Filed by Bowne Pure Compliance
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended: September 30, 2008
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the Transition Period From to .
Commission File Number: 001-33603
Dolan Media Company
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
43-2004527 |
(State or other jurisdiction
|
|
(I.R.S. Employer |
of incorporation or organization)
|
|
Identification No.) |
706 Second Avenue South, Suite 1200,
Minneapolis, Minnesota 55402
(Address, including zip code of registrants principal executive offices)
(612) 317-9420
Registrants telephone number, including area code
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, a non-accelerated filer or a smaller reporting company. See definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer o
|
|
Non-accelerated filer þ
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act).
Yes o No þ
On
November 7, 2008, there were 29,952,921 shares of the registrants common stock outstanding.
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
Dolan Media Company
Condensed Consolidated Balance Sheets
(in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash |
|
$ |
1,999 |
|
|
$ |
1,346 |
|
Accounts receivable, including unbilled
services (net of allowances for doubtful
accounts of $1,820 and $1,283 as of
September 30, 2008, and December 31, 2007,
respectively) |
|
|
43,589 |
|
|
|
20,689 |
|
Unbilled pass-through costs |
|
|
9,391 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
5,912 |
|
|
|
2,649 |
|
Deferred income taxes |
|
|
273 |
|
|
|
259 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
61,164 |
|
|
|
24,943 |
|
Investments |
|
|
17,234 |
|
|
|
18,479 |
|
Property and equipment, net |
|
|
24,065 |
|
|
|
13,066 |
|
Finite-life intangible assets, net |
|
|
258,973 |
|
|
|
88,946 |
|
Goodwill |
|
|
122,114 |
|
|
|
79,044 |
|
Other assets |
|
|
1,970 |
|
|
|
1,889 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
485,520 |
|
|
$ |
226,367 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
6,952 |
|
|
$ |
4,749 |
|
Accounts payable |
|
|
11,316 |
|
|
|
6,068 |
|
Accrued pass-through liabilities |
|
|
22,412 |
|
|
|
|
|
Accrued compensation |
|
|
7,443 |
|
|
|
4,677 |
|
Accrued liabilities |
|
|
3,058 |
|
|
|
2,922 |
|
Due to sellers of acquired businesses |
|
|
1,975 |
|
|
|
600 |
|
Deferred revenue |
|
|
13,437 |
|
|
|
11,387 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
66,593 |
|
|
|
30,403 |
|
Long-term debt, less current portion |
|
|
164,750 |
|
|
|
56,301 |
|
Deferred income taxes |
|
|
16,830 |
|
|
|
4,393 |
|
Deferred revenue and other liabilities |
|
|
3,948 |
|
|
|
3,890 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
252,121 |
|
|
|
94,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest in consolidated
subsidiary (redemption value of $14,365 as
of September 30, 2008) |
|
|
15,010 |
|
|
|
2,204 |
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 12) |
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Common stock, $0.001 par value;
authorized: 70,000,000 shares;
outstanding: 29,955,149 and 25,088,718
shares as of September 30, 2008, and
December 31, 2007, respectively |
|
|
30 |
|
|
|
25 |
|
Preferred stock, $0.001 par value;
authorized: 5,000,000 shares; no shares
outstanding |
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
|
290,715 |
|
|
|
212,364 |
|
Accumulated deficit |
|
|
(72,356 |
) |
|
|
(83,213 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
218,389 |
|
|
|
129,176 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
485,520 |
|
|
$ |
226,367 |
|
|
|
|
|
|
|
|
See Notes to Unaudited Condensed Consolidated Interim Financial Statements
1
Dolan Media Company
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Information |
|
$ |
22,211 |
|
|
$ |
20,962 |
|
|
$ |
68,406 |
|
|
$ |
62,030 |
|
Professional Services |
|
|
25,673 |
|
|
|
17,362 |
|
|
|
62,542 |
|
|
|
49,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
47,884 |
|
|
|
38,324 |
|
|
|
130,948 |
|
|
|
111,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating: Business Information |
|
|
7,961 |
|
|
|
7,380 |
|
|
|
23,686 |
|
|
|
21,258 |
|
Direct operating: Professional Services |
|
|
9,941 |
|
|
|
6,008 |
|
|
|
22,688 |
|
|
|
16,905 |
|
Selling, general and administrative |
|
|
18,950 |
|
|
|
15,167 |
|
|
|
51,787 |
|
|
|
44,157 |
|
Amortization |
|
|
3,050 |
|
|
|
1,871 |
|
|
|
7,587 |
|
|
|
5,585 |
|
Depreciation |
|
|
1,501 |
|
|
|
1,206 |
|
|
|
3,790 |
|
|
|
2,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
41,403 |
|
|
|
31,632 |
|
|
|
109,538 |
|
|
|
90,756 |
|
Equity in earnings of The Detroit Legal News
Publishing, LLC |
|
|
1,329 |
|
|
|
1,611 |
|
|
|
4,355 |
|
|
|
3,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
7,810 |
|
|
|
8,303 |
|
|
|
25,765 |
|
|
|
24,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash interest expense related to
redeemable preferred stock |
|
|
|
|
|
|
(9,872 |
) |
|
|
|
|
|
|
(66,132 |
) |
Interest expense, net of interest income |
|
|
(1,931 |
) |
|
|
(3,190 |
) |
|
|
(4,669 |
) |
|
|
(6,618 |
) |
Break-up fee and other income (expense), net |
|
|
(1,489 |
) |
|
|
(8 |
) |
|
|
(1,466 |
) |
|
|
(21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-operating expense |
|
|
(3,420 |
) |
|
|
(13,070 |
) |
|
|
(6,135 |
) |
|
|
(72,771 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and
minority interest |
|
|
4,390 |
|
|
|
(4,767 |
) |
|
|
19,630 |
|
|
|
(48,597 |
) |
Income tax expense |
|
|
(1,471 |
) |
|
|
(1,657 |
) |
|
|
(7,257 |
) |
|
|
(5,764 |
) |
Minority interest in net income of subsidiary |
|
|
(466 |
) |
|
|
(1,091 |
) |
|
|
(1,516 |
) |
|
|
(2,798 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,453 |
|
|
$ |
(7,515 |
) |
|
$ |
10,857 |
|
|
$ |
(57,159 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.09 |
|
|
$ |
(0.38 |
) |
|
$ |
0.42 |
|
|
$ |
(4.46 |
) |
Diluted |
|
$ |
0.09 |
|
|
$ |
(0.38 |
) |
|
$ |
0.42 |
|
|
$ |
(4.46 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
27,926,118 |
|
|
|
19,675,101 |
|
|
|
25,940,102 |
|
|
|
12,812,282 |
|
Diluted |
|
|
28,059,701 |
|
|
|
19,675,101 |
|
|
|
26,105,413 |
|
|
|
12,812,282 |
|
See Notes to Unaudited Condensed Consolidated Interim Financial Statements
2
Dolan Media Company
Condensed Consolidated Statements of Stockholders Equity (Deficit)
(in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Paid-In |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
Balance (deficit) at December 31, 2006 |
|
|
9,324,000 |
|
|
$ |
1 |
|
|
$ |
303 |
|
|
$ |
(29,179 |
) |
|
$ |
(28,875 |
) |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(54,034 |
) |
|
|
(54,034 |
) |
Stock-based compensation expense,
including issuance of restricted
stock (shares are net of
forfeitures) |
|
|
171,563 |
|
|
|
|
|
|
|
970 |
|
|
|
|
|
|
|
970 |
|
Preferred stock series C conversion |
|
|
5,093,155 |
|
|
|
5 |
|
|
|
73,844 |
|
|
|
|
|
|
|
73,849 |
|
Initial public offering proceeds, net
of underwriting discount and offering
costs |
|
|
10,500,000 |
|
|
|
11 |
|
|
|
137,255 |
|
|
|
|
|
|
|
137,266 |
|
Other |
|
|
|
|
|
|
8 |
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance (deficit) at December 31, 2007 |
|
|
25,088,718 |
|
|
$ |
25 |
|
|
$ |
212,364 |
|
|
$ |
(83,213 |
) |
|
$ |
129,176 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,857 |
|
|
|
10,857 |
|
Private placement of common stock,
net of offering costs |
|
|
4,000,000 |
|
|
|
4 |
|
|
|
60,537 |
|
|
|
|
|
|
|
60,541 |
|
Issuance of common stock in a
business acquisition |
|
|
825,528 |
|
|
|
1 |
|
|
|
16,460 |
|
|
|
|
|
|
|
16,461 |
|
Issuance of common stock pursuant to
the exercise of stock options under
the 2007 incentive compensation plan |
|
|
4,714 |
|
|
|
|
|
|
|
13 |
|
|
|
|
|
|
|
13 |
|
Stock-based compensation expense,
including issuance of restricted
stock (shares are net of forfeitures) |
|
|
36,189 |
|
|
|
|
|
|
|
1,341 |
|
|
|
|
|
|
|
1,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance (deficit) at September 30, 2008 (unaudited) |
|
|
29,955,149 |
|
|
$ |
30 |
|
|
$ |
290,715 |
|
|
$ |
(72,356 |
) |
|
$ |
218,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Unaudited Condensed Consolidated Interim Financial Statements
3
Dolan Media Company
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
10,857 |
|
|
$ |
(57,159 |
) |
Distributions received from The Detroit Legal News Publishing, LLC |
|
|
5,600 |
|
|
|
4,200 |
|
Minority interest distributions paid |
|
|
(1,351 |
) |
|
|
(1,814 |
) |
Non-cash operating activities: |
|
|
|
|
|
|
|
|
Amortization |
|
|
7,587 |
|
|
|
5,585 |
|
Depreciation |
|
|
3,790 |
|
|
|
2,851 |
|
Equity in earnings of The Detroit Legal News Publishing, LLC |
|
|
(4,355 |
) |
|
|
(3,856 |
) |
Minority interest |
|
|
1,516 |
|
|
|
2,798 |
|
Stock-based compensation expense |
|
|
1,341 |
|
|
|
564 |
|
Deferred income taxes |
|
|
(576 |
) |
|
|
|
|
Change in value of interest rate swap and accretion of interest on
note payable |
|
|
213 |
|
|
|
698 |
|
Non-cash interest related to redeemable preferred stock |
|
|
|
|
|
|
66,611 |
|
Amortization of debt issuance costs |
|
|
156 |
|
|
|
696 |
|
Change in accounting estimate related to self-insured medical reserve |
|
|
(470 |
) |
|
|
|
|
Changes in operating assets and liabilities, net of effects of
business acquisitions: |
|
|
|
|
|
|
|
|
Accounts
receivable, including pass-through costs (billed and unbilled) |
|
|
(9,354 |
) |
|
|
(3,705 |
) |
Prepaid expenses and other current assets |
|
|
(1,840 |
) |
|
|
(707 |
) |
Other assets |
|
|
90 |
|
|
|
28 |
|
Accounts payable and accrued liabilities |
|
|
1,048 |
|
|
|
4,313 |
|
Deferred revenue |
|
|
1,959 |
|
|
|
(767 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
16,211 |
|
|
|
20,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Acquisitions and investments |
|
|
(183,518 |
) |
|
|
(17,335 |
) |
Capital expenditures |
|
|
(3,957 |
) |
|
|
(5,724 |
) |
Other |
|
|
100 |
|
|
|
130 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(187,375 |
) |
|
|
(22,929 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Net borrowings on senior revolving note |
|
|
90,000 |
|
|
|
|
|
Proceeds from borrowings or conversions on senior term notes (Note 6) |
|
|
25,000 |
|
|
|
10,000 |
|
Payments on senior long-term debt |
|
|
(2,746 |
) |
|
|
(39,750 |
) |
Proceeds from private placement of common stock, net of offering costs |
|
|
60,541 |
|
|
|
|
|
Proceeds from stock options exercises |
|
|
3 |
|
|
|
|
|
Proceeds from initial public offering, net of underwriting discount |
|
|
|
|
|
|
141,593 |
|
Redemption of preferred stock |
|
|
|
|
|
|
(101,089 |
) |
Payments of initial public offering costs |
|
|
|
|
|
|
(3,985 |
) |
Capital contribution from minority partner |
|
|
1,179 |
|
|
|
|
|
Payment on unsecured note payable |
|
|
(1,750 |
) |
|
|
|
|
Payments of deferred financing costs |
|
|
(404 |
) |
|
|
(891 |
) |
Other |
|
|
(6 |
) |
|
|
(30 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
171,817 |
|
|
|
5,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
653 |
|
|
|
3,255 |
|
Cash and cash equivalents at beginning of the period |
|
|
1,346 |
|
|
|
786 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of the period |
|
$ |
1,999 |
|
|
$ |
4,041 |
|
|
|
|
|
|
|
|
See Notes to Unaudited Condensed Consolidated Interim Financial Statements
4
Notes to Unaudited Condensed Consolidated Interim Financial Statements
Note 1. Nature of Business and Significant Accounting Policies
Basis of Presentation: The condensed consolidated balance sheet as of December 31, 2007, which
has been derived from audited financial statements, and the unaudited condensed consolidated
interim financial statements of Dolan Media Company, have been prepared in accordance with
accounting principles generally accepted in the United States for interim financial information and
the instructions to the quarterly report on Form 10-Q and Rule 10-01 of Regulation S-X. Certain
information and footnote disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles have been condensed or omitted pursuant to
these rules and regulations. Accordingly, these unaudited condensed consolidated interim financial
statements should be read in conjunction with the Companys audited consolidated financial
statements and related notes for the year ended December 31, 2007 included in the Companys annual
report on Form 10-K filed on March 28, 2008, with the Securities and Exchange Commission.
In the opinion of management, these unaudited condensed consolidated interim financial
statements reflect all adjustments necessary for a fair presentation of the Companys interim
financial results. All such adjustments are of a normal and recurring nature. The results of
operations for any interim period are not necessarily indicative of results for the full calendar
year. Certain prior year amounts have been reclassified for comparability purposes within the
statement of operations, resulting in an adjustment between direct operating and selling, general
and administrative expense, with no impact on net income.
The accompanying unaudited condensed consolidated interim financial statements include the
accounts of the Company, its wholly-owned subsidiaries and its majority ownership interest in
American Processing Company, LLC (APC). The Company accounts for the percentage interest in APC
that it does not own as a minority interest.
All significant intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates in the Preparation of Financial Statements: The preparation of financial
statements in conformity with accounting principles generally accepted in the United States
requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Actual
results may differ from these estimates. The Company believes the critical accounting policies that
require the most significant assumptions and judgments in the preparation of its consolidated
financial statements include: purchase accounting; valuation of the Companys equity securities
prior to the Companys initial public offering; accounting for and analysis of potential impairment
of goodwill and other finite-life intangible assets; accounting for share-based
compensation; income tax accounting; and allowances for doubtful accounts.
Revenue Recognition: As a result of the acquisition of National Default Exchange Holdings, LP
and affiliates (NDEx) described in Note 3 below, the Company has pass-through items related to
NDExs mortgage default processing services business in California, such as trustee sale
guarantees, title policies, and post and pub charges. In determining whether such pass-through items
should be recorded as revenue in the Companys unaudited condensed consolidated interim financial
statements at the gross amount billed to the customer or at a net amount, the Company follows the
guidance of Emerging Issues Task Force 99-19 (EITF 99-19), Reporting Revenue Gross as a Principal
versus Net as an Agent. Accordingly, it has concluded that such expenses should be recorded at net,
and has recorded them as such in its unaudited condensed consolidated interim financial
statements. The Company has separately shown the unbilled amount of these pass-through costs and
the amount accrued on the face of the balance sheet. Billed
pass-through costs are included in accounts receivable, net. Also, as
a result of this acquisition,
the Company provides real estate title and related services to certain of its law firm customers.
It recognizes revenue associated with these services as those services are performed.
5
New Accounting Pronouncements: In September 2006, the FASB issued Statement of Financial
Accounting Standard (SFAS) No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157
establishes a common definition for fair value to be applied to U.S. generally accepted accounting
principles requiring use of fair value,
establishes a framework for measuring fair value, and expands disclosure about such fair value
measurements. SFAS No. 157 is effective for financial assets and financial liabilities for fiscal
years beginning after November 15, 2007. Issued in February 2008, FSP 157-1 Application of FASB
Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair
Value Measurements for Purposes of Lease Classification or Measurement under Statement 13 removed
leasing transactions accounted for under Statement 13 and related guidance from the scope of SFAS
No. 157. FSP 157-2 Partial Deferral of the Effective Date of Statement 157 (FSP 157-2),
deferred the effective date of SFAS No. 157 for all nonfinancial assets and nonfinancial
liabilities to fiscal years beginning after November 15, 2008.
The implementation of SFAS No. 157 for financial assets and financial liabilities, effective
January 1, 2008, did not have a material impact on the Companys consolidated financial position
and results of operations. The Company is currently assessing the impact of SFAS No. 157 for
nonfinancial assets and nonfinancial liabilities on its consolidated financial position and results
of operations.
SFAS No. 157 defines fair value as the price that would be received to sell an asset or paid
to transfer a liability in an orderly transaction between market participants at the measurement
date (exit price). SFAS No. 157 classifies the inputs used to measure fair value into the following
hierarchy:
|
|
|
|
|
|
|
Level 1
|
|
Unadjusted quoted prices in active markets for
identical assets or liabilities |
|
|
|
|
|
|
|
Level 2 |
|
Unadjusted quoted prices in active markets for similar
assets or liabilities, or |
|
|
|
|
|
|
|
|
|
Unadjusted quoted prices for identical or similar
assets or liabilities in markets that are not active, or |
|
|
|
|
|
|
|
|
|
Inputs other than quoted prices that are observable
for the asset or liability |
|
|
|
|
|
|
|
Level 3
|
|
Unobservable inputs for the asset or liability |
The Company endeavors to use the best available information in measuring fair value. Financial
assets and liabilities are classified in their entirety based on the lowest level of input that is
significant to the fair value measurement. The Company has determined that its financial
liabilities are level 2 in the fair value hierarchy. As of September 30, 2008, the Companys only
financial liabilities accounted for at fair value on a recurring basis were its interest rate
swaps, included in deferred revenue and other liabilities at $1.3 million.
The Company is exposed to market risks related to interest rates. Other types of market risk,
such as foreign currency risk, do not arise in the normal course of its business activities. The
Companys exposure to changes in interest rates is limited to borrowings under its credit facility.
However, as of September 30, 2008, the Company had swap arrangements that convert $40.0 million of
its variable rate term loan into a fixed rate obligation. Under its bank credit facility, the
Company is required to enter into derivative financial instrument transactions, such as swaps or
interest rate caps, in order to manage or reduce its exposure to risk from changes in interest
rates. The Company does not enter into derivatives or other financial instrument transactions for
speculative purposes. The interest rate swaps are valued using market interest rates. As such,
these derivative instruments are classified within level 2.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities (SFAS No. 159). SFAS No. 159 permits an entity to choose, at specified election dates,
to measure eligible financial instruments and certain other items at fair value that are not
currently required to be measured at fair value. An entity must report unrealized gains and losses
on items for which the fair value option has been elected in earnings at each subsequent reporting
date. Upfront costs and fees related to items for which the fair value option is elected must be
recognized in earnings as incurred and not deferred. SFAS No. 159 also establishes presentation and
disclosure requirements designed to facilitate comparisons between entities that choose different
measurement attributes for similar types of assets and liabilities. SFAS No. 159 was effective
beginning January 1, 2008, for the
Company. At the effective date, an entity may elect the fair value option for eligible items
that exist at that date. The entity must report the effect of the first remeasurement to fair value
as a cumulative-effect adjustment to the opening balance of retained earnings. The Company has not
elected the fair value option for eligible items that existed as of January 1, 2008.
6
In
December 2007, the FASB issued SFAS No. 141R,
Business Combinations (SFAS No. 141R), which changes how
the Company will account for business acquisitions. SFAS No. 141R requires the acquiring entity in
a business combination to recognize all (and only) the assets acquired and liabilities assumed in
the transaction and establishes the acquisition-date fair value as the measurement objective for
all assets acquired and liabilities assumed in a business combination. Certain provisions of this
standard will, among other things, impact the determination of acquisition-date fair value of
consideration paid in a business combination (including contingent consideration); exclude
transaction costs from acquisition accounting; and change accounting practices for acquired
contingencies, acquisition-related restructuring costs, in-process research and development,
indemnification assets, and tax benefits. For the Company, SFAS No. 141R is effective for business
combinations and adjustments to an acquired entitys deferred tax asset and liability balances
occurring after December 31, 2008. Upon implementation of SFAS No. 141R, the Company will be
required to expense, in the period incurred, acquisition-related costs, rather than including such
costs in the purchase price. At September 30, 2008, the Company had less than $50,000 of
acquisition-related costs on the balance sheet. The Company is currently evaluating additional
future impacts and disclosures of this standard.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling interests in consolidated
financial statements, an amendment of ARB No. 51
(SFAS No. 160) which establishes new standards governing the
accounting for and reporting of noncontrolling interests (NCIs) in partially owned consolidated
subsidiaries and the loss of control of subsidiaries. Certain provisions of this standard indicate,
among other things, that NCIs (previously referred to as minority interests), in most cases, be
treated as a separate component of equity, not as a liability; that increases and decrease in the
parents ownership interest that leave control intact be treated as equity transactions, rather
than as step acquisitions or dilution gains or losses; and that losses of a partially owned
consolidated subsidiary be allocated to the NCI even when such allocation might result in a deficit
balance. This standard also requires changes to certain presentation and disclosure requirements.
For the Company, SFAS No. 160 is effective beginning January 1, 2009. The provisions of the
standard are to be applied to all NCIs prospectively, except for the presentation and disclosure
requirements, which are to be applied retrospectively to all periods presented. Upon implementation
of SFAS No. 160, the
Company will be required to adjust its minority interest in
consolidated subsidiary (renamed as
noncontrolling interest as a result of SFAS No. 160) recorded on the balance sheet to the amount of
its redemption value, resulting in an adjustment to the Companys statement of operations. The
Company is currently evaluating additional future impacts and disclosures of this standard.
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activitiesan amendment of FASB Statement
No. 133 (SFAS No. 161). The Statement requires companies to
provide enhanced disclosures regarding derivative instruments and hedging activities. It requires
companies to better convey the purpose of derivative use in terms of the risks that the company is
intending to manage. Disclosures about (a) how and why an entity uses derivative instruments,
(b) how derivative instruments and related hedged items are accounted for under SFAS No. 133 and
its related interpretations, and (c) how derivative instruments and related hedged items affect a
companys financial position, financial performance, and cash flows are required. This Statement
retains the same scope as SFAS No. 133 and is effective beginning January 1, 2009 for the Company.
The Company is currently evaluating the impact, if any, that the adoption of this Statement will
have on the consolidated financial statements of the Company.
In April 2008, the FASB issued FASB Staff Position No. FAS 142-3, Determination of the Useful
Life of Intangible Assets (FSP 142-3). FSP 142-3 amends the factors that should be considered in
developing renewal or extension assumptions used to determine the useful life of a recognized
intangible asset under SFAS No. 142, Goodwill and Other Intangible Assets. The intent of FSP
142-3 is to improve the consistency between the useful life of a recognized intangible asset under
SFAS No. 142 and the period of expected cash flows used to measure the fair value of the asset
under SFAS No. 141 (revised 2007) and other U.S. generally accepted
accounting principles (GAAP). FSP 142-3 is effective for the Company beginning January 1, 2009.
The Company is currently evaluating the impact, if any, that the adoption of this Statement will
have on the consolidated financial statements of the Company.
7
Note 2. Basic and Diluted Income (Loss) Per Share
Basic per share amounts are computed, generally, by dividing net income (loss) by the
weighted-average number of common shares outstanding. At September 30, 2008 and 2007, there were
no shares of preferred stock issued and outstanding because the Company converted and then redeemed
all outstanding shares of its preferred stock in connection with the consummation of its initial
public offering on August 7, 2007. See Note 7 for information on the conversion and redemption of
the Companys preferred stock. Diluted per share amounts assume the conversion, exercise, or
issuance of all potential common stock instruments (see Note 11 for information on stock options)
unless their effect is anti-dilutive.
The following table computes basic and diluted net income (loss) per share (in thousands,
except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,453 |
|
|
$ |
(7,515 |
) |
|
$ |
10,857 |
|
|
$ |
(57,159 |
) |
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
28,093 |
|
|
|
19,675 |
|
|
|
26,106 |
|
|
|
12,812 |
|
Weighted average common shares of unvested restricted stock |
|
|
(167 |
) |
|
|
|
|
|
|
(166 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the computation of basic net income (loss)
per share |
|
|
27,926 |
|
|
|
19,675 |
|
|
|
25,940 |
|
|
|
12,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share basic |
|
$ |
0.09 |
|
|
$ |
(0.38 |
) |
|
$ |
0.42 |
|
|
$ |
(4.46 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the computation of basic net income (loss)
per share |
|
|
27,926 |
|
|
|
19,675 |
|
|
|
25,940 |
|
|
|
12,812 |
|
Stock options and restricted stock |
|
|
134 |
|
|
|
|
|
|
|
165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the computation of dilutive net income
(loss) per share |
|
|
28,060 |
|
|
|
19,675 |
|
|
|
26,105 |
|
|
|
12,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share diluted |
|
$ |
0.09 |
|
|
$ |
(0.38 |
) |
|
$ |
0.42 |
|
|
$ |
(4.46 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, 2008 and 2007, options to purchase approximately 1.2
million and 147,000 weighted shares of common stock, respectively, were excluded from the diluted
computation because their effect would have been anti-dilutive. For the nine months ended September
30, 2008 and 2007, options to purchase approximately 13,000 and no weighted shares of common stock,
respectively, were excluded from the diluted computation because their effect would have been
anti-dilutive.
Note 3. Acquisitions
The Company accounts for acquisitions under the purchase method of accounting, in accordance
with SFAS No. 141, Business Combinations. Management is responsible for determining the fair
value of the assets acquired and liabilities assumed at the acquisition date. The fair values of
the assets acquired and liabilities assumed represent managements estimate of fair values.
Management determines valuations through a combination of methods which include internal rate of
return calculations, discounted cash flow models, outside valuations and appraisals and market
conditions. The Company consummated the acquisitions described below during the nine months ended
September 30, 2008. The results of the acquisitions are included in the accompanying condensed consolidated interim
statement of operations from the respective acquisition dates forward.
