Press Release| The Dolan Company Reports Fourth Quarter and Year-End 2011 Results |
-
Fourth quarter revenues decreased 5.6% year-over-year to $71.2
million
-
2011 revenues decreased 6.9% to $285.6 million
-
Net income from continuing operations attributable to The Dolan
Company was $11.0 million, or $0.36 per diluted share in the fourth
quarter, and for the year it was $20.6 million, or $0.68 per diluted
share
-
Free cash flow was $16.1 million in the fourth quarter and $33.4
million for the year (See “Non-GAAP Financial Measures” below)
-
Cash earnings per diluted share were $0.18 for the fourth quarter
and $0.87 for the year (See “Non-GAAP Financial Measures” below)
-
Adjusted EBITDA was $14.3 million for the fourth quarter and $59.2
million for the year (See “Non-GAAP Financial Measures” below)
-
Company provides guidance for 2012
MINNEAPOLIS--(BUSINESS WIRE)--Mar. 9, 2012--
The Dolan Company (NYSE: DM), a leading provider of professional
services and business information to legal, financial and real estate
sectors in the United States, today announced financial results for the
three months and year ended December 31, 2011.
“Our two largest processing businesses had very different experiences,”
said James P. Dolan, chairman, chief executive officer, and president.
“In the fourth quarter our e-discovery business more than doubled as a
result of strong organic growth and the recent acquisition of ACT
Litigation Services. At the same time, the reduced pace of referrals
suppressed our mortgage default processing business for yet another
quarter,” Dolan said.
“For the year, our e-discovery business grew revenue by more than 40%
while our default-related businesses declined by more than 20%. As it
has in the past, the default slowdown rippled through our Business
Information Division, where default-related public notice advertising is
an important revenue source.
“We have viewed the default referral situation as deferred business,
since there continues to be a substantial backlog of pending and future
mortgage foreclosures that must be processed. The recently announced
legal settlement among mortgage servicers, state attorneys general and
federal banking regulators we believe clears the way for a resumption of
default referrals that will occur under strict new procedures. Our
National Default Exchange, or NDeX, has worked hard with its law firm
affiliates and with the law firms’ clients to prepare for this. We have
positioned NDeX to gain market share and be the leading provider of
mortgage default services as the pace of default referrals improves,”
Dolan said.
“Meanwhile we experienced strong growth in our other processing segment,
Litigation Support Services. Segment revenues grew by 70% during the
fourth quarter, including organic growth of 25% in our e-discovery
business and revenues generated by recently acquired ACT Litigation
Services. Assuming we had owned ACT during the entire fourth quarters of
2010 and 2011, the Litigation Support Services segment would have grown
by 16%. We are very pleased with the growth opportunities for this
business and with our progress in expanding DiscoverReady’s footprint
from managed review into technology services. We expect continued growth
in both areas as we strive to reach our next milestone of building our
e-discovery subsidiary into a $100 million operation,” Dolan said.
“Within our Business Information Division we have made good progress in
terms of reorganizing and centralizing some parts of the division to
reduce costs and improve margins, and we are seeing some benefit. We are
seeing some signs of near-term improvement in this segment and we are
working hard to migrate towards a subscription-based business model and
into new services developed for the public affairs markets,” Dolan said.
“We have taken important steps to position ourselves for a much better
future in every part of our business. We are very well prepared for a
recovery in the default processing business, and we have made excellent
progress in growing our Litigation Support Services segment. We are
developing a better balance in these two business lines. The 2011
investments will pay dividends for years to come,” Dolan said.
“Due primarily to purchase accounting adjustments related to previous
acquisitions, in the fourth quarter, our total operating expense was
reduced by roughly $16 million on a non-recurring basis to $50.9
million. Excluding these adjustments, total operating expense would have
been approximately $66.1 million,” Dolan noted.
Full Year 2012 Guidance
Based on the outlook for 2012, the company is providing full-year
financial guidance as follows:
|
|
|
|
|
|
|
|
|
2012 Financial Guidance
|
|
|
|
|
(dollars in millions, except per share)
|
|
Total revenues
|
|
|
$301-$318
|
|
Adjusted EBITDA
|
|
|
$61-$68
|
|
Net income attributable to The Dolan Company per diluted share
|
|
|
$0.38-$0.50
|
|
Cash earnings per diluted share
|
|
|
$0.89-$1.02
|
|
|
|
|
|
This guidance presumes the following: 1) a gradual improvement in
foreclosure referrals for the second half of 2012; 2) non-controlling
interest of $0.15 to $0.65 million; 3) interest expense of $7.0 to $7.3
million; 4) the tax rate between 39.0% to 39.5%; 5) amortization of
intangible assets of $20 to $21 million; and 6) fully diluted shares
outstanding of approximately 30.3 million.
