ARC Document Solutions Reports Results for Second Quarter 2014
[ Back ]   [ More News ]   [ Home ]
ARC Document Solutions Reports Results for Second Quarter 2014

WALNUT CREEK, CA -- (Marketwired) -- Aug 05, 2014 -- ARC Document Solutions, Inc. (NYSE: ARC), the nation's leading document solutions provider for the architecture, engineering, and construction (AEC) industry, today reported its financial results for the second quarter ended June 30, 2014.

Quarterly Business Highlights:

Financial Highlights:                                                       
                                     Three Months Ended   Six Months Ended  
                                          June 30,            June 30,      
                                     ------------------  ------------------ 
(All dollar amounts in millions,                                            
 except EPS)                           2014      2013      2014      2013   
                                     --------  --------  --------  -------- 
Net Revenue                          $  109.0  $  104.6  $  209.4  $  204.7 
Gross Margin                             36.0%     34.0%     34.9%     33.2%
Net Income attributable to ARC       $    4.5  $    0.7  $    5.9  $    1.1 
Adjusted Net Income attributable to                                         
 ARC                                 $    4.5  $    1.6  $    6.3  $    2.2 
Earnings per share - Diluted         $   0.10  $   0.02  $   0.13  $   0.02 
Adjusted earnings per share -                                               
 Diluted                             $   0.10  $   0.04  $   0.13  $   0.05 
Adjusted EBITDA                      $   20.9  $   18.3  $   37.0  $   34.3 
Cash provided by operating                                                  
 activities                          $   14.0  $    8.1  $   21.7  $   20.0 
Capital Expenditures                 $    3.0  $    4.4  $    6.6  $   10.0 
Debt & Capital Leases (including                                            
 current)                                                $  210.8  $  220.8 
                                                                            

Management Commentary

"Our managed print services program continued to perform well in the second quarter, and the rest of the business is stabilizing," said K. "Suri" Suriyakumar, Chairman, President and CEO of ARC Document Solutions. "With exceptional operational performance, we have been able to deliver a strong quarter, generate excellent cash flows, and create an opportunity to aggressively reduce our senior debt."

Chief Operating Officer, Dilo Wijesuriya, said, "We made significant gains with some of our largest prospects and clients during the quarter, and made good progress in placing our technology products and services. The construction market appears to be regaining some of its strength in certain markets, and that will help us in the coming quarters as we leverage the operational improvements we've made since the recession."

"Our revenue improvement was welcome particularly when combined with the fundamental increase in our margins. Ultimately our generation of free cash tells our story best during this period, growing 199% on a year-over-year basis for the quarter," said John Toth, Chief Financial Officer. "We continue to put a high priority on improving our credit quality, and leveraging the upgrade by S&P to pursue further improvements in our capital structure."

2014 Second Quarter Supplemental Information:

Net sales were $109.0 million, a 4.2% increase compared to the second quarter of 2013.

Days sales outstanding in Q2 2014 were 52, compared to 54 days in Q2 2013.

AEC customers comprised approximately 77% of our total net sales, while non-AEC customers made up approximately 23% of our total net sales.

Total number of Onsite Services contracts at the end of the second quarter was approximately 8,000, a gain of nearly 300 contracts from the beginning of the year.

Adjusted EBITDA is EBITDA net of the impact of restructuring costs, stock based compensation, and one-time significant legal expenses.

                                                                            
Sales from Services and Product Lines                                       
 as a Percentage of Net Sales                                               
                                        Three Months Ended  Six Months Ended
                                             June 30,           June 30,    
                                       -------------------------------------
Services and Product Line                2014     2013       2014     2013  
----------------------------------------------------------------------------
Onsite Services                           31.3%    29.2%      31.3%    29.1%
Traditional Reprographics                 27.8%    29.2%      27.9%    29.4%
Color Services                            21.2%    20.9%      21.2%    20.9%
Digital Services                           8.0%     8.3%       8.0%     8.3%
Equipment and Supplies Sales              11.7%    12.4%      11.6%    12.3%
                                                                            

Outlook:

ARC Document Solutions continues to anticipate annual adjusted earnings per share in 2014 to be in the range of $0.19 to $0.23 on a fully diluted basis. Annual cash flow from operations is expected to be in the range of $51 million to $56 million. Annual adjusted EBITDA is projected to be in the range of $69 million to $73 million.

