Attached files

file filename
8-K - FORM 8-K - Dolan Co.d313301d8k.htm

Exhibit 99

 

LOGO

THE DOLAN COMPANY REPORTS

FOURTH QUARTER AND YEAR-END 2011 RESULTS

 

 

Fourth quarter revenues decreased 5.6% year-over-year to $71.2 million

 

 

2011 revenues decreased 6.9% to $285.6 million

 

 

Net income from continuing operations attributable to The Dolan Company was $11.0 million, or $0.36 per diluted share in the fourth quarter, and for the year it was $20.6 million, or $0.68 per diluted share

 

 

Free cash flow was $16.1 million in the fourth quarter and $33.4 million for the year (See “Non-GAAP Financial Measures” below)

 

 

Cash earnings per diluted share were $0.18 for the fourth quarter and $0.87 for the year (See “Non-GAAP Financial Measures” below)

 

 

Adjusted EBITDA was $14.3 million for the fourth quarter and $59.2 million for the year (See “Non-GAAP Financial Measures” below)

 

 

Company provides guidance for 2012

MINNEAPOLIS, MN (March 9, 2012) – The Dolan Company (NYSE: DM), a leading provider of professional services and business information to legal, financial and real estate sectors in the United States, today announced financial results for the three months and year ended December 31, 2011.

“Our two largest processing businesses had very different experiences,” said James P. Dolan, chairman, chief executive officer, and president. “In the fourth quarter our e-discovery business more than doubled as a result of strong organic growth and the recent acquisition of ACT Litigation Services. At the same time, the reduced pace of referrals suppressed our mortgage default processing business for yet another quarter,” Dolan said.

“For the year, our e-discovery business grew revenue by more than 40% while our default-related businesses declined by more than 20%. As it has in the past, the default slowdown rippled through our Business Information Division, where default-related public notice advertising is an important revenue source.


“We have viewed the default referral situation as deferred business, since there continues to be a substantial backlog of pending and future mortgage foreclosures that must be processed. The recently announced legal settlement among mortgage servicers, state attorneys general and federal banking regulators we believe clears the way for a resumption of default referrals that will occur under strict new procedures. Our National Default Exchange, or NDeX, has worked hard with its law firm affiliates and with the law firms’ clients to prepare for this. We have positioned NDeX to gain market share and be the leading provider of mortgage default services as the pace of default referrals improves,” Dolan said.

“Meanwhile we experienced strong growth in our other processing segment, Litigation Support Services. Segment revenues grew by 70% during the fourth quarter, including organic growth of 25% in our e-discovery business and revenues generated by recently acquired ACT Litigation Services. Assuming we had owned ACT during the entire fourth quarters of 2010 and 2011, the Litigation Support Services segment would have grown by 16%. We are very pleased with the growth opportunities for this business and with our progress in expanding DiscoverReady’s footprint from managed review into technology services. We expect continued growth in both areas as we strive to reach our next milestone of building our e-discovery subsidiary into a $100 million operation,” Dolan said.

“Within our Business Information Division we have made good progress in terms of reorganizing and centralizing some parts of the division to reduce costs and improve margins, and we are seeing some benefit. We are seeing some signs of near-term improvement in this segment and we are working hard to migrate towards a subscription-based business model and into new services developed for the public affairs markets,” Dolan said.

“We have taken important steps to position ourselves for a much better future in every part of our business. We are very well prepared for a recovery in the default processing business, and we have made excellent progress in growing our Litigation Support Services segment. We are developing a better balance in these two business lines. The 2011 investments will pay dividends for years to come,” Dolan said.

“Due primarily to purchase accounting adjustments related to previous acquisitions, in the fourth quarter, our total operating expense was reduced by roughly $16 million on a non-recurring basis to $50.9 million. Excluding these adjustments, total operating expense would have been approximately $66.1 million,” Dolan noted.