This guidance excludes the effect of any other businesses that may be
acquired in the remainder of 2012. It also assumes that there will be no
additional material effect on results of operations from current or
future foreclosure-related government legislation, programs or
investigations, or from lender-based programs or moratoria. These
include, but are not limited to, programs, legislation, investigations
and moratoria detailed in “Regulatory Environment” and “Risk Factors” in
the company’s 2011 10-K, filed today with the U.S. Securities and
Exchange Commission.
Fourth Quarter 2011
Financial results for the three months ended Dec. 31, 2011, and 2010 are
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands, except per share data
|
|
|
Three Months
|
|
|
Three Months
|
|
|
Year-over-
|
|
|
|
|
Ended
|
|
|
Ended
|
|
|
Year %
|
|
|
|
|
Dec. 31, 2011
|
|
|
Dec. 31, 2010
|
|
|
Change
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
Total revenues
|
|
|
$
|
71,213
|
|
|
$
|
75,470
|
|
|
(5.6
|
)
|
%
|
|
Professional Services Division revenues
|
|
|
|
51,302
|
|
|
|
54,252
|
|
|
(5.4
|
)
|
%
|
|
Business Information Division revenues
|
|
|
|
19,911
|
|
|
|
21,218
|
|
|
(6.2
|
)
|
%
|
|
Operating income (1)
|
|
|
|
20,880
|
|
|
|
12,706
|
|
|
64.3
|
|
%
|
|
Net income attributable to The Dolan Company
|
|
|
|
10,357
|
|
|
|
5,526
|
|
|
87.4
|
|
%
|
|
Adjusted EBITDA *
|
|
|
|
14,270
|
|
|
|
19,817
|
|
|
(28.0
|
)
|
%
|
|
Net income attributable to The Dolan Company
per diluted share
|
|
|
$
|
0.34
|
|
|
$
|
0.18
|
|
|
88.9
|
|
%
|
|
Cash earnings *
|
|
|
|
5,426
|
|
|
|
8,629
|
|
|
(37.1
|
)
|
%
|
|
Cash earnings per diluted share *
|
|
|
$
|
0.18
|
|
|
$
|
0.28
|
|
|
(35.7
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
* Please refer to the “Non-GAAP Financial Measures” below for a
reconciliation of these non-GAAP financial measures to GAAP and why the
company believes these are important measures of its performance.
(1) 2011 includes fair value adjustments on earnout liabilities in the
amount of $16.4 million
Professional Services Division Results
The Professional Services Division provides specialized processing
services to the legal profession through its subsidiaries, NDeX, Counsel
Press, and DiscoverReady. NDeX is a leading provider of mortgage default
processing services in the United States. Together, Counsel Press and
DiscoverReady comprise the company’s litigation support services
segment. Counsel Press is the largest provider of appellate services in
the United States, and DiscoverReady provides outsourced discovery
management, including document review and data hosting and processing
services, to major corporations and law firms.
Division revenues for the fourth quarter were $51.3 million, a decline
of 5.4% from $54.3 million in the fourth quarter of 2010. The decline
was the result of much lower NDeX file volume, which was mostly offset
by much stronger revenue at DiscoverReady.
NDeX received 66,900 mortgage default files for processing during the
fourth quarter and generated $28.7 million in revenues. This compares to
96,700 files received for processing and $40.9 million in revenues in
the fourth quarter of 2010. The total number of mortgage foreclosure
files received decreased by more than 30% in the quarter compared to the
fourth quarter of 2010.
Litigation Support contributed $22.6 million in revenues during the
fourth quarter of 2011, an increase of 70.0% from the fourth quarter of
2010. The increase is the result of roughly 25% organic growth at
DiscoverReady and the acquisition of ACT Litigation Services in July
2011.
Direct operating expenses within the Professional Services Division
increased 8.7% to $24.6 million during the fourth quarter of 2011, from
$22.6 million for the same period in 2010. The increase is mostly due to
the ACT acquisition, offset in part by a double-digit decline of direct
operating expenses at NDeX, which continues to focus on reducing costs
and increasing efficiencies to offset volume declines. Selling, general
and administrative expenses were $16.8 million during the fourth quarter
of 2011, an increase of $2.3 million, or 15.9%, from $14.5 million for
the same period in 2010. The increases were largely the result of the
ACT acquisition as well as negative operating leverage. Excluding an
adjustment of the fair value of earnout liabilities in the fourth
quarter of 2011 of $13.4 million, total Professional Services Division
operating expenses as a percentage of division revenues increased to
91.9% for the quarter, from 76.7% in the fourth quarter of 2010.
Previous investments made in DiscoverReady and negative operating
leverage at NDeX were the primary reasons for the increase.