Teleconference and Webcast:

ARC Document Solutions will host a conference call and audio webcast today at 2:00 P.M. Pacific Time (5:00 P.M. Eastern Time) to discuss results for the Company's second quarter of 2014. To access the live audio call, dial 888-505-4375. International callers may join the conference by dialing 719-457-2085. The conference ID number is 2162568. A live webcast will also be made available on the investor relations page of ARC Document Solutions' website at www.e-arc.com.

A replay of the call will be available for five days after the call's conclusion. To access the replay, dial 888-203-1112. International callers may access the replay by dialing 719-457-0820. The conference ID number is 2162568. The webcast will also be made available at www.e-arc.com for approximately 90 days following the call's conclusion.

About ARC Document Solutions (NYSE: ARC)

ARC Document Solutions is a leading document solutions company serving businesses of all types, with an emphasis on the non-residential segment of the architecture, engineering and construction industries. The Company helps more than 90,000 customers reduce costs and increase efficiency in the use of their documents, improve document access and control, and offers a wide variety of ways to print, produce, and store documents. ARC provides its solutions onsite in more than 8,000 of its customers' offices, offsite in service centers around the world, and digitally in the form of proprietary software and web applications. For more information please visit www.e-arc.com.

Forward-Looking Statements

This press release contains forward-looking statements that are based on current opinions, estimates and assumptions of management regarding future events and the future financial performance of the Company. Words such as "continuing growth," "confidence" "sustainable," and similar expressions identify forward-looking statements and all statements other than statements of historical fact, including, but not limited to, any projections regarding earnings, revenues and financial performance of the Company, could be deemed forward-looking statements. We caution you that such statements are only predictions and are subject to certain risks and uncertainties that could cause actual results to differ materially from those contained in the forward-looking statements. In addition to matters affecting the construction, managed print services, document management or reprographics industries, or the economy generally, factors that could cause actual results to differ from expectations stated in forward-looking statements include, among others, the factors described in the caption entitled "Risk Factors" in Item 1A in ARC Document Solution's Annual Report on Form 10-K for the fiscal year ended December 31, 2013, Quarterly Reports on Form 10-Q, and other periodic filings and prospectuses. The Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.