Full Year 2012 Guidance

Based on the outlook for 2012, the company is providing full-year financial guidance as follows:

 

September 30,
       2012 Financial Guidance
       (dollars in millions, except per share)

Total revenues

     $301-$318

Adjusted EBITDA

     $61-$68

Net income attributable to The Dolan Company per diluted share

     $0.38-$0.50

Cash earnings per diluted share

     $0.89-$1.02

 

2


This guidance presumes the following: 1) a gradual improvement in foreclosure referrals for the second half of 2012; 2) non-controlling interest of $0.15 to $0.65 million; 3) interest expense of $7.0 to $7.3 million; 4) the tax rate between 39.0% to 39.5%; 5) amortization of intangible assets of $20 to $21 million; and 6) fully diluted shares outstanding of approximately 30.3 million.

This guidance excludes the effect of any other businesses that may be acquired in the remainder of 2012. It also assumes that there will be no additional material effect on results of operations from current or future foreclosure-related government legislation, programs or investigations, or from lender-based programs or moratoria. These include, but are not limited to, programs, legislation, investigations and moratoria detailed in “Regulatory Environment” and “Risk Factors” in the company’s 2011 10-K, filed today with the U.S. Securities and Exchange Commission.

Fourth Quarter 2011

Financial results for the three months ended Dec. 31, 2011, and 2010 are as follows:

 

September 30, September 30, September 30,

Dollars in thousands, except per share data

     Three Months
Ended

Dec. 31, 2011
       Three Months
Ended

Dec. 31, 2010
       Year-over-
Year %
Change
 
       (unaudited)        (unaudited)           

Total revenues

     $ 71,213         $ 75,470           (5.6 )% 

Professional Services Division revenues

       51,302           54,252           (5.4 )% 

Business Information Division revenues

       19,911           21,218           (6.2 )% 

Operating income (1)

       20,880           12,706           64.3

Net income attributable to The Dolan Company

       10,357           5,526           87.4

Adjusted EBITDA *

       14,270           19,817           (28.0 )% 

Net income attributable to The Dolan Company per diluted share

     $ 0.34         $ 0.18           88.9

Cash earnings *

       5,426           8,629           (37.1 )% 

Cash earnings per diluted share *

     $ 0.18         $ 0.28           (35.7 )% 

 

* Please refer to the “Non-GAAP Financial Measures” below for a reconciliation of these non-GAAP financial measures to GAAP and why the company believes these are important measures of its performance.

 

(1) 2011 includes fair value adjustments on earnout liabilities in the amount of $16.4 million

Professional Services Division Results

The Professional Services Division provides specialized processing services to the legal profession through its subsidiaries, NDeX, Counsel Press, and DiscoverReady. NDeX is a leading provider of mortgage default processing services in the United States. Together, Counsel Press and DiscoverReady comprise the company’s litigation support services segment. Counsel Press is the largest provider of appellate services in the United States, and DiscoverReady provides outsourced discovery management, including document review and data hosting and processing services, to major corporations and law firms.

 

3


Division revenues for the fourth quarter were $51.3 million, a decline of 5.4% from $54.3 million in the fourth quarter of 2010. The decline was the result of much lower NDeX file volume, which was mostly offset by much stronger revenue at DiscoverReady.

NDeX received 66,900 mortgage default files for processing during the fourth quarter and generated $28.7 million in revenues. This compares to 96,700 files received for processing and $40.9 million in revenues in the fourth quarter of 2010. The total number of mortgage foreclosure files received decreased by more than 30% in the quarter compared to the fourth quarter of 2010.

Litigation Support contributed $22.6 million in revenues during the fourth quarter of 2011, an increase of 70.0% from the fourth quarter of 2010. The increase is the result of roughly 25% organic growth at DiscoverReady and the acquisition of ACT Litigation Services in July 2011.

Direct operating expenses within the Professional Services Division increased 8.7% to $24.6 million during the fourth quarter of 2011, from $22.6 million for the same period in 2010. The increase is mostly due to the ACT acquisition, offset in part by a double-digit decline of direct operating expenses at NDeX, which continues to focus on reducing costs and increasing efficiencies to offset volume declines. Selling, general and administrative expenses were $16.8 million during the fourth quarter of 2011, an increase of $2.3 million, or 15.9%, from $14.5 million for the same period in 2010. The increases were largely the result of the ACT acquisition as well as negative operating leverage. Excluding an adjustment of the fair value of earnout liabilities in the fourth quarter of 2011 of $13.4 million, total Professional Services Division operating expenses as a percentage of division revenues increased to 91.9% for the quarter, from 76.7% in the fourth quarter of 2010. Previous investments made in DiscoverReady and negative operating leverage at NDeX were the primary reasons for the increase.

