Exhibit 99.1
|
NEWS RELEASE |
|
|
Media Contact:
Judd Bagley, Overstock.com, Inc.
+1 (801) 947-3841or +1 (801) 618-8455
jbagley@overstock.com
Investor Contact:
Kevin Moon, Overstock.com, Inc.
+1 (801) 947-3282
kmoon@overstock.com
Overstock.com (NASDAQ: OSTK) Reports Financial Results
for the Three- and Nine-month Periods ending September 30, 2007
Key metrics (Q3 2007 comparisons to Q3 2006):
Revenue: $161.9M vs. $156.9M (a 3% increase)
Gross profits: $28.3M vs. $21.4M (a 32% increase)
Sales and marketing expense: $8.8M vs. $17.3M (a 49% reduction)
Contribution profit (gross profit less marketing): $19.4M vs. $4.1M (a 376% increase)
G&A / Technology expense: $24.3M vs. $27.2M (an 11% reduction)
Net loss: $4.7M vs. $24.5M (an 81% reduction)
EBITDA: positive $4.1M vs. negative $14.3M (an $18.4M increase)
TTM Operating cash flow: positive $5.9M vs. negative $20.5M (a $26.4M increase)
SALT LAKE CITY
October 19, 2007
Dear Investor:
In Q3, we generated positive EBITDA for the first time in a non-Q4 quarter. I believe this validates our view that a profitable business model is emerging, particularly in light of our de minimus capital expenditures ($316K during Q3).
We also returned to positive (albeit modest) top-line growth despite halving our marketing expenses. A year ago, I said that we had a laundry list of projects we were working on to improve our marketing efforts. Since then, our marketing dollars have become twice as efficient. We are about one-third of the way through the list; I do not know what the remaining two-thirds will bring.
Expenses are drum tight, product selection is strong, operations are humming, and customer satisfaction is extraordinary. We are superbly positioned for the holiday season.
I look forward to our call, and as always, remain,
Your humble servant,
Patrick M. Byrne
P.S. Please email Kevin Moon at kmoon@overstock.com with questions prior to the call.
Key financial and operating metrics
Total revenue Overstock.com reported total revenue for the three months ended September 30, 2006 and 2007 of $156.9 million and $161.9 million, respectively, a 3% increase. For the nine months ended September 30, 2006 and 2007, total revenue was $494.1 million and $468.8 million, respectively, a 5% decrease.
Gross profit and gross margin Gross profit for the three months ended September 30, 2006 and 2007 was $21.4 million and $28.3 million, respectively, a 32% increase, representing margins of 13.6% and 17.5% for those respective periods. For the nine-month periods, gross profits were $67.4 million in 2006 and $79.9 million in 2007, an 18% increase. Gross margins were 13.6% and 17.0% for those respective nine-month periods.
Contribution and contribution margin Contribution (gross profit less sales and marketing expenses) for the three months ended September 30, 2006 and 2007 was $4.1 million (2.6% contribution margin) and $19.4 million (12.0% contribution margin), respectively, a 376% increase. For the nine months ended September 30, 2006 and 2007, contribution was $25.6 million (5.2% contribution margin) and $51.8 million (11.0% contribution margin), respectively, a 103% increase.
|
|
|
Three months ended |
|
Nine months ended |
|
|||||||||||
|
|
|
2006 |
|
2007 |
|
2006 |
|
2007 |
|
|||||||
|
Total revenue |
|
$ |
156,885 |
|
$ |
161,930 |
|
$ |
494,121 |
|
$ |
468,827 |
|
|||
|
Cost of goods sold |
|
135,520 |
|
133,669 |
|
426,694 |
|
388,948 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit |
|
21,365 |
|
28,261 |
|
67,427 |
|
79,879 |
|
|||||||
|
Less: Sales and marketing expense |
|
17,282 |
|
8,835 |
|
41,852 |
|
28,081 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Contribution |
|
$ |
4,083 |
|
$ |
19,426 |
|
$ |
25,575 |
|
$ |
51,798 |
|
|||
|
Contribution margin |
|
2.6 |
% |
12.0 |
% |
5.2 |
% |
11.0 |
% |
|||||||
Operating loss Operating losses for the three months ended September 30, 2006 and 2007 were $23.2 million and $4.9 million, respectively. For the nine months ended September 30, 2006 and 2007, operating losses were $52.9 million and $36.1 million, respectively.
