Record Revenues and Operating
Performance
The Descartes Systems Group Inc. (Nasdaq:DSGX) (TSX:DSG) announced
financial results for its fiscal 2014 fourth quarter (Q4FY14) and
year (FY14) ended January 31, 2014. All financial results
referenced are in United States (US) currency and, unless otherwise
indicated, are determined in accordance with US Generally Accepted
Accounting Principles (GAAP).
"We're pleased with the company's performance during this year,
with continued strong growth in revenues, Adjusted EBITDA and cash
flow," said Edward Ryan, Descartes' CEO. "Our strategy of focusing
on recurring revenues, organic growth and complementary
acquisitions continues to deliver consistent, predictable financial
results. In addition to growing fourth quarter revenues by 19% over
the prior year, we also generated record quarterly Adjusted EBITDA
of $11.9 million. As we look ahead to fiscal 2015, we remain
optimistic about Descartes' future as we continue to see strong
demand for our SaaS-based solutions that drive the largest
collaborative logistics community in the world."
FY14 Financial Results
- Revenues of $151.3 million, up 19% from $126.9 million in the
fiscal year ended January 31, 2013 (FY13);
- Services revenues of $137.8 million, up 18% from $116.8 million
in FY13. Services revenues comprised 91% of total revenues for the
year;
- Cash provided by operating activities of $42.6 million, up 41%
from $30.3 million in FY13;
- Net income of $9.6 million, down from $16.0 million in FY13.
Net income was negatively impacted in FY14 by $3.3 million in
one-time charges related to the retirement of Descartes' former
Chairman and CEO (the "Chairman and CEO Retirement Charges"), $1.9
million in restructuring charges ($1.0 million in FY13) related to
Descartes' ongoing integration of its acquisition of KSD Software
Norway AS ("KSD"), and $1.0 million of interest expense on its
revolving debt facility. Net income in FY14 and FY13 was positively
impacted by the release of valuation allowance for deferred tax
assets of $2.8 million and $5.3 million, respectively;
- Earnings per share on a diluted basis of $0.15, down from $0.25
in FY13;
- Adjusted EBITDA of $44.5 million, up 16% from $38.2 million in
FY13. Adjusted EBITDA as a percentage of revenues was 29%, down
from 30% in FY13;
- Adjusted EBITDA per share on a diluted basis of $0.69, up 15%
from $0.60 in FY13; and
- Days-sales-outstanding (DSO) for FY14 were 46 days, down from
55 days in FY13.
Adjusted EBITDA and Adjusted EBITDA per diluted share are
non-GAAP financial measures provided as a complement to financial
results presented in accordance with GAAP. We define Adjusted
EBITDA as earnings before interest, taxes, depreciation,
amortization, stock-based compensation (for which we include
related fees and taxes) and other charges (for which we included
Chairman and CEO Retirement Charges, restructuring charges and
acquisition-related expenses). These items are considered by
management to be outside Descartes' ongoing operational results. We
define Adjusted EBITDA per diluted share as Adjusted EBITDA divided
by the number of diluted shares used to calculate the GAAP measure
of earnings per share. A reconciliation of Adjusted EBITDA and
Adjusted EBITDA per diluted share to net income and earnings per
share determined in accordance with GAAP, respectively, is provided
later in this release.
The following table summarizes Descartes' results in the
categories specified below over FY14 and FY13 (dollar amounts,
other than per share amounts, in millions):
|
|
|
FY14 |
FY13 |
Revenues |
151.3 |
126.9 |
Services revenues |
137.8 |
116.8 |
Gross Margin |
68% |
67% |
Net income* |
9.6 |
16.0 |
Earnings per diluted share* |
0.15 |
0.25 |
Cash provided by operating activities |
42.6 |
30.3 |
Adjusted EBITDA |
44.5 |
38.2 |
Adjusted EBITDA as a % of revenues |
29% |
30% |
Adjusted EBITDA per diluted share |
0.69 |
0.60 |
DSOs (days) |
46 |
55 |
|
* Net income and earnings per
diluted share were negatively impacted by $3.3 million of Chairman
and CEO Retirement Charges in FY14, and $1.9 million and $1.0
million in restructuring charges in FY14 and FY13, respectively.
