Attached files

file filename
8-K - FORM 8-K - PRGX GLOBAL, INC.d383878d8k.htm

Exhibit 99.1

 

LOGO

Press Release

PRGX Global, Inc. Announces Second Quarter

2012 Financial Results

Operating Highlights

 

 

Q2 2012 Adjusted EBITDA of $7.6 million represents 36% growth over Q2 2011; 12% growth over Q1 2012

 

 

H1 2012 Adjusted EBITDA of $14.4 million represents 29% growth over H1 2011

 

 

Year-over-year Adjusted EBITDA growth in Q2 and H1 2012 in each of the three business segments

 

 

Year-over-year revenue growth for the second consecutive quarter and 10 of last 11 quarters

ATLANTA, July 23, 2012 – PRGX Global, Inc. (Nasdaq:PRGX), the world’s leading provider of recovery audit services and the pioneer in Profit Discovery™, today announced its unaudited financial results for the second quarter ended June 30, 2012.

“I am pleased to report that we continue to improve our revenue and Adjusted EBITDA performance as the execution of our growth strategy across all three areas of our business gains momentum,” said Romil Bahl, president and chief executive officer.

“Each of our service segments played a part in delivering on our growth promise. The Recovery Audit – Americas business is starting to reap the benefits of big client wins last year and key renewals to drive the top-line, while driving out costs to further improve margins. The Recovery Audit – Europe/Asia Pacific team continues to transform our Service Delivery Model enabling Adjusted EBITDA improvement in a challenging top-line environment. Our Healthcare Claims Recovery Audit business again delivered revenue over plan. And our Analytics & Advisory Profit Optimization services team continues to rebound, with Q2 2012 revenues up 62% from Q4 2011 and 36% from Q1 2012,” concluded Bahl.

Consolidated Results for Three Months Ended June 30, 2012

Consolidated revenues for the second quarter of 2012 increased 1.9% to $51.7 million compared to $50.7 million in the same prior year period. After adjusting for changes in foreign exchange rates, consolidated revenues for the second quarter of 2012 increased 5.4% compared to the same period in 2011.

Recovery Audit Services – Americas revenues for the second quarter of 2012 increased 6.1% to $29.6 million compared to $27.9 million in the same period in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Americas revenues for the second quarter increased by 8.8% compared to the same period in 2011.

 

1


LOGO

 

Recovery Audit Services – Europe Asia/Pacific revenues for the second quarter of 2012 decreased 14.9% to $13.4 million compared to $15.8 million in the same period in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Europe Asia/Pacific revenues for the second quarter decreased by 8.4% compared to the same period in 2011.

New Services revenues for the second quarter of 2012 increased 22.8% to $8.7 million compared to $7.1 million in the same period in the prior year. The New Services segment represents Healthcare Claims Recovery Audit services and our Profit Optimization services.

Total cost of revenues for the second quarter of 2012 were $33.3 million, or 64.5% of revenue, compared to $34.5 million, or 68.1% of revenue, in the same period in the prior year. Margins improved in all three of the Company’s reporting segments. SG&A for the second quarter of 2012 was $12.7 million, or 24.6% of revenue, compared to $12.3 million, or 24.3% of revenue in the second quarter of 2011. Depreciation and amortization expenses were $3.0 million in the second quarter of 2012 compared to $2.3 million in the prior year second quarter.

Net earnings for the second quarter of 2012 were $1.0 million, or $0.04 per basic and diluted share, compared to net earnings of $0.7 million, or $0.03 per basic and diluted share, for the same period in 2011. Second quarter 2012 net earnings included foreign exchange losses on intercompany balances of $0.5 million compared to gains of $0.4 million, for the same period last year. Exclusive of such gains and losses, second quarter 2012 earnings exceeded prior year second quarter earnings by $1.2 million, or $0.05 per share.

Adjusted EBITDA for the second quarter of 2012 was $7.6 million compared to $5.6 million of Adjusted EBITDA for the same period in 2011. The 2012 second quarter Adjusted EBITDA was earnings before interest, taxes, depreciation and amortization (EBITDA) excluding a charge of $1.2 million related to stock-based compensation, $0.3 million of transformation severance and related expenses, a $0.1 million charge for acquisition obligations classified as compensation, $0.3 million in costs relating to an overtime pay claim, and $0.5 million of foreign currency losses on intercompany balances. The comparable Adjusted EBITDA amount for the second quarter of 2011 excludes from EBITDA for such period a $1.3 million charge for stock-based compensation, $0.3 million of transformation severance and related expenses, a $0.1 million charge for acquisition obligations classified as compensation and $0.4 million of foreign currency gains on intercompany balances. Schedule 3 attached to this press release provides a reconciliation of net earnings to each of EBIT (earnings before interest and taxes), EBITDA and Adjusted EBITDA.

