OREANDA-NEWS. August 10, 2016. Everi Holdings Inc. (NYSE:EVRI) (“Everi” or the “Company”) today reported financial results for the second quarter ended June 30, 2016. 

Consolidated Full Quarter Comparative Results (unaudited)

        
   Three Months Ended  Three Months Ended 
   June 30, 2016 June 30, 2015
        
   (in millions, except per share amounts)
        
 Revenues \\$   214.0  \\$   206.4 
        
 Operating income (1) \\$   6.1  \\$   16.3 
        
 Net loss (1) \\$   (10.8) \\$   (12.7)
        
 Net loss per diluted share (1) \\$   (0.16) \\$   (0.19)
        
 Diluted shares outstanding     66.0      65.8 
        
 Adjusted EBITDA (2) \\$   51.2  \\$   52.4 
            

(1) Operating income, net loss, and net loss per diluted share for the three months ended June 30, 2016 included a \\$4.3 million write-down of a note receivable and warrant and a \\$0.9 million loss on the sale of the aircraft. Operating loss, net loss, and net loss per diluted share for the three months ended June 30, 2015 included \\$0.4 million of acquisition and other costs related to the merger of Everi and Everi Games Holding Inc. (the “Merger”) completed in December 2014.

(2) For a reconciliation of Adjusted EBITDA, see the Unaudited Reconciliation of Net Loss to EBITDA and Adjusted EBITDA provided at the end of this release.

Michael Rumbolz, President and Chief Executive Officer of Everi, commented, “Our second quarter financial results, including quarterly sequential growth in Adjusted EBITDA for both our Games and Payments segments, are in line with our previous expectations. These improvements were driven by early success against the mission critical initiatives we began to implement earlier this year.

“The progress we made in the second quarter includes a 10% year-over-year improvement in units sold in our Games segment. The high level of interest in our new Core HDX cabinet is beginning to translate into unit sales as well as placements within our installed base. Our Core HDX cabinet represented over 57% of quarterly unit sales in the second quarter. The Core HDX also helped our installed base to increase by 222 units on a quarterly sequential basis. The reception for our new cabinet and our continued development of new game content, combined with the Company’s entry into new markets, such as Alberta, Colorado and Missouri, support our outlook for higher year over year quarterly unit sales throughout the remainder of 2016. Our Payments segment is benefitting from an increase in cash to the floor, a reduction in operating costs, including a reduction in the fraud losses that were associated with our implementation of an EMV solution, compared to the March 2016 quarter, and improved sales of higher margin kiosks.” 

Mr. Rumbolz concluded, “While our second quarter results demonstrate progress across our business, they only represent the beginning stage of our execution. We are working tirelessly to perform against the objectives identified earlier this year. Most importantly, we continue our efforts to achieve further progress with our growth initiatives. We are increasing our product library and enhancing our games with features that improve profitability for our customers. We have begun to develop new games based on licensed content, including the recently announced relationship with Penn & Teller, that will debut at the Global Gaming Expo (“G2E”). We also recently entered into a new partnership for the distribution of our content into new channels, such as interactive gaming. Our new initiatives also include leveraging our industry and technology expertise to integrate our Games and Payments products to provide casinos with additional patron value from Everi’s solutions. Next month’s G2E will provide Everi with the platform to demonstrate for customers the progress we are making in developing products that help them grow their businesses. We believe these initiatives, combined with our focus on our cost structure, are beginning to strengthen the Company’s foundation and are creating value for our shareholders.” 

Second Quarter 2016 Results Overview

Revenues for the second quarter of 2016 increased 4% to \\$214.0 million from \\$206.4 million in the second quarter of 2015. Games segment and Payments segment revenues for the second quarter of 2016 were \\$54.3 million and \\$159.7 million, respectively. The Company reported operating income of \\$6.1 million for the second quarter of 2016 compared to operating income of \\$16.3 million in the prior-year period.  Operating income for the three months ended June 30, 2016 included a \\$4.3 million write-down of a note receivable and warrant acquired as part of the Merger and a \\$0.9 million loss related to the sale of the aircraft originally acquired in late 2015. The Company received \\$4.6 million in cash in the quarter from the disposition of this asset. Operating income for the prior-year period included \\$0.4 million in merger and other related costs and purchase accounting adjustments.

The Company recorded a loss before income tax of \\$18.7 million for the second quarter of 2016 compared to a loss before income tax of \\$21.6 million in the second quarter of 2015. The Company recorded a net loss of \\$10.8 million for the second quarter of 2016, compared to a net loss of \\$12.7 million for the same period last year. The second quarter of 2015 included a non-cash charge of \\$13.0 million related to a loss on extinguishment of debt. Diluted loss per share was \\$(0.16) for the second quarter of 2016 compared to a diluted loss per share of \\$(0.19) for the same period last year.

