Attached files

file filename
8-K - FORM 8-K (1ST QUARTER FY14 EARNINGS) - LiveRamp Holdings, Inc.f8k.htm
ACXIOM LOGO
For more information, contact:
Katharine Boyce
Acxiom Investor Relations
501-342-1321
investor.relations@acxiom.com
EACXM


ACXIOM ANNOUNCES FIRST QUARTER RESULTS
 
Audience Operating System to Launch September 24 at AdWeek

LITTLE ROCK, Ark. – July 31, 2013 Acxiom® (Nasdaq: ACXM), an enterprise data, analytics and software-as-a-service company, today announced financial results for its first quarter ended June 30, 2013.
 
Revenue was $266 million, down 2 percent compared to $272 million for the prior-year period. Income from operations decreased 5 percent to $24 million in the current quarter, compared to $25 million in the prior year. Marketing and Data Services revenue decreased 2 percent to $188 million in the quarter, compared to $192 million; IT Infrastructure Management revenue decreased 1 percent to $69 million in the current quarter compared to $70 million. Earnings per diluted share attributable to Acxiom stockholders were flat as compared to $0.17 in the prior year.
 
Operating cash flow was $169 million for the trailing twelve months, compared to $195 million for the comparable period a year ago. Free cash flow to equity was $70 million for the trailing twelve-month period, compared to $175 million for the comparable period. Free cash flow to equity for the prior-year trailing twelve-month period included $73 million in proceeds from the sale of the company’s background screening business. Free cash flow to equity is a non-GAAP financial measure. A reconciliation to the comparable GAAP measure, operating cash flow, is attached.
 
The company intends to launch the Acxiom Audience Operating System™ on September 24th in New York City during AdWeek. The Acxiom Audience Operating System is an innovative new technology that powers more effective marketing decisions through better data, valuable insights and powerful applications.
 
“The Audience Operating System is set to launch at AdWeek,” said Acxiom CEO Scott Howe. “We are pleased with our development progress and with the support we are receiving from our customers, prospects and agencies. We believe our technology is ground-breaking and will redefine marketing. For the first time marketers, agencies and publishers will have one to one marketing capabilities at scale across all channels and devices.”
 
The company has recently experienced client losses in the IT Infrastructure Management business, in addition to those previously disclosed in its fiscal 2013 annual report. The company estimates it will report revenue of $65 to $70 million in fiscal 2014 for all IT Infrastructure customers who have given notice of termination. Given the timing of these terminations, the company is not changing its overall financial guidance for fiscal 2014. We do, however, expect the fiscal 2015 revenue contribution from these customers to be negligible.
 
 
1

 
First Quarter Highlights:
 
·  
The company announced the scheduled launch of the Acxiom Audience Operating System. The company intends to launch the Acxiom AOS at AdWeek in New York City on September 24.
 
·  
The Company added several new Marketing and Data Services customers during the quarter including:
 
ü  
Springleaf Financial. Springleaf will use Acxiom's Acquisition Database Solution, which supports customer and prospect marketing across all customer touch points, including mobile, email and direct mail.
 
ü  
Wellmark Inc. Acxiom will assist Wellmark in understanding and executing its consumer marketing programs by providing data and campaign management expertise. The company will also collaborate with Wellmark on analytics and performance reporting.
 
ü  
U.S. Cellular. Acxiom will provide customer recognition, data enhancement and analytics services. The company will provide customer data integration and data support for consumer marketing across all touch points, including mobile, email and direct mail.
 
·  
Acxiom now has partner relationships with five of the six largest publishers in the U.S. This extends Acxiom’s reach to approaching 100 percent of unique visitors across the internet.
 
·  
Acxiom repurchased approximately 720,000 shares for $16.1 million during the quarter. Since inception of the share repurchase program in August 2011, the company has repurchased 11.1 million shares, or approximately 13.5 percent of the outstanding common stock, for $156 million. The company’s total share repurchase authorization is $200 million.
 
Segment Results:
 
·  
Marketing and Data Services: Revenue for the first quarter decreased slightly to $188 million, as compared to $192 million for the same period a year ago. U.S. revenue of $163 million decreased 2 percent compared to $167 million in the prior period. The quarterly results reflect the move of the company’s email business from the Other Services segment to the Marketing and Data Service segment. This change was made as a result of how the company now assesses segment results. Income from operations for the first quarter was $13 million, compared to $19 million in the prior period. Operating margin was 7 percent, compared to 10 percent in the previous year. This decline is primarily related to our investment spending in the Acxiom Audience Operating System and increased selling, general and administrative expense.
 