Net income and earnings per diluted share in FY14 and FY13 were
positively impacted by the release of valuation allowance for
deferred tax assets of $2.8 million and $5.3 million,
respectively. |
Q4FY14 Financial Results
- Revenues of $40.3 million, up 19% from $33.8 million in the
fourth quarter of fiscal 2013 (Q4FY13) and up 4% from $38.8 million
in the previous quarter (Q3FY14);
- Services revenues of $36.6 million, up 22% from $30.1 million
in Q4FY13 and up 3% from $35.6 million in Q3FY14. Services revenues
comprised 91% of total revenues for the quarter;
- Cash provided by operating activities of $12.6 million, down
from a record $14.1 million in Q4FY13 and up 37% from $9.2 million
in Q3FY14;
- Net income of $2.9 million, down from $7.8 million in Q4FY13
and up 32% from $2.2 million in Q3FY14. Q4FY14 net income was
negatively impacted by $3.3 million in Chairman and CEO Retirement
Charges and positively impacted by the release of $2.8 million in
valuation allowance for deferred tax assets ($5.3 million in
Q4FY13);
- Earnings per share on a diluted basis of $0.04, down from $0.12
in Q4FY13 and up from $0.03 in Q3FY14;
- Adjusted EBITDA of $11.9 million, up 16% from $10.3 million in
Q4FY13 and up 4% from $11.4 million in Q3FY14. Adjusted EBITDA as a
percentage of revenues was 30%, consistent with Q4FY13 and up from
29% in Q3FY14; and
- Adjusted EBITDA per share on a diluted basis of $0.18, up 13%
from $0.16 in Q4FY13 and consistent with Q3FY14.
The following table summarizes Descartes' results in the
categories specified below over the past 5 fiscal quarters
(unaudited; dollar amounts, other than per share amounts, in
millions):
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
|
FY14 |
FY14 |
FY14 |
FY14 |
FY13 |
Revenues |
40.3 |
38.8 |
38.2 |
34.0 |
33.8 |
Services revenues |
36.6 |
35.6 |
35.5 |
30.1 |
30.1 |
Gross Margin |
68% |
67% |
66% |
69% |
68% |
Net income* |
2.9 |
2.2 |
1.7 |
2.8 |
7.8 |
Earnings per diluted share* |
0.04 |
0.03 |
0.03 |
0.04 |
0.12 |
Cash provided by operating activities |
12.6 |
9.2 |
11.2 |
9.6 |
14.1 |
Adjusted EBITDA |
11.9 |
11.4 |
10.8 |
10.4 |
10.3 |
Adjusted EBITDA as a % of revenues |
30% |
29% |
28% |
31% |
30% |
Adjusted EBITDA per diluted share |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
DSOs (days) |
46 |
47 |
49 |
52 |
55 |
|
* Net income and earnings per
diluted share were negatively impacted by $3.3 million of Chairman
and CEO Retirement Charges in Q4FY14 as well as $0.6 million and
$1.1 million in restructuring charges in Q3FY14 and Q2FY14,
respectively. Net income and earnings per diluted share were
positively impacted by the release of valuation allowance for
deferred tax assets of $2.8 million and $5.3 million in Q4FY14 and
Q4FY13, respectively. |
Based on the location of Descartes' customers, the geographic
distribution of Q4FY14 revenues was as follows:
- $16.3 million of revenues (40%) were generated in the US;
- $10.5 million (26%) in Europe, Middle East and Africa ("EMEA"),
excluding Belgium and Netherlands;
- $4.2 million (10%) in Netherlands;
- $3.9 million (10%) in Belgium;
- $3.5 million (9%) in Canada;
- $1.4 million (4%) in the Asia Pacific region; and
- $0.5 million (1%) in the Americas, excluding the US and
Canada.
Cash Position
At January 31, 2014, Descartes had $62.7 million in cash,
comprised entirely of cash and cash equivalents, and $40.4 million
of debt outstanding on its revolving debt facility.