Business Information Division Results
The Business Information Division publishes print and electronic legal
publications, business journals, court and commercial media and other
highly focused information products and services, operates Web sites and
produces events for targeted professional audiences in 21 geographic
markets across the United States.
Business Information Division revenues for the fourth quarter of 2011
were $19.9 million, a 6.2% decrease from $21.2 million in the fourth
quarter of 2010. The addition of DataStream in December 2010 helped
offset double-digit declines in public notice advertising revenues. The
company believes that a majority of the weakness in public notice is
related to continuing delays from large mortgage servicers that are
deferring foreclosures as previously described. Although the public
notice advertising continues to decrease, the rate of decline has
lessened. The company attributes that to modest improvement in the
public notice geographies it serves.
Total operating expenses within the Business Information Division were
$15.1 million during the fourth quarter of 2011. Excluding a purchase
accounting adjustment related to a previous acquisition and an
impairment charge, cost reduction efforts resulted in a decline in total
Business Information Division operating expenses of 6.0%, to $17.0
million from the fourth quarter of 2010. For the fourth quarter of 2011,
direct operating expenses decreased 6.0% to $7.2 million while selling,
general and administrative expenses for the division decreased 9.2% to
$8.4 million.
Balance Sheet and Liquidity
As of December 31, 2011, the company held $0.8 million of cash and cash
equivalents, compared to $4.9 million at the end of 2010. During the
fourth quarter of 2011, the company generated $17.8 million of cash from
operating activities and $16.1 million of free cash flow, which is
defined as net cash provided by operating activities minus capital
expenditures. Quarterly capital expenditures were $1.7 million. Days
sales outstanding were 99.1 days for the fourth quarter of 2011, which
was up from 73.5 days in the fourth quarter of last year. DSO increased
primarily from a slowdown of payments received from NDeX’s law firm
customers as they experience delays in the foreclosure process and
taking files to sale. During the year ended December 31, 2011, the
company generated $41.3 million of cash from operating activities and
$33.4 million of free cash flow. Annual capital expenditures were $7.9
million.
Total debt outstanding at the end of the fourth quarter was $176.4
million, of which $45 million was under a term loan facility. Net debt
was $175.6 million, up $41.3 million from the end of 2010 due primarily
to funds borrowed for the acquisition of ACT. At December 31, 2011, the
combined weighted-average interest rate on the company’s credit
facilities was 3.8%. The leverage ratio at the end of the quarter was
2.7 times total debt to trailing twelve month pro forma adjusted EBITDA,
up from 1.5 times as of December 31, 2010. The company is within its
senior debt covenants.
Non-GAAP Financial Measures
Generally Accepted Accounting Principles (GAAP) is the term used to
refer to the standard framework of guidelines for financial accounting
in the United States. GAAP includes the standards, conventions, and
rules accountants follow in recording and summarizing transactions, and
in the preparation of financial statements. In addition to reporting
financial results in accordance with GAAP, The Dolan Company reports the
following non-GAAP measures:
-
Adjusted EBITDA, defined as GAAP income from continuing operations
adjusted for the impact of the following: net interest expense
resulting from the company’s net cash or borrowing position, which
includes non-cash interest income or expense related to the changes in
fair value of interest rate swaps; income tax expense; non-cash
expenses, including depreciation and amortization, charges for stock
options and restricted stock the company has granted, and fair value
adjustments on earnouts recorded in connection with acquisitions;
non-recurring items of income or expense, if applicable, including
impairments of long-lived assets; and distributions paid to holders of
noncontrolling interest;
-
Cash earnings, defined as GAAP income from continuing operations
adjusted for the impact of the following: noncontrolling interests;
non-cash expenses, including non-cash interest income or expense
related to the changes in the fair value of interest rate swaps,
charges for stock options and restricted stock granted, fair value
adjustments on earnouts recorded in connection with acquisitions, and
amortization; certain non-recurring items of income or expense,
including impairments of long-lived assets; and an adjustment to
income tax expense related to the above reconciling items at the
appropriate then-in-effect tax rate;
-
Cash earnings per diluted share, defined as cash earnings divided by
the number of weighted average diluted shares outstanding; and
-
Free cash flow, defined as net cash provided by operating activities
minus capital expenditures.
The Dolan Company provides these measures because it believes that they
are helpful to investors in comparing year-over-year performance in
light of certain non-recurring charges, and to better understand its
operating performance and profitability, competitive position and future
prospects. Non-GAAP measures should be considered in conjunction with
the GAAP financial presentation and should not be considered in
isolation or as a substitute for GAAP net income attributable to The
Dolan Company. In addition, it should be noted that the company’s
calculations of adjusted EBITDA, cash earnings, cash earnings per
diluted share, and free cash flow may not be comparable to the
calculations of such measures by other companies.