Legal and Business Publishers, Inc.: On February 13, 2008, the Company acquired the assets of
Legal and Business Publishers, Inc., which include The Mecklenburg Times, an 84-year old court and
commercial publication located in Charlotte, North Carolina, and electronic products, including
www.mecktimes.com and www.mecklenburgtimes.com. For these assets, the Company paid $2.8 million in
cash on the closing date and an additional $500,000 on May 13, 2008. In addition, the Company
incurred acquisition costs of approximately $80,000. In August 2008, the Company also paid Legal
and Business Publishers, Inc. an additional $350,000
because the revenues it earned from the assets during the six-month period following the
closing exceeded the earnout target set forth in the purchase agreement. The Company accounted for
this payment as additional purchase price. The Company may be obligated to pay up to an additional
$150,000 based upon the revenues it earns from the assets during the twelve-month period following
the closing of this acquisition. The Company will also account for this cash payment, if made, as
additional purchase price. These assets are a part of the Companys Business Information segment.
8
Of the $3.6 million of acquired intangibles, the Company has preliminarily allocated $0.6
million to newspaper trade names/mastheads, which is being amortized over 30 years, and $3.0
million to advertising customer lists, which is being amortized over 10 years. The Company has
engaged an independent third-party valuation firm to assist it in estimating the fair value of the
finite-lived intangible assets and this valuation is not yet complete.
Wilford & Geske: On February 22, 2008, APC, a majority owned subsidiary of the Company,
acquired the mortgage default processing services business of Wilford & Geske, a Minnesota law
firm, for $13.5 million in cash. In addition, the Company incurred acquisition costs of
approximately $0.2 million. APC may be obligated to pay up to an additional $2.0 million in
purchase price depending upon the adjusted EBITDA for this business during the twelve months ending
March 31, 2009. In connection with the acquisition of the mortgage default processing services
business of Wilford & Geske, APC appointed the managing attorneys of Wilford & Geske as executive
vice presidents of APC. These assets are part of the Companys Professional Services segment.
In conjunction with this acquisition, APC entered into a services agreement with Wilford &
Geske that provides for the exclusive referral of files from the law firm to APC for processing for
an initial term of fifteen years, with such term to be automatically extended for up to two
successive ten year periods unless either party elects to terminate the term then-in-effect with
prior notice. Under the agreement, APC is paid a fixed fee for each foreclosure, bankruptcy,
eviction, and, to a lesser extent, litigation, reduced redemption and torrens action case file for
residential mortgages that are in default referred by Wilford & Geske for processing. The fixed fee
per file increases on an annual basis to account for inflation as measured by the consumer price
index.
Of the $13.6 million of acquired intangibles, the Company has preliminarily allocated the
entire amount to a long-term service agreement, which is being amortized over 15 years,
representing its initial contractual term. The Company has engaged an independent third-party
valuation firm to assist in estimating the fair value of the identified intangibles and this
valuation is not yet complete.
Minnesota Political Press: On March 14, 2008, the Company acquired the assets of Minnesota
Political Press, Inc. and Quadriga Communications, LLC, which includes the publication, Politics in
Minnesota, for a purchase price of $285,000 plus acquisition costs of approximately $49,000. The
Company has preliminarily allocated the entire purchase price to a customer list, which is being
amortized over two years. These assets are part of the Companys Business Information segment.
Midwest Law Printing Co., Inc.: On June 30, 2008, the Company acquired the assets of Midwest
Law Printing Co., Inc., which provides printing and appellate services in Chicago, Illinois. The
Company paid $600,000 in cash for the assets at closing. Acquisition costs associated with this
purchase were immaterial. The Company is also obligated to pay the seller $75,000 on the first
anniversary of closing, which was held back to secure indemnification claims. The Company may be
obligated to pay the seller up to an additional $225,000 in three annual installments of up to
$75,000 each based upon the revenues it earns from the assets in each of the three years following
closing. The purchase price has been preliminarily allocated to a customer list, which is being
amortized over seven years, and working capital in the amount of $25,000. These assets are part of
the Companys Professional Services segment.
National Default Exchange, L.P. and related entities: On September 2, 2008, APC acquired all
of the outstanding equity interests in National Default Exchange Management, Inc., National Default
Exchange Holdings, LP, THP/NDEx AIV, Corp., and THP/NDEx AIV, LP (all of such entities referred to
collectively as NDEx). NDEx provides mortgage default processing services, primarily for the law
firm Barrett Daffin Frappier Turner & Engel, LLP in Texas. NDEx also provides these services to
affiliates of the Barrett law firm in California and Georgia as well as directly to mortgage
lenders and loan servicers in California. NDEx also operates a real estate title company. APC
acquired the equity interests of NDEx for a total of $167.5 million in cash, of which
$151.0 million was paid to or on behalf of the sellers of NDEx, or their designees, $15.0
million was placed in escrow to secure payment of indemnification claims and an additional $1.5
million was held back pending working capital adjustments.
In addition to the cash payments, APC
also issued to the sellers of NDEx an aggregate 6.1% interest in APC, which had an estimated fair
market value of approximately $11.6 million on July 28, 2008, the date the parties signed the
equity purchase agreement. The Company also issued to the sellers of NDEx, or their designees,
825,528 shares of its common stock, which had a fair market value of $16.5 million based upon the
average of the daily last reported closing price for a share of the Companys common stock on the
five consecutive trading days beginning on and including July 24, 2008, two trading days prior to
the date the Company announced this acquisition. The Company incurred transaction costs of
approximately $1.1 million in connection with the acquisition. In addition to the payments and
issuance of APC interests and common stock described above, the Company may be obligated to pay the
sellers of NDEx up to an additional $13.0 million in cash based upon the adjusted EBITDA for NDEx
during the first twelve months following the closing of the acquisition. If the adjusted EBITDA for
NDEx equals or exceeds $28.0 million during such twelve-month period, the Company will pay the
sellers the maximum $13.0 million earnout payment. However, the maximum earnout payment of $13.0
million will be reduced by $7.50 for each $1.00 that NDExs adjusted EBITDA for such twelve month
period is less than the $28.0 million target.
9
In connection with this acquisition, NDEx amended and restated its services agreement
with the Barrett law firm. The services agreement provides for the exclusive referral of
residential mortgage default files from the Barrett law firm to NDEx for servicing. This agreement
has an initial term of twenty-five years, which term may be automatically extended for successive
five year periods unless either party elects to terminate the term then-in-effect with prior
notice. Under the services agreement, NDEx is paid a fixed fee for each residential mortgage
default file referred by the Barrett law firm to NDEx for servicing, with the amount of such fixed
fee being based upon the type of file. In addition, the Barrett law firm pays NDEx a monthly
trustee foreclosure administration fee. The amount of such fee is based upon the number of files
the Barrett law firm has referred to NDEx for processing during the month. NDEx may amend these
fees on a quarterly basis during 2009 and on an annual basis beginning in 2010 upon notice to the
Barrett law firm. However, if the Barrett law firm files a timely notice of objection to the
proposed amended fees, NDEx and the Barrett law firm have agreed to negotiate amended fees that are
agreeable
to both parties or to retain the existing fees. In addition to the services agreement, NDEx also
entered into noncompetition agreements with the key managers of NDEx and with the Barrett law firm.
The sellers of NDEx include Michael C. Barrett, Jacqueline M. Barrett, Mary A. Daffin, Robert F.
Frappier, James C. Frappier, Abbe L. Patton and Barry Tiedt, all of whom also remained employees of
NDEx. Each of these individuals, except Jacqueline M. Barrett, Abbe L. Patton and Barry Tiedt, are
also attorneys for the Barrett law firm.
Of the total
purchase price, the Company has preliminarily allocated $154.0 million to the long-term services
agreement, which is being amortized over 25 years, representing its initial contractual term,
$5.0 million to noncompetition agreements, which are being amortized over 5 years, and $42.5
million to goodwill. Of the $200.0 million allocated to intangibles and goodwill, approximately
$159.3 million is tax deductible. The Company allocated the goodwill to its Professional Services
segment. The Company has engaged an independent third-party valuation firm to assist it in
determining the estimated fair value of the identified intangibles and this valuation is not yet
complete. The Company paid a premium over the fair value of the net tangible and identified
intangible assets acquired in the acquisition (i.e., goodwill) because the acquired business is a
complement to APC and it anticipates cost savings and revenue synergies through combined general
and administrative and corporate functions.
The Company has also recorded working capital for cash ($3.1 million), accounts receivable, net and unbilled
pass-through costs ($22.9 million), accounts payable and accrued
pass-through liabilities ($24.3 million) and other
items of working capital that existed on September 2, 2008 (the closing date of the acquisition) in accordance with the
terms of the equity purchase agreement. In addition, the Company recorded a preliminary estimated deferred tax
liability of $13.0 million related to the difference between the tax basis and book basis of the assets acquired.
As a result of this acquisition, the Company has a number of duplicative positions between
NDEx and APC and is in the process of evaluating the elimination of these positions to achieve
synergies and cost savings in combining these functions. Accordingly, the Company recorded, as
additional purchase price, a liability of $1.5 million for the
estimated severance costs related to involuntary employee terminations resulting from the
anticipated elimination of these positions, which is expected to be paid out in cash within the
next twelve months. This liability was included as goodwill in the allocation of the purchase price
in accordance with SFAS No. 141and EITF Issue No. 95-3 Recognition of Liabilities in Connection
with a Purchase Business Combination. This liability may change as the Company continues to
evaluate this plan.
10
The following table provides further unaudited information on the Companys preliminary
purchase price allocations for the aforementioned 2008 acquisitions. The purchase price allocation
of each acquisition is preliminary pending the following items: (1) completion of the final
valuations of intangible assets associated with those transactions; (2) finalization and full
implementation of the elimination of duplicative positions resulting from the NDEx transaction; and
(3) finalization of the calculation of the deferred tax liability associated with the NDEx
acquisition. These preliminary allocations of purchase price are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midwest |
|
|
|
|
|
|
|
|
|
Legal and |
|
|
|
|
|
|
MN |
|
|
Law |
|
|
|
|
|
|
|
|
|
Business |
|
|
Wilford & |
|
|
Political |
|
|
Printing |
|
|
|
|
|
|
|
|
|
Publishers |
|
|
Geske |
|
|
Press |
|
|
Co., Inc. |
|
|
NDEx |
|
|
Total |
|
Assets acquired and liabilities assumed at
their fair values: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working capital (deficit) |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
10 |
|
|
$ |
(2,618 |
) |
|
$ |
(2,608 |
) |
Property and equipment |
|
|
50 |
|
|
|
122 |
|
|
|
|
|
|
|
|
|
|
|
3,090 |
|
|
|
3,262 |
|
Software |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,624 |
|
|
|
7,624 |
|
Long-term service contract |
|
|
|
|
|
|
13,573 |
|
|
|
|
|
|
|
|
|
|
|
154,000 |
|
|
|
167,573 |
|
Other finite-life intangible assets |
|
|
3,645 |
|
|
|
|
|
|
|
334 |
|
|
|
650 |
|
|
|
5,000 |
|
|
|
9,629 |
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,470 |
|
|
|
42,470 |
|
Deferred tax liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,000 |
|
|
|
13,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration, including direct expenses |
|
$ |
3,695 |
|
|
$ |
13,695 |
|
|
$ |
334 |
|
|
$ |
660 |
|
|
$ |
196,566 |
|
|
$ |
214,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other acquisition related costs: During the third quarter of 2008, the Company wrote off $0.4
million of professional fees incurred in connection with potential acquisitions that the Company is
no longer pursuing, which the Company has included in corporate selling, general and
administrative expenses. During the first quarter of 2008, the
Company wrote off $0.2 million of professional fees in
connection with a potential acquisition the Company is no longer
pursuing, which the Company included in the Professional Services
segments selling, general and administrative expenses.
Break-up fee: Pursuant to its agreement with the sellers of a business that the Company
intended to acquire, the Company paid $1.5 million to such sellers during the third quarter of 2008
because the Company was unable to obtain debt financing on terms and timing satisfactory to it to
close the acquisition. The Company has included this expense in
Break-up fee and other Income (Expense), net.
Pro Forma Information (unaudited): Actual results of operations of the companies acquired in
2008 and 2007 are included in the unaudited condensed consolidated interim financial statements
from the dates of acquisition. The unaudited pro forma condensed consolidated statement of
operations of the Company, set forth below, gives effect to the following acquisitions: (1) all of
the outstanding equity interests of NDEx acquired in September 2008, (2) the assets of Midwest
Law Printing Co., Inc. acquired in June 2008, (2) the mortgage default processing services business
of Wilford & Geske acquired in February 2008, (3) the assets of Legal & Business Publishers, Inc.
acquired in February 2008, (4) the purchase of minority interests in APC from Trott & Trott and
Feiwell & Hannoy in November 2007, (5) the assets of Venture Publications, Inc. acquired in March
2007, and (6) the mortgage default processing services business of Feiwell & Hannoy acquired in
January 2007, using the purchase method as if the acquisitions occurred on January 1, 2007. We did
not include the acquisition of the assets of Minnesota Political Press, Inc. and Quadriga
Communications, LLC because their impact on the Companys pro forma results of operations would be
immaterial. These amounts are not necessarily indicative of the consolidated results of operations
for future years or actual results that would have been realized had the acquisitions occurred as
of the beginning of each such year. Amounts in this table are in thousands, except per share data.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
61,446 |
|
|
$ |
56,919 |
|
|
$ |
186,519 |
|
|
$ |
167,699 |
|
Net income (loss) |
|
|
2,636 |
|
|
|
(6,873 |
) |
|
|
11,799 |
|
|
|
(55,411 |
) |
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.09 |
|
|
$ |
(0.34 |
) |
|
$ |
0.44 |
|
|
$ |
(4.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.09 |
|
|
$ |
(0.34 |
) |
|
$ |
0.44 |
|
|
$ |
(4.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
28,482 |
|
|
|
20,501 |
|
|
|
26,675 |
|
|
|
13,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
28,885 |
|
|
|
20,501 |
|
|
|
26,930 |
|
|
|
13,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
Note 4. Investments
Investments consisted of the following at September 30, 2008 and December 31, 2007 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting |
|
|
Percent |
|
|
September 30, |
|
|
December 31, |
|
|
|
Method |
|
|
Ownership |
|
|
2008 |
|
|
2007 |
|
|
The Detroit Legal News Publishing, LLC |
|
Equity |
|
|
35 |
|
|
$ |
16,334 |
|
|
$ |
17,579 |
|
GovDelivery, Inc. |
|
Cost |
|
|
15 |
|
|
|
900 |
|
|
|
900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
$ |
17,234 |
|
|
$ |
18,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Detroit Legal News Publishing, LLC: The Company owns a 35% membership interest in The
Detroit Legal News Publishing, LLC (DLNP). The Company accounts for this investment using the
equity method. Under DLNPs membership operating agreement, the Company receives quarterly
distributions based on its ownership percentage.
The difference between the Companys carrying value and its 35% share of the members equity
of DLNP relates principally to an underlying customer list at DLNP that is being amortized over its
estimated economic life through 2015.
The following tables summarize certain key information relative to the Companys investment in
DLNP as of September 30, 2008 and December 31, 2007, and for the three and nine months ended
September 30, 2008 and 2007 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
As of December 31, |
|
|
|
2008 |
|
|
2007 |
|
Carrying value of investment |
|
$ |
16,334 |
|
|
$ |
17,579 |
|
Underlying finite-lived customer list, net of amortization |
|
|
10,806 |
|
|
|
11,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Equity in earnings of DLNP, net of
amortization of
customer list |
|
$ |
1,329 |
|
|
$ |
1,611 |
|
|
$ |
4,355 |
|
|
$ |
3,856 |
|
Distributions received |
|
|
2,100 |
|
|
|
1,400 |
|
|
|
5,600 |
|
|
|
4,200 |
|
Amortization expense |
|
|
377 |
|
|
|
364 |
|
|
|
1,131 |
|
|
|
1,082 |
|
DLNP publishes one daily and ten weekly court and commercial newspapers located in
southeastern Michigan. Summarized financial information for DLNP for the three and nine months
ended September 30, 2008 and 2007 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues |
|
$ |
11,676 |
|
|
$ |
11,609 |
|
|
$ |
36,113 |
|
|
$ |
30,698 |
|
Cost of revenues |
|
|
4,874 |
|
|
|
4,420 |
|
|
|
14,413 |
|
|
|
11,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
6,802 |
|
|
|
7,189 |
|
|
|
21,700 |
|
|
|
18,766 |
|
Selling, general and administrative expenses * |
|
|
1,593 |
|
|
|
1,481 |
|
|
|
4,825 |
|
|
|
4,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income * |
|
|
5,209 |
|
|
|
5,708 |
|
|
|
16,875 |
|
|
|
14,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,873 |
|
|
$ |
5,644 |
|
|
$ |
15,673 |
|
|
$ |
14,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companys 35% share of net income |
|
$ |
1,706 |
|
|
$ |
1,975 |
|
|
$ |
5,486 |
|
|
$ |
4,938 |
|
Less amortization of intangible assets |
|
|
377 |
|
|
|
364 |
|
|
|
1,131 |
|
|
|
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of DLNP, LLC |
|
$ |
1,329 |
|
|
$ |
1,611 |
|
|
$ |
4,355 |
|
|
$ |
3,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
For comparison purposes only, the Company has changed the selling, general and administrative
expenses and operating income presented here for the three and nine months ended September 30, 2007
from those previously reported to reflect current year treatment of Michigan business taxes as a
non-operating expense as a result of changes in Michigan tax law. |
12
GovDelivery, Inc.: In addition to the Companys 15% ownership of GovDelivery, James P. Dolan,
the Companys chairman, chief executive officer and president personally owns 50,000 shares of
GovDelivery, Inc. He also served as a member of GovDeliverys board of directors until his
resignation in March 2008. The Company accounts for its investment in GovDelivery using the cost
method of accounting.
Note 5. Goodwill and Finite-life Intangible Assets
Goodwill: Goodwill represents the excess of the cost of an acquired entity over the net of
the amounts assigned to acquired tangible and finite-life intangible assets and assumed
liabilities. Identified intangible assets represent assets that lack physical substance but can be
distinguished from goodwill.
The following table represents the balances as of September 30, 2008 and December 31, 2007 and
changes in goodwill by segment for the nine months ended September 30, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business |
|
|
Professional |
|
|
|
|
|
|
Information |
|
|
Services |
|
|
Total |
|
Balance as of December 31, 2007 |
|
$ |
58,632 |
|
|
$ |
20,412 |
|
|
$ |
79,044 |
|
Venture Publications, Inc.* |
|
|
600 |
|
|
|
|
|
|
|
600 |
|
NDEx |
|
|
|
|
|
|
42,470 |
|
|
|
42,470 |
|
|
|
|
|
|
|
|
|
|
|
Balance as of September 30, 2008 |
|
$ |
59,232 |
|
|
$ |
62,882 |
|
|
$ |
122,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Represents additional cash payment paid to Venture Publications, Inc. in connection with the
acquired assets achieving certain revenue targets set forth in the asset purchase agreement. This
has been accounted for as additional purchase price. |
Finite-Life Intangible Assets: The following table summarizes the components of finite-life
intangible assets as of September 30, 2008 and December 31, 2007 (in thousands, except amortization
periods):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2008 |
|
|
As of December 31, 2007 |
|
|
|
Amortization |
|
|
Gross |
|
|
Accumulated |
|
|
|
|
|
|
Gross |
|
|
Accumulated |
|
|
|
|
|
|
Period |
|
|
Amount |
|
|
Amortization |
|
|
Net |
|
|
Amount |
|
|
Amortization |
|
|
Net |
|
Mastheads and tradenames |
|
|
30 |
|
|
$ |
11,939 |
|
|
$ |
(1,697 |
) |
|
$ |
10,242 |
|
|
$ |
11,298 |
|
|
$ |
(1,401 |
) |
|
$ |
9,897 |
|
Advertising customer lists |
|
|
5-11 |
|
|
|
16,445 |
|
|
|
(5,881 |
) |
|
|
10,564 |
|
|
|
13,441 |
|
|
|
(4,736 |
) |
|
|
8,705 |
|
Subscriber customer lists |
|
|
2-14 |
|
|
|
7,645 |
|
|
|
(2,482 |
) |
|
|
5,163 |
|
|
|
7,311 |
|
|
|
(1,959 |
) |
|
|
5,352 |
|
Professional services
customer lists |
|
|
7 |
|
|
|
7,632 |
|
|
|
(3,445 |
) |
|
|
4,187 |
|
|
|
6,982 |
|
|
|
(2,674 |
) |
|
|
4,308 |
|
Noncompete agreements |
|
|
5 |
|
|
|
5,750 |
|
|
|
(378 |
) |
|
|
5,372 |
|
|
|
750 |
|
|
|
(182 |
) |
|
|
568 |
|
APC long-term service
contracts |
|
|
15 |
|
|
|
59,874 |
|
|
|
(7,727 |
) |
|
|
52,147 |
|
|
|
46,300 |
|
|
|
(4,810 |
) |
|
|
41,490 |
|
APC customer lists |
|
|
14 |
|
|
|
13,267 |
|
|
|
(819 |
) |
|
|
12,448 |
|
|
|
13,357 |
|
|
|
(82 |
) |
|
|
13,275 |
|
Customer relationship |
|
|
14 |
|
|
|
3,283 |
|
|
|
(439 |
) |
|
|
2,844 |
|
|
|
3,283 |
|
|
|
(267 |
) |
|
|
3,016 |
|
SunWel contract |
|
|
7 |
|
|
|
3,322 |
|
|
|
(803 |
) |
|
|
2,519 |
|
|
|
2,821 |
|
|
|
(486 |
) |
|
|
2,335 |
|
Exhibitor customer list |
|
|
1 |
|
|
|
404 |
|
|
|
(404 |
) |
|
|
|
|
|
|
404 |
|
|
|
(404 |
) |
|
|
|
|
NDEx long-term service
contracts |
|
|
25 |
|
|
|
154,000 |
|
|
|
(513 |
) |
|
|
153,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangibles |
|
|
|
|
|
$ |
283,561 |
|
|
$ |
(24,588 |
) |
|
$ |
258,973 |
|
|
$ |
105,947 |
|
|
$ |
(17,001 |
) |
|
$ |
88,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amortization expense for finite-life intangible assets for the three months ended
September 30, 2008 and 2007 was approximately $3.1 million and $1.9 million, respectively. Total
amortization expense for finite-life
intangible assets for the nine months ended September 30, 2008 and 2007 was approximately $7.6
million and $5.6 million, respectively.
13
In accordance with SFAS No. 142, Goodwill and Other Intangible Assets (SFAS No. 142), and
SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144),
the Company will perform the annual impairment test of its goodwill and finite-life intangible
assets for each of its reporting units as of November 30, 2008, unless a triggering event occurs
prior to that measurement date. Subsequent to September 30, 2008, the Companys stock price has
declined significantly, and its market capitalization has declined from approximately $302 million
at September 30, 2008 to a current market capitalization of approximately $117 million at November
7, 2008. The Companys stockholders equity at September 30, 2008 was $218 million. The Company
currently believes that the subsequent decline in its market capitalization is not a triggering
event that would require an interim impairment measurement.
For purposes of testing goodwill, the Company will estimate the fair value of each of its
reporting units utilizing several fair value measurement techniques, including two market and one
income estimates. Under the market approach, the fair value of the enterprise will be estimated
based upon the fair value of the invested capital for the Company, as well as a separate comparison
to revenue and earnings before interest, taxes, depreciation, and amortization (EBITDA), and
multiples for similar publicly traded companies. The fair value estimates using both market
approaches will include a control premium similar to those observed for historical similar company
market transactions. Under the income approach, the fair value of the enterprise will be estimated
based upon the present value of estimated future cash flows for the Company. The income approach
is dependent on a number of critical management assumptions, including estimates of foreclosure
volumes, appropriate discount rates and other relevant assumptions. As part of this process, the
Company will reconcile from the total reported market capitalization
based upon its November 30, 2008 share price to the analysis prepared above.
Given the uncertain political and regulatory environment regarding mortgage foreclosures, the
tight credit markets, the volatility of the Companys stock price and any resulting decline in its
market capitalization, along with other uncertainties, the Company can provide no assurances that,
if such conditions continue, they will not trigger an interim impairment measurement of the
Companys goodwill and finite-life intangible assets, the result of which may be that the Company
is required to record a material impairment charge. The Company will continue to monitor these
conditions and events to determine whether they warrant interim asset impairment testing.
Note 6. Long-Term Debt, Capital Lease Obligation
At September 30, 2008 and December 31, 2007, long-term debt consisted of the following (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
September |
|
|
December 31, |
|
|
|
30, 2008 |
|
|
2007 |
|
Senior secured debt (see below): |
|
|
|
|
|
|
|
|
Senior variable-rate term note, payable in quarterly
installments with a balloon payment due August 8,
2014 |
|
$ |
71,004 |
|
|
$ |
48,750 |
|
Senior variable-rate revolving note due August 8, 2012 |
|
|
99,000 |
|
|
|
9,000 |
|
|
|
|
|
|
|
|
Total senior secured debt |
|
|
170,004 |
|
|
|
57,750 |
|
Unsecured note payable |
|
|
1,695 |
|
|
|
3,290 |
|
Capital lease obligations |
|
|
3 |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
171,702 |
|
|
|
61,050 |
|
Less current portion |
|
|
6,952 |
|
|
|
4,749 |
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
$ |
164,750 |
|
|
$ |
56,301 |
|
|
|
|
|
|
|
|
Senior Secured Debt: At September 30, 2008, the Company and its consolidated subsidiaries had
a credit agreement with U.S. Bank, NA and other syndicated lenders, referred to collectively as
U.S. Bank, for a $200.0 million senior secured credit facility comprised of a term loan facility in
an initial aggregate amount of $50.0 million due and payable in quarterly installments with a final
maturity date of August 8, 2014 and a revolving credit facility in an aggregate amount of up to
$150.0 million with a final maturity date of August 8, 2012. At September 30, 2008, the credit
facility was governed by the terms and conditions of a Second Amended and Restated Credit Agreement
dated August 8, 2007, as amended by that First Amendment to Second Amended and Restated Credit
Agreement dated July 28, 2008 (described below). In accordance with the terms of this credit
agreement, if at any time the outstanding principal balance of revolving loans under the revolving
credit facility
exceeds $25.0 million, such revolving loans will convert to an amortizing term loan, in the
amount that the Company designates if it gives notice, due and payable in quarterly installments with a final maturity
date of August 8, 2014. See Note 13 for information about a conversion occurring after September
30, 2008.
14
During the three months ended September 30, 2008, the Company drew $99.0 million from its
credit line to fund, in part, the acquisition of NDEx. During the nine months ended September 30,
2008, the Company drew $115.0 million, which funded the acquisition of the assets of Legal &
Business Publishers, Inc., the acquisition of the mortgage default processing services business of
Wilford & Geske, the acquisition of NDEx and general working capital needs. In March 2008, the
Company converted $25.0 million of the revolving loan then-outstanding under the credit facility to
a term loan. At September 30, 2008, the Company had net unused available capacity of
approximately $26.0 million on its revolving credit facility, after taking into account the senior
leverage ratio requirements under the credit facility. At September 30, 2008, the weighted-average
interest rate on the senior term note was 5.6%.