Cash and cash equivalents increased by $13.4 million from the
end of last quarter due primarily to cash generated from
operations.
The table set forth below provides a summary of cash flows for
Q4FY14 and FY14, in millions of dollars:
|
|
|
Q4FY14 |
FY14 |
Cash provided by operating activities |
12.6 |
42.6 |
Additions to capital assets |
(0.9) |
(2.4) |
Acquisition of subsidiaries, net of cash
acquired |
(26.3) |
(58.7) |
Proceeds from borrowing on debt facility |
26.5 |
46.3 |
Payment of debt issuance costs |
-- |
(0.7) |
Repayments of debt |
(0.9) |
(3.7) |
Issuance of common shares |
3.2 |
3.6 |
Settlement of stock options |
-- |
(1.4) |
Effect of foreign exchange rate on cash and
cash equivalents |
(0.8) |
(0.5) |
Net change in cash and cash
equivalents |
13.4 |
25.1 |
Cash and cash equivalents, beginning of
period |
49.3 |
37.6 |
Cash and cash equivalents, end of period |
62.7 |
62.7 |
Acquisition of Compudata
On December 23, 2013, Descartes announced its acquisition of
Compudata, a leading provider of B2B supply chain integration and
e-invoicing solutions in Switzerland. The all cash purchase price
of $18.1 million, net of cash acquired, was funded by drawing on
Descartes' existing revolving debt facility.
Compudata brought more than 500 customers to Descartes' Global
Logistic Network, with the majority of these in Switzerland.
Compudata's wider community included a significant number of
retailers and suppliers that joined Descartes' logistics community,
presenting additional opportunities for trading partners to collect
and share logistics data earlier in the business process — from
purchase order to loading dock door.
Acquisition of Impatex
On December 23, 2013, Descartes announced its acquisition of
Impatex Freight Software Limited ("Impatex"), a leading provider of
electronic customs filing and freight forwarding solutions in the
UK. The all cash purchase price of $8.2 million, net of cash
acquired, was also funded by drawing on Descartes' existing
revolving debt facility.
Impatex brought more than 200 freight forwarder customers to
Descartes' Global Logistic Network, with the majority of these in
the UK. By combining Impatex's leading UK customs and forwarding
solutions with Descartes' global community of logistics
participants and logistics management solutions, customers now have
a single trusted partner to help them manage their shipments across
the globe.
Other Q4FY14 Business Events /
Announcements
In line with Descartes' strategy to build leading product
offerings and expand its global network of customers and trading
partners, Descartes made the following announcements since December
4, 2013:
- Leading ocean carriers and NVOCCs select Descartes' Japan
Advanced Filing Rule Compliance Solution, a new customs compliance
initiative that went live in March 2014;
- Descartes was added to the S&P/TSX Composite Index;
- Descartes celebrated the 15th anniversary of our listing on
NASDAQ on Monday, January 27, 2014; and
- New customer successes at Botlek Tank Terminal and US Supply
Company.
Conference Call
Members of Descartes' executive management team will host a
conference call to discuss the company's financial results at 8:00
a.m. ET on Thursday, March 6, 2014. Designated numbers are
+1-866-229-4144 for North America and +1-416-216-4169 for
International, using Passcode 8010580#.
The company simultaneously will conduct an audio webcast on the
Descartes web site at
www.descartes.com/descartes/investor-relations. Phone conference
dial-in or webcast log-in is required approximately 10 minutes
beforehand.
Replays of the conference call will be available immediately
afterwards, and until March 18, 2014, by dialing +1-888-843-7419 or
+1-630-652-3042 followed by Passcode 8010580#. An archived replay
of the webcast will be available at
www.descartes.com/descartes/investor-relations.
About Descartes
Descartes (TSX:DSG) (Nasdaq:DSGX) is the global leader in
providing on-demand, software-as-a-service solutions focused on
improving the productivity, performance and security of
logistics-intensive businesses. Descartes has over 172,000 parties
using its cloud-based services. Customers use our modular,
software-as-a-service solutions to route, schedule, track and
measure delivery resources; plan, allocate and execute shipments;
rate, audit and pay transportation invoices; file customs and
security documents for imports and exports; and complete numerous
other logistics processes by participating in the world's largest,
collaborative multi-modal logistics community. Our headquarters are
in Waterloo, Ontario, Canada and we have offices and partners
around the world. Learn more at www.descartes.com.