Business Information Division Results

The Business Information Division publishes print and electronic legal publications, business journals, court and commercial media and other highly focused information products and services, operates Web sites and produces events for targeted professional audiences in 21 geographic markets across the United States.

Business Information Division revenues for the fourth quarter of 2011 were $19.9 million, a 6.2% decrease from $21.2 million in the fourth quarter of 2010. The addition of DataStream in December 2010 helped offset double-digit declines in public notice advertising revenues. The company believes that a majority of the weakness in public notice is related to continuing delays from large mortgage servicers that are deferring foreclosures as previously described. Although the public notice advertising continues to decrease, the rate of decline has lessened. The company attributes that to modest improvement in the public notice geographies it serves.

Total operating expenses within the Business Information Division were $15.1 million during the fourth quarter of 2011. Excluding a purchase accounting adjustment related to a previous acquisition and an impairment charge, cost reduction efforts resulted in a decline in total Business Information Division operating expenses of 6.0%, to $17.0 million from the fourth

 

4


quarter of 2010. For the fourth quarter of 2011, direct operating expenses decreased 6.0% to $7.2 million while selling, general and administrative expenses for the division decreased 9.2% to $8.4 million.

Balance Sheet and Liquidity

As of December 31, 2011, the company held $0.8 million of cash and cash equivalents, compared to $4.9 million at the end of 2010. During the fourth quarter of 2011, the company generated $17.8 million of cash from operating activities and $16.1 million of free cash flow, which is defined as net cash provided by operating activities minus capital expenditures. Quarterly capital expenditures were $1.7 million. Days sales outstanding were 99.1 days for the fourth quarter of 2011, which was up from 73.5 days in the fourth quarter of last year. DSO increased primarily from a slowdown of payments received from NDeX’s law firm customers as they experience delays in the foreclosure process and taking files to sale. During the year ended December 31, 2011, the company generated $41.3 million of cash from operating activities and $33.4 million of free cash flow. Annual capital expenditures were $7.9 million.

Total debt outstanding at the end of the fourth quarter was $176.4 million, of which $45 million was under a term loan facility. Net debt was $175.6 million, up $41.3 million from the end of 2010 due primarily to funds borrowed for the acquisition of ACT. At December 31, 2011, the combined weighted-average interest rate on the company’s credit facilities was 3.8%. The leverage ratio at the end of the quarter was 2.7 times total debt to trailing twelve month pro forma adjusted EBITDA, up from 1.5 times as of December 31, 2010. The company is within its senior debt covenants.

Non-GAAP Financial Measures

Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting in the United States. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions, and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, The Dolan Company reports the following non-GAAP measures:

 

 

Adjusted EBITDA, defined as GAAP income from continuing operations adjusted for the impact of the following: net interest expense resulting from the company’s net cash or borrowing position, which includes non-cash interest income or expense related to the changes in fair value of interest rate swaps; income tax expense; non-cash expenses, including depreciation and amortization, charges for stock options and restricted stock the company has granted, and fair value adjustments on earnouts recorded in connection with acquisitions; non-recurring items of income or expense, if applicable, including impairments of long-lived assets; and distributions paid to holders of noncontrolling interest;

 

 

Cash earnings, defined as GAAP income from continuing operations adjusted for the impact of the following: noncontrolling interests; non-cash expenses, including non-cash interest income or expense related to the changes in the fair value of interest rate swaps, charges for stock options and restricted stock granted, fair value adjustments on earnouts recorded in connection with acquisitions, and amortization; certain non-recurring items of income or expense, including impairments of long-lived assets; and an adjustment to income tax expense related to the above reconciling items at the appropriate then-in-effect tax rate;

 

5


 

Cash earnings per diluted share, defined as cash earnings divided by the number of weighted average diluted shares outstanding; and

 

 

Free cash flow, defined as net cash provided by operating activities minus capital expenditures.