Consolidated Results for Six Months Ended June 30, 2012

Consolidated revenues for the six months ended June 30, 2012 increased 1.9% to $103.3 million compared to $101.4 million in the same prior year period. After adjusting for changes in foreign exchange rates, consolidated revenues for the six months ended June 30, 2012 increased 4.2% compared to the same period in 2011.

 

2


LOGO

 

Recovery Audit Services – Americas revenues for the six months ended June 30, 2012 increased 2.4% to $58.4 million compared to $57.0 million in the same period in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Americas revenues for the six month period increased by 4.2% compared to the same period in 2011.

Recovery Audit Services – Europe Asia/Pacific revenues for the six months ended June 30, 2012 decreased 9.1% to $27.7 million compared to $30.5 million in the same period in the prior year. On a constant dollar basis, adjusted for changes in foreign exchange rates, Recovery Audit Services – Europe Asia/Pacific revenues for the six month period decreased by 4.8% compared to the same period in 2011.

New Services revenues for the six months ended June 30, 2012 increased 23.6% to $17.2 million compared to $13.9 million in the same period in the prior year.

Total cost of revenues for the six months ended June 30, 2012 were $67.5 million, or 65.4% of revenue, compared to $69.1 million, or 68.1% of revenue, in the same period in the prior year. Margins improved in all three of the Company’s reporting segments. SG&A for the six months ended June 30, 2012 was $25.3 million, or 24.5% of revenue, compared to $24.7 million, or 24.4% of revenue in the same period in the prior year. Depreciation and amortization expenses were $6.9 million for the six months ended June 30, 2012 compared to $4.6 million in the same period in the prior year. The increases in depreciation and amortization expenses are primarily attributable to the additional amortization charges resulting from the BSI acquisition in December 2011 and associate migrations in the UK completed in January 2012 and June 2012.

Net earnings for the six months ended June 30, 2012 were $1.3 million, or $0.05 per basic and diluted share, compared to net earnings of $1.1 million, or $0.04 per basic and diluted share, for the same period in 2011. First half 2012 net earnings included foreign exchange losses on intercompany balances of $0.2 million compared to gains of $0.9 million for the same period last year. Exclusive of such gains and losses, first half 2012 earnings exceeded prior year first half earnings by $1.2 million, or $0.05 per share.

Adjusted EBITDA for the six months ended June 30, 2012 was $14.4 million compared to $11.1 million of Adjusted EBITDA for the same period in 2011. The six months ended June 30, 2012 Adjusted EBITDA was earnings before interest, taxes, depreciation and amortization (EBITDA) excluding a charge of $2.6 million related to stock-based compensation, $0.5 million of transformation severance and related expenses, a $0.2 million charge for acquisition obligations classified as compensation, $0.6 million in costs relating to an overtime pay claim, and $0.2 million of foreign currency losses on intercompany balances. The comparable Adjusted EBITDA amount for the six months ended June 30, 2011 excludes from EBITDA for such period a $2.2 million charge for stock-based compensation, $1.1 million of transformation severance and related expenses, a $0.2 million charge for acquisition obligations classified as compensation and $0.9 million of foreign currency gains on intercompany balances. Schedule 3 attached to this press release provides a reconciliation of net earnings to each of EBIT, EBITDA and Adjusted EBITDA.

 

3


LOGO

 

Liquidity

At June 30, 2012, the Company had unrestricted cash and cash equivalents of $11.8 million and had no borrowings against its revolving credit facility. Bank debt outstanding at quarter end was $7.5 million, which represented the outstanding balance on a variable rate term loan due quarterly through 2014.

Second Quarter Earnings Call

As previously announced, management will hold a conference call tomorrow morning at 8:30 AM (Eastern time) to discuss the Company’s second quarter 2012 financial results. To access the conference call, listeners in the U.S. and Canada should dial (877) 755-7423 at least 5 minutes prior to the start of the conference. Listeners outside the U.S. and Canada should dial (678) 894-3069. To be admitted to the call, listeners should use passcode 96729038.

This teleconference will also be audiocast on the Internet at www.prgx.com (click on “Events & Presentations” under “Investors”). A replay of the audiocast will be available at the same location beginning approximately two hours after the conclusion of the live audiocast, extending through September 30, 2012. Please note that the Internet audiocast is “listen-only.” Microsoft Windows Media Player is required to access the live audiocast and the replay. Media Player can be downloaded from www.microsoft.com/windows/mediaplayer.