As noted above, the Company and its consolidated subsidiaries entered into a First Amendment
to the Second Amended and Restated Credit Agreement on July 28, 2008. In addition to approving the
acquisition of NDEx (see Note 3) and waiving the requirement that the Company use 50% of the
proceeds from the private placement (see Note 7) to pay down indebtedness under the credit
facility, the amendment (1) reduces the senior leverage ratio the Company and its consolidated
subsidiaries are required to maintain as of the last day of each fiscal quarter from no more than
4.50 to 1.00 to no more than 3.50 to 1.00 and (2) increases the interest rate margins charged on
the loans under the credit facility to up to 1.0%. The Company paid approximately $296,000 in fees in
connection with this amendment.
Unsecured Note Payable: On January 9, 2008, APC made a $1.75 million payment to Feiwell &
Hannoy on a $3.5 million non-interest bearing promissory note APC issued in connection with the
acquisition of the mortgage default processing services business of Feiwell & Hannoy in January
2007. The second installment of $1.75 million is due January 9, 2009.
Note 7. Common and Preferred Stock
At September 30, 2008, the Company had 70,000,000 shares of common stock and 5,000,000 shares
of preferred stock authorized and 29,955,149 shares of common stock and no shares of preferred
stock outstanding. All authorized shares of preferred stock are undesignated.
In connection with the Companys initial public offering on August 7, 2007, the Company
effected a 9 for 1 stock split of the Companys outstanding shares of common stock through a
dividend of 8 shares of common stock for each share of common stock outstanding immediately prior
to the consummation of the initial public offering. At the time of the initial public offering, the
Companys preferred stock was divided into Series A, Series B and Series C preferred stock. In
connection with the initial public offering, the Company converted all outstanding shares of Series
C preferred stock into shares of Series A preferred stock, Series B preferred stock and common
stock. The Company then used $101.1 million of the net proceeds of the initial public offering to
redeem all of the outstanding shares of Series A preferred stock (including all accrued and unpaid
dividends and shares issued upon conversion of the Series C preferred stock) and Series B preferred
stock (including shares issued upon conversion of the Series C preferred stock). As a result of the
redemption, there are no shares of preferred stock issued and outstanding as of September 30, 2008
or December 31, 2007. Accordingly, the Company did not record any non-cash interest expense related
to its preferred stock for the three or nine months ended September 30, 2008.
On July 30, 2008, the Company sold 4,000,000 unregistered shares of its common stock for
$16.00 per share. The Company received net proceeds of approximately $60.5 million from this
private placement, all of which it used to fund, in part, the
acquisition of NDEx.
Also, as partial consideration for the acquisition of NDEx on September 2, 2008, the Company
issued 825,528 shares of its common stock to the sellers of NDEx or their designees, as applicable.
15
Note 8. Income Taxes
The provision of income taxes is based upon estimated annual effective tax rates in the tax
jurisdictions in which the Company operates. For the nine months ended September 30, 2008 and 2007,
the Company used an effective tax rate of 40% and 39%, respectively, based on its annual projected
income in accordance with Accounting Principles Board Opinion No. 28, Interim Financial Reporting
(APB No. 28) Pursuant to the principles of APB No. 28 and FASB Interpretation No. 18 (as
amended) Accounting for Income Taxes in Interim Periods, an Interpretation of APB Opinion No. 28,
the Company treated the dividend accretion deduction reflected in its ordinary income in the nine
months ended September 30, 2007, as an unusual item in computing its annual effective tax rate.
This deduction was associated with the Companys non-cash interest expense related to its Series C
preferred stock, shares of which were outstanding until August 7, 2007. See Note 7 for more
information about the conversion and redemption of the Series C preferred stock in connection with
the Companys initial public offering.
The Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty
in Income Taxes an Interpretation of FASB Statement No. 109 (FIN 48), on January 1, 2007. As
a result of the implementation of FIN 48, the Company recognized no adjustment in the liability for
unrecognized income tax benefits. At the adoption date of January 1, 2007, the Company had $197,000
of gross unrecognized tax benefits, or $153,000 of unrecognized tax benefits, including interest
and net of federal benefit. The total amount of unrecognized tax benefits that would affect the
Companys effective tax rate, if recognized, was $171,000 as of December 31, 2007. There were no
significant adjustments for the unrecognized income tax benefits for the nine months ended
September 30, 2008.
During
the second quarter of 2008, the Internal Revenue Service
(IRS) commenced an audit of the
Companys federal tax returns for the years ended December 31, 2005 and 2006. During the third
quarter of 2008, the IRS completed their examination of both tax years resulting in an additional
income tax expense of $122,000 for the three and nine months ended September 30, 2008.
Note 9. Major Customers and Related Parties
APC
(and its wholly-owned subsidiary, NDEx) has six major law firm customers. APC or NDEx, as
applicable, have entered services agreements with these customers that provide for the exclusive
referral of mortgage default and other files for processing. APCs agreements with Trott & Trott,
P.C., Feiwell & Hannoy Professional Corporation, and Wilford & Geske, P.A., have terms of fifteen
years, which renew automatically for successive ten year periods unless either party elects to
terminate the term then-in-effect upon prior written notice. NDExs agreements with the Barrett law
firm and its affiliates have terms of twenty-five years, which renew automatically for successive
five year periods unless either party elects to terminate the term then-in-effect upon prior
written notice. These customers pay APC monthly for its services.
David A. Trott, chairman and chief executive officer of APC, is also the managing attorney of
Trott & Trott, P.C., a customer of APC. The term of APCs services agreement with Trott & Trott
expires in 2021, but is subject to two successive automatic renewals as described above. Mr. Trott
owns a majority interest in Trott & Trott. Until February 2008, Trott & Trott owned a 9.1% interest
in APC, when it assigned its interest in APC to APC Investments, LLC, a limited liability company
owned by the shareholders of Trott & Trott, including Mr. Trott and APCs two executive vice
presidents in Michigan. Together, these three individuals own
approximately 98.0% of APC Investments. APC also pays
Net Director, LLC and American Servicing Corporation for services provided to APC. Mr. Trott has an
11.1% and 50.0% ownership interest in Net Director and American Servicing Corporation, respectively.
In the first quarter of 2008, APC and Trott & Trott agreed to increase the fixed fee per file APC
receives for each mortgage foreclosure, bankruptcy, eviction, litigation and other mortgage default
file Trott & Trott refers to APC for processing under APCs service agreement with Trott & Trott.
APC also agreed to extend the payment terms from 30 to 45 days. Mr. Trott and his family members
own 80.0% of Legal Press, LLC, which owns 10.0% of the outstanding membership interests of DLNP, in
which the Company owns a 35.0% interest. In addition, Mr. Trott serves as a consultant to DLNP
under a consulting agreement and Trott & Trott has an agreement with DLNP to publish its
foreclosure notices in DLNPs publications.
16
In addition to APC Investments, Feiwell & Hannoy Professional Corporation and the sellers of
NDEx, a number of who are key attorneys or shareholders of the Barrett law firm, also own minority
interests in APC. Feiwell &
Hannoy owned its interest in APC since January 8, 2007 when APC acquired its mortgage default
processing business. At January 1, 2008, Feiwell & Hannoy owned a 2.3% interest in APC. Its
interest in APC was diluted to 2.0% in connection with the acquisition of the mortgage default
processing services business of Wilford & Geske. See Note 3 for more information about the
Companys acquisition of the mortgage default processing business of Wilford & Geske. In connection
with this acquisition, APC made a capital call in which Feiwell & Hannoy declined to participate.
The Company contributed Feiwell & Hannoys portion of the capital call to APC. Michael J. Feiwell
and Douglas J. Hannoy, senior executives of APC in Indiana, are shareholders and principal
attorneys of Feiwell & Hannoy. Its interest in APC, along with the interest of APC Investments,
was further diluted as a result of APCs acquisition of NDEx. See Note 3 for more information about
the acquisition of NDEx. To fund, in part, the acquisition of NDEx, APC did a capital call in which only
Dolan APC, LLC, (the Companys wholly owned subsidiary) participated. On September 2, 2008, APC
issued 6.1% of its outstanding membership interests to the sellers of NDEx, or their designees, as
applicable. As a result of these transactions, the Companys, APC Investments and Feiwell &
Hannoys ownership interests in APC were diluted. At September 2, 2008, the Company and APCs
minority members owned the following interests in APC:
|
|
|
|
|
|
|
Percent of Outstanding Membership |
|
Member |
|
Interests of APC |
|
Dolan APC, LLC (the Companys wholly-owned subsidiary) |
|
|
84.7 |
% |
APC Investments, LLC |
|
|
7.6 |
% |
Feiwell & Hannoy Professional Corporation |
|
|
1.7 |
% |
Sellers of NDEx (as a group) |
|
|
6.1 |
% |
The sellers of NDEx include Michael C. Barrett, Jacqueline M. Barrett, Mary A. Daffin, Robert F.
Frappier, James C. Frappier, Abbe L. Patton and Barry Tiedt, all of whom are employees of NDEx.
Each of these individuals, except Jacqueline M. Barrett, Abbe L. Patton and Barry Tiedt, are also
key attorneys and/or shareholders of the Barrett law firm.
Note 10. Reportable Segments
The Companys two reportable segments consist of its Business Information Division and its
Professional Services Division. The Company determined its reportable segments based on the types
of products sold and services performed. The Business Information Division provides business
information products through a variety of media, including court and commercial newspapers, weekly
business journals and the Internet. The Business Information Division generates revenues from
display and classified advertising, public notices, circulation (primarily consisting of
subscriptions) and sales from commercial printing and database information. The Professional
Services Division comprises two operating units providing support to the legal market. These are
Counsel Press, LLC, which provides appellate services, and American Processing Company (APC) and
its wholly-owned subsidiary, NDEx, which provide mortgage default processing services. Both of
these operating units generate revenues through fee-based arrangements. In addition, the Company
reports and allocates certain administrative activities as part of corporate-level expenses.
The tables below reflect summarized financial information concerning the Companys reportable
segments for the three and nine months ended September 30, 2008 and 2007 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2008 |
|
|
|
Business |
|
|
Professional |
|
|
|
|
|
|
|
|
|
Information |
|
|
Services |
|
|
Corporate |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
22,211 |
|
|
$ |
25,673 |
|
|
$ |
|
|
|
$ |
47,884 |
|
Direct operating expenses |
|
|
7,961 |
|
|
|
9,941 |
|
|
|
|
|
|
|
17,902 |
|
Selling, general and administrative expenses |
|
|
9,486 |
|
|
|
6,646 |
|
|
|
2,818 |
|
|
|
18,950 |
|
Amortization and depreciation |
|
|
1,275 |
|
|
|
3,059 |
|
|
|
217 |
|
|
|
4,551 |
|
Equity in Earnings of DLNP, LLC |
|
|
1,329 |
|
|
|
|
|
|
|
|
|
|
|
1,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
4,818 |
|
|
$ |
6,027 |
|
|
$ |
(3,035 |
) |
|
$ |
7,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2007 |
|
|
|
Business |
|
|
Professional |
|
|
|
|
|
|
|
|
|
Information |
|
|
Services |
|
|
Corporate |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
20,962 |
|
|
$ |
17,362 |
|
|
$ |
|
|
|
$ |
38,324 |
|
Direct operating expenses |
|
|
7,380 |
|
|
|
6,008 |
|
|
|
|
|
|
|
13,388 |
|
Selling, general and administrative expenses |
|
|
8,331 |
|
|
|
4,054 |
|
|
|
2,782 |
|
|
|
15,167 |
|
Amortization and depreciation |
|
|
1,168 |
|
|
|
1,759 |
|
|
|
150 |
|
|
|
3,077 |
|
Equity in Earnings of DLNP, LLC |
|
|
1,611 |
|
|
|
|
|
|
|
|
|
|
|
1,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
5,694 |
|
|
$ |
5,541 |
|
|
$ |
(2,932 |
) |
|
$ |
8,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2008 |
|
|
|
Business |
|
|
Professional |
|
|
|
|
|
|
|
|
|
Information |
|
|
Services |
|
|
Corporate |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
68,406 |
|
|
$ |
62,542 |
|
|
$ |
|
|
|
$ |
130,948 |
|
Direct operating expenses |
|
|
23,686 |
|
|
|
22,688 |
|
|
|
|
|
|
|
46,374 |
|
Selling, general and administrative expenses |
|
|
29,311 |
|
|
|
15,889 |
|
|
|
6,587 |
|
|
|
51,787 |
|
Amortization and depreciation |
|
|
3,663 |
|
|
|
7,124 |
|
|
|
590 |
|
|
|
11,377 |
|
Equity in Earnings of DLNP, LLC |
|
|
4,355 |
|
|
|
|
|
|
|
|
|
|
|
4,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
16,101 |
|
|
$ |
16,841 |
|
|
$ |
(7,177 |
) |
|
$ |
25,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2007 |
|
|
|
Business |
|
|
Professional |
|
|
|
|
|
|
|
|
|
Information |
|
|
Services |
|
|
Corporate |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
62,030 |
|
|
$ |
49,044 |
|
|
$ |
|
|
|
$ |
111,074 |
|
Direct operating expenses |
|
|
21,258 |
|
|
|
16,905 |
|
|
|
|
|
|
|
38,163 |
|
Selling, general and administrative expenses |
|
|
25,084 |
|
|
|
12,441 |
|
|
|
6,632 |
|
|
|
44,157 |
|
Amortization and depreciation |
|
|
3,308 |
|
|
|
4,748 |
|
|
|
380 |
|
|
|
8,436 |
|
Equity in Earnings of DLNP, LLC |
|
|
3,856 |
|
|
|
|
|
|
|
|
|
|
|
3,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
16,236 |
|
|
$ |
14,950 |
|
|
$ |
(7,012 |
) |
|
$ |
24,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 11. Share-Based Compensation
The Company applies SFAS 123(R) Share-Based Payment, which requires compensation cost
relating to share-based payment transactions to be recognized in the financial statements based on
the estimated fair value of the equity or liability instrument issued. The Company uses the
Black-Scholes option pricing model in deriving the fair value estimates of share-based awards. All
inputs into the Black-Scholes model are estimates made at the time of grant. The Company used the
SAB 107 Share-Based Payment simplified method to determine the expected life of options it had
granted. The risk-free interest rate was based on the U.S. Treasury yield for a term equal to the
expected life of the options at the time of grant. The Company also made assumptions with respect
to expected stock price volatility based on the average historical volatility of a select peer
group of similar companies. Stock-based compensation expense related to restricted stock is based
on the grant date price and is amortized over the vesting period. Forfeitures of share-based awards
are estimated at time of grant and revised in subsequent periods if actual forfeitures differ from
initial estimates. Forfeitures were estimated based on the percentage of awards expected to vest,
taking into consideration the seniority level of the award recipients. The Company has assumed a
ten percent forfeiture rate on all restricted stock awards issued to non-management employees, and
a zero percent forfeiture rate on all stock option and restricted stock awards issued to management
employees and directors. Total share-based compensation expense for the three months ended
September 30, 2008 and 2007 was approximately $549,000 and $543,000, respectively, before income
taxes. Total share-based compensation expense for the nine months ended September 30, 2008 and
2007 was approximately $1,341,000 and $564,000, respectively, before income taxes.
The Company has reserved 2,700,000 shares of its common stock for issuance under its incentive
compensation plan, of which there were 1,124,023 shares available for issuance under the plan as of
September 30, 2008.
Stock Options: Share-based compensation expense related to grants of options under
SFAS 123(R) for the three months ended September 30, 2008 and 2007, was approximately $379,000 and
$184,000, respectively, before income taxes and for the nine months ended September 30, 2008 and
2007, was approximately $932,000 and $205,000, respectively, before income taxes.
The following weighted average assumptions were used to estimate the fair value of stock
options granted in 2008:
|
|
|
Dividend yield |
|
0.0% |
Expected volatility |
|
28.0% |
Risk free interest rate |
|
3.0% 3.27% |
Expected term of options |
|
4.75 years |
Weighted average grant date fair value |
|
$4.89 $5.42 |
18
The following table represents stock option activity for the nine months ended September 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
Weighted |
|
|
Weighted Average |
|
|
|
Number of |
|
|
Average Grant |
|
|
Average |
|
|
Remaining |
|
|
|
Shares |
|
|
Date Fair Value |
|
|
Exercise Price |
|
|
Contractual Life |
|
Outstanding options at December 31, 2007 |
|
|
992,667 |
|
|
$ |
4.34 |
|
|
$ |
13.03 |
|
|
6.87 Yrs. |
|
Granted |
|
|
440,750 |
|
|
|
4.91 |
|
|
|
16.59 |
|
|
|
|
|
Exercised |
|
|
(4,714 |
) |
|
|
1.50 |
|
|
|
2.78 |
|
|
|
|
|
Canceled or forfeited |
|
|
(65,192 |
) |
|
|
4.53 |
|
|
|
13.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding options at September 30, 2008 |
|
|
1,363,511 |
|
|
$ |
4.52 |
|
|
$ |
14.17 |
|
|
6.28 Yrs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at September 30, 2008 |
|
|
260,948 |
|
|
$ |
3.98 |
|
|
$ |
11.75 |
|
|
6.30 Yrs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2008, the aggregate intrinsic value of in-the-money options outstanding was
approximately $0.9 million, and the aggregate intrinsic value of in-the-money options exercisable
was approximately $0.5 million. At September 30, 2008, there was approximately $4.7 million of
unrecognized compensation cost related to outstanding options, which is expected to be recognized
over a weighted-average period of 3.2 years.
Restricted Stock Grants: A summary of our nonvested restricted stock activity for the nine
months ended September 30, 2008, was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
Number |
|
|
Grant Date |
|
|
|
of Shares |
|
|
Fair Value |
|
Nonvested, December 31, 2007 |
|
|
152,789 |
|
|
$ |
14.68 |
|
Granted |
|
|
54,139 |
|
|
|
16.51 |
|
Vested |
|
|
(35,505 |
) |
|
|
14.50 |
|
Canceled or forfeited |
|
|
(17,950 |
) |
|
|
15.00 |
|
|
|
|
|
|
|
|
|
Nonvested, September 30, 2008 |
|
|
153,473 |
|
|
$ |
15.33 |
|
|
|
|
|
|
|
|
|
Share-based compensation expense related to grants of restricted stock for the three and nine
months ended September 30, 2008 was approximately $171,000 and $409,000, respectively, before
income taxes and for both the three and nine months ended September 30, 2007 was approximately $359,000
before income taxes. Total unrecognized compensation expense for unvested restricted shares of
common stock as of September 30, 2008 was approximately $2.1 million, which is expected to be
recognized over a weighted-average period of 3.1 years.
Note 12. Contingencies and Commitments
From time to time, the Company is subject to certain claims and lawsuits that have arisen in
the ordinary course of its business. Although the outcome of such existing matters cannot presently
be determined, it is managements opinion that the ultimate resolution of such existing matters
will not have a material adverse effect on the Companys results of operations or financial
position.
19
Note 13. Subsequent Events
In October 2008 and pursuant to the terms of its credit agreement, the Company converted
$85.0 million of the revolving loan then-outstanding under the credit facility to a term loan,
payable in quarterly installments with a final maturity date of August 8, 2014. Immediately after such conversion, the Companys
long-term debt consisted of the following, shown in comparison to the long-term debt at September
30, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
October 2, |
|
|
September 30, |
|
|
|
2008 |
|
|
2008 |
|
Senior secured debt (see below): |
|
|
|
|
|
|
|
|
Senior variable-rate term note, payable in quarterly
installments with a balloon payment due August 8,
2014 |
|
$ |
156,004 |
|
|
$ |
71,004 |
|
Senior variable-rate revolving note due August 8, 2012 |
|
|
14,000 |
|
|
|
99,000 |
|
|
|
|
|
|
|
|
Total senior secured debt |
|
|
170,004 |
|
|
|
170,004 |
|
Unsecured note payable |
|
|
1,695 |
|
|
|
1,695 |
|
Capital lease obligations |
|
|
3 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
171,702 |
|
|
|
171,702 |
|
Less current portion |
|
|
9,504 |
|
|
|
6,952 |
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
$ |
162,198 |
|
|
$ |
164,750 |
|
|
|
|
|
|
|
|
As a result of this conversion, approximate future maturities of long-term debt are as follows
(in thousands):
|
|
|
|
|
2008 (remainder of year) |
|
$ |
2,257 |
|
2009 |
|
|
11,995 |
|
2010 |
|
|
13,750 |
|
2011 |
|
|
18,350 |
|
2012 |
|
|
24,950 |
|
2013 and thereafter |
|
|
100,400 |
|
|
|
|
|
Total |
|
$ |
171,702 |
|
|
|
|
|
20
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
We recommend that you read the following discussion and analysis in conjunction with our
unaudited condensed consolidated interim financial statements and the related notes included in
this report. This discussion and analysis contains forward-looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933.
Forward looking statements are statements such as those contained in projections, plans,
objectives, estimates, and anticipated future economic performance, as well as assumptions relating
to any of the foregoing. We have based these forward-looking statements on our current expectations
and projections about our future results, performance, prospects and opportunities. We have tried
to identify forward-looking statements by using words such as may, will, expect,
anticipate, believe, intend, estimate, goal, continue, and similar expressions or
terminology. These forward-looking statements are based on information currently available to us
and are subject to a number of known and unknown risks, uncertainties and other factors that could
cause our 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:
|
|
|
our business operates in highly competitive markets and depends upon the economies and
the demographics of the legal, financial and real estate sectors in the markets we serve
and changes in those sectors could have an adverse effect on our revenues, cash flows and
profitability; |
|
|
|
a change in the laws governing public notice requirements may reduce or eliminate the
amount of public notices required to be published in print, affect how newspapers are
chosen for publication of public notices or adversely change the eligibility requirements
for publishing public notices, which could adversely affect our revenues, profitability and
growth opportunities; |
|
|
|
a decrease in paid subscriptions to our print publications could adversely affect our
circulation revenues to the extent we are not able to sufficiently increase our print
subscription rates and adversely affect our advertising and display revenues to the extent
advertisers begin placing fewer print advertisements with us due to print decreased
readership; |
|
|
|
we have owned and operated the businesses in our Professional Services Division (APC and
Counsel Press) for a short period of time; |
|
|
|
regulation of sub-prime, Alt-A and other residential mortgage products, including bills
introduced in states where we do business, the Hope for Homeowners Act and the Emergency
Economic Stabilization Act, and voluntary foreclosure relief programs developed by lenders,
loan servicers and the Hope Now Alliance, a consortium that includes loan servicers, may
have an adverse effect on or restrict our mortgage default processing services and public
notice operations; |
|
|
|
APCs revenues are very concentrated, as APC provides mortgage default processing
services primarily to six law firm customers, and if the number of case files referred to
APC by these law firm customers decreases or fails to increase, our operating results and
ability to execute our growth strategy could be adversely affected; |
|
|
|
key attorneys at each of APCs six law firm customers are employed by APC or NDEx and
almost all of these attorneys hold a direct or indirect equity interest in APC. As a
result, these key attorneys may, in certain circumstances, have interests that differ from
or conflict with our interests; |
|
|
|
a key component of our operating income and operating cash flows has been, and may
continue to be, our minority equity investment (35%) in The Detroit Legal News Publishing,
LLC; |
21
|
|
|
we may be required to incur additional indebtedness or raise additional capital to fund
our operations, repay indebtedness, fund capital expenditures or fund acquisitions, which
may not be available to us at all or on acceptable terms when needed; |
|
|
|
we are dependent on our senior management team, especially James P. Dolan, our founder,
chairman, chief executive officer and president; Scott J. Pollei, our executive vice
president and chief financial officer; Mark W.C. Stodder, our executive vice president
business information; and David A. Trott, chairman and chief executive officer, APC; |
|
|
|
we intend to continue to pursue acquisition opportunities, which we may not complete or
integrate successfully into our business and which may subject us to considerable business
and financial risks; |
|
|
|
growing our business may place a strain on our management and internal systems,
processes and controls; |
|
|
|
we incurred additional indebtedness to close the acquisition of NDEx and this additional
debt consumed a significant portion of our ability to borrow and may limit our ability to
pursue other acquisitions or growth strategies; |
|
|
|
the acquisition of NDEx may expose us to particular business and financial risks that
include, but are not limited to: (1) diverting managements time, attention and resources
from managing the business; (2) incurring significant additional capital expenditures and
operating expenses to improve, coordinate or integrate managerial, operational, financial
and administrative systems; (3) failing to integrate the operations, personnel and internal
controls of NDEx into APC or to manage NDEx or our growth; and (4) facing operational
difficulties in new markets or with new product and service offerings; and |
|
|
|
if our goodwill or finite-life intangible assets become impaired, we may be required to
record a significant charge to earnings. |
See Risk Factors in Item 1A of our annual report on Form 10-K filed on March 28, 2008, with the
SEC, in Part II, Item 1A of our quarterly reports on Form 10-Q filed on May 8, 2008, and August 11,
2008, with the SEC, on pages 2 through 7 of our prospectus filed on October 3, 2008, with the
SEC and in Part II, Item 1A of this quarterly report on Form 10-Q for a description of these and
other risks, uncertainties and factors that could cause our actual results, performance, prospects
or opportunities to differ materially from those expressed in, or implied by, these forward-looking
statements.
You should not place undue reliance on any forward-looking statements. Except as otherwise
required by federal securities laws, we undertake no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information, future events, changed
circumstances or any other reason after the date of this report.
Overview
We are a leading provider of necessary business information and professional services to
legal, financial and real estate sectors in the United States. We serve our customers through two
complementary operating segments: our Business Information Division and our Professional Services
Division. Our Business Information Division currently publishes 60 print publications consisting of
14 paid daily publications, 30 paid non-daily publications and 16 non-paid non-daily publications.
In addition, we provide business information electronically through our 46 on-line publication web
sites, our 29 event and other non-publication web sites, and our email notification systems. Our
Professional Services Division comprises two operating units: APC and Counsel Press. APC, and its
wholly-owned subsidiary, NDEx, provide mortgage default processing services to six law firm
customers as well as directly to mortgage lenders and loan servicers in California. It currently
operates in California, Georgia, Indiana, Michigan, Minnesota, and Texas. Counsel Press provides
appellate services to law firms and attorneys nationwide.
22
Recent Developments
Regulatory Environment
Over the past six months, federal, state and local governmental entities have proposed, and in
some cases, enacted legislation or taken other action that may have an adverse impact on the number
of mortgage defaults referred to APC for processing and the number of foreclosure public notices
placed in our Business Information products for publication. Most notably, on October 1, 2008, the
Hope for Homeowners Act of 2008 went into effect in an effort to bring relief to distressed
homeowners and to help mitigate foreclosures. Among other things, this Act establishes a new,
temporary, voluntary program within the Federal Housing Administration (FHA) to back FHA-insured
mortgages to distressed borrowers. In return, borrowers are eligible to receive new 30-year
FHA-insured, fixed rate loans. The size of the new loans will be the lesser of: (1) the amount
the borrower can afford to repay, as determined by the current affordability requirements of FHA;
or (2) 90% of the current value of the home. This program is scheduled to terminate on September
30, 2011.