The Dolan Company provides these measures because it believes that they are helpful to investors in comparing year-over-year performance in light of certain non-recurring charges, and to better understand its operating performance and profitability, competitive position and future prospects. Non-GAAP measures should be considered in conjunction with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP net income attributable to The Dolan Company. In addition, it should be noted that the company’s calculations of adjusted EBITDA, cash earnings, cash earnings per diluted share, and free cash flow may not be comparable to the calculations of such measures by other companies.

The following is a reconciliation of net income attributable to The Dolan Company to adjusted EBITDA (in thousands):

 

September 30, September 30, September 30, September 30,
       Three Months Ended
December 31,
     Year Ended
December 31,
 
       2011      2010      2011      2010  

Income from continuing operations

     $ 12,262       $ 6,079       $ 22,443       $ 35,684   

Interest expense, net

       1,856         2,312         6,287         6,358   

Income tax expense

       6,762         4,315         13,683         21,771   

Amortization of intangibles

       5,199         3,972         18,921         15,818   

Depreciation expense

       2,218         1,949         8,005         9,767   

Impairment of long-lived assets

       1,179         —           1,179         —     

Amortization of Detroit Legal News Publishing intangible

       377         377         1,508         1,508   

Non-cash compensation expense

       816         911         3,843         3,237   

Non-cash fair value adjustment on earnout recorded in connection with acquisition

       (16,399      188         (15,788      1,070   

Non-recurring income

       —           —           (287      (197

Cash distribution to holders of non-controlling interest

       —           (288      (643      (1,662
    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     $ 14,270       $ 19,815       $ 59,151       $ 93,354   
    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


The following is a reconciliation of net income attributable to The Dolan Company to cash earnings and cash earnings per diluted share (in thousands, except share and per share data):

 

September 30, September 30, September 30, September 30,
       Three Months Ended
December 31,
     Year Ended
December 31,
 
       2011      2010      2011      2010  

Income from continuing operations

     $ 12,262       $ 6,079         22,443         35,684   

Noncontrolling interest

       (1,230      (487      (1,833      (2,886

Non-cash interest income related to the change in fair value of interest rate swaps

       —           (292      (286      (1,185

Non-cash compensation expense

       816         911         3,843         3,237   

Non-cash fair value adjustment on earnout liability

       (16,399      188         (15,788      1,070   

Amortization of intangibles

       5,199         3,972         18,921         15,818   

Impairment of long-lived assets

       1,179         —           1,179         —     

Amortization of Detroit Legal News Publishing intangible

       377         377         1,508         1,508   

Non-recurring income

       —           —           (287      (197

Adjustment to income tax expense related to reconciling items at effective tax rate

       3,222         (2,119      (3,491      (7,655
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash earnings

     $ 5,426       $ 8,629         26,209         45,394   
    

 

 

    

 

 

    

 

 

    

 

 

 

Income from continuing operations attributable to The Dolan Company per diluted share (GAAP)

     $ 0.36       $ 0.18       $ 0.68       $ 1.08   
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash earnings per diluted share

     $ 0.18       $ 0.28       $ 0.87       $ 1.50   
    

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average diluted shares outstanding

       30,233,455         30,380,635         30,223,319         30,314,174   

Conference Call

The company has scheduled a conference call for Friday, March 9th, at 8:30 a.m. U.S. Eastern Standard Time (7:30 a.m. U.S. Central Standard Time). The dial-in number is (888) 517-2513, passcode 7919 254#. The call will be hosted by James P. Dolan, chairman, chief executive officer and president, and will include Scott J. Pollei, executive vice president and chief operating officer, and Vicki J. Duncomb, vice president and chief financial officer. It will be broadcast live over the Internet and will be accessible through the investor relations section of the company’s Web site at www.thedolancompany.com. Interested parties should access the webcast approximately 10 to 15 minutes before the scheduled start time to register and download any necessary software needed to listen to the call. Prior to the conference call start, a slide presentation highlighting points discussed in the fourth quarter and year-end conference call will be available through the investor relations section of the company’s Web site at www.thedolancompany.com. The webcast and slide presentation will be archived online and will be available at the investor relations section of the company’s Web site for a period of 21 days after the call. In addition, the company’s SEC Form 10-K is available via its Web site at www.thedolancompany.com, or investors can request a hard copy of the 10-K free of charge upon request.

