Attached files

file filename
8-K - FORM 8-K - Dolan Co.d577229d8k.htm

Exhibit 99

 

LOGO

THE DOLAN COMPANY REPORTS SECOND QUARTER 2013 RESULTS

 

   

Second quarter revenues increased 13.5% year-over-year to $47.5 million

 

   

Net loss attributable to The Dolan Company was $140.4 million, or $4.62 per diluted share, including $135.7 million in non-cash items

 

   

Cash earnings were $2.9 million, or $0.10 per diluted share (See “Non-GAAP Financial Measures” below)

 

   

Adjusted EBITDA was $8.4 million (See “Non-GAAP Financial Measures” below)

 

   

Free cash flow was $7.6 million (See “Non-GAAP Financial Measures” below)

MINNEAPOLIS, MN – August 1, 2013 – 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 ended June 30, 2013.

“Recent operating trends continued in the second quarter, as our e-discovery business posted very strong growth, while our mortgage-related business, National Default Exchange, or NDeX, remained under pressure,” said James P. Dolan, chairman, chief executive officer, and president. “We saw balanced demand for both our document review and technology processing segments within the e-discovery business. We appreciate our long-term customers and we are encouraged about our new client opportunities,” Dolan said.

“Once again, our mortgage default-related businesses remained depressed as the industry continues to experience a reduced pace of foreclosure referrals from the largest servicers. Given the lack of visibility and growing losses at NDeX, we have decided to sell certain of those businesses, including NDeX South and NDeX Indiana, which were sold early in the third quarter,” Dolan said.

“Our litigation support segment showed exceptional growth this quarter, although some of it is timing related. Litigation support revenue grew by almost 60% year over year, driven by nearly 75% growth in our e-discovery business as compared to an unusually weak second quarter a year ago. On a sequential basis, DiscoverReady revenues grew by 18% as we saw strong demand from existing clients while continuing to develop and grow a broad pipeline of new clients,” Dolan said.

 

- 1 -


“During the second quarter we continued to make progress in improving our balance sheet. We generated $7.6 million in free cash flow, which was used to pay down our net debt to $140.6 million at the end of the quarter. Our free cash flow was driven primarily by the receipt of a tax refund of approximately $11 million during the quarter, which was offset in part by $4.9 million of cash used by discontinued operations and roughly $1 million of one-time expenses associated with severance and professional fees,” Dolan said.

“In the second quarter, revenues at NDeX declined by 32% compared to last year. However, our reported NDeX results only include revenue from our Michigan and Minnesota operations, since NDeX South and Indiana were sold subsequent to quarter end, and are therefore classified as discontinued operations for the quarter. As we have said before, we are moving NDeX towards a model based on technology services and away from a labor intensive model delivering broader services. At a minimum, this will address the losses and negative cash flow we have been experiencing the past few quarters at NDeX. In the future, we hope to grow the new technology services business on a more consistently profitable basis,” Dolan said.

“Business Information Division revenue declined by almost 10% in the second quarter compared to last year. This was driven by public notice revenues, which declined 16%. Similar to the past couple of quarters, public notice advertising felt the impact of lower mortgage default volumes, which reduced margins and profitability. We believe the decline in public notice revenue should improve at some point in the future,” Dolan said.

“The net loss attributable to The Dolan Company of $140.4 million includes total non-cash impairment charges of $86.1 million, of which $58.4 million was in discontinued operations, and tax expense of $49.6 million, primarily related to a non-cash valuation allowance against all of our deferred tax assets,” Dolan said.

2013 Guidance

Due to the sale of NDeX South and Indiana and the lack of near-term visibility into the company’s remaining mortgage default processing operations, the company has provided only partial 2013 guidance. The guidance discusses revenue and adjusted EBITDA only for its Business Information Division and its litigation support segment as well as corporate costs. The company’s 2013 financial guidance for these segments is:

 

    

2013 Financial Guidance

(dollars in millions)

 

Total revenues (excluding NDeX operations)

   $ 160-$170 million   

Adjusted EBITDA (excluding NDeX operations)

   $ 30-$35 million   

Overall this 2013 guidance is unchanged from that provided last May. This guidance presumes the following: 1) Litigation Support segment revenues and adjusted EBITDA will grow year-over-year by double digit percentages; 2) Business Information Division revenues and adjusted EBITDA will be down year-over-year by high single digits to low double digits; 3) depreciation expense will be $6.4-$6.7 million (including remaining NDeX operations); 4) amortization expense will be $11.5-$11.7 million (including remaining NDeX operations); and 5) there will be 30.2 to 30.4 million fully diluted shares outstanding.