The following is a reconciliation of net income attributable to The
Dolan Company to adjusted EBITDA (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Income from continuing operations
|
|
|
$
|
12,262
|
|
|
|
$
|
6,079
|
|
|
|
$
|
22,443
|
|
|
|
$
|
35,684
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
1,856
|
|
|
|
2,312
|
|
|
|
6,287
|
|
|
|
6,358
|
|
|
Income tax expense
|
|
|
6,762
|
|
|
|
4,315
|
|
|
|
13,683
|
|
|
|
21,771
|
|
|
Amortization of intangibles
|
|
|
5,199
|
|
|
|
3,972
|
|
|
|
18,921
|
|
|
|
15,818
|
|
|
Depreciation expense
|
|
|
2,218
|
|
|
|
1,949
|
|
|
|
8,005
|
|
|
|
9,767
|
|
|
Impairment of long-lived assets
|
|
|
1,179
|
|
|
|
—
|
|
|
|
1,179
|
|
|
|
—
|
|
|
Amortization of Detroit Legal News Publishing intangible
|
|
|
377
|
|
|
|
377
|
|
|
|
1,508
|
|
|
|
1,508
|
|
|
Non-cash compensation expense
|
|
|
816
|
|
|
|
911
|
|
|
|
3,843
|
|
|
|
3,237
|
|
|
Non-cash fair value adjustment on earnout recorded in connection
with acquisition
|
|
|
(16,399
|
)
|
|
|
188
|
|
|
|
(15,788
|
)
|
|
|
1,070
|
|
|
Non-recurring income
|
|
|
—
|
|
|
|
—
|
|
|
|
(287
|
)
|
|
|
(197
|
)
|
|
Cash distribution to holders of non-controlling interest
|
|
|
—
|
|
|
|
(288
|
)
|
|
|
(643
|
)
|
|
|
(1,662
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
14,270
|
|
|
|
$
|
19,815
|
|
|
|
$
|
59,151
|
|
|
|
$
|
93,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a reconciliation of net income attributable to The
Dolan Company to cash earnings and cash earnings per diluted share (in
thousands, except share and per share data):
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
2011
|
|
|
|
2010
|
|
|
Income from continuing operations
|
|
|
$
|
12,262
|
|
|
|
$
|
6,079
|
|
|
|
|
22,443
|
|
|
|
|
35,684
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
(1,230
|
)
|
|
|
(487
|
)
|
|
|
(1,833
|
)
|
|
|
(2,886
|
)
|
|
Non-cash interest income related to the change in fair value of
interest rate swaps
|
|
|
—
|
|
|
|
(292
|
)
|
|
|
(286
|
)
|
|
|
(1,185
|
)
|
|
Non-cash compensation expense
|
|
|
816
|
|
|
|
911
|
|
|
|
3,843
|
|
|
|
3,237
|
|
|
Non-cash fair value adjustment on earnout liability
|
|
|
(16,399
|
)
|
|
|
188
|
|
|
|
(15,788
|
)
|
|
|
1,070
|
|
|
Amortization of intangibles
|
|
|
5,199
|
|
|
|
3,972
|
|
|
|
18,921
|
|
|
|
15,818
|
|
|
Impairment of long-lived assets
|
|
|
1,179
|
|
|
|
—
|
|
|
|
1,179
|
|
|
|
—
|
|
|
Amortization of Detroit Legal News Publishing intangible
|
|
|
377
|
|
|
|
377
|
|
|
|
1,508
|
|
|
|
1,508
|
|
|
Non-recurring income
|
|
|
—
|
|
|
|
—
|
|
|
|
(287
|
)
|
|
|
(197
|
)
|
|
Adjustment to income tax expense related to reconciling items at
effective tax rate
|
|
|
3,222
|
|
|
|
(2,119
|
)
|
|
|
(3,491
|
)
|
|
|
(7,655
|
)
|
|
Cash earnings
|
|
|
$
|
5,426
|
|
|
|
$
|
8,629
|
|
|
|
|
26,209
|
|
|
|
|
45,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to The Dolan
Company per diluted share (GAAP)
|
|
|
$
|
0.36
|
|
|
|
$
|
0.18
|
|
|
|
$
|
0.68
|
|
|
|
$
|
1.08
|
|
|
Cash earnings per diluted share
|
|
|
$
|
0.18
|
|
|
|
$
|
0.28
|
|
|
|
$
|
0.87
|
|
|
|
$
|
1.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding
|
|
|
30,233,455
|
|
|
|
30,380,635
|
|
|
|
30,223,319
|
|
|
|
30,314,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conference Call
The company has scheduled a conference call for Friday, March 9th, at
8:30 a.m. U.S. Eastern Standard Time (7:30 a.m. U.S. Central Standard
Time). The dial-in number is (888) 517-2513, passcode 7919 254#. The
call will be hosted by James P. Dolan, chairman, chief executive officer
and president, and will include Scott J. Pollei, executive vice
president and chief operating officer, and Vicki J. Duncomb, vice
president and chief financial officer. It will be broadcast live over
the Internet and will be accessible through the investor relations
section of the company’s Web site at www.thedolancompany.com.