On October 3, 2008, the federal government passed the Emergency Economic Stabilization Act,
which provides funding to purchase troubled assets from financial institutions. For mortgages and
mortgage-backed securities acquired through this program, the Secretary of the Treasury must
implement a plan to mitigate foreclosures and to encourage servicers of mortgages to modify loans
through Hope for Homeowners and other programs.
In addition, lender and mortgage servicers are voluntarily focusing their attention on loss
mitigation, loan remodification and similar efforts. For example, on October 6, 2008, Bank of
America (the successor to Countrywide) announced the Nationwide Homeownership Retention Program
for former Countrywide mortgage customers. Under this program, Bank of America will systematically
modify troubled subprime mortgages or Pay Option adjustable rate mortgages that were originated
prior to December 31, 2007. On October 31, 2008, JP Morgan Chase announced a 90-day moratorium on
foreclosures related to mortgages that it owns. Further, Barney Frank, chairman of the House
Financial Services Committee, has encouraged lenders and mortgage servicers to address delinquent
mortgages through means other than foreclosures. In addition to these programs, the federal
government has also discussed a program where the Federal Deposit Insurance Corporation would
guarantee some percentage of each refinanced mortgage and numerous states are discussing bills and
considering legislation imposing foreclosure delays or moratoriums.
Given the uncertain regulatory environment, we have developed, and are in the process of developing, a number of
cost-containment plans across our divisions, including decreases in discretionary spending, staff reductions through
various methods (including attrition) and the transition of some
print publications to on-line.
Acquisition of NDEx
On September 2, 2008, APC acquired all of the outstanding equity interests in National Default
Exchange Management, Inc., National Default Exchange Holdings, LP, THP/NDEx AIV, Corp., and
THP/NDEx AIV, LP (all of such entities we refer to collectively as NDEx). APC acquired the equity
interests of NDEx for a total of $167.5 million in cash, of which $151.0 million was paid to or on
behalf of the sellers of NDEx, $15.0 million was placed in escrow to secure payment of
indemnification claims and an additional $1.5 million was held back pending working capital
adjustments. In addition to the cash payments, APC also issued to the sellers of NDEx an aggregate
6.1% interest in APC, which had an estimated fair market value of approximately $11.6 million on
July 28, 2008, the date the parties signed the equity purchase agreement. We also issued to the
sellers of NDEx 825,528 shares of its common stock. In addition to the payments and issuance of
APC interests and common stock described above, we may be obligated to pay the sellers of NDEx up
to an additional $13.0 million in cash based upon the adjusted EBITDA for NDEx during the first
twelve months following the closing of the acquisition. If the adjusted EBITDA for NDEx equals or
exceeds $28.0 million during such twelve-month period, we will pay the sellers the maximum
$13.0 million earnout payment. However, the maximum earnout payment of $13.0 million will be
reduced by $7.50 for each $1.00 that NDExs adjusted EBITDA for such twelve month period is less
than the $28.0 million target.
In connection with this acquisition, NDEx amended and restated its services agreement
with the law firm Barrett Daffin Frappier Turner & Engel, LLP. The services agreement provides for
the exclusive referral of residential mortgage default files from the Barrett law firm to NDEx for
servicing. This agreement has an initial term of twenty-five years, which term may be automatically
extended for successive five year periods unless either party elects to terminate the term
then-in-effect with prior notice. Under the services agreement, NDEx is paid a fixed fee for each
residential mortgage default file referred by the Barrett law firm to NDEx for servicing, with the
amount of such fixed fee being based upon the type of file. In addition, the Barrett law firm pays
NDEx a monthly trustee foreclosure administration fee. The amount of such fee is based upon the
number of files the Barrett law firm has referred to NDEx for processing during the month. NDEx may
amend these fees on a quarterly basis during 2009
and on an annual basis beginning in 2010 upon notice to the Barrett law firm. However, if the
Barrett law firm files a timely notice of objection to the proposed amended fees, NDEx and the
Barrett law firm have agreed to negotiate amended fees that are agreeable to both parties or to
retain the existing fees. In addition to the services agreement, NDEx also entered into
noncompetition agreements with the key managers of NDEx and with the Barrett law firm. The sellers
of NDEx include Michael C. Barrett, Jacqueline M. Barrett, Mary A. Daffin, Robert F. Frappier,
James C. Frappier, Abbe L. Patton and Barry Tiedt, all of whom also remained employees of NDEx.
Each of these individuals, except Jacqueline M. Barrett, Abbe L. Patton and Barry Tiedt, are also
attorneys for the Barrett law firm. Michael C. Barrett, the managing partner of the Barrett law
firm, serves as president and chairman emeritus of NDEx.
23
NDEx is a wholly-owned subsidiary of APC. Much like APC, NDEx provides mortgage default
processing services, primarily for the Barrett law firm in Texas. Last year, NDEx began providing
these services in California to an affiliate of the Barrett law firm and also directly to mortgage
lenders and loan servicers (instead of for a law firm that has such lenders and servicers as
clients). Unlike other states, foreclosure and certain other mortgage default processes may be
undertaken by non-attorneys in California. NDEx recently started providing mortgage default
processing services to an affiliate of the Barrett law firm for foreclosures and other related
files in Georgia.
In addition to providing mortgage default processing services, NDEx also operates a real
estate title company. This is a new line of business for us and one in which, among our key
employees or executive officers, only Dave Trott, chairman and chief executive officer of APC, has
any previous experience.
Like APC, NDEx has its own proprietary case management system. NDEx is continuing to use this
system to process mortgage default files until we eventually combine this system with the case
management system currently used by APC.
As a result of this acquisition, we have a number of duplicative positions between NDEx and
APC and are in the process of evaluating the elimination of these positions to achieve synergies
and cost saving in combining these functions. We recorded, as additional purchase price, a
liability of $1.5 million in estimated severance costs in connection with the elimination of these
positions, which we expect to pay out in cash within the next twelve months.
Private Placement
On July 28, 2008, we signed a securities purchase agreement to sell an aggregate of 4,000,000
unregistered shares of the Companys common stock for $16.00 per share. This sale closed on July
30, 2008. We received net proceeds of approximately $60.5 million from this private placement. We
used all of the net proceeds from this private placement to fund, in part, the acquisition of NDEx
(described above). In connection with this securities purchase agreement, we filed, and the SEC
declared effective, a registration statement covering the re-sale of the privately placed shares on
October 3, 2008.
Amendment to Credit Facility
In connection with the transactions described above, we amended our credit facility with the
syndicate of lenders who are party to our second amended restated credit facility. Specifically, on
July 28, 2008, we and our consolidated subsidiaries signed a first amendment to the credit
facility. In addition to approving the acquisition of NDEx and waiving the requirement that we use
50% of the proceeds from the private placement to pay down indebtedness under the credit facility
(both described above), the amendment (1) reduces the senior leverage ratio we and our consolidated
subsidiaries are required to maintain as of the last day of each fiscal quarter from no more than
4.50 to 1.00 to no more than 3.50 to 1.00 and (2) increases the interest rate margins charged on
the loans under the credit facility to up to 1.0%. We paid approximately $296,000 in fees in
connection with this amendment.
24
Changes in our Ownership in APC
On November 30, 2007, we increased our majority ownership interest in APC to 88.7% by
acquiring 9.1% and 2.3% of the outstanding membership units in APC from the minority members,
Trott & Trott and Feiwell & Hannoy, respectively. We paid a total of $15.6 million for these units,
of which we paid $12.5 million to Trott &
Trott and $3.1 million to Feiwell & Hannoy. After the acquisition of these membership
interests, our minority partners, Trott & Trott and Feiwell & Hannoy, owned 9.1% and 2.3%,
respectively, of APC. At the same time, the members of APC amended and restated APCs operating
agreement as it related to the right of Trott & Trott and Feiwell & Hannoy to demand that we
acquire their minority interest in APC. Please refer to Minority Interest in Net Income of
Subsidiary for more information about this right of the minority members. In connection with the
acquisition of mortgage default processing services business of Wilford & Geske in February 2008,
APC made a capital call. Feiwell & Hannoy declined to participate in the capital call. We
contributed Feiwell & Hannoys share of the capital call and, as a result, our interest in APC
increased to 88.9% and Feiwell & Hannoys decreased to 2.0% of the outstanding membership interests
of APC. Also, in February 2008, Trott & Trott assigned its interest in APC to APC Investments, LLC,
a limited liability company owned by the shareholders of Trott & Trott, including APC President,
David A. Trott. In connection with the closing of the acquisition of NDEx, APC did a capital call
in which both APC Investments and Feiwell & Hannoy declined to participate. The Company funded each
of APC Investments and Feiwell & Hannoys portion of the capital call. Also, in connection with the
acquisition, APC issued 6.1% of its outstanding membership interests to the sellers of NDEx, or
their designees, as applicable. As a result of these transactions,
Feiwell & Hannoys, APC Investments, and our
ownership interests in APC were diluted. At September 2, 2008,
we, along with APCs minority members, owned the following interests in APC:
|
|
|
|
|
|
|
Percent of Outstanding |
|
Member |
|
Membership Interests of APC |
|
Dolan APC, LLC (the Companys wholly-owned subsidiary) |
|
|
84.7 |
% |
APC Investments, LLC |
|
|
7.6 |
% |
Feiwell & Hannoy, Professional Corporation |
|
|
1.7 |
% |
Sellers of NDEx (as a group) |
|
|
6.1 |
% |
Initial Public Offering
On August 7, 2007, we completed our initial public offering of 10,500,000 shares of common
stock (exclusive of 2,956,522 shares sold by selling stockholders and 2,018,478 shares sold
pursuant to the exercise by the underwriters of their option to purchase additional shares from
certain selling stockholders) at a price of $14.50 per share. We received $137.4 million of net
proceeds from the offering, after deducting the underwriters discount of $10.7 million and
offering expenses of approximately $4.3 million. In connection with our initial public offering,
all outstanding shares of our Series C preferred stock, including all accrued and unpaid dividends,
converted into shares of Series A preferred stock, Series B preferred stock and an aggregate of
5,093,155 shares of common stock. We used $101.1 million of the net proceeds to redeem all of the
outstanding shares of Series A preferred stock (including all accrued and unpaid dividends and
shares issued upon conversion of the Series C preferred stock), and Series B preferred stock
(including shares issued upon conversion of the Series C preferred stock). As a result of the
conversion of Series C preferred stock and the redemption of all preferred stock on August 7, 2007,
no shares of our preferred stock remain issued and outstanding.
Prior to August 7, 2007, when shares of our Series C preferred stock were issued and
outstanding, we recorded non-cash interest expense related to mandatorily redeemable preferred
stock. Prior to the offering, the valuation of our common stock had a material effect on our
operating results because we accounted for our Series C preferred stock, a mandatorily redeemable
preferred stock that was convertible into shares of common stock, at fair value. Accordingly, we
recorded the increase or decrease in the fair value of our redeemable preferred stock as either an
increase or decrease in interest expense at each reporting period. During the three and nine months
ended September 30, 2007, we recorded the related dividend accretion for the change in fair value
of this security of $8.3 million and $25.8 million, respectively, as interest expense. Because all
shares of series C preferred stock were redeemed by us on August 7, 2007, we have not recorded any
non-cash interest expense related to mandatorily redeemable preferred stock for the three and nine
months ended September 30, 2008 (or any other periods after August 7, 2007).
In connection with our initial public offering, we also (1) amended and restated our
certificate of incorporation to increase the number of authorized shares of common stock from
2,000,000 to 70,000,000 and preferred stock from 1,000,000 to 5,000,000 and (2) effected a 9 for 1
stock split of our outstanding shares of common stock through a dividend of eight shares of common
stock for each share of common stock outstanding immediately prior to the
consummation of the initial public offering. All share and per share numbers in this quarterly
report on Form 10-Q reflect this stock split for all periods presented.
25
Recent Acquisitions
We have grown significantly since our predecessor company commenced operations in 1992, in
large part due to acquisitions. In addition to the NDEx acquisition described above, we consummated
the following acquisitions during the first nine months of 2008 and in 2007:
Business Information
On February 13, 2008, we acquired the assets of Legal and Business Publishers, Inc., which
include The Mecklenburg Times, an 84-year old court and commercial publication located in
Charlotte, North Carolina, and electronic products, including www.mecktimes.com and
www.mecklenburgtimes.com. The Mecklenburg Times serves Mecklenburg County, North Carolina and is
also qualified as a legal newspaper in Union County, North Carolina. For these assets, we paid $2.8
million in cash on the closing date and an additional $500,000 on May 13, 2008. In August 2008, we
paid Legal and Business Publishers, Inc. an additional $350,000 because the revenues it earned from
the assets during the six-month period following the closing exceeded the earnout target set forth
in the purchase agreement. Under the terms of our agreement with Legal and Business Publishers, we
may be obligated to pay up to an additional $150,000 based upon the revenues we earn from the
assets in the twelve-month period following the closing of this acquisition.
On March 30, 2007, we acquired the business information assets of Venture Publications, Inc.,
consisting primarily of several publications serving Mississippi and an annual business trade show,
for $2.8 million in cash. In addition, we paid $600,000 to Venture Publications in April 2008 in
connection with the acquired assets achieving certain revenue targets set forth in the asset
purchase agreement.
Professional Services
On February 22, 2008, APC acquired the mortgage default processing business of the Minnesota
law firm, Wilford & Geske. APC acquired these assets for $13.5 million in cash. We may be obligated
to pay up to an additional $2.0 million in purchase price depending upon the adjusted EBITDA for
this business during the twelve months ending March 31, 2009. At the same time, APC also entered an
exclusive service agreement with Wilford & Geske for the referral of mortgage default, foreclosure,
bankruptcy, eviction, litigation and other mortgage default related files to us for processing. The
agreement is for an initial term of 15 years and is subject to automatically renew for two
additional ten year periods unless either party elects to terminate the term then-in-effect with
prior notice.
On January 9, 2007, APC entered the Indiana market by acquiring the mortgage default
processing service business of the law firm of Feiwell & Hannoy for $13.0 million in cash, a
$3.5 million promissory note payable in two equal annual installments of $1.75 million, the first
of which was paid on January 9, 2008, with no interest accruing on the note, and a 4.5% membership
interest in APC. Under the terms of the asset purchase agreement with Feiwell & Hannoy, we were
required to guaranty APCs obligations under the note payable to Feiwell & Hannoy. In connection
with this guaranty, Trott & Trott executed a reimbursement agreement with us, whereby Trott & Trott
agreed to reimburse us for 19.0% (its then-ownership percentage) of any amounts we are required to
pay to Feiwell & Hannoy pursuant to our guaranty of the note. At the same time, APC also entered an
exclusive service agreement with Feiwell & Hannoy for the referral of mortgage default,
foreclosure, bankruptcy, eviction and other mortgage default related files to us for processing.
The agreement is for an initial term of 15 years and is subject to automatically renew for two
additional ten year periods unless either party elects to terminate the term then-in-effect with
prior notice.
We have accounted for each of the acquisitions described above, including the acquisition of
NDEx described in Recent Developments under the purchase method of accounting. We have included
the results of the acquisitions of NDEx and the mortgage default processing services business of
Feiwell & Hannoy and Wilford & Geske in our Professional Services segment. We have included the
results of the acquired businesses of Venture Publications, Inc. and Legal and Business Publishers,
Inc. in our Business Information segment. We have included each acquisition in our consolidated
financial statements since the date of such acquisition.
26
Revenues
We derive revenues from two operating segments, our Business Information Division and our
Professional Services Division. For the three and nine months ended September 30, 2008, our total
revenues were $47.9 million and $130.9 million, respectively, and the percentage of our total
revenues attributed to each of our segments was as follows:
|
|
|
46.4% and 52.2%, respectively, from our Business Information Division; and |
|
|
|
53.6% and 47.8%, respectively, from our Professional Services Division. |
Business Information. Our Business Information Division generates revenues primarily from
display and classified advertising, public notices and subscriptions. We sell commercial
advertising which consists of display and classified advertising in our print products and web
sites. We include within our display and classified advertising revenue, those revenues generated
by sponsorships, advertising and ticket sales generated by our local events. Our display and
classified advertising revenues accounted for 17.5% and 19.3% of our total revenues and 37.8% and
37.0% of our Business Information Divisions revenues for the three and nine months ended September
30, 2008, respectively. We recognize display and classified advertising revenues upon placement of
an advertisement in one of our publications or on one of our web sites. We recognize display and
classified advertising revenues generated by sponsorships, advertising and ticket sales from local
events when those events are held. Advertising revenues are driven primarily by the volume, price
and mix of advertisements published as well as how many local events are held.
We publish 305 different types of public notices in our court and commercial newspapers,
including foreclosure notices, probate notices, notices of fictitious business names, limited
liability company and other entity notices, unclaimed property notices, notices of governmental
hearings and trustee sale notices. During the three and nine months ended September 30, 2008, our
public notice revenues accounted for 21.2% and 24.0% of our total revenues, respectively. During
those same periods, these revenues accounted for 45.8% and 45.9% of our Business Information
Divisions revenues, respectively. We recognize public notice revenues upon placement of a public
notice in one of our court and commercial newspapers. Public notice revenues are driven by the
volume and mix of public notices published. This is primarily affected by the number of residential
mortgage foreclosures in the 13 markets where we are qualified to publish public notices and the
rules governing publication of public notices in such states. In six of the states in which we
publish public notices, the price for public notices is statutorily regulated, with market forces
determining the pricing for the remaining states.
We sell our business information products primarily through subscriptions. For the three and
nine months ended September 30, 2008, our circulation revenues, which consist of subscriptions and
single-copy sales, accounted for 7.0% and 8.0%, respectively, of our total revenues and 15.0% and
15.3%, respectively, of our Business Information Divisions revenues. We recognize subscription
revenues ratably over the subscription periods, which range from three months to multiple years,
with the average subscription period being twelve months. Deferred revenue includes payment for
subscriptions collected in advance that we expect to recognize in future periods. Circulation
revenues are driven by the number of copies sold and the subscription rates charged to customers.
Our other business information revenues, comprising sales from commercial printing and database
information, accounted for 0.7% and 1.0% of our total revenues and 1.4% and 1.9% of our Business
Information Divisions revenues for the three and nine months ended September 30, 2008,
respectively. We recognize our other Business Information revenues upon delivery of the printed or
electronic product to our customers.
Professional Services. Our Professional Services Division generates revenues primarily by
providing mortgage default processing and appellate services through fee-based arrangements.
Through APC (and its wholly-owned subsidiary, NDEx), we assist six law firms and, in California,
loan and mortgage servicers in processing foreclosure, bankruptcy, eviction and, to a lesser
extent, litigation and other mortgage default processing case files for residential mortgages that
are in default. We also provide, through NDEx, related real estate title work primarily to the
Barrett law firm. Shareholders and/or principal attorneys of our law firm customers, including
David A Trott, chairman and chief executive officer of APC, are executive management employees of
APC or NDEx.
27
For
the three and nine months ended September 30, 2008, we serviced
approximately 52,900 and
126,200 mortgage default case files, respectively. Of these, Wilford & Geske and the Barrett law
firm and NDExs other customers referred, in the aggregate,
approximately 20,100 and 25,400
mortgage default case files to us for processing during those
periods, respectively. Our mortgage default
processing service revenues accounted for 44.3% and 39.0%, respectively, of our total revenues and
82.6% and 81.6%, respectively, of our Professional Services Divisions revenues during those
periods. We believe mortgage default file volume, and thus mortgage default processing revenues,
tend to be lower in the second quarter of each year because homeowners receive income tax refunds
that they can apply towards their residential mortgages during the second quarter. We recognize
mortgage default processing service revenues on a ratable basis over the period during which the
services are provided, which ranges from one month to nine months depending upon the type of file
we process and the state in which the foreclosure occurs. We consolidate the operations, including
revenues, of APC and record a minority interest adjustment for the percentage of earnings that we
do not own. See Minority Interests in Net Income of Subsidiary for a description of the impact of
the minority interests in APC on our operating results. With the exception of foreclosure files
referred to us by Feiwell & Hannoy and California foreclosure files processed by NDEx, we bill our
customers for services performed and record amounts billed for services not yet performed as
deferred revenue. For foreclosure files referred to us by Feiwell
& Hannoy, we bill Feiwell
& Hannoy in two
installments and record amounts for services performed but not yet billed as unbilled services and
amounts billed for services not yet performed as deferred revenue. For California foreclosure files
processed by NDEx, we bill our customers for services at the time the file is complete and record
amounts billed for services performed, but not yet billed as unbilled services. In California,
since NDEx provides mortgage default processing services directly to loan servicers, it incurs
certain costs on behalf of its customers, such as trustee sale guarantees, title policies, and post
and pub charges. These costs are passed directly through to its customers, and billed to them at
the time the file is complete. In accordance with EITF 99-19, we do not record any revenue for
these pass-through costs. NDEx also provides title services primarily to the Barrett law firm and
its affiliates, and we bill for these services when the title matter is completed and recognize
revenue as we perform the services.
We have entered into long-term services agreements with each of our law firm customers. These
agreements provide for the exclusive referral of files from the law firms to APC or NDEx as
applicable, for servicing, except that Trott & Trott and the Barrett law firm and its affiliates
may refer files elsewhere if they are otherwise directed by clients. Our agreements with Trott &
Trott, Feiwell & Hannoy and Wilford & Geske have initial terms of fifteen years, which terms may
be automatically extended for up to two successive ten year periods unless either party elects to
terminate the term then-in-effect with prior notice. Our agreements with the Barrett law firm and
its affiliated firms have initial terms of twenty-five years, which terms may be automatically
extended for successive five year periods unless either party elects to terminate the term
then-in-effect with prior notice. Under each services agreement, we are paid a fixed fee for each
residential mortgage default file referred by the law firm to us for servicing, with the amount of
such fixed fee being based upon the type of file. We receive this fixed fee upon referral of a
foreclosure case file, which consists of any mortgage default case file referred to us, regardless
of whether the case actually proceeds to foreclosure. If such file leads to a bankruptcy, eviction
or litigation proceeding, we are entitled to an additional fixed fee in connection with handling a
file for such proceedings. We also receive a fixed fee for handling files in eviction, litigation
and bankruptcy matters that do not originate from mortgage foreclosure files. The Barrett law firm
also pays us a monthly trustee foreclosure administration fee. The amount of this fee is based upon
the number of foreclosure files the Barrett law firm refers to us for processing during the month.
APCs revenues are primarily driven by the number of residential mortgage defaults in each of
the states in which it does business as well as how many of the files we handle that actually
result in evictions, bankruptcies and/or litigation. Our agreement with Trott & Trott contemplates
the review and possible revision of the fees for services we provide every two years beginning on or before
January 1, 2008. Under the Feiwell & Hannoy and Wilford & Geske agreements, the fixed fee per file
increases on an annual basis through 2012 and 2013, respectively, to account for inflation as
measured by the consumer price index. We and such customers will review and possibly revise the fee
schedule for future years. Our agreement with the Barrett law firm allows us to amend the fees the
Barrett law firm pays to us on a quarterly basis during 2009 and on an annual basis beginning in
2010 upon notice to the Barrett law firm. However, if the Barrett law firm files a timely notice of
objection to the proposed amended fees, we and the Barrett law firm have agreed to negotiate
amended fees that are agreeable to both parties or retain the existing fees. If we are unable to
negotiate fixed fee increases under these agreements that at least take into account the increases
in costs associated with providing mortgage default processing services, our operating and net
margins could be
adversely affected. During the first quarter of 2008 in accordance with their respective
services agreements, we revised our fee structure with Trott & Trott and Feiwell & Hannoy,
increasing the fixed per file fee paid for each file referred to us. At the same time, we also
agreed to extend the payment terms for Trott & Trott from 30 to 45 days.
28
Through Counsel Press, we assist law firms and attorneys throughout the United States in
organizing, printing and filing appellate briefs, records and appendices that comply with the
applicable rules of the U.S. Supreme Court, any of the 13 federal courts of appeals and any state
appellate court or appellate division. These revenues tend to be lower in the second quarter of
each year because there are typically fewer appellate filings during such quarter as a result of
court recesses. For the three and nine months ended September 30, 2008, our appellate service
revenues accounted for 9.3% and 8.8%, respectively, of our total revenues and 17.4% and 18.4%,
respectively, of our Professional Services Divisions revenues. Counsel Press charges its customers
primarily on a per-page basis based on the final appellate product that is filed with the court
clerk. Accordingly, our appellate service revenues are largely determined by the volume of
appellate cases we handle and the number of pages in the appellate cases we file. For the three and
nine months ended September 30, 2008, we provided appellate services to attorneys in connection
with approximately 2,400 and 6,500 appellate filings, respectively, in federal and state courts. We
recognize appellate service revenues as the services are provided, which is when our final
appellate product is filed with the court.
Operating Expenses
Our operating expenses consist of the following:
|
|
|
Direct operating expenses, which consist primarily of the cost of compensation and
employee benefits for our editorial personnel in our Business Information Division and the
processing staff at APC and Counsel Press, and production and distribution expenses, such as
compensation (including stock-based compensation expense) and employee benefits for
personnel involved in the production and distribution of our business information products,
the cost of newsprint and the cost of delivery of our business information products; |
|
|
|
Selling, general and administrative expenses, which consist primarily of the cost of
compensation (including stock-based compensation expense) and employee benefits for our
sales, human resources, accounting and information technology personnel, publishers and
other members of management, rent, other sales and marketing related expenses, other
office-related payments and direct acquisition costs related to acquisitions that we are no
longer pursuing; |
|
|
|
Depreciation expense, which represents the cost of fixed assets and software allocated
over the estimated useful lives of these assets, with such useful lives ranging from one to
thirty years; and |
|
|
|
Amortization expense, which represents the cost of finite-lived intangibles acquired
through business combinations allocated over the estimated useful lives of these
intangibles, with such useful lives ranging from one to thirty years. |
Total operating expenses as a percentage of revenues depends upon our mix of business from
Professional Services, which is our higher margin revenue, and Business Information. This mix may
shift between fiscal periods.