                                                                            
ARC Document Solutions, Inc.                                                
Consolidated Balance Sheets                                                 
(In thousands, except per share data)                                       
(Unaudited)                                                                 
                                                   June 30,    December 31, 
Current assets:                                      2014          2013     
                                                 ------------  ------------ 
  Cash and cash equivalents                      $     24,206  $     27,362 
  Accounts receivable, net of allowances for                                
   accounts receivable of $2,506 and $2,517            63,622        56,328 
  Inventories, net                                     16,013        14,047 
  Deferred income taxes                                   207           356 
  Prepaid expenses                                      4,455         4,324 
  Other current assets                                  3,275         4,013 
                                                 ------------  ------------ 
    Total current assets                              111,778       106,430 
Property and equipment, net of accumulated                                  
 depreciation of $214,115 and $206,636                 57,923        56,181 
Goodwill                                              212,608       212,608 
Other intangible assets, net                           26,078        27,856 
Deferred financing fees, net                            2,866         3,242 
Deferred income taxes                                   1,254         1,186 
Other assets                                            2,420         2,419 
                                                 ------------  ------------ 
    Total assets                                 $    414,927  $    409,922 
                                                 ============  ============ 
Current liabilities:                                                        
  Accounts payable                               $     25,793  $     23,363 
  Accrued payroll and payroll-related expenses         11,698        11,497 
  Accrued expenses                                     23,096        21,365 
  Current portion of long-term debt and capital                             
   leases                                              13,859        21,500 
                                                 ------------  ------------ 
    Total current liabilities                          74,446        77,725 
Long-term debt and capital leases                     196,977       198,228 
Deferred income taxes                                  32,724        31,667 
Other long-term liabilities                             3,190         3,163 
                                                 ------------  ------------ 
    Total liabilities                                 307,337       310,783 
                                                 ------------  ------------ 
Commitments and contingencies                                               
Stockholders' equity:                                                       
ARC Document Solutions, Inc. stockholders'                                  
 equity:                                                                    
  Preferred stock, $0.001 par value, 25,000                                 
   shares authorized; 0 shares issued and                                   
   outstanding                                             --            -- 
  Common stock, $0.001 par value, 150,000 shares                            
   authorized; 46,751 and 46,365 shares issued                              
   and 46,682 and 46,320 shares outstanding                46            46 
  Additional paid-in capital                          108,525       105,806 
  Retained deficit                                     (8,687)      (14,628)
  Accumulated other comprehensive income                  655           634 
                                                 ------------  ------------ 
                                                      100,539        91,858 
  Less cost of common stock in treasury, 69 and                             
   45 shares                                              319           168 
                                                 ------------  ------------ 
    Total ARC Document Solutions, Inc.                                      
     stockholders' equity                             100,220        91,690 
Noncontrolling interest                                 7,370         7,449 
                                                 ------------  ------------ 
    Total equity                                      107,590        99,139 
                                                 ------------  ------------ 
    Total liabilities and equity                 $    414,927  $    409,922 
                                                 ============  ============ 
                                                                            
                                                                            
                                                                            
ARC Document Solutions, Inc.                                                
Consolidated Statements of                                                  
 Operations                                                                 
(In thousands, except per share                                             
 data)                                                                      
(Unaudited)                       Three Months Ended     Six Months Ended   
                                       June 30,              June 30,       
                                 --------------------  -------------------- 
                                    2014       2013       2014       2013   
                                 ---------  ---------  ---------  --------- 
Service sales                    $  96,198  $  91,628  $ 185,129  $ 179,428 
Equipment and supplies sales        12,784     12,994     24,226     25,230 
                                 ---------  ---------  ---------  --------- 
  Total net sales                  108,982    104,622    209,355    204,658 
Cost of sales                       69,775     69,011    136,214    136,668 
                                 ---------  ---------  ---------  --------- 
  Gross profit                      39,207     35,611     73,141     67,990 
Selling, general and                                                        
 administrative expenses            28,283     24,891     54,389     48,664 
Amortization of intangible assets    1,503      1,699      3,001      3,446 
Restructuring expense                  271        636        754      1,108 
                                 ---------  ---------  ---------  --------- 
  Income from operations             9,150      8,385     14,997     14,772 
Other income                           (23)       (35)       (49)       (61)
Interest expense, net                3,944      6,076      7,857     12,117 
                                 ---------  ---------  ---------  --------- 
  Income before income tax                                                  
   provision                         5,229      2,344      7,189      2,716 
Income tax provision                   607      1,467      1,271      1,156 
                                 ---------  ---------  ---------  --------- 
  Net income                         4,622        877      5,918      1,560 
(Income) loss attributable to                                               
 noncontrolling interest               (77)      (155)        23       (423)
                                 ---------  ---------  ---------  --------- 
  Net income attributable to ARC                                            
   Document Solutions, Inc.                                                 
   shareholders                  $   4,545  $     722  $   5,941  $   1,137 
                                 =========  =========  =========  ========= 
Earnings per share attributable                                             
 to ARC Document Solutions, Inc.                                            
 shareholders:                                                              
  Basic                          $    0.10  $    0.02  $    0.13  $    0.02 
                                 =========  =========  =========  ========= 
  Diluted                        $    0.10  $    0.02  $    0.13  $    0.02 
                                 =========  =========  =========  ========= 
Weighted average common shares                                              
 outstanding:                                                               
  Basic                             46,254     45,901     46,122     45,832 
  Diluted                           46,834     46,058     46,759     45,884 
                                                                            