·  
IT Infrastructure Management: Revenue for the first quarter decreased 1 percent to $69 million, compared to $70 million for the same period a year ago. Income from operations for the quarter was $11 million compared to $9 million in the comparable period. Operating margin was approximately 16 percent, compared to 13 percent.
 
 
2

 
·  
Other Services: Revenue was $9 million, flat as compared to the prior-year period. Operating income was $1 million compared to a loss of $2 million in the prior period.
 
Financial Guidance
 
The following projections are forward looking and are subject to certain risks and uncertainties that could cause actual results to differ materially as detailed in the Forward-Looking Statements section of this press release. Our guidance does not take into account any unusual items. Acxiom’s estimates for fiscal 2014 are as follows:
 
·  
We expect revenue for the fiscal year to be roughly flat as compared to $1.099 billion in fiscal 2013. Revenue growth in Marketing and Data Services is expected to be offset by a decline in IT Infrastructure Management.
 
·  
Earnings per diluted share attributable to Acxiom shareholders are also expected to be roughly flat.
 
Conference Call
 
Acxiom will hold a conference call at 4:00 p.m. CDT today to further discuss this information. Interested parties are invited to listen to the call, which will be broadcast via the Internet at www.acxiom.com. A slide presentation will be referenced during the call and can be accessed here.
 
Web Link to Financials
 
You may link to http://www.acxiom.com/FY14_Q1_Financials for the detailed financial information we typically attach to our earnings releases.
 
About Acxiom
 
Acxiom is an enterprise data, analytics and software-as-a-service company that uniquely fuses trust, experience and scale to fuel data-driven results. For over 40 years, Acxiom has been an innovator in harnessing the most important sources and uses of data to strengthen connections between people, businesses and their partners. Utilizing a channel and media neutral approach, we leverage cutting-edge, data-oriented products and services to maximize customer value. Every week, Acxiom powers more than a trillion transactions that enable better living for people and better results for our 7,000+ global clients. For more information about Acxiom, visit Acxiom.com.
 
Forward-Looking Statements
 
This release and today’s conference call may contain forward-looking statements including, without limitation, statements regarding expected levels of revenue and earnings per share as well as statements regarding future investments, new customers and new product launches and capabilities. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially. The following are factors, among others, that could cause actual results to differ materially from these forward-looking statements: the possibility that certain contracts may not generate the anticipated revenue or profitability or may not be closed within the anticipated time frames; the possibility that significant customers may experience extreme,
 
 
3

 
severe economic difficulty or otherwise reduce the amount of business they do with us; the possibility that we will not successfully complete customer contract requirements on time or meet the service levels specified in the contracts, which may result in contract penalties or lost revenue; the possibility that data suppliers might withdraw data from us, leading to our inability to provide certain products and services to our clients, which could lead to decreases in our operating results; the possibility that we may not be able to attract, retain or motivate qualified technical, sales and leadership associates, or that we may lose key associates; the possibility that we may not be able to adequately adapt to rapidly changing computing environments, technologies and marketing practices; the possibility that we will not be able to continue to receive credit upon satisfactory terms and conditions; the possibility that negative changes in economic conditions in general or other conditions might lead to a reduction in demand for our products and services; the possibility that there will be changes in consumer or business information industries and markets that negatively impact the company; the possibility that the historical seasonality of our business may change; the possibility that we will not be able to achieve cost reductions and avoid unanticipated costs; the possibility that the fair value of certain of our assets may not be equal to the carrying value of those assets now or in future time periods; the possibility that unusual charges may be incurred; the possibility that changes in accounting pronouncements may occur and may impact these forward-looking statements; the possibility that we may encounter difficulties when entering new markets or industries; the possibility that we could experience loss of data center capacity or interruption of telecommunication links; the possibility that new laws may be enacted which limit our ability to provide services to our clients and/or which limit the use of data; and other risks and uncertainties, including those detailed from time to time in our periodic reports filed with the Securities and Exchange Commission, including our current reports on Form 8-K, quarterly reports on Form 10-Q and annual reports on Form 10-K, particularly the discussion under the caption “Item 1A, RISK FACTORS” in our Annual Report on Form 10-K for the year ended March 31, 2013, which was filed with the Securities and Exchange Commission on May 29, 2013.
 
With respect to the provision of products or services outside our primary base of operations in the United States, all of the above factors apply, along with the difficulty of doing business in numerous sovereign jurisdictions due to differences in scale, competition, culture, laws and regulations.
 