Equity in Earnings of The Detroit Legal News Publishing
We own 35.0% of the membership interests in The Detroit Legal News Publishing, LLC (DLNP), the
publisher of The Detroit Legal News and ten other publications. We account for our investment in
DLNP using the equity method. For the three months ended September 30, 2008 and 2007, our
percentage share of DLNPs earnings was $1.3 million and $1.6 million, respectively, which we
recognized as operating income. This is net of amortization of $0.4 million for both periods. For
the nine months ended September 30, 2008 and 2007, our percentage share of DLNPs earnings was $4.4
million and $3.9 million, respectively, which is net of amortization of $1.1 million for both
periods. Michigan tax law changed this year, resulting in a decrease of equity earnings of
approximately $0.1 million and $0.3 million for the three and nine months ended September 30, 2008,
respectively, compared to the same periods in the prior year. APC handles all public notices
required to be published in connection with files it services for Trott & Trott pursuant to our
services agreement with Trott & Trott and places a
significant amount of these notices in The Detroit Legal News. Trott & Trott pays DLNP for
these public notices. See Liquidity and Capital Resources Cash Flow Provided by Operating
Activities below for information regarding distributions paid to us by DLNP.
29
Under the terms of the amended and restated operating agreement for DLNP, on a date that is
within 60 days prior to November 30, 2011, and each November 30th after that, each member of DLNP
has the right, but not the obligation, to deliver a notice to the other members, declaring the
value of all of the membership interests of DLNP. Upon receipt of this notice, each other member
has up to 60 days to elect to either purchase his, her or its pro rata share of the initiating
members membership interests or sell to the initiating member a pro rata portion of the membership
interest of DLNP owned by the non-initiating member. Depending on the election of the other
members, the member that delivered the initial notice of value to the other members will be
required to either sell his or her membership interests, or purchase the membership interests of
other members. The purchase price payable for the membership interests of DLNP will be based on the
value set forth in the initial notice delivered by the initiating member.
Minority Interest in Net Income of Subsidiary
Minority
interest in net income of subsidiary for the nine months ended September 30, 2008
consisted of the following:
|
|
|
a 9.1% membership interest in APC held by Trott & Trott from January 1, 2008, through
January 31, 2008, and APC Investments, LLC, a limited liability company owned by the
shareholders of Trott & Trott, including APC President Dave Trott and APCs two executive
vice presidents in Michigan, from February 1, 2008, through September 1, 2008; and a 7.6%
membership interest in APC that APC Investments held for the period September 2, 2008,
through September 30, 2008; |
|
|
|
a 2.3% membership interest in APC that Feiwell & Hannoy held for the period of January 1,
2008, through February 21, 2008; a 2.0% membership interest in APC that Feiwell & Hannoy
held for the period of February 22, 2008, through September 1, 2008; and a 1.7% membership
interest in APC that Feiwell & Hannoy held for the period September 2, 2008, through
September 30, 2008; and |
|
|
|
a 6.1% membership interest in APC held by the sellers of NDEx
(as a group) from September 2, 2008,
through September 30, 2008. |
Minority interest in net income of subsidiary for the three months ended September 30, 2008
consisted of a 9.1% and 2.0% membership interest held by APC Investments and Feiwell & Hannoy,
respectively, through September 1, 2008 and a 7.6%, 1.7% and 6.1% membership interest held by APC
Investments, Feiwell & Hannoy and the sellers of NDEx (as a group) from September 2, 2008, through
September 30, 2008.
You should refer to Recent Developments earlier in this report for information about the
change in our ownership in APC during the three months ended September 30, 2008.
Under the terms of the APC operating agreement, each month, we are required to distribute
APCs earnings before interest, taxes, depreciation and amortization less debt service with respect
to any interest-bearing indebtedness of APC, capital expenditures and working capital reserves to
APCs members on the basis of common equity interest owned. We paid the following distributions in
the three and nine months ended September 30, 2008 and 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended September 30, |
|
|
Nine Months ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
APC Investments* |
|
$ |
361,418 |
|
|
$ |
569,966 |
|
|
$ |
1,098,178 |
|
|
$ |
1,489,470 |
|
Feiwell & Hannoy |
|
|
81,187 |
|
|
|
141,353 |
|
|
|
253,333 |
|
|
|
324,345 |
|
Sellers of NDEx (as a group)** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
442,605 |
|
|
$ |
711,319 |
|
|
$ |
1,351,511 |
|
|
$ |
1,813,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Trott & Trott prior to February 1, 2008 |
|
** |
|
Members of APC since September 2, 2008. To the extent earned, we would expect to make the first
payment in the fourth quarter of 2008. |
30
In addition, APC Investments and Feiwell & Hannoy each have the right, for a period of six
months following August 7, 2009 to require APC to repurchase all or any portion of the APC
membership interests held by APC Investments or Feiwell & Hannoy, as the case may be. The sellers
of NDEx, each as members of APC, also have the right, for a period of six months following
September 2, 2012, to require APC to repurchase all or any portion of the APC membership interests
held by such seller of NDEx. To the extent any minority member of
APC timely exercises this right, the purchase price of such membership interest will be based on 6.25
times APCs trailing twelve month earnings before interest, taxes, depreciation and amortization
less the aggregate amount of any interest bearing indebtedness outstanding for APC as of the date
the repurchase occurs. The aggregate purchase price would be payable by APC in the form of a
three-year unsecured note bearing interest at a rate equal to prime plus 2.0%.
Critical Accounting Policies
We prepare our consolidated financial statements in accordance with accounting principles
generally accepted in the United States and the discussion of our financial condition and results
of operations is based on these financial statements. The preparation of these financial statements
requires management to make estimates, assumptions and judgments that affect the reported amounts
of assets, liabilities, revenues and expenses and related disclosure of contingent assets and
liabilities.
We
continually evaluate the policies and estimates we use to prepare our
condensed consolidated
financial statements. In general, managements estimates and assumptions are based on historical
experience, information provided by third-party professionals and assumptions that management
believes to be reasonable under the facts and circumstances at the time these estimates and
assumptions are made. Because of the uncertainty inherent in these matters, actual results could
differ significantly from the estimates, assumptions and judgments we use in applying these
critical accounting policies.
We believe the critical accounting policies that require the most significant estimates,
assumptions and judgments to be used in the preparation of our consolidated financial statements
are as follows: purchase accounting, valuation of our equity securities as a privately-held
company for periods prior to our initial public offering, impairment of goodwill, other intangible
assets and other long-lived assets, share-based compensation expense, income tax accounting, and
allowances for doubtful accounts. See Note 1 to our unaudited condensed consolidated interim
financial statements included in this report on Form 10-Q and Managements Discussion and Analysis of Financial Condition and Results
of OperationsCritical Accounting Policies in Item 7 in our annual report on Form 10-K for the
year ended December 31, 2007, which we filed with the SEC on
March 28, 2008, and is available at the
SECs web site at www.sec.gov, for a discussion (in addition to that provided below) as to how we
apply these policies.
Purchase Accounting
During the three months ended September 30, 2008, we preliminarily applied purchase accounting
to the acquisition of NDEx. During the nine months ended September 30, 2008, we applied purchase
accounting to the following acquisitions: (1) the assets of Legal and Business Publishers, Inc.,
including The Mecklenberg Times; (2) the mortgage default processing services business of Wilford &
Geske; (3) the assets of Minnesota Political Press, Inc. and Quadriga Communications, LLC; (4) the
acquisition of the assets of Midwest Law Printing Co., Inc and (5) the acquisition of NDEx. See
Note 3 to our unaudited condensed consolidated interim financial statements included in this
quarterly report on Form 10-Q for more information about the application of purchase accounting to
these acquisitions. See also Note 1 for information about a
change in SFAS 141R that is effective for us for acquisitions
consummated after December 31, 2008.
31
Valuation of Our Company Equity Securities
Prior to the consummation of our initial public offering when we redeemed all issued and
outstanding shares of our preferred stock, there was no market for our common stock. As a result,
the valuation of our common stock had a material effect on our operating results because we
accounted for our mandatorily redeemable preferred stock at fair value. Accordingly, we recorded
the increase or decrease in the fair value of our redeemable preferred stock as either an increase
or decrease in interest expense in each reporting period. During the three and nine months ended
September 30, 2007, we recorded non-cash interest expense of $9.9 million and $66.1 million,
respectively. There was not a similar expense for the three or nine months ended September 30,
2008, or other periods after August 7, 2007, the date on which we redeemed all outstanding shares
of our preferred stock. Determining the fair value of our redeemable preferred stock (for periods
before August 7, 2007) required us to value two components: (1) the fixed redeemable portion and
(2) the common stock conversion portion.
We determined the fair value of the fixed portion by calculating the present value of the
amount that was mandatorily redeemable, including accreted dividends,
on July 31, 2010, as of each
balance sheet date. During the nine months ended September 30, 2007, the discount rate was reduced
to zero because we redeemed the fixed redeemable portion of the series C preferred stock in full on
August 7, 2007.
We used the initial public offering price of $14.50 per share as the fair value of our common
stock to determine the fair value of our series C preferred stock and calculate the non-cash
interest expense related to redeemable preferred stock for the nine months ended September 30,
2007.
For information about the objective and subjective factors we considered in estimating the
fair value of common stock as of September 30, 2007, please refer to Management Discussion and
AnalysisCritical Accounting PoliciesValuation of Our Company Equity Securities in our annual
report on Form 10-K for the year ended December 31, 2007, filed
with the SEC on March 28, 2008, and available on the SECs
website at www.sec.gov.
Goodwill, Other Intangible Assets and Other Long-Lived Assets
We determine the estimated economic lives and related amortization expense for our intangible
assets. To the extent actual useful lives are less than our previously estimated lives, we will
increase our amortization expense. If the unamortized balance were deemed to be unrecoverable, we
would recognize an impairment charge to the extent necessary to reduce the unamortized balance to
the amount of expected future discounted cash flows, with the amount of such impairment charged to
operations in the current period. We estimate useful lives of our intangible assets by reference to
current and projected dynamics in the business information and mortgage default processing service
industries and anticipated competitor actions. The amount of net income for the nine months ended
September 30, 2008 would have been approximately $0.9 million higher if the actual useful lives of
our finite-lived intangible assets were 10% longer than the estimates and approximately $0.9
million lower if the actual useful lives of our finite-lived intangible assets were 10% shorter
than the estimates. You should refer to the discussion on new accounting pronouncements in Note 1
of our unaudited condensed consolidated interim financial statements included in this quarterly
report on Form 10-Q for more information about FSP 142-3, which deals with determining the useful
life of recognized intangible assets and will become effective for us beginning January 1, 2009.
We assess our goodwill and finite life intangible assets for impairment on an annual basis
using a November 30 measurement date. We will conduct interim impairment assessments when
circumstances and events indicate that we will not be able to recover the carrying value of the
assets. Since September 30, 2008, the fair market value of our common stock has declined
significantly from a closing share price of $10.09 at
September 30, 2008, to $3.90 at November 7,
2008. At this time, we do not believe that this decline in share price and the resulting decline in
our market capitalization are events triggering an interim assessment of our goodwill and
finite-life intangible assets. If the uncertain political and regulatory environment regarding
mortgage foreclosures, the tight credit markets, the volatility of our stock price and any
resulting decline in our market capitalization, along with other uncertainties, continue, these
factors may trigger an interim impairment measurement of these assets, the result of which may be
that we will be required to record a material impairment charge.
Please also refer to Note 5 of our unaudited condensed consolidated interim financial
statements included in this report on Form 10-Q for information regarding how we plan to conduct our annual impairment testing. See also
Risk Factors in Part II, Item 1A of this report for information about risks associated with an
impairment of our goodwill and finite-life intangible assets.
32
Share-Based Compensation Expense
SFAS No. 123(R) requires that all share-based payments to employees and non-employee
directors, including grants of stock options and shares of restricted stock, be recognized in the
financial statements based on the estimated fair value of the equity or liability instruments
issued. We estimate the fair value of share-based awards
that contain performance conditions using the Black-Scholes option pricing model at the grant
date, with compensation expense recognized as the requisite service is rendered.
During the nine months ended September 30, 2008, we granted stock options exercisable for
440,750 shares of common stock at an exercise price equal to the closing market price on the date
of issue. These stock options were granted under the 2007 Incentive Compensation Plan. Grantees
forfeited options to purchase 65,192 shares of our common stock during the nine months ended
September 30, 2008. The majority of these forfeitures were from four directors whose services with
us terminated in May 2008 as a result of the expiration of their term on our board, resignation
from our board or death. In 2008, we have applied a zero percent forfeiture rate for stock options.
The following weighted average assumptions were used in the Black-Scholes option pricing model
to estimate the fair value of the stock options we granted during 2008:
|
|
|
|
|
|
|
2008 |
|
Dividend yield |
|
|
0.0% |
|
Expected volatility |
|
|
28.0% |
|
Risk free interest rate |
|
|
3.0% 3.27% |
|
Expected term of options |
|
|
4.75 years |
|
Weighted average grant date fair value |
|
|
$4.89 5.42% |
|
All options granted in 2008 are non-qualified options that vest in four equal annual
installments commencing on the first anniversary of the grant date and expire seven years after the
grant date.
Our share-based compensation expense for all granted options under SFAS 123(R) for the three
months ended September 30, 2008 and 2007 was approximately $379,000 and $184,000, respectively,
before income taxes and for the nine months ended September 30, 2008 and 2007, was approximately
$932,000 and $205,000, respectively, before income taxes. As of September 30, 2008, our estimated
aggregate unrecognized share-based compensation expense for all unvested stock options was
$4.7 million, which we expect to recognize over a weighted-average period of approximately
3.2 years.
Our 2007 Incentive Compensation Plan allows for the issuance of restricted stock awards that
may not be sold or otherwise transferred until certain restrictions have lapsed. The share-based
expense for restricted stock awards is determined based on the market price of our stock on the
date of grant applied to the total number of shares that are anticipated to fully vest. During the
nine months ended September 30, 2008, we granted 54,139 shares of restricted stock to management
employees. For these grants, we used the closing share price of our common stock on the grant date
to determine the value of our restricted stock awards. Compensation expense is amortized over the
vesting period. During the nine months ended September 30, 2008, grantees forfeited 17,950 shares
of restricted stock. The forfeited shares of restricted stock are deemed to be issued but not
outstanding. In 2008, we applied an estimated forfeiture rate of ten percent for restricted stock
awards issued to all non-management employees and zero percent for restricted stock awards issued
to management employees. Substantially all of these restricted shares vest in four equal annual
installments commencing on the first anniversary of the grant date.
Our share-based compensation expense for all restricted shares under SFAS 123(R) for the three
and nine months ended September 30, 2008 was approximately $171,000 and $409,000, respectively,
before income taxes, and for the three and nine months ended September 30, 2007 was $359,000 for
both periods, before income taxes. As of September 30, 2008, our estimated aggregate unrecognized
share-based compensation expense for all unvested restricted shares was $2.1 million, which we
expect to recognize over a weighted-average period of approximately 3.1 years.
We have reserved 2,700,000 shares of our common stock for issuance under our incentive
compensation plan. There were 1,124,023 shares available for issuance under the plan as of
September 30, 2008.
33
Income Taxes
The provision of income taxes is based upon estimated annual effective tax rates in the tax
jurisdictions in which we operate. For the nine months ended September 30, 2008 and 2007, we used
an effective tax rate of 40% and 39%, respectively, based on our annual projected income in
accordance with APB No. 28.
We consider accounting for income taxes critical to our operations because management is
required to make significant subjective judgments in developing our provision for income taxes,
including the determination of deferred tax assets and liabilities, and any valuation allowances
that may be required against deferred tax assets. In addition, we operate within multiple taxing
jurisdictions and are subject to audit in these jurisdictions. These audits can involve complex
issues, which could require an extended period of time to resolve. The completion of these audits
could result in an increase to amounts previously paid to the taxing jurisdictions. During the
third quarter of 2008, the IRS completed their examination of the 2005 and 2006 tax years resulting
in an additional income tax expense of $122,000 for the three and nine months ended September 30,
2008.
Accounts Receivable Allowances
We extend credit to our advertisers, public notice publishers, commercial printing customers
and professional service customers based upon an evaluation of each customers financial condition,
and collateral is generally not required. We establish allowances for doubtful accounts based on
estimates of losses related to customer receivable balances. Specifically, we use prior credit
losses as a percentage of credit sales, the aging of accounts receivable and specific
identification of potential losses to establish reserves for credit losses on accounts receivable.
We believe that no significant concentration of credit risk exists with respect to our Business
Information Division. We had a significant concentration of credit risk with respect to our
Professional Services Division as of September 30, 2008 because the amount due from Trott & Trott
was $6.6 million, or 15.2% of our consolidated net accounts receivable balance, the amount due from
Feiwell & Hannoy was $4.1 million, or 9.3% of our consolidated net receivable balance, and the
amount due from the Barrett law firm and its affiliates was $6.4 million, or 14.6% of our
consolidated net accounts receivable balance. However, to date, we have not experienced any
problems with respect to collecting prompt payment from our law firm customers, each of whom are
required to remit all amounts due to use with respect to files we serviced in accordance with the
time periods to which we have agreed.
We consider accounting for our allowance for doubtful accounts critical to both of our
operating segments because of the significance of accounts receivable to our current assets and
operating cash flows. If the financial condition of our customers were to deteriorate, resulting in
an impairment of their ability to make payments, additional allowances might be required, which
could have a material effect on our financial statements. See Liquidity and Capital Resources
below for information regarding our receivables, allowance for doubtful accounts and day sales
outstanding.
New Accounting Pronouncements
Please
see Note 1 to our unaudited condensed consolidated interim financial
statements included
in this report on Form 10-Q for information about new accounting pronouncements affecting
us.
Non-GAAP Financial Measures
We present three non-GAAP financial measures: adjusted EBITDA, cash earnings and cash earnings per
diluted share.
34
Adjusted EBITDA
The adjusted EBITDA measure presented here has been revised from the adjusted EBITDA measure
we have presented in previous periods to account for non-recurring items of income and expense,
which for the three and nine months ended September 30, 2008 was only the break-up fee we incurred
in connection with an acquisition that was not consummated (See Break-up Fee and Other Income
(Expense), net below). There were no non-recurring items of income and expense for the three and
nine months ended September 30, 2007. The adjusted EBITDA measure now consists of net income (loss)
before:
|
|
|
non-cash interest expense related to redeemable preferred stock; |
|
|
|
|
interest expense, net; |
|
|
|
|
income tax expense; |
|
|
|
|
depreciation and amortization; |
|
|
|
|
non-cash compensation expense; |
|
|
|
|
non-recurring income and/or expense; and |
|
|
|
|
minority interest in net income of subsidiary; |
and after:
|
|
|
minority interest distributions paid. |
Managements Use of Adjusted EBITDA
We are providing adjusted EBITDA, a non-GAAP financial measure, along with GAAP measures, as a
measure of profitability because adjusted EBITDA helps us evaluate and compare our performance on a
consistent basis for different periods of time. We believe this non-GAAP measure, as we have
defined it, helps us evaluate and compare our performance on a consistent basis for different
periods of time by removing from our operating results the impact of the non-cash interest expense
arising from the common stock conversion option in our Series C preferred stock (which had no
impact on our financial performance for the three and nine months ended September 30, 2008, because
we redeemed all of our outstanding shares of preferred stock, including shares issued upon
conversion of the Series C preferred stock, in connection with our initial public offering on
August 7, 2007), as well as the impact of our net cash or borrowing position, operating in
different tax jurisdictions and the accounting methods used to compute depreciation and
amortization, which impact has been significant and fluctuated from time to time due to the variety
of acquisitions that we have completed since our inception. Similarly, our presentation of adjusted
EBITDA also excludes non-cash compensation expense because this is a non-cash charge for stock
options and restricted shares of common stock that we have granted. We exclude this non-cash
expense from adjusted EBITDA because we believe any amount we are required to record as share-based
compensation expense contains subjective assumptions over which our management has no control, such
as share price and volatility.
We also adjust EBITDA for minority interest in net income of subsidiary and cash distributions
paid to minority members of APC because we believe this provides more timely and relevant
information with respect to our financial performance. We exclude amounts with respect to minority
interest in net income of subsidiary because this is a non-cash adjustment that does not reflect
amounts actually paid to APCs minority members because (1) distributions for any month are
actually paid by APC in the following month and (2) it does not include adjustments for APCs debt
or capital expenditures, which are both included in the calculation of amounts actually paid to
APCs minority members. We instead include the amount of these cash distributions in adjusted
EBITDA because they include these adjustments and reflect amounts actually paid by APC, thus
allowing for a more accurate determination of our performance and ongoing obligations.
We also adjust EBITDA for non-recurring items of income and expense because we believe that,
due to their unusual and infrequent nature, they do not provide meaningful information about our
financial performance. For purposes of this adjustment, non-recurring items do not include items of
income or expense that are reasonably likely to recur within two years or for which there was a
similar item of income or expense within the prior two year period. For the three and nine months
ended September 30, 2008, the only non-recurring item of income or expense was the $1.5 million
break-up fee we paid during the quarter. There were no non-recurring items of income and expense
for the three and nine months ended September 30, 2008. We are excluding this break-up fee because
it was a one-time expense that was specific to an agreement with the sellers of a business we
intended to, but did not, acquire. We have not entered into such break-up or termination agreements
with sellers of other acquisition targets and do not intend to enter into other similar agreements.
As this is an unusual cash item, we believe it is helpful for investors to evaluate our performance
without the effect of this break-up fee because this cost is not related to our on-going
operations.
35
We believe that adjusted EBITDA is meaningful information about our business operations that
investors should consider along with our GAAP financial information. We use adjusted EBITDA for
planning purposes, including the preparation of internal annual operating budgets, and to measure
our operating performance and the effectiveness of our operating strategies. We also use a
variation of adjusted EBITDA in monitoring our compliance with certain financial covenants in our
credit agreement and are using adjusted EBITDA to determine performance-based short-term incentive
payments for our executive officers and other key employees.
Adjusted EBITDA is a non-GAAP measure that has limitations because it does not include all
items of income and expense that affect our operations. This non-GAAP financial measure is not
prepared in accordance with, and should not be considered an alternative to, measurements required
by GAAP, such as operating income, net income (loss), net income (loss) per share, cash flow from
continuing operating activities or any other measure of performance or liquidity derived in
accordance with GAAP. The presentation of this additional information is not meant to be considered
in isolation or as a substitute for the most directly comparable GAAP measures. In addition, it
should be noted that companies calculate adjusted EBITDA differently and, therefore, adjusted
EBITDA as presented for us may not be comparable to the calculations of adjusted EBITDA reported by
other companies.
The following is a reconciliation of our net income (loss) to adjusted EBITDA (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Net income (loss) |
|
$ |
2,453 |
|
|
$ |
(7,515 |
) |
|
$ |
10,857 |
|
|
$ |
(57,159 |
) |
Non-cash interest expense related to
redeemable preferred stock |
|
|
|
|
|
|
9,872 |
|
|
|
|
|
|
|
66,132 |
|
Interest expense, net |
|
|
1,931 |
|
|
|
3,190 |
|
|
|
4,669 |
|
|
|
6,618 |
|
Income tax expense |
|
|
1,471 |
|
|
|
1,657 |
|
|
|
7,257 |
|
|
|
5,764 |
|
Amortization of intangibles |
|
|
3,050 |
|
|
|
1,871 |
|
|
|
7,587 |
|
|
|
5,585 |
|
Depreciation expense |
|
|
1,501 |
|
|
|
1,206 |
|
|
|
3,790 |
|
|
|
2,851 |
|
Amortization of DLNP intangible |
|
|
377 |
|
|
|
364 |
|
|
|
1,131 |
|
|
|
1,082 |
|
Non-cash compensation expense |
|
|
549 |
|
|
|
543 |
|
|
|
1,341 |
|
|
|
564 |
|
Non-recurring income and/or expense |
|
|
1,500 |
|
|
|
|
|
|
|
1,500 |
|
|
|
|
|
Minority interest in net income of subsidiary |
|
|
466 |
|
|
|
1,091 |
|
|
|
1,516 |
|
|
|
2,798 |
|
Cash distributions to minority interest |
|
|
(443 |
) |
|
|
(712 |
) |
|
|
(1,351 |
) |
|
|
(1,814 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
12,855 |
|
|
$ |
11,567 |
|
|
$ |
38,297 |
|
|
$ |
32,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Earnings and Cash Earnings per Diluted Share
The cash earnings measure presented consists of net income (loss) before:
|
|
|
non-cash interest expense related to redeemable preferred stock; |
|
|
|
|
non-cash interest income related to the change in fair value of interest rate swaps; |
|
|
|
|
amortization expense; and |
|
|
|
|
an adjustment to income tax expense related to the reconciling items above at a 40% tax
rate. |
We calculate the cash earnings per diluted share measure presented by dividing cash earnings by the
weighted average number of diluted common shares outstanding during the period.
36
Managements Use of Cash Earnings and Cash Earnings Per Diluted Share
We are providing cash earnings and cash earnings per diluted share, both non-GAAP financial
measures, along with GAAP measures, as a measure of profitability because they are commonly used by
financial analysts, investors and other interested parties in evaluating companies performance.
In addition, we are providing cash earnings per diluted share in part because it offers investors
a per-share metric, in addition to GAAP measures, in evaluating our
performance. We believe these non-GAAP measures, as we have defined them, help us evaluate
and compare our performance on a consistent basis for different periods of time by removing from
our operating results non-cash interest expense related to our redeemable preferred stock (which
had no impact on our financial performance for periods after August 7, 2007 when we redeemed all
outstanding shares of preferred stock, including shares issued upon conversion of the Series C
preferred stock); non cash interest expense related to the change in the fair value of our interest
rate swaps; amortization, which is a significant non-cash expense that has fluctuated from time to
time due to acquisitions we have completed since our inception and income tax expense related to
these items.
Although this is only the second quarter we have reported cash earnings and cash earnings per
share, we believe that they provide meaningful information about our business operations that
investors should consider along with our GAAP financial information. We have begun using these
metrics to measure our operating performance and the effectiveness of our operating strategies. We
intend to use cash earnings and cash earnings per diluted share for planning purposes, including
the preparation of internal annual operating budgets for the next calendar year.
Cash earnings and cash earnings per share are both non-GAAP measures that have limitations
because they do not include all items of income and expense that affect our operations. Neither of
these non-GAAP financial measures are prepared in accordance with, and should not be considered an
alternative to, measurements required by GAAP, such as operating income, net income (loss), net
income (loss) per diluted share or any other measure of performance or liquidity derived in
accordance with GAAP. The presentation of this additional information is not meant to be considered
in isolation or as a substitute for the most directly comparable GAAP measures. In addition, it
should be noted that companies calculate cash earnings and cash earnings per diluted share
differently and, therefore, cash earnings and cash earnings per diluted share as presented for us
may not be comparable to the calculations of cash earnings and cash earnings per diluted share
reported by other companies.
