Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Providence Service Corporation Reports 2012 Results

Highlights:

- Revenue increased approximately 17% in 2012 to a record $1.1 billion

- 2012 net cash provided by operations totaled $42.5 million

- Fourth quarter net income declined 3% from the fourth quarter of 2011 while adjusted EBITDA increased 24%


News provided by

Providence Service Corporation

Mar 13, 2013, 04:15 ET

Share this article

Share toX

Share this article

Share toX

TUCSON, Ariz., March 13, 2013 /PRNewswire/ -- The Providence Service Corporation (Nasdaq: PRSC) today announced its financial results for the fourth quarter and year ended December 31, 2012.    

Fourth Quarter 2012 Results
For the fourth quarter of 2012, the Company reported revenue of $286.5 million, an increase of 17.3% from $244.3 million in the comparable period in 2011.  Revenue from Providence's non-emergency transportation (NET) services segment grew 29.9% to $200.8 million in the fourth quarter from $154.6 million in the prior year period, benefiting from new contract wins and program expansions in certain NET markets.  Revenue from the social services segment declined 4.5% to $85.7 million from $89.8 million in the fourth quarter of 2011.  Social services revenue was impacted primarily by the loss of workforce development contracts in certain markets and expiration of contracts related to our home based educational tutoring business.

Providence reported net income of $2.9 million, or $0.22 per diluted share, in the fourth quarter of 2012 compared to net income of $3.0 million, or $0.22 per diluted share, in the fourth quarter of 2011.  Impacts to the fourth quarter 2012 results included payments of approximately $1.3 million (net of benefit of forfeiture of stock based compensation) due to the retirement of two executive officers.  Adjusted EBITDA (non-GAAP) for the fourth quarter of 2012 was $13.3 million, up 24.1% from $10.7 million in the same period last year.  A reconciliation of net income to Adjusted EBITDA (non-GAAP) is presented below. 

The Company had approximately 15.1 million individuals eligible to receive services under its NET contracts at December 31, 2012, an increase of 33.3% from approximately 11.3 million at December 31, 2011. Providence's direct social service client census was over 51,000 at December 31, 2012 compared to 61,000 at December 31, 2011.  The decrease in the number of clients was primarily due to the loss of workforce development contracts in certain markets and expiration of contracts related to our home based educational tutoring business which resulted from waivers granted under the No Child Left Behind Act.    

Full-Year 2012 Results
For the full year, the Company reported revenue of $1.1 billion, an increase of 17.3% from $943.0 million for 2011.  Revenue from Providence's NET services segment grew 29.1% to $750.7 million in 2012 from $581.5 million in the prior year period.  Revenue from the social services segment decreased 1.7% to $355.2 million, down from $361.4 million for 2011.  A contract price reduction in one state, workforce development contract terminations, managed care reforms and waivers granted under the No Child Left Behind Act negatively impacted revenues from the social services segment.

Included in the 2012 results is a non-cash $2.5 million asset impairment charge related to certain intangible assets of the Company's Canadian subsidiary.  This charge resulted from an analysis of our Canadian operations that was triggered by a reorganization of the service delivery system in British Columbia in 2012 that required the subsidiary to rebid all of its contracts. 

In 2012, net income was $8.5 million, or $0.64 per diluted share.  In addition to the asset impairment charge, also impacting the 2012 results were payments related to the retirement of two executive officers, higher than expected expenses due to increased healthcare claims activity under the self-funded employee health plan and higher utilization of NET services.  In 2011, the Company reported net income of $16.9 million, or $1.27 per diluted share. The 2011 results included a non-cash charge of approximately $2.5 million related to the write-off of unamortized deferred financing fees offset by a $2.7 million gain related to a June 2011 acquisition.  Providence's effective tax rate from continuing operations for 2011 and 2012 was higher than the U.S. federal statutory rate of 35% due primarily to state taxes and non-deductible stock option expense.  Further, the effective tax rate for 2012 was unfavorably impacted by the asset impairment charge recorded in 2012.  Adjusted EBITDA (non-GAAP) for 2012 was $43.6 million compared to $50.3 million in the same period last year.  A reconciliation of net income to Adjusted EBITDA (non-GAAP) is presented below. 