                                                                            
                                                                            
ARC Document Solutions, Inc.                                                
Non-GAAP Measures Reconciliation of cash flows                              
 provided by operating activities to EBIT, EBITDA and                       
 Adjusted EBITDA                                                            
(In thousands) (Unaudited)                                                  
                                                                            
                                  Three Months Ended     Six Months Ended   
                                       June 30,              June 30,       
                                 --------------------  -------------------- 
                                    2014       2013       2014       2013   
                                 ---------  ---------  ---------  --------- 
Cash flows provided by operating                                            
 activities (1)                  $  14,024  $   8,110  $  21,738  $  19,991 
  Changes in operating assets                                               
   and liabilities, net of                                                  
   effect of business                                                       
   acquisitions                        930      4,314      5,159      2,558 
  Non-cash expenses, including                                              
   depreciation, amortization                                               
   and restructuring               (10,332)   (11,547)   (20,979)   (20,989)
  Income tax provision                 607      1,467      1,271      1,156 
  Interest expense, net              3,944      6,076      7,857     12,117 
  (Income) loss attributable to                                             
   the noncontrolling interest         (77)      (155)        23       (423)
                                 ---------  ---------  ---------  --------- 
EBIT                                 9,096      8,265     15,069     14,410 
  Depreciation and amortization      8,532      8,719     17,025     17,421 
                                 ---------  ---------  ---------  --------- 
EBITDA                              17,628     16,984     32,094     31,831 
  Trade secret litigation                                                   
   costs(2)                          2,083         --      2,481         -- 
  Restructuring expense                271        636        754      1,108 
  Stock-based compensation             881        729      1,662      1,321 
                                 ---------  ---------  ---------  --------- 
Adjusted EBITDA                  $  20,863  $  18,349  $  36,991  $  34,260 
                                 =========  =========  =========  ========= 
                                                                            
(1)  Cash flows provided by operating activities for the three and six      
     months ended June 30, 2013 includes cash payments related to           
     restructuring of $1.0 million and $2.6 million, respectively. Cash     
     flows provided by operating activities for the six months ended June   
     30, 2013 includes an income tax refund of $3.8 million received in 2013
     related to our 2009 consolidated federal income tax return. Cash flows 
     provided by operating activities for the three and six months ended    
     June 30, 2014 includes cash payments for trade secret litigation costs 
     of $1.1 million and $1.5 million, respectively, and cash payments      
     related to restructuring of $0.3 million and $0.6 million,             
     respectively.                                                          
                                                                            
(2)  On February 1, 2013, we filed a civil complaint against a competitor   
     and a former employee in the Superior Court of California for Orange   
     County, which alleged, among other claims, the misappropriation of ARC 
     trade secrets; namely, proprietary customer lists that were used to    
     communicate with our customers in an attempt to unfairly acquire their 
     business. In prior litigation with the competitor based on related     
     facts, in 2007 the competitor entered into a settlement agreement and  
     stipulated judgment, which included an injunction. We instituted this  
     suit to stop the defendant from using similar unfair business practices
     against us in the Southern California market. The case proceeded to    
     trial in May 2014, and a jury verdict was entered for the defendants.  
     We are considering our appeal options. Legal fees associated with the  
     litigation totaled $2.1 million and $2.5 million for the three and six 
     months ended June 30, 2014, respectively.                              
                                                                            
                                                                            
                                                                            
                                                                            
ARC Document Solutions, Inc.                                                
Non-GAAP Measures Reconciliation of net income                              
 attributable to ARC to unaudited adjusted net income                       
 attributable to ARC (In thousands, except per share                        
 data) (Unaudited)                                                          
                                                                            