 

- 2 -


This guidance excludes the effect of any M&A activity during the remainder of 2013. It also assumes that there will be no additional material effect on results of operations from current or future 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 the “Regulatory Environment” and “Risk Factors” sections of the company’s SEC reports, including its annual report on Form 10-K for the year ended December 31, 2012, which was filed on March 8, 2013, and Form 10-Q for the quarter ended June 30, 2013, which the company expects to file today.

Second Quarter 2013

Financial results for the three months ended June 30, 2013, and 2012 are as follows:

 

Dollars in thousands, except per share data   

Three Months
Ended

June 30, 2013

   

Three Months
Ended

June 30, 2012

     Year-over-
Year %
Change
 
     (unaudited)     (unaudited)         

Total revenues

   $ 47,461      $ 41,804         13.5

Professional Services Division revenues

     30,864        23,473         31.5

Business Information Division revenues

     16,597        18,331         (9.5 )% 

Operating (loss) income

     (24,751     11,246         (320.1 )% 

Net (loss) income attributable to The Dolan Company

     (140,384     4,917         (2,955.1 )% 

Adjusted EBITDA *

     8,360        7,294         14.6

(Loss) income from continuing operations attributable to The Dolan Company per diluted share

   $ (2.39   $ 0.16         (1,593.8 )% 

Cash earnings *

     2,935        1,595         84.0

Cash earnings per diluted share *

   $ 0.10      $ 0.05         100.0

 

* 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.

Professional Services Division Results

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

 

- 3 -


Division revenues for the second quarter were $30.9 million, an increase of 31.5% from $23.5 million in the second quarter of 2012. The increase was the result of much stronger revenue at DiscoverReady, which was partially offset by lower NDeX file volume.

Note that NDeX second quarter results no longer include a contribution from NDeX South or NDeX Indiana because they were sold subsequent to the end of the quarter and are classified as discontinued operations. For the second quarter of 2013, the combination of NDeX South and Indiana revenues on a pro forma basis would have been $10.8 million with a negative impact on adjusted EBITDA of more than $3 million. Current NDeX results reported here are from the company’s Michigan and Minnesota operations.

NDeX received 10,400 mortgage default files for processing during the second quarter and generated $4.9 million in revenues. This compares to 17,400 files received for processing and $7.3 million in revenues in the second quarter of 2012. The total number of mortgage default files received decreased by more than 30% in the quarter compared to the second quarter of last year.

The litigation support segment contributed $25.9 million in revenues during the second quarter of 2013, an increase of 59.9% from a year ago, with the e-discovery business growing 74.2%. E-discovery growth was driven by both new and existing clients, and benefited from an unusually weak quarter a year ago due to the timing of legal matters.

Direct operating expenses within the Professional Services Division increased 36.4% to $14.1 million during the second quarter of 2013, from $10.3 million for the same period in 2012. Lower direct operating expenses at NDeX were offset by higher direct operating expenses at DiscoverReady. Selling, general and administrative expenses were $10.0 million during the second quarter of 2013, a 2.1% decline from the same period in 2012. NDeX showed an SG&A decline in the quarter, while SG&A at DiscoverReady was essentially flat.

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 19 geographic markets across the United States.

Business Information Division revenues for the second quarter of 2013 were $16.6 million, a 9.5% decrease from $18.3 million in the second quarter of 2012. The majority of the decrease was driven by lower public notice revenues.

Direct operating expenses for the Business Information Division were $6.1 million during the second quarter of 2013, a 6.4% decline compared to $6.5 million last year. In addition, SG&A expenses of $7.4 million were 6.0% lower than last year.

 

- 4 -


Balance Sheet and Liquidity

As of June 30, 2013, the company held $1.7 million of cash and cash equivalents, compared to $1.2 million for the same period last year. During the second quarter of 2013, the company generated $8.9 million of cash from operating activities and had $7.6 million of free cash flow, which is defined as net cash provided by operating activities minus capital expenditures from continuing operations. Second quarter free cash flow includes an income tax refund of $11.2 million. Quarterly capital expenditures from continuing operations were $1.3 million. Days sales outstanding were 74.4 days for the second quarter of 2013, up from 66.0 days in the second quarter of last year.