At December 31, 2012, the Company had unrestricted cash and cash equivalents of $55.9 million.  During 2012, the Company generated a total of $42.5 million in cash from operations, of which it used $3.5 million to repurchase 293,600 shares of common stock.  At December 31, 2012, the Company had total long term obligations of $130.0 million, down from $150.5 million at December 31, 2011.

"During the fourth quarter, we saw our NET margins improve sequentially as we worked to stabilize or exit some of our underperforming contracts," said Warren Rustand, Interim Chief Executive Officer.  "The impact of these margin gains was offset by the one-time charges associated with the management transition that occurred in the quarter."

"Our newly restructured management team is committed to improving shareholder value.  Initiatives include investing in our technology platform, which will enable our employees to operate our business more effectively.  Operating income should improve in 2013 as a result of the cost savings generated by the operating efficiencies and the corrective actions implemented to improve poorly performing NET contracts.  These steps, which included the recent decision not to rebid our Wisconsin contract, reflect our commitment to forego business that will not generate an acceptable rate of return."

"Looking to 2014 and beyond, we believe this year's and subsequent years' investments will position Providence to take advantage of additional transportation outsourcing and emerging healthcare trends, including integrated healthcare and the Affordable Care Act, which is expected to result in an increased demand for the services we provide."

Conference Call
Providence will hold a conference call at 11:00 a.m. EDT (9:00 a.m. MDT and 8:00 a.m. Arizona and PDT) Thursday, March 14, 2013 to discuss its financial results and corporate developments.  Interested parties are invited to listen to the call live over the Internet at http://investor.provcorp.com or http://www.earnings.com. The call is also available by dialing (866) 788-0542 or for international callers (857) 350-1680 and by using the passcode 40977253.  A replay of the teleconference will be available on http://investor.provcorp.com.  A replay will also be available until March 21, 2013 by dialing (888) 286-8010 or (617) 801-6888, and using passcode 11430080.

About Providence
The Providence Service Corporation, through its owned and managed entities, provides home and community based social services and non-emergency transportation services management to government sponsored clients under programs such as welfare, juvenile justice, Medicaid and corrections.  Providence is different from many of its competitors in that it provides its social services primarily in the client's own home or in community based settings versus treatment facilities or hospitals and provides its NET management services through local transportation providers rather than owning its own fleet of vehicles.  The Company provides a range of services through its direct entities to over 51,000 clients through 640 active contracts at December 31, 2012, with an approximate 15.1 million individuals eligible to receive the Company's non-emergency transportation services.  Combined, the Company has an approximately $1 billion book of business including managed entities.

Non-GAAP Presentation
In addition to the financial results prepared in accordance with generally accepted accounting principles (GAAP) provided throughout this press release, the Company has provided EBITDA and Adjusted EBITDA, non-GAAP measurements, which present its earnings on a pro forma basis. Providence's management utilizes these non-GAAP measurements as a means to measure overall operating performance and to better compare current operating results with other companies within its industry.  Details of the excluded items and a reconciliation of the non-GAAP financial measures to the most comparable GAAP financial measure are presented in the table below. The non-GAAP measures do not replace the presentation of our GAAP financial results. The Company has provided this supplemental non-GAAP information because the Company believes it provides meaningful comparisons of the results of Providence's operations for the periods presented in this press release. The non-GAAP measures are not in accordance with, or an alternative for GAAP and may be different from pro forma measures used by some companies.  The items excluded in the non-GAAP measures pertain to certain items that are considered to be material so that exclusion of the items would, in management's belief, enhance a reader's ability to compare the results of the Company's business after excluding these items.

Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "believe," "demonstrate," "expect," "estimate," "forecast," "anticipate," "should" and "likely" and similar expressions identify forward-looking statements. In addition, statements that are not historical should also be considered forward-looking statements. Readers are cautioned not to place undue reliance on those forward-looking statements, which speak only as of the date the statement was made. Such forward-looking statements are based on current expectations that involve a number of known and unknown risks, uncertainties and other factors which may cause actual events to be materially different from those expressed or implied by such forward-looking statements. These factors include, but are not limited to the global credit crisis, capital market conditions, the implementation of the healthcare reform law, state budget changes and legislation and other risks detailed in Providence's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2011 and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2012 and September 30, 2012. Providence is under no obligation to (and expressly disclaims any such obligation to) update any of the information in this press release if any forward-looking statement later turns out to be inaccurate whether as a result of new information, future events or otherwise.