Adjusted EBITDA for the second quarter of 2016 was \\$51.2 million, compared to \\$52.4 million in the second quarter of 2015. Adjusted EBITDA for the three months ended June 30, 2016 included \\$30.0 million and \\$21.2 million from the Games and Payments segments, respectively. Adjusted EBITDA for the three months ended June 30, 2015 was comprised of \\$33.5 million and \\$18.9 million from the Games and Payments segments, respectively. 

Games Segment Full Quarter Comparative Results (unaudited)

        
   Three Months Ended  Three Months Ended 
   June 30, 2016 June 30, 2015
   (in millions, except unit amounts and prices)
        
 Revenues \\$   54.3  \\$  54.9
        
 Operating (loss) income (1) \\$   (7.2) \\$  4.2
        
 Adjusted EBITDA (2) \\$   30.0  \\$  33.5
        
 Units sold     819     744
        
 Average sales price (ASP) \\$   17,722  \\$  16,476
        
 Domestic participation installed units:      
 Average     13,013     13,175
 Quarter end     13,179     13,335
 Premium participation units at quarter end     1,772     1,658
 Third-Party Class III participation units at quarter end     1,899     3,161
 Approximate daily win per unit \\$   28.22  \\$  29.30
        

(1) Operating loss for the three months ended June 30, 2016 included a \\$4.3 million write-down of a note receivable and warrant.

(2) For a reconciliation of Adjusted EBITDA, see the Unaudited Reconciliation of Net Loss to EBITDA and Adjusted EBITDA provided at the end of this release.

2016 Second Quarter Games Segment Highlights:

  • Revenues were \\$54.3 million in the second quarter of 2016 compared to \\$54.9 million in the second quarter of 2015.
     
  • Revenues from gaming operations were \\$38.8 million in the second quarter of 2016 compared to \\$41.4 million in the prior-year period. Excluding \\$0.8 million in revenue in the prior-year period from the Company’s electronic table games operations which were divested in the third quarter of 2015, revenues from gaming operations declined approximately 4% year over year primarily due to the decline in daily win per unit and a lower average installed base. 
     
  • The installed base at the end of the second quarter of 2016 was 13,179 units, an increase of 222 units on a quarterly sequential basis. 
     
  • The installed base of premium participation games increased 114 units year over year and by 32 units on a quarterly sequential basis to 1,772 units.
     
  • Estimated daily win per unit was \\$28.22 during the second quarter of 2016 compared to \\$29.30 in the prior year period. 
     
  • Revenue from the New York Lottery business was \\$4.7 million in the second quarter of 2016 compared to \\$4.5 million in the prior-year period.
     
  • Revenue from electronic game sales was \\$15.5 million for the second quarter of 2016 compared to \\$13.5 million in the prior-year period, driven by the sale of 819 units in the second quarter of 2016 compared to 744 units in the second quarter of 2015. Sales of the Company’s new Core HDX gaming cabinet represented approximately 57% of the 2016 second quarter unit sales.
     
  • Sales of Everi’s premium-priced TournEvent slot tournament solution comprised 6% of total units sold in the second quarter of 2016 compared to 29% of total units sold in the prior-year period.

Payments Segment Full Quarter Comparative Results (unaudited)

        
   Three Months Ended  Three Months Ended 
   June 30, 2016 June 30, 2015
   (in millions, unless otherwise noted)
        
 Revenues \\$  159.7 \\$  151.5
        
 Operating income (1) \\$  13.3 \\$  12.1
        
 Adjusted EBITDA (2) \\$  21.2 \\$  18.9
        
 Aggregate dollar amount processed (in billions):      
 Cash advance \\$  1.3 \\$  1.3
 ATM \\$  3.7 \\$  3.4
 Check warranty \\$  0.3 \\$  0.3
        
 Number of transactions completed (in millions):      
 Cash advance    2.2    2.3
 ATM    18.5    17.4
 Check warranty    0.9    0.9
        

(1) Operating income for the three months ended June 30, 2016 included a \\$0.9 million loss related to the sale of the aircraft. Operating income for the three months ended June 30, 2015 included \\$0.4 million in merger and other related costs and for purchase accounting adjustments.

(2) For a reconciliation of Adjusted EBITDA, see the Unaudited Reconciliation of Net Loss to EBITDA and Adjusted EBITDA provided at the end of this release.

2016 Second Quarter Payments Segment Highlights:

  • Revenues increased approximately 5% to \\$159.7 million in the second quarter of 2016 compared to \\$151.5 million in the prior-year period.
     
  • Cash advance revenues increased approximately 1% to \\$59.6 million in the second quarter of 2016 compared to \\$59.3 million in the prior-year period, with growth in same-store sales revenue mostly offset by the loss of a corporate customer in the fourth quarter of 2015.
     
  • ATM revenues increased approximately 11% to \\$84.0 million from \\$75.8 million in the prior-year period, primarily reflecting higher transaction volume as a result of the acquisition of two ATM portfolios in the third and fourth quarters of 2015, surcharge rate increases by the Company’s casino customers and same-store transaction growth. These increases were partially offset by the above noted loss of a corporate customer in the fourth quarter of 2015.
     