The following is a reconciliation of our net income (loss) to cash earnings and cash earnings
per diluted share (in thousands, except share and per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Net income (loss) |
|
$ |
2,453 |
|
|
$ |
(7,515 |
) |
|
$ |
10,857 |
|
|
$ |
(57,159 |
) |
Non-cash interest expense related to
redeemable preferred stock |
|
|
|
|
|
|
9,872 |
|
|
|
|
|
|
|
66,132 |
|
Non-cash interest income related to the
change in fair value of interest rate
swaps |
|
|
80 |
|
|
|
810 |
|
|
|
58 |
|
|
|
423 |
|
Amortization of intangibles |
|
|
3,050 |
|
|
|
1,871 |
|
|
|
7,587 |
|
|
|
5,585 |
|
Amortization of DLNP intangible |
|
|
377 |
|
|
|
364 |
|
|
|
1,131 |
|
|
|
1,082 |
|
Adjustment to income tax expense related
to reconciling items at a 40% tax rate |
|
|
(1,403 |
) |
|
|
(1,218 |
) |
|
|
(3,511 |
) |
|
|
(2,836 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash earnings |
|
$ |
4,557 |
|
|
$ |
4,184 |
|
|
$ |
16,122 |
|
|
$ |
13,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted share (GAAP) |
|
$ |
0.09 |
|
|
$ |
(0.38 |
) |
|
$ |
0.42 |
|
|
$ |
(4.46 |
) |
Cash earnings per diluted share |
|
$ |
0.16 |
|
|
$ |
0.21 |
|
|
$ |
0.62 |
|
|
$ |
1.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding |
|
|
28,059,701 |
|
|
|
19,675,101 |
|
|
|
26,105,413 |
|
|
|
12,812,282 |
|
37
RESULTS OF OPERATIONS
The following table sets forth selected operating results, including as a percentage of total
revenues, for the periods indicated below (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
|
2008 |
|
|
Revenues |
|
|
2007 |
|
|
Revenues |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Information |
|
$ |
22,211 |
|
|
|
46.4 |
% |
|
$ |
20,962 |
|
|
|
54.7 |
% |
Professional Services |
|
|
25,673 |
|
|
|
53.6 |
% |
|
|
17,362 |
|
|
|
45.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
47,884 |
|
|
|
100.0 |
% |
|
|
38,324 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Information |
|
|
18,722 |
|
|
|
39.1 |
% |
|
|
16,879 |
|
|
|
44.0 |
% |
Professional Services |
|
|
19,646 |
|
|
|
41.0 |
% |
|
|
11,821 |
|
|
|
30.8 |
% |
Unallocated corporate operating expenses |
|
|
3,035 |
|
|
|
6.3 |
% |
|
|
2,932 |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
41,403 |
|
|
|
86.5 |
% |
|
|
31,632 |
|
|
|
82.5 |
% |
Equity in earnings of The Detroit Legal
News Publishing, LLC, net of amortization |
|
|
1,329 |
|
|
|
2.8 |
% |
|
|
1,611 |
|
|
|
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
7,810 |
|
|
|
16.3 |
% |
|
|
8,303 |
|
|
|
21.7 |
% |
Non-cash interest expense related to
redeemable preferred stock |
|
|
|
|
|
|
0.0 |
% |
|
|
(9,872 |
) |
|
|
(25.8 |
)% |
Interest expense, net |
|
|
(1,931 |
) |
|
|
(4.0 |
)% |
|
|
(3,190 |
) |
|
|
(8.3 |
)% |
Break up fee and other income (expense), net |
|
|
(1,489 |
) |
|
|
(3.1 |
)% |
|
|
(8 |
) |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
4,390 |
|
|
|
9.2 |
% |
|
|
(4,767 |
) |
|
|
(12.4 |
)% |
Income tax expense |
|
|
(1,471 |
) |
|
|
(3.1 |
)% |
|
|
(1,657 |
) |
|
|
(4.3 |
)% |
Minority interest |
|
|
(466 |
) |
|
|
(1.0 |
)% |
|
|
(1,091 |
) |
|
|
(2.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,453 |
|
|
|
5.1 |
% |
|
$ |
(7,515 |
) |
|
|
(19.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (non-GAAP) |
|
$ |
12,855 |
|
|
|
26.8 |
% |
|
$ |
11,567 |
|
|
|
30.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted share |
|
$ |
0.09 |
|
|
|
|
|
|
$ |
(0.38 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash earnings per diluted share (non-GAAP) |
|
$ |
0.16 |
|
|
|
|
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
|
2008 |
|
|
Revenues |
|
|
2007 |
|
|
Revenues |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Information |
|
$ |
68,406 |
|
|
|
52.2 |
% |
|
$ |
62,030 |
|
|
|
55.8 |
% |
Professional Services |
|
|
62,542 |
|
|
|
47.8 |
% |
|
|
49,044 |
|
|
|
44.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
130,948 |
|
|
|
100.0 |
% |
|
|
111,074 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Information |
|
|
56,660 |
|
|
|
43.3 |
% |
|
|
49,650 |
|
|
|
44.7 |
% |
Professional Services |
|
|
45,701 |
|
|
|
34.9 |
% |
|
|
34,094 |
|
|
|
30.7 |
% |
Unallocated corporate operating expenses |
|
|
7,177 |
|
|
|
5.5 |
% |
|
|
7,012 |
|
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
109,538 |
|
|
|
83.6 |
% |
|
|
90,756 |
|
|
|
81.7 |
% |
Equity in earnings of The Detroit Legal
News Publishing, LLC, net of amortization |
|
|
4,355 |
|
|
|
3.3 |
% |
|
|
3,856 |
|
|
|
3.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
25,765 |
|
|
|
19.7 |
% |
|
|
24,174 |
|
|
|
21.8 |
% |
Non-cash interest expense related to
redeemable preferred stock |
|
|
|
|
|
|
0.0 |
% |
|
|
(66,132 |
) |
|
|
(59.5 |
)% |
Interest expense, net |
|
|
(4,669 |
) |
|
|
(3.6 |
)% |
|
|
(6,618 |
) |
|
|
(6.0 |
)% |
Break-up fee and other income (expense), net |
|
|
(1,466 |
) |
|
|
(1.1 |
)% |
|
|
(21 |
) |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
19,630 |
|
|
|
15.0 |
% |
|
|
(48,597 |
) |
|
|
(43.8 |
)% |
Income tax expense |
|
|
(7,257 |
) |
|
|
(5.5 |
)% |
|
|
(5,764 |
) |
|
|
(5.2 |
)% |
Minority interest |
|
|
(1,516 |
) |
|
|
(1.2 |
)% |
|
|
(2,798 |
) |
|
|
(2.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
10,857 |
|
|
|
8.3 |
% |
|
$ |
(57,159 |
) |
|
|
(51.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (non-GAAP) |
|
$ |
38,297 |
|
|
|
29.2 |
% |
|
$ |
32,421 |
|
|
|
29.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted share |
|
$ |
0.42 |
|
|
|
|
|
|
$ |
(4.46 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash earnings per diluted share (non-GAAP) |
|
$ |
0.62 |
|
|
|
|
|
|
$ |
1.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
Three Months Ended September 30, 2008
Compared to Three Months Ended September 30, 2007
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total revenues |
|
$ |
47.9 |
|
|
$ |
38.3 |
|
|
$ |
9.6 |
|
|
|
24.9 |
% |
The increase in total revenues consists of the following:
|
|
|
$8.5 million of revenues from businesses we acquired on or after July 1, 2007, which we
refer to as acquired businesses. These revenues consisted of: (1) $0.6 million in revenues
from the assets of Legal and Business Publishers, Inc. (including The Mecklenburg Times)
acquired on February 13, 2008; (2) $1.3 million in revenues from the mortgage default
processing services business of Wilford & Geske acquired on February 22, 2008; and (3) $6.6
million in revenues from NDEx, which we acquired on September 2, 2008. Acquired businesses
do not include fold in acquisitions, which we define below. |
|
|
|
|
$1.0 million of revenues from organic revenue growth, primarily related to increased
public notices placed in our Business Information products and increased appellate services
revenues. We define organic revenue growth as the net increase in revenue produced by: (1)
businesses we owned and operated prior to July 1, 2007, which we refer to as existing
businesses; (2) customer lists, goodwill or other
finite-life intangible assets we purchased on
or after July 1, 2007, and integrated into our existing businesses; and (3) businesses that
we account for as acquisitions under the purchase method of accounting in accordance with
SFAS No. 141 Business Combinations, but do not report separately for internal financial
purposes, which we refer to as fold in acquisitions. |
We derived 46.4% and 54.7% of our total revenues from our Business Information Division and 53.6%
and 45.3% of our total revenues from our Professional Services Division for the three months ended
September 30, 2008 and 2007, respectively. This change in mix resulted primarily from $6.6 million
in revenues from NDEx in the three months ended September 30, 2008. We expect that our
Professional Services Division will account for a larger portion of our total revenues during the
remainder of 2008 as a result of the acquisition of NDEx, and to a lesser extent, the anticipated
continued reduced spending on display and classified advertising by our business information
customers resulting from local economic conditions.
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total operating expenses |
|
$ |
41.4 |
|
|
$ |
31.6 |
|
|
$ |
9.8 |
|
|
|
30.9 |
% |
Direct operating expense |
|
|
17.9 |
|
|
|
13.4 |
|
|
|
4.5 |
|
|
|
33.7 |
% |
Selling, general and administrative expenses |
|
|
19.0 |
|
|
|
15.2 |
|
|
|
3.8 |
|
|
|
24.9 |
% |
Depreciation expense |
|
|
1.5 |
|
|
|
1.2 |
|
|
|
0.3 |
|
|
|
24.5 |
% |
Amortization expense |
|
|
3.1 |
|
|
|
1.9 |
|
|
|
1.2 |
|
|
|
63.0 |
% |
Operating expenses attributable to our corporate operations (included in selling, general and
administrative expenses) remained flat at $2.8 million for the three months ended September 30,
2008 and 2007. Increases in costs associated with being a public company (as described in
Selling, General and Administrative Expenses below) and professional fees resulting from costs
associated with potential acquisitions we are no longer pursuing were offset by the fact that we
made no accruals for executive management bonuses in the three months ended September 30, 2008
compared to the three months ended September 30, 2007 where we had accrued executive bonuses. In
addition to these expenses, operating expenses attributable to our corporate operations also
consist primarily of the cost of compensation and employee benefits for our human resources,
accounting and information technology personnel, executive officers and other members of
management, as well as unallocated portions of corporate insurance costs. Total operating expenses
as a percentage of revenues increased to 86.5% for the three months ended September 30, 2008 from
82.5% for the three months ended September 30, 2007. This increase is a result of
the NDEx business which has a higher mix of direct operating expenses to revenue than our
historical Professional Services division.
39
Direct Operating Expenses. The increase in direct operating expenses consisted of a $0.6
million increase in our Business Information Division and a $3.9 million increase in our
Professional Services Division. These increases largely resulted from increased operating costs
resulting from acquisitions occurring in the first nine months of 2008 and increased production
activity (including increased public notices, events, and staff added at APC to accommodate an
increase in file volumes in 2008). You should refer to the more detailed discussions in the
Business Information Division Results and Professional Services Division Results below for more
information regarding the causes of this increase. Direct operating expenses as a percentage of
revenue increased to 37.4% as of September 30, 2008 from 34.9% as of September 30, 2007 due to an
increase in the production costs discussed above. This increase is primarily a result of the NDEx
business which has a higher mix of direct operating expenses to revenue than our historical
Professional Services division.
Selling, General and Administrative Expenses. The increase in our selling, general and
administrative expenses consisted of a $1.2 million increase in our Business Information Division
and a $2.6 million increase in our Professional Services
Division, which are discussed in more
detail below under Business Information Division Results
and Professional Services
Division Results. These increases primarily relate to increased costs of operating
acquired businesses and increased personnel costs, including a $0.2 million increase in stock-based
compensation expense recorded in the three months ended September 30, 2008 compared to the same
period in 2007. Selling, general and administrative expenses also increased in the three months
ended September 30, 2008 as a result of $0.4 million of expenses we incurred in connection with
being a public company. We expect our selling, general and administrative expenses to increase for
the remainder of 2008 by at least $0.6 million as a result of these costs, including costs we
expect to incur as we prepare to comply with the Sarbanes-Oxley Act. Section 404 of the
Sarbanes-Oxley Act will require annual management assessment of the effectiveness of our internal
control over financial reporting and an attestation report by our independent auditors on our
internal control over financial reporting beginning with the year ending December 31, 2008. In the
third quarter of 2008, we wrote off $0.4 million in professional fees associated with potential
acquisitions that we are no longer pursuing, which was offset by a decline in accruals for
executive management bonuses. We did not record any executive management bonuses in the third
quarter of 2008 and accrued approximately $0.6 million in executive bonuses in the third quarter of
2007. Selling, general and administrative expense as a percentage of revenue remained flat at 39.6%
for the three months ended September 30, 2008 and 2007 as result of the offsets described above.
Depreciation and Amortization Expense. Our depreciation expense increased due to increased
levels of property and equipment in the three months ended September 30, 2008, largely due to the
acquisition of NDEx. Our amortization expense increased primarily due to the amortization of
finite-lived intangible assets acquired in the 2008 acquisitions as well as the repurchase of interests
in APC from our minority members in November 2007. As a result
of the acquisition of NDEx, we expect amortization expense to
continue to increase in future quarters.
Break-up Fee and Other Income (Expense), Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Break-up fee and other income (expense), net |
|
$ |
(1.5 |
) |
|
$ |
|
|
|
$ |
1.5 |
|
|
|
100. |
% |
Break-up fee and other income (expense), net increased by $1.5 million during the three months
ended September 30, 2008 as a result of a payment of $1.5 million to the sellers of a business we
intended to acquire. We made this payment pursuant to our agreement with such sellers because we
were unable to obtain debt financing on terms and timing that were satisfactory to us to close the
acquisition.
40
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase (decrease) |
|
|
|
($s in millions) |
|
Adjusted EBITDA |
|
$ |
12.9 |
|
|
$ |
11.6 |
|
|
$ |
1.3 |
|
|
|
11.1 |
% |
Adjusted EBITDA margin |
|
|
26.8 |
% |
|
|
30.2 |
% |
|
|
(3.3 |
)% |
|
|
(11.1 |
)% |
Adjusted EBITDA (as defined and discussed above) increased over the prior year because of the
cumulative effect of the factors described in this Management Discussion and Analysis that are
applicable to the calculation of adjusted EBITDA. Adjusted EBITDA margin (adjusted EBITDA as a
percentage of our total revenues) decreased because operating expenses increased in the third
quarter at a higher rate than our increase in revenue, primarily because of the operating costs of
NDEx as discussed above. Please refer to Non-GAAP Financial Measures earlier in this report for
information about our revision to the calculation of adjusted EBITDA to account for non-recurring
items of income and expense, such as the break-up fee, which occurred during the three months ended
September 30, 2008. There were no non-recurring items of income or expense during the three months
ended September 30, 2007.
Cash Earnings and Cash Earnings per Diluted Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase (decrease) |
|
Cash earnings (in millions) |
|
$ |
4.6 |
|
|
$ |
4.2 |
|
|
$ |
0.4 |
|
|
|
9.0 |
% |
Cash earning per diluted share |
|
$ |
0.16 |
|
|
$ |
0.21 |
|
|
$ |
(0.05 |
) |
|
|
(23.8 |
)% |
Cash earnings (as defined and discussed above) increased $0.4 million, or 9.0%, to $4.6
million for the three months ended September 30, 2008 from $4.2 million for the same period in 2007
because of the cumulative effect of the factors described in this Management Discussion and
Analysis that are applicable to the calculation of cash earnings. Cash earnings per diluted share
(as defined and discussed above) decreased to $0.16 for the three months ended September 30, 2008
from $0.21 for the three months ended September 30, 2007 because of the increase in the number of
diluted weighted average shares outstanding from 19.7 million at
September 30, 2007 to 28.9 million at September 30, 2008. This
increase in diluted weighted average shares outstanding occurred as a
result of our initial public
offering in August 2007 and our private placement in July 2008.
Non-Cash Interest Expense Related to Redeemable Preferred Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Decrease |
|
|
|
($s in millions) |
|
Non-cash interest
expense related to
redeemable
preferred stock |
|
$ |
|
|
|
$ |
(9.9 |
) |
|
$ |
(9.9 |
) |
|
|
(100 |
)% |
Non-cash interest expense related to redeemable preferred stock consisted of non-cash interest
expense related to the dividend accretion on our Series A preferred stock and Series C preferred
stock and the change in the fair value of our Series C preferred stock. In connection with our
initial public offering, we converted the series C preferred stock into shares of Series A
preferred stock, Series B preferred stock and common stock. We then used a portion of the net
proceeds of the offering to redeem the Series A preferred stock and Series B preferred stock,
including shares of Series A preferred stock and series B preferred stock issued upon conversion of
the Series C preferred stock. As a result of this redemption, there are currently no shares of
preferred stock issued and outstanding. Therefore, we have not recorded, and do not expect to
record, any non-cash interest expense related to our preferred stock for other periods after
August 7, 2007, including the three months ended September 30, 2008.
41
Interest Expense, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Decrease |
|
|
|
($s in millions) |
|
Interest expense, net |
|
$ |
1.9 |
|
|
$ |
3.2 |
|
|
$ |
(1.3 |
) |
|
|
(39.5 |
)% |
Interest expense, net consists primarily of interest expense on outstanding borrowings under
our bank credit facility and the change in the estimated fair value of our interest rate swaps,
offset partially by interest income from our invested cash balances. Interest expense, net
decreased due primarily to $0.7 million of decreased interest expense in connection with our
interest rate swaps because of an increase in interest rates, and a $1.0 million decrease in
expense related to the amortization of deferred financing fees. In the three months ended
September 30, 2007, we incurred an expense of $0.6 million related to the write-off of deferred
financing fees in connection with the former credit facility, and $0.4 million in connection with
the write off of the unaccreted issuance costs on Series C preferred stock. These decreases were partially offset by a $0.3 million increase in
interest expense on our revolving note due to an increase in outstanding borrowings. Under the
terms of our credit facility, we are required to manage our exposure to certain interest rate
changes, and therefore, we use interest rate swaps to manage our risk to certain interest rate
changes associated with a portion of our floating rate long-term debt. For the three months ended
September 30, 2008, our average outstanding borrowings were $102.5 million compared to
$67.3 million for the three months ended September 30, 2007. An increase in outstanding borrowings
to finance acquisitions in 2008 and 2007 (most notably NDEx in September 2008) was offset by the
$30 million reduction in debt paid with proceeds from our initial public offering.
Income Tax Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Decrease |
|
|
|
($s in millions) |
|
Income tax expense |
|
$ |
1.5 |
|
|
$ |
1.7 |
|
|
$ |
(0.2 |
) |
|
|
(11.2 |
)% |
Our income tax expense decreased because of the effect our non-cash interest expense (which we
have not recorded for periods after August 7, 2007) had on taxable income in 2007. For 2008, we
project our effective tax rate to be 40.0%. The increase in the projected effective tax rate from
2007 is due to state taxes, primarily from increased taxes in Michigan due to its new tax law. In
2007, our effective tax rate of 39.2% differs from the statutory U.S. federal corporate income tax
rate of 35.0% due to the non-cash interest expense that we recorded for dividend accretion and the
change in the fair value of our series C preferred stock of $9.9 million in the three months ended
September 30, 2007, which was not deductible for tax purposes.
Business Information Division Results
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase (decrease) |
|
|
|
($s in millions) |
|
Total Business Information Division Revenues |
|
$ |
22.2 |
|
|
$ |
21.0 |
|
|
$ |
1.2 |
|
|
|
6.0 |
% |
Display and classified advertising revenues |
|
|
8.4 |
|
|
|
8.7 |
|
|
|
(0.3 |
) |
|
|
(3.2 |
)% |
Public notice revenues |
|
|
10.2 |
|
|
|
8.5 |
|
|
|
1.7 |
|
|
|
20.1 |
% |
Circulation revenues |
|
|
3.3 |
|
|
|
3.2 |
|
|
|
0.1 |
|
|
|
4.6 |
% |
Other revenues |
|
|
0.3 |
|
|
|
0.6 |
|
|
|
(0.3 |
) |
|
|
(50.6 |
)% |
Our display and classified advertising revenues decreased primarily due to a decrease in the
number of ads placed in our publications. We expect our display and classified advertising
revenues to continue to decline as our customers tighten discretionary spending in light of local
economic conditions in the markets we serve. Our public notice revenues increased year-over-year
primarily due to the increased number of foreclosure notices placed in our publications. Public
notice revenues of $0.6 million from our acquisition of the assets of Legal and Business
Publishers, Inc. in February 2008 offset a decrease in public notice revenues in Maryland,
resulting from a change in Maryland law in April 2008. This law now requires lenders to wait at
least 90 days after default before they commence an action to foreclose a mortgage, thereby
delaying the timing when foreclosure notices are placed in our paper for publication. Absent a
moratorium or other extreme action on the part of governments, lenders and others that
substantially prevents or significantly delays foreclosures, we expect to see year-over-year growth
in our public notice revenues during the fourth quarter of 2008. However, as lenders focus on, or
are required to engage in, loss mitigation, loan modification plans and other activities that delay
or prevent foreclosures, we expect the rate of growth in our public notice revenues to decline.
Other revenues declined in part as a result of our decision to downscale the commercial printing
services provided by our press operations so that we can focus on the printing
of our own publications.
42
Circulation revenues increased slightly despite a decline in the number of paid subscribers
between September 30, 2007, and September 30, 2008. As of September 30, 2008, our paid publications
had approximately 68,400 subscribers (including approximately 1,200 paid subscribers from the
acquisition of The Mecklenburg Times from Legal and Business Publishers, Inc. in February 2008), a
decrease of approximately 5,300, or 7.8%, from total paid subscribers of approximately 73,700 as of
September 30, 2007. The majority of this decrease in paid subscribers over these periods continues
to be a result of: (1) non-renewals of discounted bulk subscriptions at several law firms; (2) low
response rates to circulation promotions for Lawyers USA and a decline in renewals of first-year
subscribers for the publication; (3) timing issues related to Newspapers In Education paid subscriptions
programs; and (4) the discontinuation of a publication in our Portland, Oregon operations. We
believe reader preference for on-line and web site access to our business journals, some of which
we offer at discounted rates or no fee, has also contributed to a decline in subscribers to our
publications and thus negatively impacted circulation revenues. Revenues we lost from the decline
in paid subscribers were offset by increased single-copy sales and an increase in the average price
per paid subscription.
The business information products we target to the Missouri markets and the Minnesota market
each accounted for over 10% of our Business Information Divisions revenues for the three months
ended September 30, 2008. During the first quarter of 2008, The Daily Record in Maryland had also
accounted for over 10% of our Business Information Divisions revenues. As a result of the change
in the public notice laws in Maryland described above, this units revenues have dropped below 10%
of our total Business Information Division revenues in the third quarter of 2008.
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total operating expenses |
|
$ |
18.7 |
|
|
$ |
16.9 |
|
|
$ |
1.8 |
|
|
|
10.9 |
% |
Direct operating expense |
|
|
8.0 |
|
|
|
7.4 |
|
|
|
0.6 |
|
|
|
7.9 |
% |
Selling, general and administrative expenses |
|
|
9.5 |
|
|
|
8.3 |
|
|
|
1.2 |
|
|
|
13.9 |
% |
Depreciation expense |
|
|
0.5 |
|
|
|
0.4 |
|
|
|
0.1 |
|
|
|
16.9 |
% |
Amortization expense |
|
|
0.8 |
|
|
|
0.8 |
|
|
|
|
|
|
|
5.1 |
% |
Direct operating expenses increased primarily due to increased public notice placements and
events, resulting in higher production-related costs such as printing, additional editorial staff
and event costs. Additionally, $0.1 million of operating costs related to the assets of Legal and
Business Publishers that we acquired in February 2008 contributed to the increase. Selling,
general and administrative expenses increased due to a $0.4 million increase in information
technology costs related to improving and maintaining our publication web sites, $0.2 million of
additional bad debt expense, and $0.2 million of costs in connection with the acquired business of
Legal and Business Publishers. Total operating expenses attributable to our Business Information
Division as a percentage of Business Information Division revenue increased to 84.3% for the three
months ended September 30, 2008 from 80.5% for the three months ended September 30, 2007. This
increase is due to the cumulative effects of the increases discussed above.
43
Professional Services Division Results
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total Professional Services Division revenues |
|
$ |
25.7 |
|
|
$ |
17.4 |
|
|
$ |
8.3 |
|
|
|
47.9 |
% |
Mortgage default
processing services and
related revenues |
|
|
21.2 |
|
|
|
13.7 |
|
|
|
7.5 |
|
|
|
54.7 |
% |
Appellate services revenues |
|
|
4.5 |
|
|
|
3.7 |
|
|
|
0.8 |
|
|
|
22.3 |
% |
Professional Services Division revenues increased primarily due to the increase in
mortgage default processing service revenues. This increase was attributable to $1.3 million in
revenues from APCs mortgage default processing service
business, which we acquired from Wilford &
Geske in late February 2008, and $6.6 million in revenues from NDEx, which we acquired on September
2, 2008. Revenues from these sources, as well as an increase in the fee per file APC charges to
Trott & Trott and Feiwell & Hannoy, offset revenues lost as a result of a slight year-over-year
decline in foreclosure files referred to us for processing from Trott & Trott and Feiwell & Hannoy
during these periods. For the three months ended September 30, 2008, we serviced approximately
52,900 mortgage default case files for our customers (approximately 20,100 of which were referred
to us for processing by Wilford & Geske and the Barrett law firm and the other customers of NDEx),
compared to approximately 34,700 mortgage default case files that we serviced for clients of our
two law firm customers for the three months ended September 30, 2007. Absent a moratorium or other
extreme action on the part of governments, lenders and others that substantially prevents or
significantly delays foreclosures, we expect to see year-over-year growth in the number of
foreclosure
files referred to us for processing in the fourth quarter as a result of our acquisitions of NDEx
and the mortgage default processing business of Wilford & Geske. However, as lenders focus on, or
are required to engage in, loss mitigation, loan modification plans and other activities that delay
or prevent foreclosures, we expect the rate of growth in files referred to us for processing during
the fourth quarter of 2008 to be less than what we would have seen absent these programs and
initiatives. In addition, these programs and initiatives, if successful, may adversely affect the
number of files referred to us for processing from Trott & Trott and Feiwell & Hannoy on a
year-over-year basis.
The increase in appellate services revenues resulted from the completion of a greater number
of appellate filings in the three months ended September 30, 2008 as compared to the same period in
2007 (approximately 2,400 in 2008 compared to approximately 2,200 in 2007), as well as a number of
larger cases filed in the third quarter of 2008 as compared to the same period in 2007. Our entry
into the Chicago market in July contributed to the increase in appellate service filings during
the three months ended September 30, 2008.