We undertake no obligation to update the information contained in this press release or any other forward-looking statement.
 
Acxiom is a registered trademark of Acxiom Corporation.
 
To automatically receive Acxiom Corporation financial news by email, please visit www.acxiom.com and subscribe to email alerts.
 
 
4

 
                         
ACXIOM CORPORATION AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF OPERATIONS
 
(Unaudited)
 
(Dollars in thousands, except earnings per share)
 
                         
                         
   
For the Three Months Ended
 
   
June 30,
 
                 $       %  
   
2013
   
2012
   
Variance
   
Variance
 
                           
Revenue:
                         
    Marketing and data services
    187,793       192,482       (4,689 )     (2.4 %)
    IT Infrastructure management services
    69,385       70,290       (905 )     (1.3 %)
    Other services
    9,015       8,887       128       1.4 %
    Total Revenue
    266,193       271,659       (5,466 )     (2.0 %)
                                 
Operating costs and expenses:
                               
    Cost of revenue
    202,412       209,311       (6,899 )     (3.3 %)
    Selling, general and administrative
    39,709       36,764       2,945       8.0 %
    Gains, losses and other items, net
    -       160       (160 )     (100.0 %)
                                 
        Total operating costs and expenses
    242,121       246,235       (4,114 )     (1.7 %)
                                 
    Income from operations
    24,072       25,424       (1,352 )     (5.3 %)
     % Margin
    9.0 %     9.4 %                
   Other income (expense):
                               
     Interest expense
    (3,019 )     (3,240 )     221       6.8 %
     Other, net
    104       (547 )     651       119.0 %
                                 
   Total other income (expense)
    (2,915 )     (3,787 )     872       23.0 %
                                 
   Earnings before income taxes
    21,157       21,637       (480 )     (2.2 %)
                                 
   Income taxes
    8,062       8,438       (376 )     (4.5 %)
                                 
   Net earnings
    13,095       13,199       (104 )     (0.8 %)
                                 
  Less: Net loss attributable to noncontrolling interest
    (85 )     (134 )     49       36.6 %
                                 
  Net earnings attributable to Acxiom
    13,180       13,333       (153 )     (1.1 %)
                                 
Basic earnings per share:
                               
   Net earnings
    0.18       0.17       0.01       5.9 %
   Net earnings attributable to Acxiom stockholders
    0.18       0.17       0.01       5.9 %
                                 
                                 
Diluted earnings per share:
                               
   Net earnings
    0.17       0.17       0.00       0.0 %
   Net earnings attributable to Acxiom stockholders
    0.17       0.17       0.00       0.0 %
                                 
                                 

 
5

 
             
ACXIOM CORPORATION AND SUBSIDIARIES
 
CALCULATION OF EARNINGS PER SHARE
 
(Unaudited)
 
(In thousands, except earnings per share)
 
             
             
   
For the Three Months Ended
 
             
   
June 30,
   
June 30,
 
   
2013
   
2012
 
             
Basic earnings per share
           
    Numerator - net earnings
    13,095       13,199  
    Denominator - weighted-average shares outstanding
    73,679       76,473  
        Basic earnings per share
    0.18       0.17  
                 
Basic earnings per share - net earnings attributable to Acxiom stockholders:
               
    Numerator - net earnings attributable to Acxiom
    13,180       13,333  
    Denominator - weighted-average shares outstanding
    73,679       76,473  
        Basic earnings per share - net earnings  attributable to Acxiom stockholders
    0.18       0.17  
                 
Diluted earnings per share
               
    Numerator - net earnings
    13,095       13,199  
                 
    Denominator - weighted average shares outstanding
    73,679       76,473  
    Dilutive effect of common stock options, warrants and restricted stock
    1,812       1,584  
      75,491       78,057  
                 
        Diluted earnings per share
    0.17       0.17  
                 
Diluted earnings per share - net earnings attributable to Acxiom stockholders:
               
    Numerator - net earnings attributable to Acxiom
    13,180       13,333  
                 
    Denominator - weighted-average shares outstanding
    73,679       76,473  
    Dilutive effect of common stock options, warrants, and restricted stock
    1,812       1,584  
      75,491       78,057  
                 
        Diluted earnings per share - net earnings attributable to Acxiom stockholders
    0.17       0.17  
                 
                 

 
6

 
             
ACXIOM CORPORATION AND SUBSIDIARIES
 
RESULTS BY SEGMENT
 
(Unaudited)
 
(Dollars in thousands)
 