Interested parties should access the webcast approximately 10 to 15
minutes before the scheduled start time to register and download any
necessary software needed to listen to the call. Prior to the conference
call start, a slide presentation highlighting points discussed in the
fourth quarter and year-end conference call will be available through
the investor relations section of the company’s Web site at www.thedolancompany.com.
The webcast and slide presentation will be archived online and will be
available at the investor relations section of the company’s Web site
for a period of 21 days after the call. In addition, the company’s SEC
Form 10-K is available via its Web site at www.thedolancompany.com,
or investors can request a hard copy of the 10-K free of charge upon
request.
Statement Regarding Forward Looking Information
This release contains forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. Statements that
are not historical or current facts are forward-looking statements. Such
forward-looking statements include statements related to the company’s
“guidance” as well as statements using words such as “anticipate,”
“expect,” “believe,” “convinced,” “continue,” “to come,” “will,” “may,”
“estimate,” “assume,” “pursue,” “outlook,” “goal,” “milestone” and
similar expressions. Forward-looking statements are subject to risks,
uncertainties and other factors that could cause the actual results,
performance, prospects or opportunities to differ materially from those
expressed in, or implied by, these forward-looking statements. These
risks, uncertainties and other factors include, but are not limited to,
the following: our businesses operate in highly competitive markets and
depend on the economies and demographics of the legal, financial and
real estate markets we serve and changes in those sectors could have an
adverse effect on our revenues, cash flows, and profitability; if the
number of files referred to us by our mortgage default processing
service law firm customers (or loan servicers and mortgage lenders we
serve directly in California) decreases or fails to increase, or if one
or more of our law firm customers fails to pay us for our mortgage
default processing services, our operating results and ability to
execute our growth strategy could be adversely affected; bills
introduced and laws enacted to mitigate foreclosures, voluntary relief
programs and halts by servicers or lenders, as well as governmental
investigations, enforcement actions, litigation, court orders and
settlements may have an adverse effect on our mortgage default
processing services and public notice operations; our efforts to grow
our business may place a strain on our management and internal systems,
processes and controls, may result in operating inefficiencies, and may
negatively impact our operating margins; we intend to continue to pursue
acquisition opportunities, which we may not do successfully and which
may subject us to considerable business and financial risk or require us
to raise additional capital or incur additional indebtedness; a failure
to comply with covenants under our debt instruments could result in
acceleration of debt or an inability to access availability under our
credit facility; we depend on our senior management team and other key
leaders of our business segments and our operation and growth may be
negatively impacted if we lose any of their services; revenues of our
subsidiaries NDeX and DiscoverReady have been concentrated among a few
customers, thus the loss of business from our top customers and a
failure to attract new customers could adversely affect our operating
results; certain key personnel of our subsidiary NDeX, who are also
shareholders and principal attorneys of our law firm customers, may at
times have interests that differ from or conflict with our interests;
and the other risk factors described under “Risk Factors” in Item 1A of
our annual report on Form 10-K for the year ended December 31, 2011,
filed with the SEC on March 9, 2012. We undertake no obligation to
update any forward-looking statements in light of new information or
future events.