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total operating expenses |
|
$ |
19.6 |
|
|
$ |
11.8 |
|
|
$ |
7.8 |
|
|
|
66.2 |
% |
Direct operating expense |
|
|
9.9 |
|
|
|
6.0 |
|
|
|
3.9 |
|
|
|
65.5 |
% |
Selling, general and
administrative expenses |
|
|
6.6 |
|
|
|
4.1 |
|
|
|
2.6 |
|
|
|
63.9 |
% |
Depreciation expense |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
0.2 |
|
|
|
24.5 |
% |
Amortization expense |
|
|
2.2 |
|
|
|
1.1 |
|
|
|
1.1 |
|
|
|
103.1 |
% |
Direct operating expenses increased most notably as a result of increased costs from operating
the NDEx business, acquired on September 2, 2008. This accounted for $3.2 million of the total
increase. In addition, APC incurred an additional $0.4 million of costs (including personnel costs)
from operating the mortgage default processing services business of Wilford & Geske, which we
acquired in late February 2008. Selling, general and administrative expenses increased primarily
due to the inclusion of $1.6 million and $0.3 million of costs associated with operating NDEx and
the mortgage default processing business of Wilford & Geske, respectively, both of which we
acquired in 2008.
Amortization expense increased due to the amortization of finite-lived intangible assets
associated with the acquisition of the mortgage default processing business of Wilford & Geske in
late February 2008, our purchase of membership interests in APC from its minority members in
November 2007, and the acquisition of NDEx on September 2, 2008 (NDEx amortization was $0.6 million
of the total increase). Total operating expenses attributable to our Professional
Services Division as a percentage of Professional Services Division revenue increased to 76.5% for
the three months ended September 30, 2008 from 68.1% for the three months ended September 30, 2007.
This increase is a result of the NDEx business which has a higher mix of direct operating expenses
to revenue than our historical Professional Services division.
44
Nine Months Ended September 30, 2008
Compared to Nine Months Ended September 30, 2007
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total revenues |
|
$ |
130.9 |
|
|
$ |
111.1 |
|
|
$ |
19.9 |
|
|
|
17.9 |
% |
The increase in total revenues consists of the following:
|
|
|
$12.0 million of revenues from businesses we acquired on or after January 1, 2007, which
we refer to as acquired businesses. These revenues consisted of: (1) $0.7 million in
revenues from the assets of Venture Publications (including the Mississippi Business
Journal) acquired on March 30, 2007; (2) $1.5 million in
revenues from the assets of Legal and Business Publishers (including The Mecklenburg Times)
acquired on February 13, 2008; (3) $3.3 million in revenues from the mortgage default
processing services business of Wilford & Geske acquired on February 22, 2008; and (4) $6.6
million in revenues from the NDEx business acquired in September 2008. Acquired businesses do
not include fold in acquisitions, which we define below. |
|
|
|
|
$7.8 million of revenues from organic revenue growth, primarily from an increase in
public notices placed with our Business Information products. We define organic revenue
growth as the net increase in revenue produced by: (1) businesses we owned and operated
prior to January 1, 2007, which we refer to as existing businesses; (2) customer lists,
goodwill or other finite-life intangible assets we purchased on or after January 1, 2007, and
integrated into our existing businesses; and (3) businesses that we account for as
acquisitions under the purchase method of accounting in accordance with SFAS No. 141
Business Combinations, but do not report separately for internal financial purposes, which
we refer to as fold in acquisitions. |
We derived 52.2% and 55.8% of our total revenues from our Business Information Division and 47.8%
and 44.2% of our total revenues from our Professional Services Division for the nine months ended
September 30, 2008 and 2007, respectively. This change in mix resulted from a $7.6 million, or
32.1%, increase in public notice revenues in our Business Information Division, as well as an
increase in our Professional Services Division revenues, including a $13.2 million, or 34.8%,
increase in mortgage default processing services and related revenues, half of which resulted from
the acquisition of NDEx.
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total operating expenses |
|
$ |
109.5 |
|
|
$ |
90.8 |
|
|
$ |
18.8 |
|
|
|
20.7 |
% |
Direct operating expense |
|
|
46.4 |
|
|
|
38.2 |
|
|
|
8.2 |
|
|
|
21.5 |
% |
Selling, general and administrative expenses |
|
|
51.8 |
|
|
|
44.2 |
|
|
|
7.6 |
|
|
|
17.3 |
% |
Depreciation expense |
|
|
3.8 |
|
|
|
2.9 |
|
|
|
0.9 |
|
|
|
32.9 |
% |
Amortization expense |
|
|
7.6 |
|
|
|
5.6 |
|
|
|
2.0 |
|
|
|
35.8 |
% |
Operating expenses attributable to our corporate operations remained flat at $6.6 million for
the nine months ended September 30, 2008 and 2007. These expenses consist primarily of the cost of
compensation and employee benefits for our human resources, accounting and information technology
personnel, executive officers and other members of management, as well as unallocated portions of
corporate insurance costs and costs associated with being a public company. An increase in
operating expenses attributable to corporate operations due to increased stock-based compensation
costs, insurance costs, professional services (including $0.4 million of professional fees
written off in September 2008 pertaining to costs incurred in connection with two acquisitions we
are no longer pursuing included in corporate selling, general and
administrative), and being a public company was offset by a
$0.5 million adjustment to our self-insurance medical accrual booked in June 2008, the June 2007
write-off of split dollar life insurance that we cancelled for certain of our executive officers in
connection with our initial public offering, and no corporate executive bonus expense recorded in
the nine months ended September 30, 2008. Total operating expenses as a percentage of revenues
increased to 83.6% for the nine months ended September 30, 2008 from 81.7% for the nine months
ended September 30, 2007.
Direct Operating Expenses. The increase in direct operating expenses consisted of a $2.4
million increase in our Business Information Division and a $5.8 million increase in our
Professional Services Division, which were largely due to increased operating costs due to
acquisitions, increased volumes in both divisions, and annual salary increases and other increased
personnel costs recorded in the nine months ended September 30, 2008. You should refer to the more
detailed discussions in Business Information Division Results and Professional Services
Division Results below for more information regarding the causes of this increase. Direct operating
expenses as a percentage of revenue increased slightly to 35.4% as of September 30, 2008 from 34.4%
as of September 30, 2007.
45
Selling, General and Administrative Expenses. The increase in our selling, general and
administrative expenses consisted of a $4.2 million increase in
our Business Information Division and a $3.4 million increase in our Professional
Services Division, which are discussed in more detail
below under Business Information Division Results and
Professional Services Division Results. These increases primarily
relate to increased costs of operating acquired businesses, increased salary expenses resulting
from additional headcount required to meet business needs and other increased
personnel costs, including $0.9 million of stock-based compensation expense recorded in the
nine months ended September 30, 2008. Selling, general and administrative expenses also increased
in the first nine months of 2008 as a result of $1.2 million of expenses we incurred in connection
with being a public company. Selling, general and administrative expense as a percentage
of revenue decreased slightly to 39.5% as of September 30, 2008 from 39.8% as of September 30,
2007.
Depreciation and Amortization Expense. Our depreciation expense increased due to increased
levels of property and equipment in the nine months ended September 30, 2008. Our amortization
expense increased primarily due to the amortization of finite-life intangible assets acquired in
the February and September 2008 acquisitions, as well as the repurchase of interests in APC from
our minority members in November 2007.
Break-up Fee and Other Income (Expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Break-up fee and other income (expense), net |
|
$ |
(1.5 |
) |
|
$ |
|
|
|
$ |
1.5 |
|
|
|
100.0 |
% |
Break-up fee and other income (expense), net increased by $1.5 million during the nine months
ended September 30, 2008, as a result of a payment of $1.5 million to the sellers of a business we
intended to acquire. We made this payment pursuant to our agreement with such sellers because we
were unable to obtain debt financing on terms and timing that were satisfactory to us to close the
acquisition.
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Adjusted EBITDA |
|
$ |
38.3 |
|
|
$ |
32.4 |
|
|
$ |
5.9 |
|
|
|
18.1 |
% |
Adjusted EBITDA margin |
|
|
29.2 |
% |
|
|
29.2 |
% |
|
|
0.1 |
% |
|
|
0.2 |
% |
Adjusted EBITDA (as defined and discussed above) and adjusted EBITDA margin (adjusted EBITDA
as a percentage of our total revenues) increased due to the cumulative effect of the factors
described in this Management Discussion and Analysis (described above) that are applicable to the
calculation of adjusted EBITDA. Please refer to Non-GAAP Financial Measures earlier in this
report for information about our revision to the calculation of adjusted EBITDA to account for
non-recurring items of income and expense, such as the break-up fee, which occurred during the nine
months ended September 30, 2008. There were no non-recurring items of income or expense during the
nine months ended September 30, 2007.
Cash Earnings and Cash Earnings per Diluted Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase (decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash earnings (in millions) |
|
$ |
16.1 |
|
|
$ |
13.2 |
|
|
$ |
2.9 |
|
|
|
21.9 |
% |
Cash earnings per diluted share |
|
$ |
0.62 |
|
|
$ |
1.03 |
|
|
$ |
(0.41 |
) |
|
|
(39.8 |
)% |
Cash earnings (as defined and discussed above) increased $2.9 million, or 21.9%, to $16.1
million for the nine months ended September 30, 2008 from $13.2 million for the same period in 2007
because of the cumulative effect of the factors described in this Management Discussion and
Analysis that are applicable to the calculation of cash earnings. Cash earnings per diluted share
(as defined and discussed above) decreased to $0.62 for the nine months ended September 30, 2008
from $1.03 for the nine months ended September 30, 2007 because of the increase in the number of
diluted weighted average shares outstanding from 12.8 million at
September 30, 2007 to 26.3 million at September 30, 2008. This
increase in diluted weighted average shares outstanding occurred as a
result of our initial
public offering in August 2007 and our private placement in July 2008.
46
Non-Cash Interest Expense Related to Redeemable Preferred Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Decrease |
|
|
|
($s in millions) |
|
Non-cash interest
expense related to
redeemable
preferred stock |
|
$ |
|
|
|
$ |
66.1 |
|
|
$ |
(66.1 |
) |
|
|
(100.0 |
%) |
Non-cash interest expense related to redeemable preferred stock consisted of non-cash interest
expense related to the dividend accretion on our Series A preferred stock and Series C preferred
stock and the change in the fair value of our Series C preferred stock. In connection with our
initial public offering, we converted the series C preferred stock into shares of Series A
preferred stock, Series B preferred stock and common stock. We then used a portion of the net
proceeds of the offering to redeem the Series A preferred stock and Series B preferred stock,
including shares of Series A preferred stock and series B preferred stock issued upon conversion of
the Series C preferred stock. As a result of this redemption, there are currently no shares of
preferred stock issued and outstanding. Therefore, we have not recorded, and do not expect to
record, any non-cash interest expense related to our preferred stock for other periods after August
7, 2007, including the nine months ended September 30, 2008.
Interest Expense, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Decrease |
|
|
|
($s in millions) |
|
Interest expense, net |
|
$ |
4.7 |
|
|
$ |
6.6 |
|
|
$ |
(1.9 |
) |
|
|
(29.4 |
)% |
Interest expense, net consists primarily of interest expense on outstanding borrowings under
our bank credit facility and the change in the estimated fair value of our interest rate swaps,
offset partially by interest income from our invested cash balances. Interest expense, net
decreased due primarily to $1.0 million of decreased expense related to the amortization of
deferred financing fees. In the nine months ended September 30, 2007, we incurred an expense of
$0.6 million related to the write-off of deferred financing fees in connection with the former
credit facility, and $0.4 million in connection with the write off of the unaccreted issuance costs
on series C preferred stock. Interest expense also decreased in connection with our bank credit
facility due to decreased average outstanding borrowings, partially offset by a decrease in
interest income recorded on our interest rate swaps. For the nine months ended September 30, 2008,
our average outstanding borrowings were $80.4 million compared to $82.8 million for the nine months
ended September 30, 2007. An increase in outstanding borrowings to finance acquisitions in 2008 and
2007 was offset by the $30 million reduction in debt paid with proceeds from our initial public
offering.
Income Tax Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Income tax expense |
|
$ |
7.3 |
|
|
$ |
5.8 |
|
|
$ |
1.5 |
|
|
|
25.9 |
% |
Our income tax expense increased because of the effect our non-cash interest expense (which we
have not recorded for periods after August 7, 2007) had on taxable income in 2007. In 2007, our
effective tax rate of 39.2% differs from the statutory U.S. federal corporate income tax rate of
35.0% due to the non-cash interest expense that we recorded for dividend accretion and the change
in the fair value of our series C preferred stock of $66.1 million in the nine months ended
September 30, 2007, which was not deductible for tax purposes.
Business Information Division Results
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase (decrease) |
|
|
|
($s in millions) |
|
Total Business Information Division Revenues |
|
$ |
68.4 |
|
|
$ |
62.0 |
|
|
$ |
6.4 |
|
|
|
10.3 |
% |
Display and classified advertising revenues |
|
|
25.3 |
|
|
|
26.0 |
|
|
|
(0.6 |
) |
|
|
(2.5 |
)% |
Public notice revenues |
|
|
31.4 |
|
|
|
23.8 |
|
|
|
7.6 |
|
|
|
32.1 |
% |
Circulation revenues |
|
|
10.4 |
|
|
|
10.2 |
|
|
|
0.2 |
|
|
|
2.4 |
% |
Other revenues |
|
|
1.3 |
|
|
|
2.1 |
|
|
|
(0.9 |
) |
|
|
(39.8 |
)% |
47
Our display and classified advertising revenues decreased primarily due to the decrease in the
number of ads placed in our publications, offset partially by an increase due to the acquisition of
the assets of Venture Publications, Inc. in March 2007. Our public notice revenues increased primarily due to the
increased number of foreclosure notices placed in our publications and, to a lesser extent, the
acquisition of the assets of Legal and Business Publishers, Inc. in
February 2008. Other revenues declined as a
result of our decision to downscale the commercial printing services provided by our press
operations so that we can focus on printing of our own publications.
Circulation revenues increased slightly despite a decline in the number of paid subscribers
between September 30, 2007 and September 30, 2008. Please refer to the discussion in the above
comparison for the three months ended September 30, 2008 and 2007 for an explanation regarding the
decrease in the number of paid subscribers for our publications.
The business information products we target to the Missouri markets and the Minnesota market
each accounted for over 10% of our Business Information Divisions revenues for the nine months
ended September 30, 2008. During the first six months of 2008, The Daily Record in Maryland had
also accounted for over 10% of our Business Information Divisions revenues. As a result of a
planned reduction in commercial printing sales and a decline in display and classified advertising
revenues, this units revenues have dropped just below 10% of our total business information
revenues for the nine months ended September 30, 2008.
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total operating expenses |
|
$ |
56.7 |
|
|
$ |
49.7 |
|
|
$ |
7.0 |
|
|
|
14.1 |
% |
Direct operating expense |
|
|
23.7 |
|
|
|
21.3 |
|
|
|
2.4 |
|
|
|
11.4 |
% |
Selling, general and administrative expenses |
|
|
29.3 |
|
|
|
25.1 |
|
|
|
4.2 |
|
|
|
16.9 |
% |
Depreciation expense |
|
|
1.4 |
|
|
|
1.0 |
|
|
|
0.3 |
|
|
|
30.1 |
% |
Amortization expense |
|
|
2.3 |
|
|
|
2.3 |
|
|
|
|
|
|
|
1.9 |
% |
Direct operating expenses increased primarily due to increased production-related costs
resulting from increases in public notice placements, events, and new publications, as well as an
increase in overall wage costs (including annual salary increases and increased stock-based
compensation expense) and other operating costs such as postage and printing, including $0.4
million of increased operating costs of the acquired businesses of Venture Publications and Legal and
Business Publishers. Selling, general and administrative expenses increased primarily due to a
$1.4 million of information technology costs related to
improving and maintaining our publication web sites,
$0.5 million in bad debt expense and $0.2 million in stock compensation expenses. Selling, general
and administrative expenses also increased due to $1.0 million of increased costs from
acquisitions. The balance of the increase in the Business Information Division selling, general
and administrative expenses resulted from increases in overall wage costs (including annual salary
increases and increased stock-based compensation expenses) and costs of various marketing
promotions. Total operating expenses attributable to our Business Information Division as a
percentage of Business Information Division revenue increased to 82.8% for the nine months ended
September 30, 2008 from 80.0% for the nine months ended September 30, 2007. This increase is due
to the cumulative effects of the increases discussed above.
Professional Services Division Results
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total Professional Services Division revenues |
|
$ |
62.5 |
|
|
$ |
49.0 |
|
|
$ |
13.5 |
|
|
|
27.5 |
% |
Mortgage default
processing services and
related revenues |
|
|
51.1 |
|
|
|
37.9 |
|
|
|
13.2 |
|
|
|
34.8 |
% |
Appellate services revenues |
|
|
11.5 |
|
|
|
11.2 |
|
|
|
0.3 |
|
|
|
2.9 |
% |
48
Professional Services Division revenues increased primarily due to the acquisition of the
business of NDEx on September 2, 2008, resulting in a $6.6 million increase in mortgage default
processing service revenues. Additionally, revenues from APCs mortgage default processing service
business that we acquired from Wilford & Geske in February 2008 added $3.3 million in revenues
during the nine months ended September 30, 2008. The balance of the increase in mortgage default
processing service revenues is a result of an increase in the number of mortgage default case files
processed in the nine months ended September 30, 2008 over the same period in 2007 for our other
two customers and an increase in the fee per file we charge to Trott & Trott and Feiwell & Hannoy.
For the nine months ended September 30, 2008, we serviced approximately 126,200 mortgage default
case files for our customers (approximately 25,400 of which, in the aggregate, Wilford & Geske and
the Barrett law firm and other customers of NDEx referred to us for processing). This is compared
with approximately 94,400 mortgage default case files that we serviced for our two law firm
customers for the nine months ended September 30, 2007.
Despite a slight decrease in the number of appellate filings in the first nine months of 2008
as compared to the same period in 2007 (approximately 6,500 in 2008 compared to approximately 6,600
in 2007), appellate services revenues increased $0.3 million, or 2.9%. This was partly due to a
number of larger cases filed in the first nine months of 2008 as compared to the same period in
2007 and customers we added when we entered the Chicago market in the third quarter of 2008.
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
($s in millions) |
|
Total operating expenses |
|
$ |
45.7 |
|
|
$ |
34.1 |
|
|
$ |
11.6 |
|
|
|
34.0 |
% |
Direct operating expense |
|
|
22.7 |
|
|
|
16.9 |
|
|
|
5.8 |
|
|
|
34.2 |
% |
Selling, general and
administrative expenses |
|
|
15.9 |
|
|
|
12.4 |
|
|
|
3.4 |
|
|
|
27.7 |
% |
Depreciation expense |
|
|
1.8 |
|
|
|
1.4 |
|
|
|
0.4 |
|
|
|
29.1 |
% |
Amortization expense |
|
|
5.3 |
|
|
|
3.3 |
|
|
|
2.0 |
|
|
|
59.1 |
% |
Direct operating expenses increased primarily from the business of NDEx acquired on September
2, 2008, accounting for $3.2 million of the total increase. Also, the mortgage default processing
business acquired from Wilford & Geske in February 2008 added $0.9 million in direct operating
expenses. Other APC personnel expenses increased primarily as a result of adding staff in the
first and second quarter of 2008 in connection with an increase in the number of files processed,
and, to a lesser extent, overall annual salary increases. Selling, general and administrative
expenses increased primarily due to the inclusion of $1.6 million and $0.7 million of costs
associated with operating the business of NDEx and the mortgage default processing services
business of Wilford & Geske acquired in February and September 2008, respectively, the write off of
$0.2 million in professional fees incurred in connection with evaluating a potential acquisition
that we stopped pursuing in the first quarter of 2008, and, to a lesser extent, increases in
overall wage costs and health insurance costs.
Amortization
expense increased due to the amortization of finite-life intangible assets
associated with the acquisition of NDEx in September 2008 and the mortgage default processing
business of Wilford & Geske in February 2008, as well as our purchase of membership interests in
APC from its minority members in November 2007. Total operating expenses attributable to our
Professional Services Division as a percentage of Professional Services Division revenue increased
to 73.1% for the nine months ended September 30, 2008 from 69.5% for the nine months ended
September 30, 2007. This increase is primarily attributable to NDEx, which has a higher mix of
direct operating expenses to revenue than our historical Professional Services Division.
Off Balance Sheet Arrangements
We have not entered into any off balance sheet arrangements.
49
Liquidity and Capital Resources
Our primary sources of liquidity are cash flows from operations, available capacity under our
credit facility, distributions received from DLNP, sales of our equity securities, and available
cash reserves. The following table summarizes our cash and cash equivalents, working capital
(deficit) and long-term debt, less current portion as of September 30, 2008 and December 31, 2007,
as well as cash flows for the nine months ended September 30, 2008 and 2007 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Cash |
|
$ |
1,999 |
|
|
$ |
1,346 |
|
Working capital (deficit) |
|
|
(5,429 |
) |
|
|
(5,460 |
) |
Long-term debt, less current portion |
|
|
164,750 |
|
|
|
56,301 |
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months |
|
|
|
Ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
Net cash provided by operating activities |
|
$ |
16,211 |
|
|
$ |
20,336 |
|
Net cash used in investing activities: |
|
|
|
|
|
|
|
|
Acquisitions and investments |
|
|
(183,518 |
) |
|
|
(17,335 |
) |
Capital expenditures |
|
|
(3,957 |
) |
|
|
(5,724 |
) |
Net cash provided by financing activities |
|
|
171,817 |
|
|
|
5,848 |
|
Cash Flows Provided by Operating Activities
The most significant inflows of cash are cash receipts from our customers. Operating cash
outflows include payments to employees, payments to vendors for services and supplies and payments
of interest and income taxes.
Net cash provided by operating activities for the nine months ended September 30, 2008
decreased $4.1 million, or 20.3%, to $16.2 million from $20.3 million for the nine months ended
September 30, 2007. This decrease was primarily the result of an increase in accounts receivable,
due to the extension of payment terms for Trott & Trott in
connection with the revised fee
structure, which we changed during the first quarter of 2008, and an increase in income taxes paid.
Working capital (deficit) remained relatively constant at $(5.4) million on September 30,
2008, and at $(5.5) million on December 31, 2007, in spite of significant changes in current assets
and current liabilities as a result of the NDEx business. Because NDEx provides mortgage
foreclosure processing services directly to loan processors in
California, we carried approximately
$22.4 million in liabilities and $9.4 million in unbilled
receivables on our books pertaining to
certain pass-through expenses, such as trustee sale
guarantees, title policies, and post and pub charges, at September 30, 2008.
These items are shown separately on the balance sheet. Typically, we provide these services to law
firms, who carry these pass-through expenses on their books. On September 30, 2008, we had an
income tax receivable of $2.3 million, compared to a payable of $0.6 million on December 31, 2007.
The overpayment of income taxes in 2008 has resulted from overpaying estimated taxes, primarily due
to a decline in forecasted income from June 2008 to current projections.
Our allowance for doubtful accounts as a percentage of gross receivables and days sales
outstanding, or DSO, as of September 30, 2008 and December 31, 2007 is set forth in the table
below:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Allowance for doubtful accounts as a percentage of gross accounts receivable |
|
|
3.3 |
% |
|
|
5.8 |
% |
Day sales outstanding |
|
|
68.9 |
|
|
|
54.6 |
|
We calculate DSO by dividing accounts receivable, including unbilled services, net, by average
daily revenues. Average daily revenues is computed by dividing total
revenues, excluding circulation,
by the total number of days in the period. In calculating our DSO for the nine months ended
September 30, 2008, we annualized the revenues from NDEx, which we have only owned since September
2, 2008. Our DSO increased significantly from December 31,
2007 to September 30, 2008, for the following reasons: (1) we extended the payment terms with Trott
& Trott in the first quarter of 2008 from 30 days to 45 days in connection with an increase to the
per file fee we charge Trott & Trott, (2) unbilled revenue carried on the books of NDEx, which we
acquired on September 2, 2008; and (3) increased public notices, which have longer payment terms.
Also, in connection with the processing of California mortgage default files, we bill our customers
for certain pass-through expenses for which no revenue is recorded. This also caused the
calculation of DSO to increase over the prior period.
50
We own 35.0% of the membership interests in The Detroit Legal Publishing, LLC, or DLNP, the
publisher of The Detroit Legal News, and received distributions of $5.6 million and $4.2 million
for the nine months ended September 30, 2008 and 2007, respectively. The operating agreement for
DLNP provides for us to receive quarterly distribution payments based on our ownership percentage,
which are a significant source of operating cash flow.
Cash Flows Used by Investing Activities
Net cash used by investing activities increased to $187.4 million for the nine months ended
September 30, 2008 from $22.9 million for the nine months ended September 30, 2007. Uses of cash in
both periods pertained to acquisitions, capital expenditures and purchases of software. Cash paid
for closed acquisitions totaled $183.5 million for the nine months ended September 30, 2008, most
notably, the acquisition of NDEx, and $17.3 million for the nine months ended September 30, 2007.
Capital expenditures and purchases of software were approximately $4.0 million and $5.7 million for
the nine months ended September 30, 2008 and 2007, respectively. A new voice over internet
protocol telephone system, as well as spending on our proprietary case management software in
Indiana, accounted for approximately 22.0% of our capital expenditure spending in the first nine
months of 2008. We incurred the balance of our capital expenditures this period on various
equipment, software and furniture purchases. We expect the costs for capital expenditures to range
between 3.0% and 4.0% of our total revenues, on an aggregated basis, for the year ending December
31, 2008, which we expect to use primarily for continued equipment, software and furniture
purchases, including in connection with the relocation of our corporate office and build-outs
associated with that move. In the first nine months of 2007, building a new data center to support
our Business Information and Professional Services Division at our suburban Detroit office
accounted for approximately 47.0% of the total capital expenditures for that period.
Finite-life intangible assets increased $170.0 million, or 191.2%, to $259.0 million at
September 30, 2008 from $88.9 million as of December 31, 2007. This increase was primarily due to
finite-life intangible assets acquired as part of the acquisition of the assets of Legal and
Business Publishers, Inc. ($3.6 million), APCs acquisition of the mortgage default processing
services business of Wilford & Geske ($13.6 million), and, most notably, APCs acquisition of NDEx
(comprising $159.0 million of the total increase). These items were partially offset by increased
amortization expense.
Goodwill increased $43.1 million, or 54.5%, to $122.1 million as of September 30, 2008 from
$79.0 million as of December 31, 2007. This increase was due to goodwill related to an earnout
paid in the second quarter in connection with the acquisition of Venture Publications ($0.6
million), and APCs acquisition of NDEx ($42.5 million).
Cash Flows Provided by Financing Activities
Net cash provided by financing activities primarily includes borrowings under our revolving
credit agreement, the issuance of long-term debt, and net proceeds from our private placement
offering. For the third quarter of 2008, net cash provided by financing activities included $60.5
million in net proceeds received in the third quarter from the private placement of 4,000,000
shares of our common stock. We used all of the proceeds of the private placement to fund, in part,
the cash purchase price for of the acquisition of NDEx. Cash used in financing activities
generally includes the repayment of borrowings under the revolving credit agreement and long-term
debt, the payment of fees associated with the issuance
of long-term debt and, in 2007, the redemption of any preferred stock.