Safe Harbor Statement
This release contains forward-looking information within the
meaning of applicable securities laws ("forward-looking
statements") that relates to Descartes future and demand for its
solutions; opportunities arising from recent acquisitions; timing
for product launches; and other matters. Such forward-looking
statements involve known and unknown risks, uncertainties and other
factors and assumptions that may cause the actual results,
performance or achievements of Descartes, or developments in
Descartes' business or industry, to differ materially from the
anticipated results, performance or achievements or developments
expressed or implied by such forward-looking statements. Such
factors include, but are not limited to, Descartes' ability to
successfully execute on acquisitions and to integrate acquired
businesses and assets, and to predict expenses associated with and
revenues from the acquisitions; the ability to attract and retain
key personnel and the ability to manage the departure of key
personnel and the transition of our executive management team;
changes in trade or transportation regulations that currently
require customers to use services such as those offered by
Descartes; the impact on Descartes' business of the global economic
downturn; departures of key customers; the impact of foreign
currency exchange rates; Descartes' ability to retain or obtain
sufficient capital in addition to the Debt Facility to execute on
its business strategy, including its acquisition strategy;
disruptions in the movement of freight; the potential for future
goodwill or intangible impairment as a result of
other-than-temporary decreases in Descartes' market capitalization;
and other factors and assumptions discussed in the section
entitled, "Certain Factors That May Affect Future Results" in
documents filed with the Securities and Exchange Commission, the
Ontario Securities Commission and other securities commissions
across Canada, including Descartes' Annual Report on Form 40-F for
FY13. If any such risks actually occur, they could materially
adversely affect our business, financial condition or results of
operations. In that case, the trading price of our common shares
could decline, perhaps materially. Readers are cautioned not to
place undue reliance upon any such forward-looking statements,
which speak only as of the date made. Forward-looking statements
are provided for the purpose of providing information about
management's current expectations and plans relating to the future.
Readers are cautioned that such information may not be appropriate
for other purposes. We do not undertake or accept any obligation or
undertaking to release publicly any updates or revisions to any
forward-looking statements to reflect any change in our
expectations or any change in events, conditions or circumstances
on which any such statement is based, except as required by
law.
Reconciliation of Non-GAAP Financial Measures - Adjusted
EBITDA and Adjusted EBITDA per Diluted Share
We prepare and release quarterly unaudited and annual audited
financial statements prepared in accordance with GAAP. We also
disclose and discuss certain non-GAAP financial information, used
to evaluate our performance, in this and other earnings releases
and investor conference calls as a complement to results provided
in accordance with GAAP. We believe that current shareholders and
potential investors in our company use non-GAAP financial measures,
such as Adjusted EBITDA and Adjusted EBITDA per diluted share, in
making investment decisions about our company and measuring our
operational results.
The term "Adjusted EBITDA" refers to a financial measure that we
define as earnings before interest, taxes, depreciation,
amortization, stock-based compensation (for which we include
related fees and taxes) and other charges (for which we included
the one-time Chairman and CEO Retirement Charges, restructuring
charges and acquisition-related expenses). Adjusted EBITDA per
diluted share divides Adjusted EBITDA by the number of diluted
shares used in calculating the GAAP diluted earnings per share, or
diluted EPS, measure.
Management considers acquisition-related and restructuring
activities to be outside the scope of Descartes' ongoing operations
and the related expenses are not used by management to measure
operations. Accordingly, these expenses are excluded from Adjusted
EBITDA, which we reference to both measure our operations and as a
basis of comparison of our operations from period-to-period.
