EPS. The Company’s management believes that the Diluted EPS, as adjusted, measure is important and useful to investors and other interested persons and that such persons benefit from having a consistent basis for comparison between reporting periods. Management uses Diluted EPS, as adjusted, to internally evaluate operating performance, to evaluate itself against its peers and to determine future performance targets and long-range planning. Additionally, the Company believes that analysts covering the Company’s stock performance generally eliminate these items affecting comparability when preparing their financial models, when determining their published EPS estimates and when benchmarking the Company against its competitors.

The Company uses “Global retail sales” to refer to total worldwide retail sales at Company-owned and franchise stores. Management believes global retail sales information is useful in analyzing revenues because franchisees pay royalties that are based on a percentage of franchise retail sales. Management reviews comparable industry global retail sales information to assess business trends and to track the growth of the Domino’s Pizza® brand. In addition, domestic supply chain revenues are directly impacted by changes in domestic franchise retail sales. Retail sales for franchise stores are reported to the Company by its franchisees and are not included in Company revenues.

The Company uses “Same store sales growth,” calculated by including only sales from stores that also had sales in the comparable period of the prior year. International same store sales growth is calculated similarly to domestic same store sales growth. Changes in international same store sales are reported on a constant dollar basis, which reflects changes in international local currency sales.

 

More…


Domino’s Pizza: Q3 2011 Earnings Release, Page Five

 

The Company uses “Free cash flow,” calculated as cash flows from operations less capital expenditures, both as reported under GAAP. Management believes that the free cash flow measure is important to investors and other interested persons, and that such persons benefit from having a measure which communicates how much cash flow is available for working capital needs or to be used for repurchasing debt, making acquisitions, repurchasing common stock, paying dividends or other similar uses of cash.

About Domino’s Pizza®

Founded in 1960, Domino’s Pizza is the recognized world leader in pizza delivery. Domino’s is listed on the NYSE under the symbol “DPZ.” As of the third quarter of 2011, through its primarily locally-owned and operated franchised system, Domino’s operated a network of 9,541 franchised and Company-owned stores in the United States and over 70 international markets. During the third quarter of 2011, Domino’s had global retail sales of nearly $1.6 billion, comprised of over $771 million domestically and nearly $813 million internationally. Domino’s Pizza had global retail sales of over $6.2 billion in 2010, comprised of over $3.3 billion domestically and over $2.9 billion internationally.

In May 2011, Pizza Today named Domino’s its “Chain of the Year” for the second straight year – making the company a three-time overall winner, and the first pizza delivery company to receive the honor in back-to-back years. In 2011, Domino’s was ranked #1 in Forbes Magazine’s “Top 20 Franchises for the Money” list. Helped by the launch of its Domino’s Smart Slice school lunch pizza in late 2010, Domino’s is collaborating with the Alliance for a Healthier Generation to serve healthier school foods and beverages in the United States. In late 2009, Domino’s debuted its “Inspired New Pizza” – a permanent change to its hand-tossed product, reinvented from the crust up.

Order — www.dominos.com

Mobile — http://mobile.dominos.com

Info — www.dominosbiz.com

Twitter — http://twitter.com/dominos

Facebook — http://www.facebook.com/Dominos

 

More…


Domino’s Pizza: Q3 2011 Earnings Release, Page Six

 

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995:

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. You can identify forward-looking statements because they contain words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates,” or “anticipates” or similar expressions that concern our strategy, plans or intentions. These forward-looking statements relating to our anticipated profitability, estimates in same store sales growth, the growth of our international business, ability to service our indebtedness, our intentions with respect to the extensions of the interest-only period on our fixed rate notes, our operating performance, the anticipated success of our reformulated pizza product, trends in our business and other descriptions of future events reflect management’s expectations based upon currently available information and data. However, actual results are subject to future risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause actual results to differ materially include: the level of and our ability to refinance our long-term and other indebtedness; uncertainties relating to litigation; consumer preferences, spending patterns and demographic trends; the effectiveness of our advertising, operations and promotional initiatives; the strength of our brand in the markets in which we compete; our ability to retain key personnel; new product and concept developments by us, such as our reformulated pizza, and other food-industry competitors; the ongoing level of profitability of our franchisees; and our ability and that of our franchisees’ to open new restaurants and keep existing restaurants in operation; changes in food prices, particularly cheese, labor, utilities, insurance, employee benefits and other operating costs; the impact that widespread illness or general health concerns may have on our business and the economy of the countries where we operate; severe weather conditions and natural disasters; changes in our effective tax rate; changes in government legislation and regulations; adequacy of our insurance coverage; costs related to future financings; our ability and that of our franchisees to successfully operate in the current credit environment; changes in the level of consumer spending given the general economic conditions including interest rates, energy prices and weak consumer confidence; availability of borrowings under our variable funding notes and our letters of credit; and changes in accounting policies. Important factors that could cause actual results to differ materially from our expectations are more fully described in our other filings with the Securities and Exchange Commission, including under the section headed “Risk Factors” in our annual report on Form 10-K. Except as required by applicable securities laws, we do not undertake to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

TABLES TO FOLLOW


Domino’s Pizza: Q3 2011 Earnings Release, Page Seven

 

Domino’s Pizza, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Unaudited)

 

     Fiscal Quarter Ended  
(In thousands, except per share data)    September 11,
2011
    % of
Total

Revenues
    September 12,
2010
    % of
Total

Revenues
 

Revenues:

        

Domestic Company-owned stores

   $ 76,237        $ 77,368     

Domestic franchise

     41,649          38,543     

Domestic supply chain

     213,120          192,499     

International

     45,320          38,978     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     376,326        100.0     347,388        100.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of sales:

        

Domestic Company-owned stores

     61,946          64,928     

Domestic supply chain

     192,777          171,582     

International

     18,244          16,725     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     272,967        72.5     253,235        72.9
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin

     103,359        27.5     94,153        27.1

General and administrative

     47,505        12.6     45,929        13.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     55,854        14.9     48,224        13.9

Interest expense, net

     (20,924     (5.6 )%      (21,954     (6.3 )% 

Other

     —          —          938        0.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     34,930        9.3     27,208        7.9

Provision for income taxes

     12,839        3.4     10,608        3.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 22,091        5.9   $ 16,600        4.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share:

        

Common stock – diluted

   $ 0.36        $ 0.27     


Domino’s Pizza: Q3 2011 Earnings Release, Page Eight

 

Domino’s Pizza, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Unaudited)

 

     Three Fiscal Quarters Ended  
(In thousands, except per share data)    September 11,
2011
    % of
Total

Revenues
    September 12,
2010
    % of
Total

Revenues
 

Revenues:

        

Domestic Company-owned stores

   $ 237,879        $ 244,650     

Domestic franchise

     129,042          119,317     

Domestic supply chain

     645,186          610,459     

International

     138,338          116,497     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1,150,445        100.0     1,090,923        100.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of sales:

        

Domestic Company-owned stores

     189,816          197,088     

Domestic supply chain

     577,263          541,138     

International

     57,708          50,216     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     824,787        71.7     788,442        72.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin

     325,658        28.3     302,481        27.7

General and administrative

     142,646        12.4     142,167        13.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     183,012        15.9     160,314        14.7

Interest expense, net

     (63,272     (5.5 )%      (67,799     (6.2 )% 

Other

     —          —          8,574        0.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     119,740        10.4     101,089        9.3

Provision for income taxes

     45,290        3.9     37,345        3.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 74,450        6.5   $ 63,744        5.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share:

        

Common stock – diluted

   $ 1.19        $ 1.05     


Domino’s Pizza: Q3 2011 Earnings Release, Page Nine

 

Domino’s Pizza, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited)

 

(In thousands)    September 11, 2011     January 2, 2011  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 32,080      $ 47,945   

Restricted cash and cash equivalents

     83,291        85,530   

Accounts receivable

     81,146        80,410   

Inventories

     25,734        26,998   

Advertising fund assets, restricted

     33,389        36,134   

Other assets

     33,116        28,021   
  

 

 

   

 

 

 

Total current assets

     288,756        305,038   

Property, plant and equipment, net

     89,587        97,384   

Other assets

     59,882        58,415   
  

 

 

   

 

 

 

Total assets

   $ 438,225      $ 460,837   
  

 

 

   

 

 

 

Liabilities and stockholders’ deficit

    

Current liabilities:

    

Current portion of long-term debt

   $ 894      $ 835   

Accounts payable

     54,217        56,602   

Advertising fund liabilities

     33,389        36,134   

Other accrued liabilities

     82,076        92,555   
  

 

 

   

 

 

 

Total current liabilities

     170,576        186,126   

Long-term liabilities:

    

Long-term debt, less current portion

     1,450,668        1,451,321   

Other accrued liabilities

     37,937        34,041   
  

 

 

   

 

 

 

Total long-term liabilities

     1,488,605        1,485,362   

Total stockholders’ deficit

     (1,220,956     (1,210,651
  

 

 

   

 

 

 

Total liabilities and stockholders’ deficit

   $ 438,225      $ 460,837   
  

 

 

   

 

 

 

 


Domino’s Pizza: Q3 2011 Earnings Release, Page Ten

 

Domino’s Pizza, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Three Fiscal Quarters Ended  
(In thousands)    September 11,
2011
    September 12,
2010
 

Cash flows from operating activities:

    

Net income

   $ 74,450      $ 63,744   

Adjustments to reconcile net income to net cash flows provided by operating activities:

    

Depreciation and amortization

     17,078        16,425   

Gains on debt extinguishment

     —          (8,574

(Gains) losses on sale/disposal of assets

     (2,455     223   

Amortization of deferred financing costs, debt discount and other

     2,543        3,664   

Provision for deferred income taxes

     12,112        4,219   

Non-cash compensation expense

     9,231        8,977   

Other

     2,347        1,578   

Changes in operating assets and liabilities

     (30,200     (7,990
  

 

 

   

 

 

 

Net cash provided by operating activities

     85,106        82,266   

Cash flows from investing activities:

    

Capital expenditures

     (13,100     (16,282

Proceeds from sale of assets

     5,167        2,129   

Changes in restricted cash

     2,239        13,655   

Other

     76        (1,454
  

 

 

   

 

 

 

Net cash used in investing activities

     (5,618     (1,952

Cash flows from financing activities:

    

Proceeds from issuance of long-term debt

     —          2,861   

Repayments of long-term debt and capital lease obligations

     (599     (92,177

Proceeds from issuance of common stock

     564        3,398   

Proceeds from exercise of stock options

     27,856        2,827   

Tax impact of stock options and restricted stock

     10,059        660   

Purchase of common stock

     (129,190     —     

Tax payments for restricted stock

     (3,504     (1,081

Other

     (300     —     
  

 

 

   

 

 

 

Net cash used in financing activities

     (95,114     (83,512

Effect of exchange rate changes on cash and cash equivalents

     (239     1   
  

 

 

   

 

 

 

Change in cash and cash equivalents

     (15,865     (3,197

Cash and cash equivalents, at beginning of period

     47,945        42,392   
  

 

 

   

 

 

 

Cash and cash equivalents, at end of period

   $ 32,080      $ 39,195   
  

 

 

   

 

 

 

###