|
PDI,
INC.
|
|||||||
|
CONSOLIDATED
BALANCE SHEETS
|
|||||||
|
(in
thousands, except share and per share data)
|
|||||||
|
March
31,
|
December
31,
|
||||||
|
2006
|
2005
|
||||||
|
(unaudited)
|
|||||||
|
ASSETS
|
|||||||
|
Current
assets:
|
|||||||
|
Cash
and cash equivalents
|
$
|
78,268
|
$
|
90,827
|
|||
|
Short-term
investments
|
23,933
|
6,807
|
|||||
|
Accounts
receivable, net of allowance for doubtful accounts of
|
|||||||
|
$193
and $778 as of March 31, 2006 and December 31, 2005,
respectively
|
19,931
|
27,148
|
|||||
|
Unbilled
costs and accrued profits on contracts in progress
|
14,323
|
5,974
|
|||||
|
Income
tax refund receivable
|
2,480
|
6,292
|
|||||
|
Other
current assets
|
13,518
|
14,078
|
|||||
|
Total
current assets
|
152,453
|
151,126
|
|||||
|
Property
and equipment, net
|
15,214
|
16,053
|
|||||
|
Goodwill
|
13,112
|
13,112
|
|||||
|
Other
intangible assets, net
|
16,911
|
17,305
|
|||||
|
Other
long-term assets
|
3,053
|
2,710
|
|||||
|
Total
assets
|
$
|
200,743
|
$
|
200,306
|
|||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
Current
liabilities:
|
|||||||
|
Accounts
payable
|
$
|
2,869
|
$
|
5,693
|
|||
|
Income
taxes payable
|
7,179
|
6,805
|
|||||
|
Unearned
contract revenue
|
11,056
|
12,598
|
|||||
|
Accrued
returns
|
231
|
231
|
|||||
|
Accrued
incentives
|
14,943
|
12,028
|
|||||
|
Accrued
payroll and related benefits
|
7,476
|
7,556
|
|||||
|
Other
accrued expenses
|
15,468
|
19,785
|
|||||
|
Total
current liabilities
|
59,222
|
64,696
|
|||||
|
Stockholders’
equity:
|
|||||||
|
Preferred
stock, $.01 par value; 5,000,000 shares authorized, no
|
|||||||
|
shares
issued and outstanding
|
-
|
-
|
|||||
|
Common
stock, $.01 par value; 100,000,000 shares authorized;
15,065,946
|
|||||||
|
and
14,947,771 shares issued at March 31, 2006 and December 31,
2005,
|
|||||||
|
respectively;
14,047,940 and 13,929,765 shares outstanding at March 31,
|
|||||||
|
2006
and December 31, 2005, respectively
|
151
|
149
|
|||||
|
Additional
paid-in capital
|
117,696
|
118,325
|
|||||
|
Retained
earnings
|
36,804
|
31,183
|
|||||
|
Accumulated
other comprehensive income
|
84
|
71
|
|||||
|
Unamortized
compensation costs
|
(904
|
)
|
|||||
|
Treasury
stock, at cost: 1,018,006 shares at March 31, 2006
|
|||||||
|
and
December 31, 2005
|
(13,214
|
)
|
(13,214
|
)
|
|||
|
Total
stockholders' equity
|
$
|
141,521
|
$
|
135,610
|
|||
|
Total
liabilities & stockholders' equity
|
$
|
200,743
|
$
|
200,306
|
|||
|
PDI,
INC.