Management believes that investors and financial analysts measure
our business on the same basis, and we are providing the Adjusted
EBITDA financial metric to assist in this evaluation and to provide
a higher level of transparency into how we measure our own
business. However, Adjusted EBITDA is a non-GAAP financial measure
and may not be comparable to similarly titled measures reported by
other companies. Adjusted EBITDA should not be construed as a
substitute for net income determined in accordance with GAAP or
other non-GAAP measures that may be used by other companies, such
as EBITDA. The use of Adjusted EBITDA does have limitations. In
particular, we have completed nine acquisitions since the beginning
of fiscal 2012, and may complete additional acquisitions in the
future that will result in acquisition-related expenses and
restructuring charges. As these acquisition-related expenses and
restructuring charges may continue as we pursue our consolidation
strategy, some investors may consider these charges and expenses as
a recurring part of operations rather than non-recurring charges
and expenses that are not part of operations.
The table below reconciles Adjusted EBITDA and Adjusted EBITDA
per diluted share to net income and diluted earnings per share,
respectively, reported in our unaudited Consolidated Statements of
Operations for Q4FY14, Q3FY14, Q2FY14, Q1FY14 and Q4FY13, which we
believe are the most directly comparable GAAP measures.
|
|
(US dollars in
millions) |
Q4FY14 |
Q3FY14 |
Q2FY14 |
Q1FY14 |
Q4FY13 |
Net income, as reported on
Consolidated Statements of Operations |
2.9 |
2.2 |
1.7 |
2.8 |
7.8 |
Adjustments to reconcile to Adjusted
EBITDA: |
|
|
|
|
|
Interest expense |
0.3 |
0.3 |
0.3 |
-- |
-- |
Income tax (recovery) expense |
(1.5) |
2.1 |
1.5 |
2.0 |
(3.6) |
Depreciation expense |
0.9 |
0.9 |
0.8 |
0.8 |
1.1 |
Amortization of intangible
assets |
4.8 |
4.6 |
4.6 |
4.0 |
4.0 |
Stock-based compensation and related fees
and taxes |
0.4 |
0.5 |
0.6 |
0.5 |
0.5 |
Acquisition-related expenses |
0.7 |
0.2 |
0.2 |
0.3 |
0.3 |
Restructuring charges |
0.1 |
0.6 |
1.1 |
-- |
0.2 |
Chairman and CEO Retirement Charges |
3.3 |
-- |
-- |
-- |
-- |
Adjusted EBITDA |
11.9 |
11.4 |
10.8 |
10.4 |
10.3 |
|
|
|
|
|
|
Weighted average diluted shares outstanding
(thousands) |
64,658 |
64,301 |
64,183 |
64,024 |
63,910 |
Diluted earnings per
share |
0.04 |
0.03 |
0.03 |
0.04 |
0.12 |
Adjusted EBITDA per diluted
share |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
The table below reconciles Adjusted EBITDA and Adjusted EBITDA
per diluted share to net income and diluted earnings per share,
respectively, reported in our audited Consolidated Statements of
Operations for the years ended January 31, 2014 and 2013, which we
believe are the most directly comparable GAAP measures.
|
|
(US dollars in
millions) |
FY14 |
FY13 |
Net income, as reported on
Consolidated Statements of Operations |
9.6 |
16.0 |
Adjustments to reconcile to Adjusted
EBITDA: |
|
|
Interest expense |
1.0 |
-- |
Investment income |
(0.1) |
-- |
Income tax expense |
4.2 |
1.2 |
Depreciation expense |
3.3 |