Total debt outstanding at the end of the second quarter was $142.3 million, of which $115.2 million was under a term loan facility. Net debt was $140.6 million, down $22.0 million from the end of 2012 and a decrease of $30.3 million from a year ago. At June 30, 2013, the combined weighted-average interest rate on the company’s credit facilities was 5.3%. The leverage ratio at the end of the quarter was 4.0 times total debt to trailing twelve-month pro forma adjusted EBITDA, which is down from 4.2 times as of December 31, 2012, and within the maximum of 4.25 times allowed under the senior debt covenants for that period.

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;

 

   

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 from continuing operations.

 

- 5 -


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 income from continuing operations to adjusted EBITDA (in thousands):

 

     Three Months Ended
June 30,
 
     2013     2012  

(Loss) income from continuing operations

   $ (76,849   $ 5,408   

Interest expense, net

     2,479        2,032   

Income tax expense

     49,619        3,806   

Amortization of intangibles

     2,773        3,274   

Depreciation expense

     1,623        1,457   

Impairment of long-lived assets

     27,709        —     

Amortization of Detroit Legal News Publishing intangible

     377        377   

Non-cash compensation expense

     798        1,006   

Non-cash fair value adjustments on earnout liabilities recorded in connection with acquisitions

     —          (10,143

Net distributions to holders of non-controlling interest

     (169     77   
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 8,360      $ 7,294   
  

 

 

   

 

 

 

 

- 6 -


The following is a reconciliation of income from continuing operations to cash earnings and cash earnings per diluted share (in thousands, except per share data):

 

     Three Months Ended
June 30,
 
     2013     2012  

(Loss) income from continuing operations

   $ (76,849   $ 5,408   

Noncontrolling interests

     4,048        (626

Non-cash income tax expense

     49,619        —     

Non-cash compensation expense

     798        1,006   

Non-cash fair value adjustments on earnout liabilities recorded in connection with acquisitions

     —          (10,143

Amortization of intangibles

     2,773        3,274   

Impairment of long-lived assets

     27,709        —     

Amortization of Detroit Legal News Publishing intangible

     377        377   

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

     (5,540     2,299   
  

 

 

   

 

 

 

Cash earnings

   $ 2,935      $ 1,595   
  

 

 

   

 

 

 

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

   $ (2.39   $ 0.16   
  

 

 

   

 

 

 

Cash earnings per diluted share

   $ 0.10      $ 0.05   
  

 

 

   

 

 

 

Weighted average diluted shares outstanding

     30,467        30,356   

Conference Call

The company has scheduled a conference call for Thursday, August 1st, at 8:30 a.m. U.S. Eastern Daylight Time (7:30 a.m. U.S. Central Daylight Time). The dial-in number is (888) 517-2513, and the passcode is 681 4229#. 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 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-Q is available via its Web site at www.thedolancompany.com, or investors can request a hard copy of the 10-Q 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,” “presume,”“pursue,” “outlook,” “look,” “optimistic,” “plan,” “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: our ability to fund our ongoing operations, repay our indebtedness, pay dividends on our preferred stock, fund capital expenditures and make acquisitions; our ability to comply with covenants in our debt instruments; our ability to obtain waivers from our lenders of any failure to comply with covenants in our debt instruments or of events of default; our ability to amend our debt instruments in the future; the possibility that we may have to record significant charges to earnings as a result of impairment of our intangible assets; our ability to retain key personnel; the adverse resolution of a future lawsuit or claim against us; the failure or disruption of our proprietary case management software systems, our document hosting, processing, conversion and review systems, or our website and online networks; the possibility that the number of mortgage default files referred to us may decrease or fail to increase; the risk that our customers or their clients fail to timely pay us for our services, or at all; the effect of existing and future legislation, government investigations, litigation, court orders, settlements and client slow-downs on our mortgage default processing services and public notice operations; our ability to retain key customers and develop new customer relationships in our litigation support services segment and our mortgage default processing and technology businesses; certain key personnel of our subsidiary NDeX also have been shareholders and principal attorneys of our law firm customers and may at times have had interests that differed from or conflict with our interests; our ability to successfully complete the divestiture of our current NDeX businesses on acceptable terms and transition that business to a technology model; the effect of changes in the economies and demographics of the markets that we serve; our ability to accurately value, successfully complete and successfully integrate acquisitions; 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, 2012, which we filed with the SEC on March 8, 2013. 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 Business Development & Investor Relations