             
             
   
For the Three Months Ended
 
             
   
June 30,
   
June 30,
 
Revenue:
 
2013
   
2012
 
             
Marketing and data services
    187,793       192,482  
IT Infrastructure management services
    69,385       70,290  
Other services
    9,015       8,887  
                 
Total Revenue
    266,193       271,659  
                 
                 
Income from operations:
               
                 
Marketing and data services
    12,657       18,703  
IT Infrastructure management services
    10,761       8,831  
Other services
    654       (1,950 )
Corporate
    -       (160 )
                 
Total income from operations
    24,072       25,424  
                 
Margin:
               
                 
Marketing and data services
    6.7 %     9.7 %
IT Infrastructure management services
    15.5 %     12.6 %
Other services
    7.3 %     -21.9 %
                 
Total margin
    9.0 %     9.4 %
                 

 
7

 
                         
ACXIOM CORPORATION AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED BALANCE SHEETS
 
(Unaudited)
 
(Dollars in thousands)
 
                         
   
June 30,
   
March 31,
     $       %  
   
2013
   
2013
   
Variance
   
Variance
 
Assets
                         
Current assets:
                         
  Cash and cash equivalents
    207,630       222,974       (15,344 )     (6.9 %)
  Trade accounts receivable, net
    159,654       159,882       (228 )     (0.1 %)
  Deferred income taxes
    13,575       13,496       79       0.6 %
  Refundable income taxes
    -       5,809       (5,809 )     (100.0 %)
  Other current assets
    55,955       58,935       (2,980 )     (5.1 %)
                                 
Total current assets
    436,814       461,096       (24,282 )     (5.3 %)
                                 
Property and equipment
    830,269       822,439       7,830       1.0 %
  Less - accumulated depreciation and amortization
    603,662       591,687       11,975       2.0 %
                                 
Property and equipment, net
    226,607       230,752       (4,145 )     (1.8 %)
                                 
Software, net of accumulated amortization
    28,823       24,471       4,352       17.8 %
Goodwill
    379,203       381,129       (1,926 )     (0.5 %)
Purchased software licenses, net of accumulated amortization
    23,931       23,604       327       1.4 %
Deferred costs, net
    37,194       42,971       (5,777 )     (13.4 %)
Data acquisition costs
    9,849       10,631       (782 )     (7.4 %)
Other assets, net
    12,868       13,052       (184 )     (1.4 %)
                                 
      1,155,289       1,187,706       (32,417 )     (2.7 %)
                                 
Liabilities and Stockholders' Equity
                               
Current liabilities:
                               
  Current installments of long-term debt
    14,777       16,105       (1,328 )     (8.2 %)
  Trade accounts payable
    34,556       35,786       (1,230 )     (3.4 %)
  Accrued payroll and related expenses
    30,487       62,390       (31,903 )     (51.1 %)
  Other accrued expenses
    67,952       68,270       (318 )     (0.5 %)
  Deferred revenue
    44,360       41,388       2,972       7.2 %
  Income taxes
    2,396       637       1,759       276.1 %
                                 
   Total current liabilities
    194,528       224,576       (30,048 )     (13.4 %)
                                 
Long-term debt
    233,838       237,400       (3,562 )     (1.5 %)
                                 
Deferred income taxes
    94,260       94,918       (658 )     (0.7 %)
                                 
Other liabilities
    9,952       11,444       (1,492 )     (13.0 %)
                                 
  Stockholders' equity:
                               
  Common stock
    12,214       12,134       80       0.7 %
  Additional paid-in capital
    895,452       885,184       10,268       1.2 %
  Retained earnings
    607,146       593,966       13,180       2.2 %
  Accumulated other comprehensive income
    8,874       11,423       (2,549 )     (22.3 %)
  Treasury stock, at cost
    (900,510 )     (882,959 )     (17,551 )     (2.0 %)
Total Acxiom stockholders' equity
    623,176       619,748       3,428       0.6 %
  Noncontrolling interest
    (465 )     (380 )     (85 )     (22.4 %)
                                 
  Total equity
    622,711       619,368       3,343       0.5 %
                                 
      1,155,289       1,187,706       (32,417 )     (2.7 %)
                                 

 
8

 
             
ACXIOM CORPORATION AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(Unaudited)
 
(Dollars in thousands)
 
             
   
For the Three Months Ended
 
             
   
June 30,
 
             
   
2013
   
2012
 
             
Cash flows from operating activities:
           
  Net earnings
    13,095       13,199  
  Non-cash operating activities:
               