2.9 |
Amortization of intangible
assets |
18.0 |
14.2 |
Stock-based compensation and related fees
and taxes |
2.0 |
1.5 |
Acquisition-related expenses |
1.3 |
1.4 |
Restructuring charges |
1.9 |
1.0 |
Chairman and CEO Retirement Charges |
3.3 |
-- |
Adjusted EBITDA |
44.5 |
38.2 |
|
|
|
Weighted average diluted shares outstanding
(thousands) |
64,370 |
63,860 |
Diluted earnings per
share |
0.15 |
0.25 |
Adjusted EBITDA per diluted
share |
0.69 |
0.60 |
|
|
|
THE DESCARTES SYSTEMS
GROUP INC. |
CONDENSED CONSOLIDATED
BALANCE SHEETS |
(US DOLLARS IN THOUSANDS;
US GAAP; AUDITED) |
|
|
|
January 31, |
January 31, |
|
2014 |
2013 |
ASSETS |
|
As Revised* |
CURRENT ASSETS |
|
|
Cash and cash equivalents |
62,705 |
37,638 |
Accounts receivable (net) |
|
|
Trade |
20,558 |
20,640 |
Other |
8,445 |
5,655 |
Prepaid expenses and other |
3,663 |
3,412 |
Inventory |
1,350 |
812 |
Deferred income taxes |
13,508 |
12,978 |
|
110,229 |
81,135 |
CAPITAL ASSETS |
8,792 |
10,236 |
DEFERRED INCOME TAXES |
19,628 |
25,142 |
INTANGIBLE ASSETS |
94,649 |
71,297 |
GOODWILL |
111,179 |
88,297 |
|
344,477 |
276,107 |
LIABILITIES AND SHAREHOLDERS'
EQUITY |
|
|
|
|
|
CURRENT LIABILITIES |
|
|
Accounts payable |
7,027 |
6,113 |
Accrued liabilities |
16,757 |
12,373 |
Income taxes payable |
2,671 |
2,354 |
Current portion of debt |
8,618 |
-- |
Deferred revenue |
9,217 |
7,638 |
|
44,290 |
28,478 |
DEBT |
31,787 |
-- |
INCOME TAX LIABILITY |
4,418 |
3,770 |
DEFERRED INCOME TAXES |
13,822 |
5,620 |
|
94,317 |
37,868 |
COMMITMENTS, CONTINGENCIES AND
GUARANTEES |
|
|
SHAREHOLDERS' EQUITY |
|
|
Common shares – unlimited shares authorized;
Shares issued and outstanding totaled 63,660,953 at January 31,
2014 (January 31, 2013 – 62,654,284) |
97,779 |
92,472 |
Additional paid-in capital |
451,394 |
451,434 |
Accumulated other comprehensive (loss)
income |
(1,089) |
1,869 |
Accumulated deficit |
(297,924) |
(307,536) |
|
250,160 |
238,239 |
|
344,477 |
276,107 |
|
|
|
|
|
|
* The condensed consolidated
balance sheet, as at January 31, 2013, has been revised to increase
deferred tax assets and reduce the accumulated deficit by $1.2
million. |
|
|
|
THE DESCARTES SYSTEMS
GROUP INC. |
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS |
(US DOLLARS IN THOUSANDS,
EXCEPT PER SHARE AND WEIGHTED AVERAGE SHARE AMOUNTS; US GAAP;
UNAUDITED) |
|
|
|
|
Three Months
Ended |
Year
Ended |
|
January 31, |
January 31, |
January 31, |
January 31, |
|
2014 |
2013 |
2014 |
2013 |
|
|
|
|
|
REVENUES |
40,305 |
33,799 |
151,294 |
126,883 |
COST OF REVENUES |
12,788 |
10,801 |
49,043 |
42,399 |
GROSS MARGIN |
27,517 |
22,998 |
102,251 |
84,484 |
EXPENSES |
|
|
|
|
Sales and marketing |
4,500 |
3,824 |
16,681 |
13,765 |
Research and development |
6,685 |
5,915 |
25,881 |
21,269 |
General and administrative |
5,747 |
4,479 |
20,509 |
15,691 |
Other charges |
4,111 |
533 |
6,512 |
2,364 |
Amortization of intangible
assets |
4,779 |
4,020 |
17,999 |
14,202 |
|
25,822 |
18,771 |
87,582 |
67,291 |
INCOME FROM OPERATIONS |
1,695 |
4,227 |
14,669 |
17,193 |
INTEREST EXPENSE |
(344) |
(13) |
(993) |
(45) |
INVESTMENT INCOME |
20 |
6 |
57 |
73 |