|
|
|
THE DOLAN COMPANY
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
ASSETS
|
|
|
(in thousands, except share data)
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
752
|
|
|
|
$
|
4,862
|
|
|
Accounts receivable, including unbilled services (net of
allowances for doubtful accounts of $1,416 and $1,578 as of
December 31, 2011, and 2010, respectively)
|
|
|
|
72,117
|
|
|
|
|
59,801
|
|
|
Unbilled pass-through costs
|
|
|
|
4,317
|
|
|
|
|
7,140
|
|
|
Prepaid expenses and other current assets
|
|
|
|
3,976
|
|
|
|
|
4,186
|
|
|
Income tax receivable
|
|
|
|
1,968
|
|
|
|
|
4,183
|
|
|
Assets held for sale
|
|
|
|
257
|
|
|
|
|
—
|
|
|
Total current assets
|
|
|
|
83,387
|
|
|
|
|
80,172
|
|
|
Accounts receivable, long term
|
|
|
|
2,500
|
|
|
|
|
—
|
|
|
Investments
|
|
|
|
11,901
|
|
|
|
|
13,808
|
|
|
Property and equipment, net
|
|
|
|
19,263
|
|
|
|
|
17,148
|
|
|
Finite-lived intangible assets, net
|
|
|
|
212,950
|
|
|
|
|
194,695
|
|
|
Indefinite-lived intangible assets
|
|
|
|
285,131
|
|
|
|
|
225,373
|
|
|
Other assets
|
|
|
|
2,563
|
|
|
|
|
4,205
|
|
|
Total assets
|
|
|
$
|
617,695
|
|
|
|
$
|
535,401
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
$
|
7,667
|
|
|
|
$
|
7,578
|
|
|
Accounts payable
|
|
|
|
18,759
|
|
|
|
|
15,589
|
|
|
Accrued pass-through liabilities
|
|
|
|
8,820
|
|
|
|
|
18,271
|
|
|
Accrued compensation
|
|
|
|
5,189
|
|
|
|
|
5,409
|
|
|
Accrued liabilities
|
|
|
|
5,588
|
|
|
|
|
5,537
|
|
|
Due to sellers of acquired businesses
|
|
|
|
21,449
|
|
|
|
|
3,943
|
|
|
Deferred revenue
|
|
|
|
20,290
|
|
|
|
|
21,427
|
|
|
Total current liabilities
|
|
|
|
87,762
|
|
|
|
|
77,754
|
|
|
Long-term debt, less current portion
|
|
|
|
168,724
|
|
|
|
|
131,568
|
|
|
Deferred income taxes
|
|
|
|
20,739
|
|
|
|
|
7,794
|
|
|
Dues to sellers of acquired businesses
|
|
|
|
13,733
|
|
|
|
|
7,033
|
|
|
Other liabilities
|
|
|
|
7,319
|
|
|
|
|
5,814
|
|
|
Total liabilities
|
|
|
|
298,277
|
|
|
|
|
229,963
|
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interest
|
|
|
|
12,726
|
|
|
|
|
26,580
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
Common stock, $0.001 par value; authorized: 70,000,000 shares;
outstanding: 30,576,597 and 30,511,408 shares as of December 31,
2011 and 2010, respectively
|
|
|
|
30
|
|
|
|
|
30
|
|
|
Preferred stock, $0.001 par value; authorized: 5,000,000 shares;
designated: 5,000 shares of Series A Junior Participating
Preferred Stock; no shares outstanding
|
|
|
|
—
|
|
|
|
|
—
|
|
|
Other comprehensive loss (net of tax)
|
|
|
|
(1,285
|
)
|
|
|
|
(1,298
|
)
|
|
Additional paid-in capital
|
|
|
|
294,476
|
|
|
|
|
286,148
|
|
|
Retained earnings (accumulated deficit)
|
|
|
|
13,471
|
|
|
|
|
(6,022
|
)
|
|
Total stockholders’ equity
|
|
|
|
306,692
|
|
|
|
|
278,858
|
|
|
Total liabilities and stockholders’ equity
|
|
|
$
|
617,695
|
|
|
|
$
|
535,401
|
|
|
|
|
|
|
|
|
|
|
|
|
The Dolan Company
|
|
Condensed Consolidated Statements of Operations
|
|
(in thousands, except share and per share data)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional Services
|
|
|
$
|
51,302
|
|
|
|
$
|
54,252
|
|
|
|
$
|
207,077
|
|
|
|
$
|
223,069
|
|
|
Business Information
|
|
|
19,911
|
|
|
|
21,218
|
|
|
|
78,493
|
|
|
|
83,826
|
|
|
Total revenues
|
|
|
71,213
|
|
|
|
75,470
|
|
|
|
285,570
|
|
|
|
306,895
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating: Professional Services
|
|
|
24,605
|
|
|
|
22,640
|
|
|
|
96,459
|
|
|
|
91,481
|
|
|
Direct operating: Business Information