About PRGX Global, Inc.

Headquartered in Atlanta, Georgia, PRGX Global, Inc. is the world’s leading provider of recovery audit services. With over 1,600 employees, the Company operates and serves clients in more than 30 countries and provides its services to over 75% of the top 30 global retailers. PRGX is also pioneering Profit Discovery™, a unique combination of audit, analytics and advisory services that improves client financial performance. For additional information, please visit PRGX at www.prgx.com.

Non-GAAP Financial Measures

EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of the Company’s performance. They are not presented in accordance with accounting principles generally accepted in the United States, or GAAP. The Company believes these measures provide additional meaningful information in evaluating its performance over time, and that the rating agencies and a number of lenders use EBITDA and similar measures for similar purposes. In addition, a measure similar to Adjusted EBITDA is used in the restrictive covenants contained in the Company’s secured credit facility. However, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of the Company’s results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that, as described above, the adjustments may vary from period to period and in the future the Company will incur expenses such as those used in calculating these measures. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. Schedule 3 to this press release provides a reconciliation of net earnings to each of EBIT, EBITDA and Adjusted EBITDA.

 

4


LOGO

 

Forward-Looking Statements

In addition to historical information, this press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include both implied and express statements regarding the Company’s financial condition and revenue and Adjusted EBITDA growth, business development efforts, and the success of its growth strategies and expansion into new markets. Such forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company to differ materially from the historical results or from any results expressed or implied by such forward-looking statements. Risks that could affect the Company’s future performance include revenues that do not meet expectations or justify costs incurred, the Company’s ability to develop material sources of new revenue in addition to revenues from its core recovery audit services, changes in the market for the Company’s services, the Company’s ability to retain and attract qualified personnel, changes to Medicare and Medicaid recovery audit contractor programs, the Company’s ability to integrate recent and future acquisitions, uncertainty in the credit markets, the Company’s ability to maintain compliance with its financial covenants, client bankruptcies, loss of major clients, and other risks generally applicable to the Company’s business. For a discussion of other risk factors that may impact the Company's business, please see the Company’s filings with the Securities and Exchange Commission, including its Form 10-K filed on March 15, 2012. The Company disclaims any obligation or duty to update or modify these forward-looking statements.

This news release was distributed by GlobeNewswire, www.globenewswire.com

SOURCE: PRGX Global, Inc.

CONTACT: PRGX Global, Inc.

investor-relations@prgx.com

Phone: 770-779-3011

 

5


LOGO

SCHEDULE 1

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(Amounts in thousands, except per share data)

(Unaudited)

 

     Three Months
Ended June 30,
    Six Months
Ended June 30,
 
     2012      2011     2012      2011  

Revenues

   $ 51,658       $ 50,704      $ 103,307       $ 101,422   

Operating expenses:

          

Cost of revenues

     33,312         34,523        67,530         69,117   

Selling, general and administrative expenses

     12,696         12,297        25,333         24,727   

Depreciation of property and equipment

     1,579         1,214        3,092         2,395   

Amortization of intangible assets

     1,459         1,129        3,786         2,250   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total operating expenses

     49,046         49,163        99,741         98,489   
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     2,612         1,541        3,566         2,933   

Foreign currency transaction (gains) losses on short-term intercompany balances

     497         (431     158         (879

Interest expense, net

     529         478        1,033         825   
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings before income taxes

     1,586         1,494        2,375         2,987   
  

 

 

    

 

 

   

 

 

    

 

 

 

Income tax expense

     584         784        1,081         1,905   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net earnings

   $ 1,002       $ 710      $ 1,294       $ 1,082   
  

 

 

    

 

 

   

 

 

    

 

 

 

Basic earnings per common share

   $ 0.04       $ 0.03      $ 0.05       $ 0.04   
  

 

 

    

 

 

   

 

 

    

 

 

 

Diluted earnings per common share

   $ 0.04       $ 0.03      $ 0.05       $ 0.04   
  

 

 

    

 

 

   

 

 

    

 

 

 

Weighted average common shares outstanding:

          

Basic

     25,257         24,522        25,283         24,391   
  

 

 

    

 

 

   

 

 

    

 

 

 

Diluted

     25,809         24,949        25,787         24,742   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

6


LOGO

SCHEDULE 2

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Amounts in thousands)

(Unaudited)

 

     June 30,
2012
    December 31,
2011
 
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 11,837      $ 20,337   

Restricted cash

     177        64   

Receivables:

    

Contract receivables, net

     45,613        40,624   

Employee advances and miscellaneous receivables, net

     1,233        1,343   
  

 

 

   

 

 

 

Total receivables

     46,846        41,967   

Prepaid expenses and other current assets

     4,340        5,594   
  

 

 

   

 

 

 

Total current assets

     63,200        67,962   

Property and equipment, net

     19,753        18,586   

Goodwill

     13,887        13,194   

Intangible assets, net

     20,933        23,406   

Deferred income taxes

     932        831   

Other assets

     2,283        2,434   
  

 

 

   

 

 

 

Total assets

   $ 120,988      $ 126,413   
  

 

 

   

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY     

Current liabilities:

    

Accounts payable and accrued expenses

   $ 14,498      $ 15,035   

Accrued payroll and related expenses

     17,502        21,920   

Refund liabilities and deferred revenue

     7,739        8,434   

Current portion of debt

     3,000        3,000   

Business acquisition obligations

     5,538        3,502   
  

 

 

   

 

 

 

Total current liabilities

     48,277        51,891   

Long-term debt

     4,500        6,000   

Noncurrent business acquisition obligations

     2,912        5,604   

Other long-term liabilities

     3,156        3,828   
  

 

 

   

 

 

 

Total liabilities

     58,845        67,323   
  

 

 

   

 

 

 

Shareholders’ equity:

    

Common stock

     253        251   

Additional paid-in capital

     575,729        574,266   

Accumulated deficit

     (517,298     (518,592

Accumulated other comprehensive income

     3,459        3,165   
  

 

 

   

 

 

 

Total shareholders’ equity

     62,143        59,090   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 120,988      $ 126,413   
  

 

 

   

 

 

 

 

7


LOGO

SCHEDULE 3

PRGX Global, Inc. and Subsidiaries

Reconciliation of Net Earnings to EBIT, EBITDA and Adjusted EBITDA

(Amounts in thousands)

(Unaudited)

 

     Three Months     Six Months  
     Ended June 30,     Ended June 30,  
     2012      2011     2012      2011  

Reconciliation of net earnings to EBIT, EBITDA and Adjusted EBITDA:

          

Net earnings

   $ 1,002       $ 710      $ 1,294       $ 1,082   

Income tax expense

     584         784        1,081         1,905   

Interest expense, net

     529         478        1,033         825   
  

 

 

    

 

 

   

 

 

    

 

 

 

EBIT

     2,115         1,972        3,408         3,812   

Depreciation of property and equipment

     1,579         1,214        3,092         2,395   

Amortization of intangible assets

     1,459         1,129        3,786         2,250   
  

 

 

    

 

 

   

 

 

    

 

 

 

EBITDA

     5,153         4,315        10,286         8,457   

Foreign currency transaction (gains) losses on short-term intercompany balances

     497         (431     158         (879

Acquisition obligations classified as compensation

     94         131        195         228   

Transformation severance and related expenses

     276         270        518         1,097   

Legal costs for overtime pay claim

     328         —          577         —     

Stock-based compensation

     1,239         1,301        2,640         2,202   
  

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

   $ 7,587       $ 5,586      $ 14,374       $ 11,105   
  

 

 

    

 

 

   

 

 

    

 

 

 

EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of our performance. They are not presented in accordance with accounting principles generally accepted in the United States, or GAAP. The Company believes these measures provide additional meaningful information in evaluating the Company’s performance over time, and that the rating agencies and a number of lenders use EBIT, EBITDA and similar measures for similar purposes. In addition, a measure similar to Adjusted EBITDA is used in the restrictive covenants contained in the Company’s secured credit facility. However, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of our results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that in the future we will incur expenses such as those used in calculating these measures. Our presentation of these measures should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.

 

8


LOGO

SCHEDULE 4

PRGX Global, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

 

     Three Months     Six Months  
     Ended June 30,     Ended June 30,  
     2012     2011     2012     2011  

Cash flows from operating activities:

        

Net earnings

   $ 1,002      $ 710      $ 1,294      $ 1,082   

Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:

        

Depreciation and amortization

     3,038        2,343        6,878        4,645   

Amortization of deferred debt costs

     45        46        91        91   

Stock-based compensation expense

     1,239        1,301        2,640        2,202   

Foreign currency transaction (gains) losses on short-term intercompany balances

     497        (431     158        (879

Increase in receivables

     (5,983     (2,372     (4,796     (1,738

Increase (decrease) in accounts payable, accrued payroll and other accrued expenses