2
EBITDA EBITDA (a non-GAAP measure) for the three months ended September 30, 2006 and 2007 was $(14.4) million and $4.1 million, respectively. For the nine months ended September 30, 2006 and 2007, EBITDA was $(28.4) million and ($8.3) million, respectively. We believe that, because our current capital expenditures are significantly lower than our depreciation levels, discussing EBITDA at this stage of our business is useful to us and investors because it approximates actual cash used or cash generated by the operations of the business.
|
|
|
Three months ended |
|
Nine months ended |
|
|||||||||
|
|
|
2006 |
|
2007 |
|
2006 |
|
2007 |
|
|||||
|
Operating loss |
|
$ |
(23,152 |
) |
$ |
(4,874 |
) |
$ |
(52,881 |
) |
$ |
(36,113 |
) |
|
|
Add:Depreciation and amortization |
|
7,776 |
|
7,080 |
|
20,802 |
|
22,825 |
|
|||||
|
Stock-based compensation expense |
|
1,042 |
|
1,176 |
|
3,088 |
|
3,386 |
|
|||||
|
Stock-based compensation to consultants for service |
|
(3 |
) |
140 |
|
31 |
|
280 |
|
|||||
|
Stock-based compensation relating to performance shares |
|
|
|
350 |
|
|
|
350 |
|
|||||
|
Treasury stock issued to employees as compensation |
|
67 |
|
213 |
|
679 |
|
928 |
|
|||||
|
EBITDA |
|
$ |
(14,270 |
) |
$ |
4,085 |
|
$ |
(28,281 |
) |
$ |
(8,344 |
) |
|
Net loss Net loss for the three months ended September 30, 2006, was $24.5 million, or $1.16 loss per share, compared to $4.7 million, or $0.20 loss per share in 2007. For the nine months ended September 30, 2006 and 2007, net losses totaled $56.2 million and $39.9 million, respectively, or $2.67 and $1.52 loss per share for those respective periods. Net loss in 2007 includes restructuring of $12.3 million and loss from discontinued operations of $3.9 million. For the nine months ended September 30, 2006 net loss did not have any restructuring charges, but included $2.6 million loss from discontinued operations.
Cash and working capital At September 30, 2007, Overstock.com had cash, cash equivalents and marketable securities of $91.0 million and working capital of $69.0 million.
About Overstock.com
Overstock.com, Inc. is an online closeout retailer offering discount, brand-name merchandise for sale over the Internet. The company offers its customers an opportunity to shop for bargains conveniently, while offering its suppliers an alternative inventory liquidation distribution channel. Overstock.com, headquartered in Salt Lake City, is a publicly traded company listed on the NASDAQ Global Market System and can be found online at http://www.overstock.com.
Overstock.com® is a registered trademark of Overstock.com, Inc. All other trademarks are the property of their respective owners.
3
This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements include, but are not limited to, statements regarding the emergence of a profitable business model, results of marketing changes, customer satisfaction, expense controls, amounts of future capital expenditures, and the companys positioning for the holiday season. Our Form 10-K for the year ended December 31, 2006, our subsequent quarterly reports on Form 10-Q, and our other subsequent filings with the Securities and Exchange Commission identify important factors that could cause our actual results to differ materially from those contained in our projections, estimates or forward-looking statements.
4
Overstock.com, Inc.