(612) 317-9430

Bob.evans@thedolancompany.com

 

- 8 -


The Dolan Company

Condensed Consolidated Balance Sheets

(in thousands, except share data)

 

     June 30,     December 31,  
     2013     2012  
     (unaudited)        
ASSETS     

Current assets

    

Cash and cash equivalents

   $ 1,667     $ 3,509  

Accounts receivable, including unbilled services (net of allowances for doubtful accounts of $1,575 and $1,809 as of June 30, 2013, and December 31, 2012, respectively)

     36,928       60,300  

Unbilled pass-through costs

     —         4,668  

Prepaid expenses and other current assets

     3,746       3,271  

Income tax receivable

     2,779       10,823  

Assets held for sale

     39,316       —    
  

 

 

   

 

 

 

Total current assets

     84,436       82,571  

Investments

     8,679       10,069  

Property and equipment, net

     12,250       18,091  

Finite-lived intangible assets, net

     60,753       162,212  

Goodwill and indefinite-lived intangible assets

     140,871       151,329  

Deferred income taxes

     —         23,358  

Other assets

     1,570       1,910  
  

 

 

   

 

 

 

Total assets

   $ 308,559     $ 449,540  
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities

    

Current portion of long-term debt

   $ 15,105     $ 15,162  

Accounts payable

     15,118       20,860  

Accrued pass-through liabilities

     —         10,617  

Accrued compensation

     6,540       7,941  

Accrued liabilities

     3,719       5,283  

Due to sellers of acquired businesses

     —         5,017  

Deferred revenue

     10,316       13,278  

Liabilities held for sale

     15,650       —    
  

 

 

   

 

 

 

Total current liabilities

     66,448       78,158  

Long-term debt, less current portion

     127,145       150,881  

Deferred income taxes

     31,068       —    

Other liabilities

     6,019       7,240  
  

 

 

   

 

 

 

Total liabilities

     230,680       236,279  
  

 

 

   

 

 

 

Redeemable noncontrolling interest

     14,946       7,283  
  

 

 

   

 

 

 

Commitments and contingencies (Note 15)

    

Stockholders’ equity

    

Common stock, $0.001 par value; authorized: 70,000,000 shares; outstanding: 30,877,522 and 30,955,321 shares as of June 30, 2013, and December 31, 2012, respectively

     31       31  

Preferred stock, $0.001 par value; authorized: 5,000,000 shares;

    

Series A: Junior Participating: designated: 5,000 shares; no shares outstanding

     —          —     

Series B: designated: 1,600,000 shares; outstanding: 700,000 shares as of June 30, 2013, no shares as of December 31, 2012

     1       —     

Other comprehensive loss, net of tax

     (374     (867

Additional paid-in capital

     311,392       301,956  

Accumulated deficit

     (236,508     (88,285
  

 

 

   

 

 

 

Total The Dolan Company stockholders’ equity

     74,542       212,835  

Noncontrolling interest

     (11,609     (6,857
  

 

 

   

 

 

 

Total stockholders’ equity

     62,933       205,978  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 308,559     $ 449,540  
  

 

 

   

 

 

 

 

- 9 -


The Dolan Company

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,  
     2013     2012     2013     2012  

Revenues

        

Professional Services

   $ 30,864     $ 23,473     $ 59,504     $ 49,518  

Business Information

     16,597       18,331       32,373       36,026  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     47,461       41,804       91,877       85,544  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

        

Direct operating: Professional Services

     14,107       10,339       27,401       22,331  

Direct operating: Business Information

     6,097       6,515       12,096       13,029  

Selling, general and administrative

     19,775       19,715       38,454       40,158  

Amortization

     2,773       3,274       5,796       6,561  

Depreciation

     1,623       1,457       3,272       2,998  

Fair value and other adjustments on earnout liabilities and due to seller

     —         (10,143     (5,021     (10,062

Impairment of long-lived assets

     27,709       —         27,709       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     72,084       31,157       109,707       75,015  