--financial tables to follow--

The Providence Service Corporation

Consolidated Statements of Income

(in thousands except share and per share data)

(UNAUDITED)












Three months ended


Year ended



December 31,


December 31,



2012


2011


2012


2011

Revenues:









  Home and community based services


$      74,292


$      78,297


$    309,300


$    314,556

  Foster care services


8,422


8,686


33,534


34,204

  Management fees


2,991


2,770


12,397


12,679

  Non-emergency transportation services


200,814


154,559


750,658


581,541



286,519


244,312


1,105,889


942,980










Operating expenses:









  Client service expense


73,884


78,217


304,084


304,407

  Cost of non-emergency transportation services


185,826


143,531


706,692


539,417

  General and administrative expense


14,784


11,833


53,383


48,861

  Asset impairment charge


-


-


2,506


-

  Depreciation and amortization


3,769


3,677


15,023


13,656

Total operating expenses


278,263


237,258


1,081,688


906,341

Operating income 


8,256


7,054


24,201


36,639










Other (income) expense:









  Interest expense


1,834


1,940


7,640


10,206

  Loss on extinguishment of debt


-


-


-


2,463

  Gain on bargain purchase


-


-


-


(2,711)

  Interest income


(23)


(44)


(132)


(204)

Income before income taxes


6,445


5,158


16,693


26,885

Provision for income taxes


3,580


2,204


8,211


9,945

Net  income 


$        2,865


$        2,954


$        8,482


$      16,940










Earnings per share:









  Basic


$          0.22


$          0.22


$          0.64


$          1.28

  Diluted


$          0.22


$          0.22


$          0.64


$          1.27










Weighted-average number of common shares









  outstanding:









  Basic


13,071,342


13,256,524


13,225,448


13,242,702

  Diluted


13,254,509


13,336,903


13,354,613


13,321,609

                                                                                                                    

The Providence Service Corporation

Consolidated Balance Sheets

(in thousands except share and per share data)




December 31,



2012


2011

Assets


(Unaudited)


(Audited)

Current assets:





    Cash and cash equivalents


$   55,863


$   43,184

    Accounts receivable, net of allowance of $3.7 million in





     2012 and $5.8 million in 2011


98,628


87,163

    Management fee receivable


2,662


3,537

    Other receivables


1,920


1,601

    Restricted cash


1,787


4,654

    Prepaid expenses and other


14,807


15,989

    Deferred tax assets


532


1,965

Total current assets


176,199


158,093

Property and equipment, net


30,380


28,563

Goodwill


113,915


113,737

Intangible assets, net


49,651


59,474

Restricted cash, less current portion


10,953


10,882

Other assets


10,639


8,304

Total assets


$ 391,737


$ 379,053

Liabilities and stockholders' equity 





Current liabilities:





    Current portion of long-term obligations


$   14,000


$   10,000

    Accounts payable


4,569


4,461

    Accrued expenses


32,976


30,654

    Accrued transportation costs


61,316


47,657

    Deferred revenue


7,055


2,194

    Reinsurance liability reserve


12,713


11,921

Total current liabilities


132,629


106,887

Long-term obligations, less current portion


116,000


140,493

Other long-term liabilities


13,527


9,740

Deferred tax liabilities


10,894


12,910

Total liabilities


273,050


270,030






Stockholders' equity:





       Common stock:  Authorized 40,000,000 shares; 





         $0.001 par value; 13,785,947 and 13,621,951





         issued and outstanding (including treasury shares) 


14


14

    Additional paid-in capital


180,778


176,172

    Retained deficit


(53,079)


(61,561)

    Accumulated other comprehensive loss, net of tax


(893)


(1,128)

    Treasury stock, at cost, 928,478  and 623,576 shares


(15,094)


(11,435)

  Total Providence stockholders' equity


111,726


102,062

    Non-controlling interest


6,961


6,961

Total stockholders' equity 


118,687


109,023

Total liabilities and stockholders' equity 


$ 391,737


$ 379,053

The Providence Service Corporation

Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)



Year ended



December 31,



2012


2011

Operating activities





Net income 


$   8,482


$  16,940

Adjustments to reconcile net income to net cash 





  provided by operating activities:





  Depreciation 


7,537


5,921

  Amortization


7,486


7,735

  Amortization of deferred financing costs 


1,138


1,695

  Loss on extinguishment of debt


-


2,463

  Gain on bargain purchase


-


(2,711)

  Provision for doubtful accounts


2,305


3,131

  Deferred income taxes


(816)


(530)

  Stock based compensation


3,873


3,675

  Excess tax benefit upon exercise of stock options


(91)


(17)

  Asset impairment charge


2,506


-

  Other


158


645

  Changes in operating assets and liabilities:





    Accounts receivable


(16,589)


(9,019)

    Management fee receivable


875


2,302

    Other receivables


(319)


2,334

    Restricted cash


163


(80)

    Prepaid expenses and other


256


(680)

    Reinsurance liability reserve


1,034


(431)

    Accounts payable and accrued expenses


2,412


(5,342)

    Accrued transportation costs


13,660


5,788

    Deferred revenue


4,862


(3,179)

    Other long-term liabilities


3,556


398

Net cash provided by operating activities


42,488


31,038

Investing activities





Purchase of property and equipment, net


(9,522)


(11,306)

Acquisition of businesses, net of cash acquired


(190)


(4,889)

Restricted cash for reinsured claims losses


2,633


1,692

Purchase of short-term investments, net


444


(113)

Net cash used in investing activities


(6,635)


(14,616)

Financing activities





Repurchase of common stock for treasury


(3,658)


(51)

Proceeds from common stock issued pursuant to 





  stock option exercise


949


56

Excess tax benefit upon exercise of stock options


91


17

Proceeds from long-term debt


-


115,000

Repayment of long-term debt


(20,493)


(146,811)

Debt financing costs


(65)


(2,651)

Capital lease payments


(23)


(15)

Net cash used in financing activities


(23,199)


(34,455)

Effect of exchange rate changes on cash


25


(44)

Net change in cash


12,679


(18,077)

Cash at beginning of period


43,184


61,261

Cash at end of period


$ 55,863


$  43,184

The Providence Service Corporation

Reconciliation of Non-GAAP Financial Measures

Adjusted EBITDA

(in thousands)












Three months ended 


Year ended



December 31,


December 31,



2012


2011


2012


2011








Net income

$   2,865


$   2,954


$   8,482


$ 16,940










Interest expense, net

1,811


1,896


7,508


10,002

Provision for income taxes

3,580


2,204


8,211


9,945

Depreciation and amortization

3,769


3,677


15,023


13,656










EBITDA

12,025


10,731


39,224


50,543










Asset impairment charge (a)

-


-


2,506


-

Payments related to retirement of 









executive officers, net (b)

1,293


-


1,293


-

Strategic alternatives costs (c)

-


-


593


-

Loss on extinguishment of debt (d)

-


-


-


2,463

Gain on bargain purchase (e)

-


-


-


(2,711)










Adjusted EBITDA (f)

$ 13,318


$ 10,731


$ 43,616


$ 50,295

Notes:




a)

Due to the impact of a reorganization of the service delivery system in British Columbia, Canada during the nine months ended September 30, 2012 that required the Company's WCG International subsidiary to rebid all of its contracts, the Company recorded an asset impairment charge totaling approximately $2.5 million related to its intangible assets for 2012.

b) 

Represents payments related to the retirement of the Company's former CEO and CFO in 2012, net of benefit of forfeiture of stock based compensation upon their departure.

c) 

Represents costs incurred related to the Company's review of strategic alternatives arising from unsolicited proposals to take the Company private.  The Company terminated this review in June 2012 upon determining that a continued focus on the Company's operations was the best alternative to maximize shareholder value.

d) 

Represents a loss on extinguishment of debt resulting from the write-off of deferred financing fees related to the Company's credit facility that was repaid in full in March 2011.

e) 

Represents a gain associated with the Company's acquisition of The ReDCo Group, Inc. in 2011 where the fair value of the acquired entity's net assets exceeded the purchase price of said entity.

f) 

Providence previously included adjustments for stock based compensation expense and certain contract start-up costs in the calculation of Adjusted EBITDA for the three and nine months ended September 30, 2012.  Upon further consideration, the Company believes that these adjustments should not be included in the calculation of Adjusted EBITDA when measuring overall operating performance and comparing Providence's current operating results with other companies within its industry.



SOURCE Providence Service Corporation

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.