Consolidated Statements of Operations (unaudited)
(in thousands, except per share amounts)
|
|
|
Three months ended |
|
Nine months ended |
|
||||||||||
|
|
|
September 30, |
|
September 30, |
|
||||||||||
|
|
|
2006 |
|
2007 |
|
2006 |
|
2007 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenue |
|
|
|
|
|
|
|
|
|
||||||
|
Direct |
|
$ |
56,564 |
|
$ |
39,446 |
|
$ |
205,044 |
|
$ |
128,725 |
|
||
|
Fulfillment partner |
|
100,321 |
|
122,484 |
|
289,077 |
|
340,102 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total revenue |
|
156,885 |
|
161,930 |
|
494,121 |
|
468,827 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost of goods sold |
|
|
|
|
|
|
|
|
|
||||||
|
Direct |
|
51,037 |
|
33,160 |
|
183,213 |
|
108,801 |
|
||||||
|
Fulfillment partner |
|
84,483 |
|
100,509 |
|
243,481 |
|
280,147 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total cost of goods sold |
|
135,520 |
|
133,669 |
|
426,694 |
|
388,948 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross profit |
|
21,365 |
|
28,261 |
|
67,427 |
|
79,879 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||
|
Sales and marketing |
|
17,282 |
|
8,835 |
|
41,852 |
|
28,081 |
|
||||||
|
Technology |
|
16,157 |
|
14,576 |
|
44,478 |
|
44,786 |
|
||||||
|
General and administrative |
|
11,078 |
|
9,724 |
|
33,978 |
|
30,842 |
|
||||||
|
Restructuring |
|
|
|
|
|
|
|
12,283 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total operating expenses |
|
44,517 |
|
33,135 |
|
120,308 |
|
115,992 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating loss |
|
(23,152 |
) |
(4,874 |
) |
(52,881 |
) |
(36,113 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest income |
|
459 |
|
1,291 |
|
2,989 |
|
3,359 |
|
||||||
|
Interest expense |
|
(1,096 |
) |
(1,029 |
) |
(3,638 |
) |
(3,085 |
) |
||||||
|
Other income, net |
|
(6 |
) |
(92 |
) |
(7 |
) |
(92 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Loss from continuing operations |
|
(23,795 |
) |
(4,704 |
) |
(53,537 |
) |
(35,931 |
) |
||||||
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
||||||
|
Loss from discontinued operations |
|
(708 |
) |
|
|
(2,615 |
) |
(3,924 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net loss |
|
(24,503 |
) |
(4,704 |
) |
(56,152 |
) |
(39,855 |
) |
||||||
|
Deemed dividend related to redeemable common stock |
|
(33 |
) |
|
|
(99 |
) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common shares |
|
$ |
(24,536 |
) |
$ |
(4,704 |
) |
$ |
(56,251 |
) |
$ |
(39,855 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net loss per common share - basic and diluted: |
|
|
|
|
|
|
|
|
|
||||||
|
Loss from continuing operations |
|
$ |
(1.16 |
) |
$ |
(0.20 |
) |
$ |
(2.67 |
) |
$ |
(1.52 |
) |
||
|
Loss from discontinued operations |
|
$ |
(0.03 |
) |
$ |
|
|
$ |
(0.13 |
) |
$ |
(0.16 |
) |
||
|
Net loss per common share - basic and diluted |
|
$ |
(1.19 |
) |
$ |
(0.20 |
) |
$ |
(2.80 |
) |
$ |
(1.68 |
) |
||
|
Weighted average common shares outstanding - basic and diluted |
|
20,600 |
|
23,726 |
|
20,052 |
|
23,671 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other data: |
|
|
|
|
|
|
|
|
|
||||||
|
Shopping bookings (in 000s) |
|
$ |
170,590 |
|
$ |
177,226 |
|
$ |
543,582 |
|
$ |
513,270 |
|
||
|
Auction gross merchandise volume (in 000s) |
|
$ |
6,751 |
|
$ |
2,628 |
|
$ |
21,690 |
|
$ |
11,076 |
|
||
|
Average customer acquisition cost (shopping) |
|
$ |
31.49 |
|
$ |
18.17 |
|
$ |
24.62 |
|
$ |
20.76 |
|
||
5
Overstock.com, Inc.