    Depreciation and amortization
    25,185       30,995  
    Loss on disposal or impairment of assets
    -       24  
    Deferred income taxes
    (588 )     (1,403 )
    Non-cash stock compensation expense
    3,181       2,653  
    Changes in operating assets and liabilities:
               
      Accounts receivable
    1,140       (4,609 )
      Other assets
    878       (1,397 )
      Deferred costs
    -       (647 )
      Accounts payable and other liabilities
    (27,309 )     (33,464 )
      Deferred revenue
    1,267       (7,218 )
      Net cash provided (used) by operating activities
    16,849       (1,867 )
Cash flows from investing activities:
               
    Capitalized software
    (5,954 )     (3,673 )
    Capital expenditures
    (8,920 )     (3,538 )
    Data acquisition costs
    (1,961 )     (2,302 )
      Net cash used by investing activities
    (16,835 )     (9,513 )
Cash flows from financing activities:
               
    Payments of debt
    (4,890 )     (6,856 )
    Sale of common stock
    5,755       1,761  
    Contingent consideration paid for prior acquisitions
    -       (287 )
    Acquisition of treasury stock
    (16,139 )     (33,097 )
      Net cash used by financing activities
    (15,274 )     (38,479 )
      Effect of exchange rate changes on cash
    (84 )     (507 )
                 
  Net change in cash and cash equivalents
    (15,344 )     (50,366 )
  Cash and cash equivalents at beginning of period
    222,974       229,648  
  Cash and cash equivalents at end of period
    207,630       179,282  
                 
   Supplemental cash flow information:
               
    Cash paid during the period for:
               
      Interest
    3,011       3,223  
      Income taxes
    1,084       16,193  
      Payments on capital leases and installment payment arrangements
    4,400       4,562  
      Payments on software and data license liabilities
    -       129  
      Other debt payments, excluding line of credit
    490       2,165  
    Noncash investing and financing activities:
               
      Acquisition of property and equipment under capital lease
               
           and installment payment arrangements
    -       2,157  
                 

 
9

 
                                                 
ACXIOM CORPORATION AND SUBSIDIARIES
             
CALCULATION OF FREE CASH FLOW AVAILABLE TO EQUITY
             
AND RECONCILIATION TO OPERATING CASH FLOW
             
(Unaudited)
             
(Dollars in thousands)
             
                                                 
                                                 
   
06/30/12
   
09/30/12
   
12/31/12
   
03/31/13
   
YTD FY2013
   
06/30/13
   
TTM 6/30/12
   
TTM 6/30/13
 
                                                 
Net cash provided (used) by operating activities
    (1,867 )     39,235       38,543       74,221       150,132       16,849       194,830       168,848  
                                                                 
Less:
                                                               
    Disposition of operations
    -       -       -       -       -       -       72,425       -  
    Capitalized software
    (3,673 )     (4,074 )     (5,443 )     (6,689 )     (19,879 )     (5,954 )     (8,406 )     (22,160 )
    Capital expenditures
    (3,538 )     (8,178 )     (10,260 )     (16,515 )     (38,491 )     (8,920 )     (42,552 )     (43,873 )
    Data acquisition costs
    (2,302 )     (1,396 )     (2,766 )     (2,106 )     (8,570 )     (1,961 )     (11,838 )     (8,229 )
    Payments on capital leases and installment payment arrangements
    (4,562 )     (4,384 )     (4,002 )     (3,566 )     (16,514 )     (4,400 )     (18,099 )     (16,352 )
    Payments on software and data license liabilities
    (129 )     (130 )     (78 )     (1,432 )     (1,769 )     -       (2,678 )     (1,640 )
    Other required debt payments
    (2,165 )     (2,168 )     (2,172 )     (2,083 )     (8,588 )     (490 )     (8,643 )     (6,913 )
                                                                 
Total
    (18,236 )     18,905       13,822       41,830       56,321       (4,876 )     175,039       69,681  
                                                                 
                                                                 

 
10

 
                                                 
CONSOLIDATED STATEMENTS OF OPERATIONS
 
(Unaudited)
 
(Dollars in thousands, except earnings per share)
 
                                                 
                                       
Q1 FY14 to Q1 FY13
 
   
06/30/12
   
09/30/12
   
12/31/12
   
03/31/13
   
YTD FY2013
   
06/30/13
   
%
      $  
Revenue:
                                                 