Net cash provided by financing activities increased $166.0 million to $171.8 million in the
nine months ended September 30, 2008 from $5.8 million in the nine months ended September 30, 2007,
primarily resulting from an increase in net borrowings under our senior revolving note of $90
million and proceeds of $60.5 million from our private placement
of our common stock. Additionally,
year-over-year changes in net cash provided by financing activities
resulted from a decrease in payments on our senior long-term debt in 2008 over 2007. We
received approximately $137.4 million of net proceeds from our initial public offering in August
2007, most of which we used to redeem our preferred stock and repay outstanding indebtedness.
Long-term debt, less current portion, increased $108.4 million, or 192.6%, to $164.8 million as of
September 30, 2008 from $56.3 million as of December 31, 2007, primarily as a result of $99.0
million we borrowed in September to fund, in part, the acquisition of NDEx.
51
Credit Agreement. On August 8, 2007, we, including our consolidated subsidiaries, entered
into a second amended and restated credit agreement, effective August 8, 2007, with a syndicate of
bank lenders and U.S. Bank National Association, as LC bank and lead arranger and as agent for the
lenders, for a $200 million senior secured credit facility comprised of a term loan facility in an
initial aggregate amount of $50 million due and payable in quarterly installments with a final
maturity date of August 8, 2014 and a revolving credit facility in an aggregate amount of up to
$150 million with a final maturity date of August 8, 2012. At any time the outstanding principal
balance of revolving loans under the revolving credit facility exceeds $25 million, such revolving
loans will convert to an amortizing term loan, in an amount that we
designate if we give notice, due and payable in
quarterly installments with a final maturity date of August 8, 2014. The second amended and
restated credit agreement restated our original credit agreement in its entirety. It also contains
provisions for the issuance of letters of credit under the revolving credit facility.
On August 7, 2007, we used $30.0 million of net proceeds from our initial public offering to
repay a portion of the outstanding principal balance of the variable term loans outstanding under
our existing credit facility. The remaining balance of the variable term loans and outstanding
revolving loans, plus all accrued interest and fees thereon, was converted to $50.0 million of term
loans under the term loan facility and approximately $9.1 million of revolving loans under the
revolving credit facility. In February 2008, we drew down $16.0 million to fund the acquisitions of
the assets of Legal and Business Publishers, including The Mecklenburg Times, and the mortgage
default processing services business of Wilford & Geske and general working capital needs. In March
2008, we converted $25.0 million of the revolving loans then-outstanding under the credit facility
to term loans. In September 2008, we drew down $99.0 million to fund, in part,
the acquisition of NDEx and, in October 2008, we converted $85.0 of the revolving loans
then-outstanding under the credit facility to term loans.
As of September 30, 2008, we had $71.0 million outstanding under our term loan, and $99.0
outstanding under our revolving variable-rate notes and available capacity of approximately $26.0
million, after taking into account the senior leverage ratio requirements under the credit
agreement. In October 2008, we made $3.5 million in additional payments on our
revolving notes,
leaving $10.5 million outstanding under our revolving notes and available capacity of approximately
$29.5 million, after taking into account the senior leverage ratios. We expect to use the remaining
availability under our credit facility for working capital and other general corporate purposes,
including the financing of other acquisitions.
In the third quarter of 2008, we amended our credit facility with the syndicate of lenders who
are party to our second amended restated credit facility. Specifically, on July 28, 2008, we and
our consolidated subsidiaries signed a first amendment to the credit facility, which approved the
acquisition of NDEx and waived the requirement that we use 50% of the proceeds from the private
placement to pay down indebtedness under the credit facility (both described in Recent
Developments). In addition, the amendment (1) reduced the senior leverage ratio we and our
consolidated subsidiaries are required to maintain as of the last day of each fiscal quarter from
no more than 4.50 to 1.00 to no more than 3.50 to 1.00 and (2) increased the interest rate margins
charged on the loans under the credit facility to up to 1.0%.
Our credit agreement permits us to elect whether outstanding amounts under the term loan
facility and the revolving credit facility accrue interest based on the prime rate or LIBOR as
determined in accordance with the second amended and restated credit agreement, in each case, plus
a margin that fluctuates on the basis of the ratio of our and our consolidated subsidiaries total
liabilities to pro forma EBITDA. Since amending our credit facility in July 2008, the margin on the
prime rate loans may fluctuate between 0% and 1.25% and the margin on the LIBOR loans may fluctuate
between 0% and 3.25%. At September 30, 2008, the weighted average interest rate on our senior term
note was 5.6%. If we elect to have interest accrue (1) based on the prime rate, then such interest
is due and payable on the last day of each month and (2) based on LIBOR, then such interest is due
and payable at the end of the applicable interest period that we elect, provided that if the
applicable interest period is longer than three months interest will be due and payable in three
month intervals.
Our obligations under the credit agreement are the joint and several liabilities of us and our
consolidated subsidiaries and are secured by liens on substantially all of the assets of such
entities, including pledges of equity interests in the consolidated subsidiaries.
52
Our credit agreement prohibits redemptions and provides that in the event we issue any
additional equity securities, 50% of the cash proceeds of the issuance must be paid to our lenders
in satisfaction of any outstanding indebtedness. As described above, our lenders waived this
requirement in connection with the net proceeds raised from the private placement of our common
stock in July 2008. Our credit agreement also contains a number of negative covenants that limit us
from, among other things and with certain thresholds and exceptions:
|
|
|
incurring indebtedness (including guarantee obligations) or liens; |
|
|
|
|
entering into mergers, consolidations, liquidations or dissolutions; |
|
|
|
|
selling assets; |
|
|
|
|
entering into certain acquisition transactions; |
|
|
|
|
forming or entering into partnerships and joint ventures; |
|
|
|
|
entering into negative pledge agreements; |
|
|
|
|
paying dividends, redeeming or repurchasing shares or making other payments in respect of
capital stock; |
|
|
|
|
entering into transactions with affiliates; |
|
|
|
|
making investments; |
|
|
|
|
entering into sale and leaseback transactions; and |
|
|
|
|
changing our line of business. |
At September 30, 2008 and as a result of the amendment to the credit facility entered in July
2008, our credit agreement also required that, as of the last day of any fiscal quarter, we not
permit our senior leverage ratio to be more than 3.50 to 1.00 and our fixed charge coverage ratio
to be less than 1.20 to 1.00. This senior leverage ratio represents, for any particular date, the
ratio of our outstanding indebtedness (less our subordinated debt and up to a specified amount of
our cash and cash equivalents) to our pro forma EBITDA, calculated in accordance with our second
amended and restated credit agreement, for the four fiscal quarters ended on, or most recently
ended before, the applicable date. Our fixed charge coverage ratio, for any particular date, is
equal to the ratio of (1) our adjusted EBITDA, calculated in accordance with our second amended and
restated credit agreement (less income taxes paid in cash, net capital expenditures paid in cash,
and certain restricted payments paid in cash), to (2) interest expense plus principal payments on
account of the term loan facility and our interest bearing liabilities plus all payments made
pursuant to non-competition or consulting fees paid by us in connection with acquisitions, for the
four fiscal quarters ended on, or most recently ended before, the applicable date.
Future Needs
We expect that cash flow from operations, supplemented by short and long-term financing and
the proceeds from our credit facility, as necessary, will be adequate to fund day-to-day operations
and capital expenditure requirements. However, our ability to generate sufficient cash flow in the
future could be adversely impacted by regulatory, lender and other responses to the mortgage
crisis, including new and proposed legislation and lenders voluntary and required loss mitigation
efforts and moratoriums, including those described in Recent Developments above.
We plan to continue to develop and evaluate potential acquisitions to expand our product and
service offerings and customer base and enter new geographic markets. We intend to fund these
acquisitions over the next twelve months with funds generated from operations and borrowings under
our credit facility. We may also need to raise
money to fund these acquisitions, as we did for the acquisition of NDEx, through the sales of
our equity securities or additional debt financing.
Our ability to secure short-term and long-term
financing in the future will depend on several factors, including our
future profitability and cash flow from operations, the
quality of our short and long-term assets, our relative levels of debt and equity, the financial
condition and operations of acquisition targets (in the case of acquisition financing), our stock
price and the overall condition of the credit markets (which currently are, and may continue to be
in the near future, difficult to access).
53
Item 3. Quantitative and Qualitative Disclosures about Market Risk
We are exposed to market risks related to interest rates. Other types of market risk, such as
foreign currency risk, do not arise in the normal course of our business activities. Our exposure
to changes in interest rates is limited to borrowings under our credit facility. However, as of
September 30, 2008, we had swap arrangements that convert the $40.0 million of our variable rate
term loan into a fixed rate obligation. Under our bank credit facility, we are required to enter
into derivative financial instrument transactions, such as swaps or interest rate caps, in order to
manage or reduce our exposure to risk from changes in interest rates. We do not enter into
derivatives or other financial instrument transactions for speculative purposes.
SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, or SFAS No. 133,
requires us to recognize all of our derivative instruments as either assets or liabilities in the
consolidated balance sheet at fair value. The accounting for changes in the fair value of a
derivative instrument depends on whether it has been designated and qualifies as part of a hedging
relationship, and further, on the type of hedging relationship. As of September 30, 2008, our
interest rate swap agreements were not designated for hedge accounting treatment under SFAS No.
133, and as a result, the fair value is classified within other assets on our balance sheet and as
a reduction of interest expense in our statement of operations for the year then ended. For the
three and nine months ended September 30, 2008, we recognized an increase of $0.7 million and a
decrease of $0.4 million, respectively, of net interest expense related to the decrease in fair
value of the interest rate swap agreements. For the nine months ended September 30, 2008, the
estimated fair value of our fixed interest rate swaps was a liability of $1.3 million, as compared
to $0.4 million at September 30, 2007.
If the future interest yield curve decreases, the fair value of the interest rate swap
agreements will decrease and interest expense will increase. If the future interest yield curve
increases, the fair value of the interest rate swap agreements will increase and interest expense
will decrease.
Based on the variable-rate debt included in our debt portfolio, a 75 basis point increase in
interest rates would have resulted in additional interest expense of $228,000 (pre-tax) in the nine
months ended September 30, 2008.
Item 4T. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We carried out an evaluation, under the supervision and with the participation of our
management, including our chief executive officer and chief financial officer, of the effectiveness
of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this
report. Based on such evaluation, our chief executive officer and chief financial officer have
concluded that, as of the end of such period, our disclosure controls and procedures were effective
and provided reasonable assurance that information required to be disclosed by us in the reports
that we file or submit under the Exchange Act is recorded, processed, summarized and reported
accurately and within the time frames specified in the SECs rules and forms and accumulated and
communicated to our management, including our chief executive officer and chief financial officer,
as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting (as such term is
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the three months ended
September 30, 2008 that have materially affected, or are reasonably likely to materially affect,
our internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
We are from time to time involved in ordinary, routine litigation incidental to our normal
course of business, and we do not believe that any such existing litigation is material to our
financial condition or results of operations.
54
Item 1A. Risk Factors
Other than as set forth below, there have been no material changes from the risk factors we
previously disclosed in Risk Factors in Item 1A of our annual report on Form 10-K filed with the
SEC on March 28, 2008 as updated by the disclosures in Risk Factors in Item 1A of our quarterly
reports on Form 10-Q filed with the SEC on May 8, 2008 and August 11, 2008, respectively, and on
pages 2 through 7 of our prospectus filed with the SEC on October 3, 2008. We have identified new
risks factors with an asterisk. All other risk factors described below are updates of risk factors
we have previously disclosed.
Regulation of sub-prime, Alt-A and other residential mortgage products, including bills introduced
in states where we do business, the Hope for Homeowners Act and the Emergency Economic
Stabilization Act, and voluntary foreclosure relief programs developed by lenders, loan servicers
and the Hope Now Alliance, a consortium that includes loan servicers, may have an adverse effect on
or restrict our mortgage default processing services and public notice operations.
The prevalence of sub-prime, Alt-A and other non-traditional mortgage products and the
increasing number of defaults and delinquencies in connection with those and other mortgages have
and may continue to result in new or increased government regulation of residential mortgage
products or the foreclosure of delinquent loans. If new or more stringent regulations are enacted,
the clients of our law firm customers and our California customers would likely be subject to these
regulations. As a result, these new or more stringent regulations may adversely impact the number
of mortgage default files that our law firm customers receive from their clients and can then refer
to us for processing or that we receive for processing from our California customers. Similarly,
these new and stringent regulations could impose new requirements on the processing of
foreclosures, which could adversely affect when public notices are sent to us or Detroit Legal
Publishing News (our minority investment) for publication. In the past six months, the federal
government has enacted the Housing and Economic Recovery Act of 2008, which provides, in part,
reforms to mitigate the volume of mortgages in foreclosure, including the development of a
refinance program for homeowners with sub-prime loans. This refinance program took effect on
October 1, 2008. In September, the government also enacted the Economic Emergency Stabilization
Act, which provides funding to purchase troubled assets from financial institutions. If this
legislation or any other bills being considered are successful, they will likely reduce the number of
mortgages going into default and, thus, the number of mortgage default files that our law firm or
other customers can refer to us for processing and the number of foreclosure public notices
referred to us or Detroit Legal News Publishing for publication. If either of these occur, it could
have a negative impact on our earnings and growth.
Furthermore, a number of lenders and loan servicers, including clients of us and our law firm
customers, are focusing their attention toward loss mitigation, loan remodifications and other
similar efforts which may delay or prevent foreclosures. For example, Bank of America and JP Morgan
Chase have announced programs to address certain delinquent loans they own. In addition, three loan
servicers, all of whom are clients of our law firm customers, are members of the Hope Now Alliance,
a consortium of loan servicers, non-profit debt counselors and investors that develops and
implements programs to assist homeowners in preventing a foreclosure of their mortgages. Project
Lifeline is one such program. Under Project Lifeline, these three loan servicers, representing
approximately 50.0% of all existing mortgages, are contacting certain delinquent homeowners to
evaluate whether to modify the terms of their loans and, if the foreclosure process has already
begun, with the opportunity to pause the foreclosure while the servicers evaluate whether the
loans terms may be modified. These loan servicers participating in Project Lifeline accounted for
51.6% of the mortgage default files referred to us for processing from our law firm customers in
2007. To the extent that these lenders, loan servicers and others over whom we have no control
voluntarily, or are required to, continue these efforts, the number of files referred to us for
mortgage default processing and the number of foreclosure public notices referred to us for
publication could be adversely affected, which would have a negative impact on our earnings, growth
and operations.
55
We may be required to incur additional indebtedness or raise additional capital to fund our
operations and acquisitions, repay our indebtedness and to fund capital expenditures and this
additional cash may not be available to us on satisfactory timing or terms or at all.
Our ability to generate cash depends to some extent on general economic, financial,
legislative and regulatory conditions in the markets which we serve and as they relate to the
industries in which we do business and other factors outside of our control. We derive a
significant portion of our revenues from foreclosures (estimated to
be 68% on an annualized, pro forma basis). Therefore, legislation, loss mitigation, moratoriums, loan modifications and other efforts
that significantly mitigate and/or delay foreclosures may adversely
impact our ability to use cash flow from operations to fund day-to-day
operations in our Professional Services Division, and, to a lesser extent, our Business Information
Division, to repay our indebtedness, when due, to fund capital expenditures, to meet our cash flow
needs and to pursue any material expansion of our business, including through acquisitions or
increased capital spending. We may, therefore, need to incur
additional indebtedness or raise funds from the sale of additional
equity. Financing, however, may not be available to us at all, at
an acceptable cost, or on acceptable terms, when needed. Our existing
bank credit facility may also limit our ability to raise additional
funds through debt or equity financing.
In addition, if we issue a significant amount of additional equity securities, the market price of
our common stock could decline and our stockholders could suffer significant dilution of their
interests in us.
If our goodwill or finite-life intangible assets become impaired, we may be required to record
a significant charge to earnings.*
In the course of our operating history, we have acquired numerous assets and businesses. Some
of our acquisitions have resulted in the recording of a significant amount of goodwill and/or
finite-life intangible assets on our financial statements. At September 30, 2008, our goodwill was
$122.1 million and our finite-life intangible assets, net of accumulated amortization, was $259.0
million, both of which increased significantly in the third quarter of 2008 as a result of the
acquisition of NDEx (See Note 5 to our unaudited condensed consolidated interim financial
statements included in this report). If we acquire new assets or businesses in the future, as we
intend to do, we may record additional goodwill or intangible assets.
We assess our goodwill and finite-life intangible assets for impairment on an annual basis
using a measurement date of November 30. Under Generally Accepted Accounting Principles, or GAAP,
we are also required to assess the impairment of our goodwill and identifiable intangible assets
whenever events, circumstances or other conditions indicate that we may not recover the carrying
value of the asset. If the uncertain political and regulatory environment regarding mortgage
foreclosures, the tight credit markets, the volatility of our stock price and any resulting decline
in our market capitalization, along with other uncertainties, continue, we may be required to
conduct an interim assessment of our goodwill and finite-life intangible assets. As a result of
this interim assessment, we may record a significant charge to earnings in our financial statements
during the period in which any impairment of our goodwill or identifiable intangible assets is
determined. This charge, when taken, could adversely affect our business, financial position,
results of operations, cash flows and future earning and, as a result, could cause our stock price
to decline.
Future changes in, or interpretations of, financial accounting standards or practices or
existing taxation rules or practices may cause adverse unexpected revenue and expense fluctuations
and adversely affect our reported results of operations.*
We prepare our condensed consolidated financial statements in accordance with GAAP, which
principles are subject to interpretation by the SEC and other regulatory agencies formed to
interpret and create accounting policies. A change in accounting standards or practices or a change
in existing taxation rules or practices can have a significant effect on our reported results and
may even affect our reporting of transactions completed before the change is effective. In
particular, we expect SFAS
No. 141R and SFAS No. 160 may have an adverse impact on our reported
results because they will require us to record acquisition-related costs as
expenses, rather than as part of the purchase price as we have done
previously, and to record
the redemption value of our minority interest in APC as equity instead of a liability. See Note 1
of our unaudited condensed consolidated interim financial statements included in this report for
information about new accounting pronouncements and how they may affect our business.
56
Our common stock has a limited trading history and, during that time, the market price of our
common stock has been, and may continue to be, volatile. The market price of our common stock
depends on a variety of factors, which could cause our common stock to trade at prices below the
price you have paid.
Our common stock has traded on the New York Stock Exchange under the symbol DM since August
2, 2007. Since that time and through November 7, 2008, the closing sales price of our common stock
has ranged from a high of $30.84 to a low of $3.19 per share and
since June 30, 2008, from a high of
$22.51 per share to a low of $3.19 per share. The market price of our common stock could continue
to fluctuate significantly in the future. Some of the factors that could affect our share price
include, but are not limited to:
|
|
|
variations in our quarterly operating results; |
|
|
|
|
changes in the legal or regulatory environment affecting our business; |
|
|
|
|
changes in our earnings estimates or expectations as to our future
financial performance, including financial estimates by securities
analysts and investors; |
|
|
|
|
the contents of published research reports about us or our industry or
the failure of securities analysts to cover our common stock; |
|
|
|
|
additions or departures of key management personnel; |
|
|
|
|
any increased indebtedness we may incur in the future; |
|
|
|
|
announcements by us or others and developments affecting us; |
|
|
|
|
actions by institutional stockholders; |
|
|
|
|
changes in market valuations of similar companies; |
|
|
|
|
speculation or reports by the press or investment community with
respect to us or our industry in general; and |
|
|
|
|
general economic, market and political conditions. |
These factors could cause our common stock to trade at prices below the price you paid for our
common stock, which could prevent you from selling your common stock at or above this price. In
addition, the stock market in general, and the New York Stock Exchange in particular, has from time
to time, and most recently in the third quarter of 2008, experienced significant price and volume
fluctuations that have affected the market prices of individual securities. These fluctuations
often have been unrelated or disproportionate to the operating performance of publicly traded
companies. In the past, following periods of volatility in the market price of a particular
companys securities, securities class-action litigation has often been brought against that
company. If similar litigation were instituted against us, it could result in substantial costs and
divert managements attention and resources from our operations.
Future sales of our common stock in the public market may adversely affect the market price of our
common stock or our ability to raise additional capital.
Sales of a substantial number of shares of our common stock in the public market, or the
perception that large sales could occur, could cause the market price of our common stock to
decline or limit our future ability to raise capital through an offering of equity securities.
Other than restricted shares of common stock issued to our employees under our incentive
compensation plan, 825,528 shares of common stock issued to the sellers of NDEx on September 2,
2008, and shares of our common stock held by our affiliates, all of our outstanding shares of
common stock are freely tradeable. Shares held by our affiliates are subject to the volume, manner
of sale, and notice restrictions of Rule 144. In addition, our certificate of incorporation permits
the issuance of up to 70,000,000 shares of common stock. On July 30, 2008, we issued an aggregate
of 4,000,000 shares of our common stock in connection with a private placement and, on October 3,
2008, we filed a prospectus with the Securities and Exchange Commission, covering the resale of
those shares. Accordingly, these shares may be sold at any time, subject to compliance with
applicable law. At September 30, 2008, we had an aggregate of
approximately 38 million shares of our common stock
authorized but unissued, exclusive of shares reserved for issuance under our equity compensation
and
employee stock purchase plan. Thus, we have the ability to issue substantial amounts of common
stock in the future, which would dilute the percentage ownership held by current investors.
57
In connection with our initial public offering, we filed a registration statement on Form S-8
under the Securities Act covering 2,700,000 shares of common stock that have been issued or will be
issuable pursuant to our incentive compensation plan and 900,000 shares of common stock that will
be issuable pursuant to an employee stock purchase plan, to the extent we decide to implement one,
which in the aggregate equals 12.0% of the aggregate number of shares of our common stock that are
outstanding as of September 30, 2008. Accordingly, subject to applicable vesting requirements, the
exercise of options, and the provisions of Rule 144 with respect to affiliates, shares registered
under the registration statement on Form S-8 will be available for sale in the open market. In
addition, we have granted most of the persons who were stockholders prior to our initial public
offering registration rights with respect to their shares of our common stock.
Item 2. Unregistered Sales of Securities and Use of Proceeds
The information included in Items 1.01 and 3.02 of our current report on Form 8-K filed with
the SEC on July 28, 2008, regarding the securities purchase agreement we entered with 24 accredited
investors to sell 4,000,000 shares of our common stock is incorporated herein by reference. In
connection with such private offering of our shares, we received net proceeds of $60.5 million, all
of which we used to fund, in part, the acquisition of NDEx.
The information included in Items 2.01 and 3.02 of our current report on Form 8-K filed with
the SEC on September 2, 2008 regarding the 825,528 shares of our common stock that we issued to the
sellers of NDEx or their designees, as applicable, is incorporated herein by reference.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
Not applicable.
Item 5. Other Information
Not applicable.
Item 6. Exhibits
Exhibit Index
|
|
|
|
|
|
|
Exhibit |
|
|
|
|
No |
|
Title |
|
Method of Filing |
|
2.1 |
* |
|
Equity Purchase Agreement among the
Company, APC and the Sellers named therein
dated July 28, 2008
|
|
Incorporated by
reference to
Exhibit 2.1 of our
current report on
Form 8-K filed with
the SEC on July 28,
2008 |
|
10.1 |
|
|
Securities Purchase Agreement among the
Company and the Purchasers named therein
dated July 28, 2008
|
|
Incorporated by
reference to
Exhibit 10.1 of our
current report on
Form 8-K filed with
the SEC on July 28,
2008 |
|
10.2 |
|
|
First Amendment to Second Amended and
Restated Credit Agreement with the Company,
its consolidated subsidiaries and a
syndicate of lenders dated July 28, 2008
|
|
Incorporated by
reference to
Exhibit 10.2 of our
current report on
Form 8-K filed with
the SEC on July 28,
2008 |
|
10.3 |
** |
|
Amended and Restated Services Agreement
dated September 2, 2008 by and between
National Default Exchange, LP and Barrett
Daffin Frappier Turner & Engel, LLP
|
|
Incorporated by
reference to
Exhibit 10.1 of our
current report on
Form 8-K filed with
the SEC on
September 2, 2008 |
|
10.4 |
|
|
Amendment No. 4 to the Amended and Restated
Operating Agreement of American Processing
Company, LLC
|
|
Incorporated by
reference to
Exhibit 10.2 of our
current report on
Form 8-K filed with
the SEC on
September 2, 2008 |
|
31.1 |
|
|
Section 302 Certification of James P. Dolan
|
|
Filed herewith |
|
31.2 |
|
|
Section 302 Certification of Scott J. Pollei
|
|
Filed herewith |
|
32.1 |
|
|
Section 906 Certification of James P. Dolan
|
|
Furnished herewith |
|
32.2 |
|
|
Section 906 Certification of Scott J. Pollei
|
|
Furnished herewith |
|
|
|
* |
|
The schedules to the Equity Purchase Agreement have been omitted pursuant to Item 601(b)(2) of
Regulation S-K. We agree to furnish supplementally to the SEC, upon request, a copy of the omitted
schedules. |
|
** |
|
Confidential treatment has been granted with respect to certain portions of this exhibit. Omitted
portions have been separately filed with the Securities and Exchange Commission. |
58
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
|
|
|
|
|
|
DOLAN MEDIA COMPANY
|
|
Dated: November 12, 2008
|
|
|
|
By: |
/s/ James P. Dolan
|
|
|
|
James P. Dolan |
|
|
|
Chairman, Chief Executive Officer and President
(Principal Executive Officer) |
|
|
Dated: November 12, 2008 |
|
|
|
By: |
/s/ Scott J. Pollei
|
|
|
|
Scott J. Pollei |
|
|
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer) |
|
|
Dated: November 12, 2008 |
|
|
|
By: |
/s/ Vicki J. Duncomb
|
|
|
|
Vicki J. Duncomb |
|
|
|
Vice President, Finance
(Principal Accounting Officer) |
|
59
Exhibit Index
|
|
|
|
|
|
|
Exhibit |
|
|
|
|
No |
|
Title |
|
Method of Filing |
|
|
|
|
|
|
|
|
31.1 |
|
|
Section 302 Certification of James P. Dolan
|
|
Filed herewith |
|
|
|
|
|
|
|
|
31.2 |
|
|
Section 302 Certification of Scott J. Pollei
|
|
Filed herewith |
|
|
|
|
|
|
|
|
32.1 |
|
|
Section 906 Certification of James P. Dolan
|
|
Furnished herewith |
|
|
|
|
|
|
|
|
32.2 |
|
|
Section 906 Certification of Scott J. Pollei
|
|
Furnished herewith |
60