|
|
|
7,154
|
|
|
|
7,612
|
|
|
|
30,012
|
|
|
|
27,562
|
|
|
Selling, general and administrative
|
|
|
26,923
|
|
|
|
27,329
|
|
|
|
106,774
|
|
|
|
102,161
|
|
|
Amortization
|
|
|
5,199
|
|
|
|
3,972
|
|
|
|
18,921
|
|
|
|
15,818
|
|
|
Depreciation
|
|
|
2,218
|
|
|
|
1,949
|
|
|
|
8,005
|
|
|
|
9,767
|
|
|
Fair value adjustments on earnout liabilities
|
|
|
(16,399
|
)
|
|
|
188
|
|
|
|
(15,788
|
)
|
|
|
1,070
|
|
|
Impairment of long-lived assets
|
|
|
1,179
|
|
|
|
—
|
|
|
|
1,179
|
|
|
|
—
|
|
|
Total operating expenses
|
|
|
50,879
|
|
|
|
63,690
|
|
|
|
245,562
|
|
|
|
247,859
|
|
|
Equity in earnings of affiliates
|
|
|
546
|
|
|
|
926
|
|
|
|
2,118
|
|
|
|
4,580
|
|
|
Operating income
|
|
|
20,880
|
|
|
|
12,706
|
|
|
|
42,126
|
|
|
|
63,616
|
|
|
Non-operating income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income
|
|
|
(1,856
|
)
|
|
|
(2,604
|
)
|
|
|
(6,573
|
)
|
|
|
(7,543
|
)
|
|
Non-cash interest income related to interest rate swaps
|
|
|
—
|
|
|
|
292
|
|
|
|
286
|
|
|
|
1,185
|
|
|
Other income
|
|
|
—
|
|
|
|
—
|
|
|
|
287
|
|
|
|
197
|
|
|
Total non-operating expense
|
|
|
(1,856
|
)
|
|
|
(2,312
|
)
|
|
|
(6,000
|
)
|
|
|
(6,161
|
)
|
|
Income before income taxes
|
|
|
19,024
|
|
|
|
10,394
|
|
|
|
36,126
|
|
|
|
57,455
|
|
|
Income tax expense
|
|
|
(6,762
|
)
|
|
|
(4,315
|
)
|
|
|
(13,683
|
)
|
|
|
(21,771
|
)
|
|
Net income from continuing operations
|
|
|
12,262
|
|
|
|
6,079
|
|
|
|
22,443
|
|
|
|
35,684
|
|
|
Less discontinued operations
|
|
|
675
|
|
|
|
66
|
|
|
|
1,117
|
|
|
|
443
|
|
|
Net Income
|
|
|
11,587
|
|
|
|
6,013
|
|
|
|
21,326
|
|
|
|
35,241
|
|
|
Less: Net income attributable to redeemable noncontrolling interest
|
|
|
1,230
|
|
|
|
487
|
|
|
|
1,833
|
|
|
|
2,886
|
|
|
Net income attributable to The Dolan Company
|
|
|
$
|
10,357
|
|
|
|
$
|
5,526
|
|
|
|
$
|
19,493
|
|
|
|
$
|
32,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share – basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to The Dolan
Company
|
|
|
$
|
0.36
|
|
|
|
$
|
0.18
|
|
|
|
$
|
0.68
|
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
30,170,704
|
|
|
|
30,183,941
|
|
|
|
30,141,488
|
|
|
|
30,150,837
|
|
|
Diluted
|
|
|
30,233,455
|
|
|
|
30,380,365
|
|
|
|
30,223,319
|
|
|
|
30,314,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Dolan Company
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
11,586
|
|
|
|
$
|
6,011
|
|
|
|
$
|
21,326
|
|
|
|
$
|
35,240
|
|
|
Loss (income) from discontinued operations
|
|
|
|
269
|
|
|
|
|
(315
|
)
|
|
|
|
1,117
|
|
|
|
|
443
|
|
|
Income from continuing operations
|
|
|
|
11,855
|
|
|
|
|
5,696
|
|
|
|
|
22,443
|
|
|
|
|
35,683
|
|
|
Distributions received from The Detroit Legal News Publishing, LLC
|
|
|
525
|
|
|
|
2,100
|
|
|
|
4,025
|
|
|
|
7,000
|
|
|
Distributions paid to holders of noncontrolling interest
|
|
|
(77
|
)
|
|
|
(288
|
)
|
|
|
(643
|
)
|
|
|
(1,662
|
)
|
|
Gain on sale of investment
|
|
|
—
|
|
|
|
—
|
|
|
|
(394
|
)
|
|
|
(197
|
)
|
|
Non-cash operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
5,200
|
|
|
|
3,973
|
|
|
|
18,921
|
|
|
|
15,819
|
|
|
Depreciation
|
|
|
2,219
|
|
|
|
1,952
|
|
|
|
8,005
|
|
|
|
9,769
|
|
|
Impairment of long-lived assets
|
|
|
1,179
|
|
|
|
—
|
|
|
|
1,179
|
|
|
|
—
|
|
|
Equity in earnings of affiliates
|
|
|
(546
|
)
|
|
|
(926
|
)
|
|
|
(2,118
|
)
|
|
|
(4,580
|
)
|
|
Stock-based compensation expense
|
|
|
816
|
|
|
|
911
|
|
|
|
3,843
|
|
|
|
3,237
|
|
|
Deferred income taxes
|
|
|
8,662
|
|
|
|
3,376