INCOME BEFORE INCOME
TAXES |
1,371 |
4,220 |
13,733 |
17,221 |
INCOME TAX (RECOVERY)
EXPENSE |
|
|
|
|
Current |
(14) |
383 |
1,768 |
2,078 |
Deferred |
(1,497) |
(3,951) |
2,353 |
(853) |
|
(1,511) |
(3,568) |
4,121 |
1,225 |
NET INCOME |
2,882 |
7,788 |
9,612 |
15,996 |
EARNINGS PER SHARE |
|
|
|
|
Basic |
0.05 |
0.12 |
0.15 |
0.26 |
Diluted |
0.04 |
0.12 |
0.15 |
0.25 |
WEIGHTED AVERAGE SHARES OUTSTANDING
(thousands) |
|
|
|
|
Basic |
63,242 |
62,633 |
62,841 |
62,556 |
Diluted |
64,658 |
63,910 |
64,370 |
63,860 |
|
|
|
|
|
THE DESCARTES SYSTEMS
GROUP INC. |
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS |
(US DOLLARS IN THOUSANDS;
US GAAP; UNAUDITED) |
|
|
|
|
Three Months
Ended |
Year
Ended |
|
January 31, |
January 31, |
January 31, |
January 31, |
|
2014 |
2013 |
2014 |
2013 |
OPERATING ACTIVITIES |
|
|
|
|
Net income |
2,882 |
7,788 |
9,612 |
15,996 |
Adjustments to reconcile net income to cash
provided by operating activities: |
|
|
|
|
Depreciation |
973 |
1,062 |
3,396 |
2,877 |
Amortization of intangible assets |
4,779 |
4,020 |
17,999 |
14,202 |
Stock-based compensation expense |
1,069 |
474 |
2,523 |
1,278 |
Deferred tax expense |
(1,497) |
(3,902) |
2,353 |
(657) |
Changes in operating assets and
liabilities: |
|
|
|
|
Accounts receivable |
|
|
|
|
Trade |
636 |
1,735 |
3,650 |
(1,697) |
Other |
306 |
542 |
2,164 |
(183) |
Prepaid expenses and other |
127 |
(556) |
91 |
(379) |
Inventory |
(133) |
168 |
(535) |
(343) |
Accounts payable |
675 |
1,216 |
146 |
873 |
Accrued liabilities |
1,342 |
780 |
2,051 |
(736) |
Income taxes payable |
249 |
265 |
596 |
451 |
Deferred revenue |
1,206 |
543 |
(1,432) |
(1,342) |
Cash provided by operating activities |
12,614 |
14,135 |
42,614 |
30,340 |
INVESTING ACTIVITIES |
|
|
|
|
Additions to capital assets |
(818) |
(960) |
(2,385) |
(3,496) |
Settlement of acquisition earn-out |
-- |
-- |
-- |
(590) |
Acquisition of subsidiaries, net of cash
acquired |
(26,318) |
(16,559) |
(58,737) |
(54,155) |
Cash used in investing activities |
(27,136) |
(17,519) |
(61,122) |
(58,241) |
FINANCING ACTIVITIES |
|
|
|
|
Proceeds from borrowing on the debt
facility |
26,467 |
-- |
46,262 |
-- |
Payment of debt issuance costs |
-- |
-- |
(692) |
-- |
Repayments of debt |
(895) |
(17) |
(3,722) |
(77) |
Issuance of common shares for cash |
3,215 |
158 |
3,633 |
704 |
Settlement of stock options |
-- |
-- |
(1,361) |
(1,525) |
Cash provided by (used in) financing
activities |
28,787 |
141 |
44,120 |
(898) |
Effect of foreign exchange rate changes on
cash and cash equivalents |
(826) |
494 |
(545) |
890 |
Increase (decrease) in cash and cash
equivalents |
13,439 |
(2,749) |
25,067 |
(27,909) |
Cash and cash equivalents, beginning
of period |
49,266 |
40,387 |
37,638 |
65,547 |
Cash and cash equivalents, end of
period |
62,705 |
37,638 |
62,705 |
37,638 |
CONTACT: Descartes Investor Contact:
Laurie McCauley +1-519-746-6114 x202358
investor@descartes.com
Diamond S Shipping Group, Inc. (NYSE:DSG)
Historical Stock Chart
From Dec 2024 to Jan 2025
Diamond S Shipping Group, Inc. (NYSE:DSG)
Historical Stock Chart
From Jan 2024 to Jan 2025