Equity in (loss) earnings of affiliates

     (128     599       (96     1,024  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

     (24,751     11,246       (17,926     11,553  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-operating income (expense)

        

Interest expense, net of interest income

     (2,479     (2,032     (5,017     (4,064
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations before income taxes

     (27,230     9,214       (22,943     7,489  

Income tax expense

     (49,619     (3,806     (51,502     (3,102
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations

     (76,849     5,408       (74,445     4,387  

Discontinued operations, net of tax

     (67,583     135       (76,937     979  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (144,432     5,543       (151,382     5,366  

Less: Net loss (income) attributable to noncontrolling interests

     4,048       (626     3,779       (280
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to The Dolan Company

   $ (140,384   $ 4,917     $ (147,603   $ 5,086  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income allocated to preferred shares

     (373     —         (620     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income allocable to common shares

   $ (140,757   $ 4,917     $ (148,223   $ 5,086  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share – basic and diluted:

        

(Loss) income from continuing operations attributable to The Dolan Company

   $ (2.39   $ 0.16     $ (2.32   $ 0.14  

Discontinued operations attributable to The Dolan Company

     (2.22     —         (2.53     0.03  

Net (loss) income allocated to preferred shares

     (0.01     —         (0.02     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to The Dolan Company

     (4.62     0.16       (4.87     0.17  

Weighted average shares outstanding—basic

     30,467       30,276       30,398       30,226  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding—diluted

     30,467       30,356       30,398       30,307  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

- 10 -


The Dolan Company

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2013     2012     2013     2012  

Cash flows from operating activities

        

Net (loss) income

   $ (144,432   $ 5,543      $ (151,382   $ 5,366   

Loss (income) from discontinued operations

     67,583        (135     76,937        (979
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations

     (76,849     5,408        (74,445     4,387   

Distributions received from The Detroit Legal News Publishing, LLC

     595        763        1,295        1,463   

Distributions paid to holders of non-controlling interests

     (169     —          (252     —     

Non-cash operating activities:

        

Amortization

     2,773        3,274        5,796        6,561   

Depreciation

     1,623        1,457        3,272        2,998   

Impairment of long-lived assets

     27,709        —          27,709        —     

Equity in loss (earnings) of affiliates

     128        (599     96        (1,024

Stock-based compensation expense

     798        1,006        1,442        1,901   

Deferred income taxes

     49,204        3,713        50,853        3,713   

Amortization of debt issuance costs

     83        113        167        213   

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

     —          (9,623     (5,021     (9,542

Changes in operating assets and liabilities:

        

Accounts receivable and unbilled pass-through costs

     (3,951     4,724        14        7,682   

Prepaid expenses and other current assets

     11,322        2,176        10,218        1,269   

Other assets

     19        31        17        31   

Accounts payable and accrued liabilities

     953        833        (3,755     (245

Deferred revenue and other liabilities

     (467     (1,268     (982     (102
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash from operating activities – continuing operations

     13,771        12,008        16,424        19,305   

Cash (used in) from operating activities – discontinued operations

     (4,853     3,788        (5,997     4,735   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     8,918        15,796        10,427        24,040   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities

        

Acquisitions and investments

     —          (145     —          (145

Capital expenditures

     (1,347     (695     (3,028     (1,892
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash used in investing activities – continuing operations

     (1,347     (840     (3,028     (2,037

Cash used in investing activities – discontinued operations

     (110     (424     (167     (756
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,457     (1,264     (3,195     (2,793
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities

        

Net payments on senior revolving note

     (4,200     1,500        (1,400     (2,200

Payments on senior long-term debt

     (3,750     (1,250     (22,300     (2,500

Payment on unsecured notes payable

     —          (627     —          (1,247

Proceeds of preferred stock offering, net of offering costs

     —          —          14,967        —     

Net payments of deferred acquisition costs and earnouts

     —          (14,400     —          (14,400

Payments of deferred financing costs

     —          —          —          (313

Payments of preferred stock dividend

     (247     —          (247     —     

Other

     (45     (84     (94     (183
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (8,242     (14,861     (9,074     (20,843
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     (781     (329     (1,842     404   

Cash and cash equivalents at beginning of the period

     2,448        1,485        3,509        752   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of the period

   $ 1,667      $ 1,156      $ 1,667      $ 1,156   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

- 11 -