 

7


Statement Regarding Forward Looking Information

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts are forward-looking statements. Such forward-looking statements include statements related to the company’s “guidance” as well as statements using words such as “anticipate,” “expect,” “believe,” “convinced,” “continue,” “to come,” “will,” “may,” “estimate,” “assume,” “pursue,” “outlook,” “goal,” “milestone” and similar expressions. Forward-looking statements are subject to risks, uncertainties and other factors that could cause the actual results, performance, prospects or opportunities to differ materially from those expressed in, or implied by, these forward-looking statements. These risks, uncertainties and other factors include, but are not limited to, the following: our businesses operate in highly competitive markets and depend on the economies and demographics of the legal, financial and real estate markets we serve and changes in those sectors could have an adverse effect on our revenues, cash flows, and profitability; if the number of files referred to us by our mortgage default processing service law firm customers (or loan servicers and mortgage lenders we serve directly in California) decreases or fails to increase, or if one or more of our law firm customers fails to pay us for our mortgage default processing services, our operating results and ability to execute our growth strategy could be adversely affected; bills introduced and laws enacted to mitigate foreclosures, voluntary relief programs and halts by servicers or lenders, as well as governmental investigations, enforcement actions, litigation, court orders and settlements may have an adverse effect on our mortgage default processing services and public notice operations; our efforts to grow our business may place a strain on our management and internal systems, processes and controls, may result in operating inefficiencies, and may negatively impact our operating margins; we intend to continue to pursue acquisition opportunities, which we may not do successfully and which may subject us to considerable business and financial risk or require us to raise additional capital or incur additional indebtedness; a failure to comply with covenants under our debt instruments could result in acceleration of debt or an inability to access availability under our credit facility; we depend on our senior management team and other key leaders of our business segments and our operation and growth may be negatively impacted if we lose any of their services; revenues of our subsidiaries NDeX and DiscoverReady have been concentrated among a few customers, thus the loss of business from our top customers and a failure to attract new customers could adversely affect our operating results; certain key personnel of our subsidiary NDeX, who are also shareholders and principal attorneys of our law firm customers, may at times have interests that differ from or conflict with our interests; and the other risk factors described under “Risk Factors” in Item 1A of our annual report on Form 10-K for the year ended December 31, 2011, filed with the SEC on March 9, 2012. We undertake no obligation to update any forward-looking statements in light of new information or future events.

FOR IMMEDIATE RELEASE

Contact Robert J. Evans, Director of Investor Relations

(612) 317-9430

Bob.evans@thedolancompany.com

 

8


THE DOLAN COMPANY

CONSOLIDATED BALANCE SHEETS

 

September 30, September 30,
       December 31,  
       2011      2010  
       (in thousands, except share data)  
ASSETS        

Current assets

       

Cash and cash equivalents

     $ 752      $ 4,862  

Accounts receivable, including unbilled services (net of allowances for doubtful accounts of $1,416 and $1,578 as of December 31, 2011, and 2010, respectively)

       72,117        59,801  

Unbilled pass-through costs

       4,317        7,140  

Prepaid expenses and other current assets

       3,976        4,186  

Income tax receivable

       1,968        4,183  

Assets held for sale

       257        —     
    

 

 

    

 

 

 

Total current assets

       83,387        80,172  

Accounts receivable, long term

       2,500        —     

Investments

       11,901        13,808  

Property and equipment, net

       19,263        17,148  

Finite-lived intangible assets, net

       212,950        194,695  

Indefinite-lived intangible assets

       285,131        225,373  

Other assets

       2,563        4,205  
    

 