Marketing and data services
    192,482       198,602       195,146       202,510       788,740       187,793       -2.4 %     (4,689 )
IT Infrastructure management services
    70,290       70,061       69,916       65,202       275,469       69,385       -1.3 %     (905 )
Other services
    8,887       8,804       8,040       9,419       35,150       9,015       1.4 %     128  
  Total revenue
    271,659       277,467       273,102       277,131       1,099,359       266,193       -2.0 %     (5,466 )
                                                                 
Operating costs and expenses:
                                                               
Cost of revenue
    209,311       209,164       208,848       213,317       840,640       202,412       -3.3 %     (6,899 )
Selling, general and administrative
    36,764       38,063       37,482       41,681       153,990       39,709       8.0 %     2,945  
Gains, losses and other items, net
    160       32       (126 )     1,944       2,010       -       -100.0 %     (160 )
                                                                 
     Total operating costs and expenses
    246,235       247,259       246,204       256,942       996,640       242,121       -1.7 %     (4,114 )
                                                                 
Income from operations
    25,424       30,208       26,898       20,189       102,719       24,072       -5.3 %     (1,352 )
  % Margin
    9.4 %     10.9 %     9.8 %     7.3 %     9.3 %     9.0 %                
Other expense
                                                               
  Interest expense
    (3,240 )     (3,317 )     (3,178 )     (2,959 )     (12,694 )     (3,019 )     6.8 %     221  
  Other, net
    (547 )     (54 )     565       188       152       104       119.0 %     651  
Total other expense
    (3,787 )     (3,371 )     (2,613 )     (2,771 )     (12,542 )     (2,915 )     -23.0 %     872  
                                                                 
Earnings before income taxes
    21,637       26,837       24,285       17,418       90,177       21,157       -2.2 %     (480 )
Income taxes
    8,438       10,465       9,836       4,319       33,058       8,062       -4.5 %     (376 )
                                                                 
Net earnings
    13,199       16,372       14,449       13,099       57,119       13,095       -0.8 %     (104 )
                                                                 
Less: Net loss attributable
                                                               
         to noncontrolling interest
    (134 )     (139 )     (76 )     (139 )     (488 )     (85 )     36.6 %     49  
                                                                 
Net earnings attributable to Acxiom
    13,333       16,511       14,525       13,238       57,607       13,180       -1.1 %     (153 )
                                                                 
Diluted earnings per share - net earnings attributable
                                                               
to Acxiom stockholders
    0.17       0.21       0.19       0.18       0.75       0.17       0.0 %     0.00  
                                                                 
                                                                 

 
11

 
ACXIOM CORPORATION AND SUBSIDIARIES
 
RESULTS BY SEGMENT
 
(Unaudited)
 
(Dollars in thousands)
 
                                                 
                                       
Q1 FY14 to Q1 FY13
 
   
06/30/12
   
09/30/12
   
12/31/12
   
03/31/13
   
YTD FY2013
   
06/30/13
   
%
      $  
                                                   
Revenue:
                                                 
                                                   
Marketing and data services
    192,482       198,602       195,146       202,510       788,740       187,793       -2 %     (4,689 )
IT Infrastructure management services
    70,290       70,061       69,916       65,202       275,469       69,385       -1 %     (905 )
Other services
    8,887       8,804       8,040       9,419       35,150       9,015       1 %     128  
                                                                 
Total revenue
    271,659       277,467       273,102       277,131       1,099,359       266,193       -2 %     (5,466 )
                                                                 
                                                                 
Marketing and data services
    18,703       22,262       18,186       20,866       80,017       12,657       -32 %     (6,046 )
IT Infrastructure management services
    8,831       8,520       9,622       2,357       29,330       10,761       22 %     1,930  
Other services
    (1,950 )     (542 )     (1,036 )     (1,090 )     (4,618 )     654       134 %     2,604  
Corporate
    (160 )     (32 )     126       (1,944 )     (2,010 )     -       100 %     160  
                                                                 
Total income from operations
    25,424       30,208       26,898       20,189       102,719       24,072       -5 %     (1,352 )
                                                                 
Margin:
                                                               
                                                                 
Marketing and data services
    9.7 %     11.2 %     9.3 %     10.3 %     10.1 %     6.7 %                
IT Infrastructure management services
    12.6 %     12.2 %     13.8 %     3.6 %     10.6 %     15.5 %                
Other services
    -21.9 %     -6.2 %     -12.9 %     -11.6 %     -13.1 %     7.3 %                
                                                                 
Total
    9.4 %     10.9 %     9.8 %     7.3 %     9.3 %     9.0 %                
                                                                 
  
 
 
12