                                                                            
                                  Three Months Ended     Six Months Ended   
                                       June 30,              June 30,       
                                 --------------------  -------------------- 
                                    2014       2013       2014       2013   
                                 ---------  ---------  ---------  --------- 
Net income attributable to ARC                                              
 Document Solutions, Inc.        $   4,545  $     722  $   5,941  $   1,137 
  Restructuring expense                271        636        754      1,108 
  Trade secret litigation costs      2,083         --      2,481         -- 
  Income tax benefit related to                                             
   above items                        (917)      (252)    (1,261)      (431)
  Deferred tax valuation                                                    
   allowance and other discrete                                             
   tax items                        (1,469)       542     (1,626)       388 
                                 ---------  ---------  ---------  --------- 
Unaudited adjusted net income                                               
 attributable to ARC Document                                               
 Solutions, Inc.                 $   4,513  $   1,648  $   6,289  $   2,202 
                                 =========  =========  =========  ========= 
                                                                            
Actual:                                                                     
Earnings per share attributable                                             
 to ARC Document Solutions, Inc.                                            
 shareholders:                                                              
  Basic                          $    0.10  $    0.02  $    0.13  $    0.02 
                                 =========  =========  =========  ========= 
  Diluted                        $    0.10  $    0.02  $    0.13  $    0.02 
                                 =========  =========  =========  ========= 
Weighted average common shares                                              
 outstanding:                                                               
  Basic                             46,254     45,901     46,122     45,832 
  Diluted                           46,834     46,058     46,759     45,884 
                                                                            
Adjusted:                                                                   
Earnings per share attributable                                             
 to ARC Document Solutions, Inc.                                            
 shareholders:                                                              
  Basic                          $    0.10  $    0.04  $    0.14  $    0.05 
                                 =========  =========  =========  ========= 
  Diluted                        $    0.10  $    0.04  $    0.13  $    0.05 
                                 =========  =========  =========  ========= 
Weighted average common shares                                              
 outstanding:                                                               
  Basic                             46,254     45,901     46,122     45,832 
  Diluted                           46,834     46,058     46,759     45,884 
                                                                            
                                                                            
                                                                            
                                                                            
ARC Document Solutions, Inc. Non-GAAP Measures                              
 Reconciliation of net income attributable to ARC                           
 Document Solutions, Inc. shareholders to EBIT, EBITDA                      
 and Adjusted EBITDA                                                        
(In thousands) (Unaudited)                                                  
                                                                            
                                   Three Months Ended     Six Months Ended  
                                        June 30,              June 30,      
                                  --------------------  --------------------
                                     2014       2013       2014       2013  
                                  ---------  ---------  ---------  ---------
Net income attributable to ARC                                              
 Document Solutions, Inc.                                                   
 shareholders                     $   4,545  $     722  $   5,941  $   1,137
  Interest expense, net               3,944      6,076      7,857     12,117
  Income tax provision                  607      1,467      1,271      1,156
                                  ---------  ---------  ---------  ---------
EBIT                                  9,096      8,265     15,069     14,410
  Depreciation and amortization       8,532      8,719     17,025     17,421
                                  ---------  ---------  ---------  ---------
EBITDA                               17,628     16,984     32,094     31,831
  Trade secret litigation costs       2,083         --      2,481         --
  Restructuring expense                 271        636        754      1,108
  Stock-based compensation              881        729      1,662      1,321
                                  ---------  ---------  ---------  ---------
Adjusted EBITDA                   $  20,863  $  18,349  $  36,991  $  34,260
                                  =========  =========  =========  =========
                                                                            
ARC Document Solutions, Inc.                                                
Net Sales by Product Line                                                   
(In thousands) (Unaudited)                                                  
                                   Three Months Ended     Six Months Ended  
                                        June 30,              June 30,      
                                  --------------------  --------------------
                                     2014       2013       2014       2013  
                                  ---------  ---------  ---------  ---------
Service Sales                                                               
Traditional reprographics         $  30,181  $  30,516  $  58,506  $  60,074
Color                                23,148     21,846     44,313     42,751
Digital                               8,759      8,690     16,818     17,051
                                  ---------  ---------  ---------  ---------
  Subtotal                           62,088     61,052    119,637    119,876
Onsite services(1)                   34,110     30,576     65,492     59,552
                                  ---------  ---------  ---------  ---------
  Total services sales               96,198     91,628    185,129    179,428
Equipment and supplies sales         12,784     12,994     24,226     25,230
                                  ---------  ---------  ---------  ---------
  Total net sales                 $ 108,982  $ 104,622  $ 209,355  $ 204,658
                                  =========  =========  =========  =========
                                                                            

(1) Represents work done at our customer sites, which includes Facilities Management ("FM") and Managed Print Services ("MPS").