 

    

 

 

 

Total assets

     $ 617,695      $ 535,401  
    

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

       

Current liabilities

       

Current portion of long-term debt

     $ 7,667      $ 7,578  

Accounts payable

       18,759        15,589  

Accrued pass-through liabilities

       8,820        18,271  

Accrued compensation

       5,189        5,409  

Accrued liabilities

       5,588        5,537  

Due to sellers of acquired businesses

       21,449        3,943  

Deferred revenue

       20,290        21,427  
    

 

 

    

 

 

 

Total current liabilities

       87,762        77,754  

Long-term debt, less current portion

       168,724        131,568  

Deferred income taxes

       20,739        7,794  

Dues to sellers of acquired businesses

       13,733        7,033  

Other liabilities

       7,319        5,814  
    

 

 

    

 

 

 

Total liabilities

       298,277        229,963  
    

 

 

    

 

 

 

Redeemable noncontrolling interest

       12,726        26,580  
    

 

 

    

 

 

 

Stockholders’ equity

       

Common stock, $0.001 par value; authorized: 70,000,000 shares; outstanding: 30,576,597 and 30,511,408 shares as of December 31, 2011 and 2010, respectively

       30        30  

Preferred stock, $0.001 par value; authorized: 5,000,000 shares; designated: 5,000 shares of Series A Junior Participating Preferred Stock; no shares outstanding

       —           —     

Other comprehensive loss (net of tax)

       (1,285      (1,298

Additional paid-in capital

       294,476        286,148  

Retained earnings (accumulated deficit)

       13,471        (6,022
    

 

 

    

 

 

 

Total stockholders’ equity

       306,692        278,858  
    

 

 

    

 

 

 

Total liabilities and stockholders’ equity

     $ 617,695      $ 535,401  
    

 

 

    

 

 

 

 

9


The Dolan Company

Condensed Consolidated Statements of Operations

(in thousands, except share and per share data)

 

September 30, September 30, September 30, September 30,
       Three Months Ended      Year Ended  
       December 31,      December 31,  
       2011      2010      2011      2010  
       (unaudited)                

Revenues

             

Professional Services

     $ 51,302       $ 54,252       $ 207,077       $ 223,069   

Business Information

       19,911         21,218         78,493         83,826   
    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

       71,213         75,470         285,570         306,895   

Operating expenses

             

Direct operating: Professional Services

       24,605         22,640         96,459         91,481   

Direct operating: Business Information

       7,154         7,612         30,012         27,562   

Selling, general and administrative

       26,923         27,329         106,774         102,161   

Amortization

       5,199         3,972         18,921         15,818   

Depreciation

       2,218         1,949         8,005         9,767   

Fair value adjustments on earnout liabilities

       (16,399      188         (15,788      1,070   

Impairment of long-lived assets

       1,179         —           1,179         —     
    

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

       50,879         63,690         245,562         247,859   

Equity in earnings of affiliates

       546         926         2,118         4,580   
    

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

       20,880         12,706         42,126         63,616   

Non-operating income (expense)

             

Interest expense, net of interest income

       (1,856      (2,604      (6,573      (7,543

Non-cash interest income related to interest rate swaps

       —           292         286         1,185   

Other income

       —           —           287         197   
    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-operating expense

       (1,856      (2,312      (6,000      (6,161
    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

       19,024         10,394         36,126         57,455   

Income tax expense

       (6,762      (4,315      (13,683      (21,771
    

 

 

    

 

 

    

 

 

    

 

 

 

Net income from continuing operations

       12,262         6,079         22,443         35,684   

Less discontinued operations

       675         66         1,117         443   
    

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

       11,587         6,013         21,326         35,241   

Less: Net income attributable to redeemable noncontrolling interest

       1,230         487         1,833         2,886   
    

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to The Dolan Company

     $ 10,357       $ 5,526       $ 19,493       $ 32,355   
    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share – basic and diluted:

             

Net income from continuing operations attributable to The Dolan Company

     $ 0.36       $ 0.18       $ $0.68       $ 1.08   

Weighted average shares outstanding:

             

Basic

       30,170,704         30,183,941         30,141,488         30,150,837   

Diluted

       30,233,455         30,380,365         30,223,319         30,314,174   

 

10


The Dolan Company

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

September 30, September 30, September 30, September 30,
       Three Months Ended
December 31,
     Year Ended
December 31,
 
       2011      2010      2011      2010  
       (unaudited)                

Cash flows from operating activities

             

Net income

     $ 11,586       $ 6,011       $ 21,326       $ 35,240   

Loss (income) from discontinued operations

       269         (315      1,117         443   
    

 

 

    

 

 

    

 

 

    

 

 

 

Income from continuing operations

       11,855         5,696         22,443         35,683   

Distributions received from The Detroit Legal News Publishing, LLC

       525         2,100         4,025         7,000   

Distributions paid to holders of noncontrolling interest

       (77      (288      (643      (1,662

Gain on sale of investment

       —           —           (394      (197

Non-cash operating activities:

             

Amortization

       5,200         3,973         18,921         15,819   

Depreciation

       2,219         1,952         8,005         9,769   

Impairment of long-lived assets

       1,179         —           1,179         —     

Equity in earnings of affiliates

       (546      (926      (2,118      (4,580

Stock-based compensation expense

       816         911         3,843         3,237   

Deferred income taxes

       8,662         3,376         8,948         2,913   

Change in value of interest rate swaps

       —           (292      (286      (1,185

Amortization of debt issuance costs

       92         624         372         868   

Non-cash fair value adjustment on earnouts recorded in connection with acquisitions

       (16,401      188         (15,788      1,070   

Changes in operating assets and liabilities, net of effects of business combinations:

             

Accounts receivable and unbilled pass-through costs

       9,010         11,705         (524      4,616   

Prepaid expenses and other current assets

       (1,018      (4,030      2,971         (5,281

Other assets

       47         38         144         398   

Accounts payable and accrued liabilities

       (5,038      (6,450      (9,688      (7,166

Deferred revenue and other liabilities

       333         1,576         (325      3,441   
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash provided by operating activities – continuing operations

       16,858         20,153         41,085         64,743   

Cash provided by (used in) operating activities – discontinued operations

       955         248         217         (320
    

 

 

    

 

 

    

 

 

    

 

 

 

Net cash provided by operating activities

       17,813         20,401         41,302         64,423   
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flows from investing activities

             

Acquisitions and investments

       (2,304      (15,221      (69,369      (17,808

Capital expenditures

       (1,707      (3,145      (7,868      (9,124

Proceeds on sale of investment, including escrow payments received

       —           —           394         —     

Other

       —           —           77         197   
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash used in investing activities – continuing operations

       (4,011      (18,366      (76,766      (26,735

Cash used in investing activities – discontinued operations

       (4      —           (11      (32
    

 

 

    

 

 

    

 

 

    

 

 

 

Net cash used in investing activities

       (4,015      (18,366      (76,777      (26,767
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash flows from financing activities

             

Net (payments) borrowing on senior revolving note

       (9,300      325         44,700         (7,675

Payments on senior long-term debt

       (1,250      —           (5,000      (9,775

Payments of deferred acquisition costs and earnouts

       (3,844      (5000      (3,844      (5,000

Payments on unsecured notes payable

       (614      —           (2,416      (11,565

Payments for repurchases of common stock

       —           —           (1,691      —     

Payments of deferred financing costs

       —           (579      —           (1,491

Other

       (153      (1,491      (384      (182
    

 

 

    

 

 

    

 

 

    

 

 

 

Net cash (used in) provided by financing activities

       (15,161      (6,745      31,365         (35,688
    

 

 

    

 

 

    

 

 

    

 

 

 

Net change in cash and cash equivalents

       (1,363      (4,710      (4,110      1,968   

Cash and cash equivalents at beginning of the period

       2,115         9,572         4,862         2,894   
    

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents at end of the period

     $ 752       $ 4,862         752         4,862   
    

 

 

    

 

 

    

 

 

    

 

 

 

 

11