Consolidated Balance Sheets (unaudited)
(in thousands)
|
|
|
December 31, |
|
September 30, |
|
|||||
|
|
|
2006 |
|
2007 |
|
|||||
|
Assets |
|
|
|
|
|
|||||
|
Current assets: |
|
|
|
|
|
|||||
|
Cash and cash equivalents |
|
$ |
126,965 |
|
$ |
74,145 |
|
|||
|
Marketable securities |
|
|
|
16,842 |
|
|||||
|
|
|
|
|
|
|
|||||
|
Cash, cash equivalents and marketable securities |
|
126,965 |
|
90,987 |
|
|||||
|
Accounts receivable, net |
|
11,638 |
|
7,607 |
|
|||||
|
Notes receivable |
|
6,702 |
|
1,506 |
|
|||||
|
Inventories, net |
|
20,274 |
|
22,400 |
|
|||||
|
Prepaid inventory |
|
2,241 |
|
5,003 |
|
|||||
|
Prepaid expenses |
|
7,473 |
|
10,257 |
|
|||||
|
Current assets of held for sale subsidiary |
|
4,718 |
|
|
|
|||||
|
|
|
|
|
|
|
|||||
|
Total current assets |
|
180,011 |
|
137,760 |
|
|||||
|
Property and equipment, net |
|
56,198 |
|
33,450 |
|
|||||
|
Goodwill |
|
2,784 |
|
2,784 |
|
|||||
|
Other long-term assets, net |
|
578 |
|
197 |
|
|||||
|
Note receivable |
|
|
|
4,045 |
|
|||||
|
Long-term assets of held for sale subsidiary |
|
16,594 |
|
|
|
|||||
|
|
|
|
|
|
|
|||||
|
Total assets |
|
$ |
256,165 |
|
$ |
178,236 |
|
|||
|
|
|
|
|
|
|
|||||
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|||||
|
Current liabilities: |
|
|
|
|
|
|||||
|
Accounts payable |
|
$ |
66,039 |
|
$ |
38,504 |
|
|||
|
Accrued liabilities |
|
40,142 |
|
26,499 |
|
|||||
|
Capital lease obligations, current |
|
5,074 |
|
3,801 |
|
|||||
|
Current liabilities of held for sale subsidiary |
|
3,684 |
|
|
|
|||||
|
|
|
|
|
|
|
|||||
|
Total current liabilities |
|
114,939 |
|
68,804 |
|
|||||
|
Capital lease obligations, non-current |
|
3,983 |
|
|
|
|||||
|
Other long-term liabilities |
|
|
|
3,113 |
|
|||||
|
Convertible senior notes |
|
75,279 |
|
75,537 |
|
|||||
|
|
|
|
|
|
|
|||||
|
Total liabilities |
|
194,201 |
|
147,454 |
|
|||||
|
|
|
|
|
|
|
|||||
|
Stockholders equity: |
|
|
|
|
|
|||||
|
Common stock |
|
2 |
|
2 |
|
|||||
|
Additional paid-in capital |
|
325,771 |
|
332,899 |
|
|||||
|
Accumulated deficit |
|
(198,694 |
) |
(238,549 |
) |
|||||
|
Treasury stock |
|
(64,983 |
) |
(63,435 |
) |
|||||
|
Accumulated other comprehensive loss |
|
(132 |
) |
(135 |
) |
|||||
|
|
|
|
|
|
|
|||||
|
Total stockholders equity |
|
61,964 |
|
30,782 |
|
|||||
|
|
|
|
|
|
|
|||||
|
Total liabilities and stockholders equity |
|
$ |
256,165 |
|
$ |
178,236 |
|
|||
6
Overstock.com, Inc.