     (184     3,721        (5,666     6,848   

Other, primarily changes in assets and liabilities

     (758     (1,289     271        (2,068
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (1,104     4,029        870        10,183   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows used in investing activities:

        

Business acquisitions

     (440     —          (1,437     —     

Purchases of property and equipment, net of disposals

     (2,253     (2,748     (4,220     (4,227
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (2,693     (2,748     (5,657     (4,227
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (2,208     (1,327     (3,779     (2,186

Effect of exchange rates on cash and cash equivalents

     (350     283        66        686   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (6,355     237        (8,500     4,456   

Cash and cash equivalents at beginning of period

     18,192        22,667        20,337        18,448   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 11,837      $ 22,904      $ 11,837      $ 22,904   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


LOGO

SCHEDULE 5

PRGX Global, Inc. and Subsidiaries

Results by Operating Segment *

(Amounts in thousands)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,  
     2012     2011     Change     2012     2011     Change  

Revenues

            

Recovery Audit Services - Americas

   $ 29,592      $ 27,901      $ 1,691      $ 58,405      $ 57,014      $ 1,391   

Recovery Audit Services - Europe/Asia-Pacific

     13,411        15,753        (2,342     27,716        30,505        (2,789

New Services

     8,655        7,050        1,605        17,186        13,903        3,283   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 51,658      $ 50,704      $ 954      $ 103,307      $ 101,422      $ 1,885   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues

            

Recovery Audit Services - Americas

   $ 16,070      $ 15,597      $ (473   $ 32,022      $ 32,240      $ 218   

Recovery Audit Services - Europe/Asia-Pacific

     10,006        12,068        2,062        21,081        23,658        2,577   

New Services

     7,236        6,858        (378     14,427        13,219        (1,208
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 33,312      $ 34,523      $ 1,211      $ 67,530      $ 69,117      $ 1,587   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expenses

            

Recovery Audit Services - Americas

   $ 5,225      $ 4,652      $ (573   $ 10,087      $ 10,028      $ (59

Recovery Audit Services - Europe/Asia-Pacific

     868        1,398        530        2,119        2,561        442   

New Services

     1,516        1,338        (178     2,913        2,566        (347

Corporate

     5,087        4,909        (178     10,214        9,572        (642
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 12,696      $ 12,297      $ (399   $ 25,333      $ 24,727      $ (606
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation of property and equipment

            

Recovery Audit Services - Americas

   $ 990      $ 769      $ (221   $ 1,905      $ 1,543      $ (362

Recovery Audit Services - Europe/Asia-Pacific

     87        95        8        127        183        56   

New Services

     502        350        (152     1,060        669        (391
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 1,579      $ 1,214      $ (365   $ 3,092      $ 2,395      $ (697
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amortization of intangible assets

            

Recovery Audit Services - Americas

   $ 767      $ 571      $ (196   $ 2,353      $ 1,144      $ (1,209

Recovery Audit Services - Europe/Asia-Pacific

     490        340        (150     1,029        672        (357

New Services

     202        218        16        404        434        30   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 1,459      $ 1,129      $ (330   $ 3,786      $ 2,250      $ (1,536
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

            

Recovery Audit Services - Americas

   $ 6,540      $ 6,312      $ 228      $ 12,038      $ 12,059      $ (21

Recovery Audit Services - Europe/Asia-Pacific

     1,960        1,852        108        3,360        3,431        (71

New Services

     (801     (1,714     913        (1,618     (2,985     1,367   

Corporate

     (5,087     (4,909     (178     (10,214     (9,572     (642
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,612      $ 1,541      $ 1,071      $ 3,566      $ 2,933      $ 633   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

            

Recovery Audit Services - Americas

   $ 8,648      $ 7,922      $ 726      $ 16,986      $ 15,683      $ 1,303   

Recovery Audit Services - Europe/Asia-Pacific

     2,558        2,287        271        4,594        4,446        148   

New Services

     229        (1,015     1,244        368        (1,654     2,022   

Corporate

     (3,848     (3,608     (240     (7,574     (7,370     (204
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 7,587      $ 5,586      $ 2,001      $ 14,374      $ 11,105      $ 3,269   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* The Recovery Audit Services - Americas segment represents recovery audit services, excluding New Services, provided in the United States, Canada and Latin America. The Recovery Audit Services - Europe/Asia-Pacific segment represents recovery audit services provided in Europe, Asia and the Pacific region. The New Services segment represents services provided to healthcare organizations (including recovery audit services), financial advisory services and business analytics services.

 

10