Non-GAAP Financial Measures

EBIT, EBITDA and related ratios presented in this report are supplemental measures of our performance that are not required by or presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). These measures are not measurements of our financial performance under GAAP and should not be considered as alternatives to net income, income from operations, or any other performance measures derived in accordance with GAAP or as an alternative to cash flows from operating, investing or financing activities as a measure of our liquidity.

EBIT represents net income before interest and taxes. EBITDA represents net income before interest, taxes, depreciation and amortization. EBIT margin is a non-GAAP measure calculated by dividing EBIT by net sales. EBITDA margin is a non-GAAP measure calculated by dividing EBITDA by net sales.

We present EBIT, EBITDA and related ratios because we consider them important supplemental measures of our performance and liquidity. We believe investors may also find these measures meaningful, given how our management makes use of them. The following is a discussion of our use of these measures.

We use EBIT and EBITDA to measure and compare the performance of our operating segments. Our operating segments' financial performance includes all of the operating activities except debt and taxation which are managed at the corporate level for U.S. operating segments. As a result, we believe EBIT is the best measure of operating segment profitability and the most useful metric by which to measure and compare the performance of our operating segments. We also use EBIT to measure performance for determining operating segment-level compensation and we use EBITDA to measure performance for determining consolidated-level compensation. In addition, we use EBIT and EBITDA to evaluate potential acquisitions and potential capital expenditures.

EBIT, EBITDA and related ratios have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are as follows:

Because of these limitations, EBIT, EBITDA, and related ratios should not be considered as measures of discretionary cash available to us to invest in business growth or to reduce our indebtedness. We compensate for these limitations by relying primarily on our GAAP results and using EBIT, EBITDA and related ratios only as supplements. For more information, see our interim Condensed Consolidated Financial Statements and related notes on our 2014 second quarter report on Form 10-Q. Additionally, please refer to our 2013 Annual Report on Form 10-K.

Our presentation of adjusted net income and adjusted EBITDA over certain periods is an attempt to provide meaningful comparisons to our historical performance for our existing and future investors. The unprecedented changes in our end markets over the past several years have required us to take measures that are unique in our history and specific to individual circumstances. Comparisons inclusive of these actions make normal financial and other performance patterns difficult to discern under a strict GAAP presentation. Each non-GAAP presentation, however, is explained in detail in the reconciliation tables above.

Specifically, we have presented adjusted net income attributable to ARC and adjusted earnings per share attributable to ARC shareholders for the three and six months ended June 30, 2014 and 2013 to reflect the exclusion of restructuring expense, trade secret litigation costs, and changes in the valuation allowances related to certain deferred tax assets and other discrete tax items. This presentation facilitates a meaningful comparison of our operating results for the three and six months ended June 30, 2014 and 2013. We believe these charges were the result of the current macroeconomic environment, our capital restructuring, or other items which are not indicative of our actual operating performance.

We presented adjusted EBITDA in the three and six months ended June 30, 2014 and 2013 to exclude stock-based compensation expense, trade secret litigation costs, and restructuring expense. The adjustment of EBITDA for non-cash adjustments is consistent with the definition of adjusted EBITDA in our credit agreement; therefore, we believe this information is useful to investors in assessing our financial performance.