Consolidated Statements of Cash Flows (unaudited)
(in thousands)
|
|
|
Three
months ended |
|
Nine
months ended |
|
Twelve
months ended |
|
|||||||||||||||||
|
|
|
2006 |
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
2007 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash flows from operating activities of continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net loss |
|
$ |
(24,502 |
) |
$ |
(4,704 |
) |
$ |
(56,151 |
) |
$ |
(39,855 |
) |
$ |
(62,434 |
) |
$ |
(85,470 |
) |
|||||
|
Adjustments to reconcile net loss to cash provided by (used in) operating activities of continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Loss from discontinued operations |
|
708 |
|
|
|
2,615 |
|
3,924 |
|
3,830 |
|
8,191 |
|
|||||||||||
|
Depreciation and amortization |
|
7,776 |
|
7,080 |
|
20,802 |
|
22,825 |
|
25,447 |
|
34,350 |
|
|||||||||||
|
Realized gain from marketable securities |
|
|
|
|
|
(2,085 |
) |
|
|
(1,095 |
) |
|
|
|||||||||||
|
Realized loss on disposition of property and equipment |
|
|
|
|
|
599 |
|
1 |
|
2,056 |
|
1 |
|
|||||||||||
|
Stock-based compensation |
|
1,042 |
|
1,176 |
|
3,088 |
|
3,386 |
|
3,095 |
|
4,418 |
|
|||||||||||
|
Stock-based compensation to consultants for services |
|
(3 |
) |
140 |
|
31 |
|
280 |
|
(20 |
) |
272 |
|
|||||||||||
|
Stock-based compensation relating to performance share plan |
|
|
|
350 |
|
|
|
350 |
|
|
|
350 |
|
|||||||||||
|
Treasury stock issued to employees as compensation |
|
67 |
|
213 |
|
679 |
|
928 |
|
720 |
|
1,036 |
|
|||||||||||
|
Amortization of debt discount and deferred financing fees |
|
139 |
|
86 |
|
417 |
|
258 |
|
435 |
|
258 |
|
|||||||||||
|
Gain from retirement of convertible senior notes |
|
|
|
|
|
|
|
|
|
(1,988 |
) |
|
|
|||||||||||
|
Restructuring |
|
|
|
|
|
|
|
12,283 |
|
|
|
17,957 |
|
|||||||||||
|
Notes receivable accretion |
|
|
|
(136 |
) |
|
|
(136 |
) |
|
|
(136 |
) |
|||||||||||
|
Changes in operating assets and liabilities, net of effect of acquisition and discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Accounts receivable, net |
|
1,541 |
|
335 |
|
2,880 |
|
3,731 |
|
(461 |
) |
(1,201 |
) |
|||||||||||
|
Inventories, net |
|
6,040 |
|
(6,975 |
) |
24,487 |
|
(2,126 |
) |
29,352 |
|
40,396 |
|
|||||||||||
|
Prepaid inventory |
|
(781 |
) |
(2,879 |
) |
5,605 |
|
(2,762 |
) |
8,578 |
|
(979 |
) |
|||||||||||
|
Prepaid expenses |
|
455 |
|
(1,522 |
) |
(716 |
) |
(2,784 |
) |
22 |
|
(1,064 |
) |
|||||||||||
|
Other long-term assets |
|
(123 |
) |
100 |
|
(105 |
) |
366 |
|
(1,821 |
) |
967 |
|
|||||||||||
|
Accounts payable |
|
11,745 |
|
4,960 |
|
(53,479 |
) |
(27,632 |
) |
(358 |
) |
(9,353 |
) |
|||||||||||
|
Accrued liabilities |
|
(3,340 |
) |
(856 |
) |
(26,909 |
) |
(18,970 |
) |
(25,838 |
) |
(3,978 |
) |
|||||||||||
|
Other long-term liabilities |
|
|
|
(114 |
) |
|
|
(114 |
) |
|
|
(114 |
) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) operating activities |
|
764 |
|
(2,746 |
) |
(78,242 |
) |
(46,047 |
) |
(20,480 |
) |
5,901 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash flows from investing activities of continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Change in restricted cash |