|
|
|
|
8,948
|
|
|
|
2,913
|
|
|
Change in value of interest rate swaps
|
|
|
—
|
|
|
|
(292
|
)
|
|
|
(286
|
)
|
|
|
(1,185
|
)
|
|
Amortization of debt issuance costs
|
|
|
92
|
|
|
|
624
|
|
|
|
372
|
|
|
|
868
|
|
|
Non-cash fair value adjustment on earnouts recorded in connection
with acquisitions
|
|
|
(16,401
|
)
|
|
|
188
|
|
|
|
(15,788
|
)
|
|
|
1,070
|
|
|
Changes in operating assets and liabilities, net of effects of
business combinations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable and unbilled pass-through costs
|
|
|
9,010
|
|
|
|
11,705
|
|
|
|
(524
|
)
|
|
|
4,616
|
|
|
Prepaid expenses and other current assets
|
|
|
(1,018
|
)
|
|
|
(4,030
|
)
|
|
|
2,971
|
|
|
|
(5,281
|
)
|
|
Other assets
|
|
|
47
|
|
|
|
38
|
|
|
|
144
|
|
|
|
398
|
|
|
Accounts payable and accrued liabilities
|
|
|
(5,038
|
)
|
|
|
(6,450
|
)
|
|
|
(9,688
|
)
|
|
|
(7,166
|
)
|
|
Deferred revenue and other liabilities
|
|
|
333
|
|
|
|
1,576
|
|
|
|
(325
|
)
|
|
|
3,441
|
|
|
Cash provided by operating activities – continuing operations
|
|
|
16,858
|
|
|
|
20,153
|
|
|
|
41,085
|
|
|
|
64,743
|
|
|
Cash provided by (used in) operating activities – discontinued
operations
|
|
|
955
|
|
|
|
248
|
|
|
|
217
|
|
|
|
(320
|
)
|
|
Net cash provided by operating activities
|
|
|
17,813
|
|
|
|
20,401
|
|
|
|
41,302
|
|
|
|
64,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions and investments
|
|
|
(2,304
|
)
|
|
|
(15,221
|
)
|
|
|
(69,369
|
)
|
|
|
(17,808
|
)
|
|
Capital expenditures
|
|
|
(1,707
|
)
|
|
|
(3,145
|
)
|
|
|
(7,868
|
)
|
|
|
(9,124
|
)
|
|
Proceeds on sale of investment, including escrow payments received
|
|
|
—
|
|
|
|
—
|
|
|
|
394
|
|
|
|
—
|
|
|
Other
|
|
|
—
|
|
|
|
—
|
|
|
|
77
|
|
|
|
197
|
|
|
Cash used in investing activities – continuing operations
|
|
|
(4,011
|
)
|
|
|
(18,366
|
)
|
|
|
(76,766
|
)
|
|
|
(26,735
|
)
|
|
Cash used in investing activities – discontinued operations
|
|
|
(4
|
)
|
|
|
—
|
|
|
|
(11
|
)
|
|
|
(32
|
)
|
|
Net cash used in investing activities
|
|
|
(4,015
|
)
|
|
|
(18,366
|
)
|
|
|
(76,777
|
)
|
|
|
(26,767
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (payments) borrowing on senior revolving note
|
|
|
(9,300
|
)
|
|
|
325
|
|
|
|
44,700
|
|
|
|
(7,675
|
)
|
|
Payments on senior long-term debt
|
|
|
(1,250
|
)
|
|
|
—
|
|
|
|
(5,000
|
)
|
|
|
(9,775
|
)
|
|
Payments of deferred acquisition costs and earnouts
|
|
|
(3,844
|
)
|
|
|
(5000
|
)
|
|
|
(3,844
|
)
|
|
|
(5,000
|
)
|
|
Payments on unsecured notes payable
|
|
|
(614
|
)
|
|
|
—
|
|
|
|
(2,416
|
)
|
|
|
(11,565
|
)
|
|
Payments for repurchases of common stock
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,691
|
)
|
|
|
—
|
|
|
Payments of deferred financing costs
|
|
|
—
|
|
|
|
(579
|
)
|
|
|
—
|
|
|
|
(1,491
|
)
|
|
Other
|
|
|
(153
|
)
|
|
|
(1,491
|
)
|
|
|
(384
|
)
|
|
|
(182
|
)
|
|
Net cash (used in) provided by financing activities
|
|
|
(15,161
|
)
|
|
|
(6,745
|
)
|
|
|
31,365
|
|
|
|
(35,688
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(1,363
|
)
|
|
|
(4,710
|
)
|
|
|
(4,110
|
)
|
|
|
1,968
|
|
|
Cash and cash equivalents at beginning of the period
|
|
|
2,115
|
|
|
|
9,572
|
|
|
|
4,862
|
|
|
|
2,894
|
|
|
Cash and cash equivalents at end of the period
|
|
|
$
|
752
|
|
|
|
$
|
4,862
|
|
|
|
$
|
752
|
|
|
|
$
|
4,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Source: The Dolan Company
The Dolan Company Robert J. Evans, 612-317-9430 Director
of Investor Relations Bob.evans@thedolancompany.com
|
|