                                                                            
ARC Document Solutions                                                      
Consolidated Statements of Cash                                             
 Flows (In thousands) (Unaudited) Three Months Ended     Six Months Ended   
                                       June 30,              June 30,       
                                 --------------------  -------------------- 
                                    2014       2013       2014       2013   
                                 ---------  ---------  ---------  --------- 
Cash flows from operating                                                   
 activities                                                                 
Net income                       $   4,622  $     877  $   5,918  $   1,560 
Adjustments to reconcile net                                                
 income to net cash provided by                                             
 operating activities:                                                      
  Allowance for accounts                                                    
   receivable                          100        301        247        446 
  Depreciation                       7,029      7,020     14,024     13,975 
  Amortization of intangible                                                
   assets                            1,503      1,699      3,001      3,446 
  Amortization of deferred                                                  
   financing costs                     214        278        397        561 
  Amortization of discount on                                               
   long-term debt                      224        167        449        332 
  Stock-based compensation             881        729      1,662      1,321 
  Deferred income taxes              2,279      1,145      4,172        736 
  Deferred tax valuation                                                    
   allowance                        (1,748)       154     (3,037)       174 
  Restructuring expense, non-cash                                           
   portion                               7        235        391        293 
  Other non-cash items, net           (157)      (181)      (327)      (295)
  Changes in operating assets and                                           
   liabilities:                                                             
    Accounts receivable             (4,059)    (2,666)    (7,494)   (11,849)
    Inventory                           85        234     (1,929)       280 
    Prepaid expenses and other                                              
     assets                            415       (619)       637      3,090 
    Accounts payable and accrued                                            
     expenses                        2,629     (1,263)     3,627      5,921 
                                 ---------  ---------  ---------  --------- 
Net cash provided by operating                                              
 activities                         14,024      8,110     21,738     19,991 
                                 ---------  ---------  ---------  --------- 
Cash flows from investing                                                   
 activities                                                                 
Capital expenditures                (3,032)    (4,430)    (6,597)   (10,042)
Payments related to business                                                
 acquisitions                         (342)        --       (342)        -- 
Other                                  236        182        400        539 
                                 ---------  ---------  ---------  --------- 
Net cash used in investing                                                  
 activities                         (3,138)    (4,248)    (6,539)    (9,503)
                                 ---------  ---------  ---------  --------- 
Cash flows from financing                                                   
 activities                                                                 
Proceeds from stock option                                                  
 exercises                             568         --      1,009         -- 
Proceeds from issuance of common                                            
 stock under Employee Stock                                                 
 Purchase Plan                          27          9         48          9 
Share repurchases, including                                                
 shares surrendered for tax                                                 
 withholding                          (151)       (90)      (151)       (90)
Proceeds from borrowings on long-                                           
 term debt agreements                   --        402         --        402 
Payments on long-term debt                                                  
 agreements and capital leases     (10,477)    (3,075)   (18,440)    (6,407)
Net (repayments) borrowings under                                           
 revolving credit facilities          (697)       929       (295)      (210)
Payment of deferred financing                                               
 costs                                   3         --       (454)        -- 
                                 ---------  ---------  ---------  --------- 
Net cash used in financing                                                  
 activities                        (10,727)    (1,825)   (18,283)    (6,296)
                                 ---------  ---------  ---------  --------- 
Effect of foreign currency                                                  
 translation on cash balances           54        121        (72)       164 
                                 ---------  ---------  ---------  --------- 
Net change in cash and cash                                                 
 equivalents                           213      2,158     (3,156)     4,356 
Cash and cash equivalents at                                                
 beginning of period                23,993     30,219     27,362     28,021 
                                 ---------  ---------  ---------  --------- 
Cash and cash equivalents at end                                            
 of period                       $  24,206  $  32,377  $  24,206  $  32,377 
                                 =========  =========  =========  ========= 
Supplemental disclosure of cash                                             
 flow information                                                           
Noncash financing activities                                                
  Capital lease obligations                                                 
   incurred                      $   5,315  $   2,992  $   9,403  $   4,246 
  Contingent liabilities in                                                 
   connection with business                                                 
   acquisitions                  $     924  $      --  $     924  $      -- 

Contact Information:
David Stickney
VP Corporate Communications
925-949-5114