|
|||||||
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||||||
|
(in
thousands, except for per share data)
|
|||||||
|
Three
Months Ended
|
|||||||
|
March
31,
|
|||||||
|
2006
|
2005
|
||||||
|
(unaudited)
|
(unaudited)
|
||||||
|
Revenue,
net
|
$
|
78,812
|
$
|
82,024
|
|||
|
Program
expenses
|
59,717
|
63,981
|
|||||
|
Gross
profit
|
19,095
|
18,043
|
|||||
|
Compensation
expense
|
6,622
|
9,004
|
|||||
|
Other
selling, general and administrative expenses
|
4,596
|
9,814
|
|||||
|
Total
operating expenses
|
11,218
|
18,818
|
|||||
|
Operating
income (loss)
|
7,877
|
(775
|
)
|
||||
|
Other
income, net
|
975
|
669
|
|||||
|
Income
(loss) before income tax
|
8,852
|
(106
|
)
|
||||
|
Provision
for (benefit from) income tax
|
3,231
|
(44
|
)
|
||||
|
Net
income (loss)
|
$
|
5,621
|
$
|
(62
|
)
|
||
|
Net
income (loss) per share of common stock:
|
|||||||
|
Basic
|
$
|
0.41
|
$
|
(0.00
|
)
|
||
|
Assuming
dilution
|
$
|
0.40
|
$
|
(0.00
|
)
|
||
|
Weighted
average number of common shares and
|
|||||||
|
common
share equivalents outstanding:
|
|||||||
|
Basic
|
13,824
|
14,675
|
|||||
|
Assuming
dilution
|
13,914
|
14,849
|
|||||
|
PDI,
INC.
|
|||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
|
(in
thousands)
|
|||||||
|
Three
Months Ended March 31,
|
|||||||
|
2006
|
2005
|
||||||
|
(unaudited)
|
(unaudited)
|
||||||
|
Cash
Flows From Operating Activities
|
|||||||
|
Net
income (loss) from operations
|
$
|
5,621
|
$
|
(62
|
)
|
||
|
Adjustments
to reconcile net income to net cash
|
|||||||
|
provided
by operating activities:
|
|||||||
|
Depreciation
and amortization
|
1,485
|
1,486
|
|||||
|
Loss
on disposal of assets
|
-
|
91
|
|||||
|
Stock
compensation costs
|
190
|
269
|
|||||
|
Deferred
income taxes, net
|
289
|
288
|
|||||
|
Provision
for bad debt
|
(710
|
)
|
42
|
||||
|
Other
changes in assets and liabilities:
|
|||||||
|
Decrease
(increase) in accounts receivable
|
7,788
|
(930
|
)
|
||||
|
(Increase)
decrease in unbilled costs
|
(8,349
|
)
|
(4,786
|
)
|
|||
|
Decrease
in income tax refund receivable
|
3,812
|
-
|
|||||
|
Decrease
(increase) in other current assets
|
370
|
(574
|
)
|
||||
|
(Increase)
decrease in other long-term assets
|
(343
|
)
|
8
|
||||
|
(Decrease)
in accounts payable
|
(2,824
|
)
|
(2,412
|
)
|
|||
|
Increase
(decrease) in income taxes payable
|
374
|
(448
|
)
|
||||
|
(Decrease)
increase in unearned contract revenue
|
(1,542
|
)
|
1,331
|
||||
|
(Decrease)
in accrued returns
|
-
|
(2,657
|
)
|
||||
|
Increase
(decrease) in accrued incentives
|
2,915
|
(8,285
|
)
|
||||
|
(Decrease)
increase in accrued payroll and related benefits
|
(80
|
)
|
515
|
||||
|
(Decrease)
increase in accrued liabilities
|
(4,141
|
)
|
3,362
|
||||
|
Net
cash provided by (used in) operating activities
|
4,855
|
(12,762
|
)
|
||||
|
Cash
Flows From Investing Activities
|
|||||||
|
(Purchases)
sales of short-term investments, net
|
(17,113
|
)
|
15,488
|
||||
|
Repayments
from Xylos
|
75
|
-
|
|||||
|
Purchase
of property and equipment
|
(428
|
)
|
(1,721
|
)
|
|||
|
Cash
paid for acquisition, including acquisition costs
|
-
|
(29
|
)
|
||||
|
Net
cash (used in) provided by investing activities
|
(17,466
|
)
|
13,738
|
||||
|
Cash
Flows From Financing Activities
|
|||||||
|
Net
proceeds from exercise of stock options
|
52
|
388
|
|||||
|
Net
cash provided by financing activities
|
52
|
388
|
|||||
|
Net
(decrease) increase in cash and cash equivalents
|
(12,559
|
)
|
1,364
|
||||
|
Cash
and cash equivalents - beginning
|
90,827
|
81,000
|
|||||
|
Cash
and cash equivalents - ending
|
$
|
78,268
|
$
|
82,364
|
|||