|
|
|
|
|
253 |
|
|
|
633 |
|
|
|
|||||||||||
|
Purchases of marketable securities |
|
|
|
(7,783 |
) |
|
|
(29,164 |
) |
(2,000 |
) |
(29,164 |
) |
|||||||||||
|
Sales of marketable securities |
|
|
|
8,924 |
|
56,756 |
|
12,324 |
|
76,280 |
|
12,324 |
|
|||||||||||
|
Expenditures for property and equipment |
|
(7,769 |
) |
(316 |
) |
(19,675 |
) |
(2,232 |
) |
(27,851 |
) |
(5,998 |
) |
|||||||||||
|
Proceeds from the sale of property and equipment |
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
|||||||||||
|
Proceeds from the sale of discontinued operations, net of cash transferred |
|
|
|
|
|
|
|
9,892 |
|
|
|
9,892 |
|
|||||||||||
|
Paydown of note receivable |
|
|
|
502 |
|
|
|
5,196 |
|
|
|
5,196 |
|
|||||||||||
|
Decrease in cash resulting from de-consolidation of variable entity |
|
|
|
|
|
|
|
|
|
|
|
(102 |
) |
|||||||||||
|
Expenditures for other long-term assets |
|
|
|
|
|
(100 |
) |
|
|
(100 |
) |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) investing activities |
|
(7,768 |
) |
1,327 |
|
37,235 |
|
(3,984 |
) |
46,963 |
|
(7,852 |
) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash flows from financing activities of continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Payments on capital lease obligations |
|
(124 |
) |
(5 |
) |
(2,878 |
) |
(5,256 |
) |
(6,730 |
) |
(5,335 |
) |
|||||||||||
|
Borrowings on line of credit |
|
5,245 |
|
|
|
78,503 |
|
1,169 |
|
86,003 |
|
9,347 |
|
|||||||||||
|
Payments on line of credit |
|
(5,245 |
) |
|
|
(78,503 |
) |
(1,169 |
) |
(90,371 |
) |
(9,347 |
) |
|||||||||||
|
Payments to retire convertible senior notes |
|
|
|
|
|
|
|
|
|
(7,735 |
) |
|
|
|||||||||||
|
Proceeds from the issuance of common stock |
|
|
|
|
|
25,000 |
|
|
|
25,000 |
|
39,406 |
|
|||||||||||
|
Exercise of stock options |
|
806 |
|
551 |
|
2,267 |
|
2,472 |
|
2,701 |
|
2,739 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by (used in) financing activities |
|
682 |
|
546 |
|
24,389 |
|
(2,784 |
) |
8,868 |
|
36,810 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Effect of exchange rate changes on cash |
|
40 |
|
(26 |
) |
11 |
|
(5 |
) |
(14 |
) |
18 |
|
|||||||||||
|
Cash provided by (used in) operating activities of discontinued operations |
|
42 |
|
|
|
112 |
|
(204 |
) |
67 |
|
1,265 |
|
|||||||||||
|
Cash used in investing activities of discontinued operations |
|
(39 |
) |
|
|
(343 |
) |
(53 |
) |
(441 |
) |
(276 |
) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net increase (decrease) in cash and cash equivalents |
|
(6,279 |
) |
(899 |
) |
(16,838 |
) |
(53,077 |
) |
34,963 |
|
35,866 |
|
|||||||||||
|
Change in cash and cash equivalents from discontinued operations |
|
(3 |
) |
|
|
231 |
|
257 |
|
374 |
|
(989 |
) |
|||||||||||
|
Cash and cash equivalents, beginning of period |
|
45,550 |
|
75,044 |
|
55,875 |
|
126,965 |
|
3,931 |
|
39,268 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cash and cash equivalents, end of period |
|
$ |
39,268 |
|
$ |
74,145 |
|
$ |
39,268 |
|
$ |
74,145 |
|
$ |
39,268 |
|
$ |
74,145 |
|
|||||
7