  • Check services revenues were \\$5.3 million in the second quarter of 2016 and 2015.
     
  • Other revenues declined 2% year over year, or by \\$0.2 million, to \\$10.9 million, primarily due to a year-over-year decline in revenue related to kiosk sales. As anticipated, revenue related to kiosk sales increased on a quarterly sequential basis.

2016 Outlook Update

The Company is reiterating its previously disclosed outlook as it expects that 2016 Adjusted EBITDA will not grow compared to reported 2015 Adjusted EBITDA. Reflecting the seasonality of Everi’s business, the Company expects that Adjusted EBITDA in the fourth quarter will be lower than the third quarter and greater than the first quarter. Everi believes there is still an opportunity to deliver growth in Adjusted EBITDA in the second half of 2016 compared to the first half of 2016. Factors considered in the Company’s outlook for the balance of the year include:

  • The Company continues to expect that quarterly unit sales for the Games segment will exceed prior-year sales in both the third and fourth quarters of 2016.  The Company expects to recognize the previously announced sale of 200 units to the Alberta Gaming and Lottery Commission in the second half of 2016. The Company’s current expectation is that these units will ship late in the third quarter.
     
  • The installed base is expected to grow from the 2016 second quarter period-end installed base. As a result, the Company expects the installed base at December 31, 2016 will be relatively flat compared to the installed base at December 31, 2015, reflecting new placements of proprietary Class II and Class III units. The Company will continue to manage third party Class III unit removals with the expectation that it will be able to replace a portion of any removals with proprietary Class II units.
     
  • The Company’s Payments business is expected to benefit over the balance of the year from the continuing improvement in cash to the floor in the gaming industry. Sales of higher margin kiosks and compliance products are expected to contribute higher revenue in the second half of the year compared to the first half of the year.
     
  • As of June 30, 2016, Everi had no amounts outstanding under its revolving credit facility. The Company continues to expect to borrow on this revolving credit facility, but now expects such borrowing during the second half of 2016.

Investor Conference Call and Webcast

The Company will host an investor conference call to discuss its second quarter 2016 results today at 5:00 p.m. ET. The conference call may be accessed live over the phone by dialing (888) 801-6507 or for international callers by dialing (913) 312-9306. A replay will be available beginning at 8:00 p.m. ET today and may be accessed by dialing (877) 870-5176 or (858) 384-5517 for international callers; the PIN number is 4890547. The replay will be available until August 16, 2016. The call will be webcast live from the Company’s website at www.everi.com (select “Investors” followed by “Events & Presentations”).

Non-GAAP Financial Information

In order to enhance investor understanding of the underlying trends in our business and to provide for better comparability between periods in different years, we are providing in this press release Adjusted EBITDA. We define Adjusted EBITDA as earnings (loss) before interest, taxes, depreciation and amortization, non-cash stock compensation expense, accretion of contract rights, write-down of note receivable and warrant, loss on the sale of the aircraft, acquisition and other costs related to mergers and purchase accounting adjustments and accrued executive severance costs less a benefit from one-time legal settlement proceeds. We present Adjusted EBITDA as we use this measure to manage our business and consider this measure to be supplemental to our operating performance. We also make certain compensation decisions based, in part, on our operating performance, as measured by Adjusted EBITDA; and our credit facility, senior secured notes and senior unsecured notes require us to comply with a consolidated secured leverage ratio that includes performance metrics substantially similar to Adjusted EBITDA. Adjusted EBITDA is not a measure of financial performance under United States Generally Accepted Accounting Principles (“GAAP”). Accordingly, it should not be considered in isolation or as a substitute for, and should be read in conjunction with, our net earnings (loss), operating income (loss), basic or diluted earnings (loss) per share or cash flow data prepared in accordance with GAAP.

A reconciliation of the Company’s net earnings (loss) per GAAP to Adjusted EBITDA is included in the Unaudited Reconciliation of Net Loss to EBITDA and Adjusted EBITDA provided at the end of this release. Additionally, a reconciliation of each segment’s operating income (loss) to Adjusted EBITDA is also included. On a segment level, operating income (loss) per GAAP, rather than net earnings (loss) per GAAP, is reconciled to Adjusted EBITDA as the Company does not report net earnings (loss) by segment. Management believes that this presentation is meaningful to investors in evaluating the performance of the Company’s segments.

Our cash position as measured by cash and cash equivalents depends upon changes in settlement receivables and the timing of payments related to settlement liabilities. As such, our cash and cash equivalents can change substantially based upon the timing of our receipt of payments for settlement receivables and payments we make to customers for our settlement liabilities. We define net cash available as cash and cash equivalents plus settlement receivables less settlement liabilities. In order to enhance investor understanding of our cash balance, we provide a reconciliation of cash and cash equivalents to net cash available.

Net cash available is not a measure of the Company’s current financial position under GAAP. Accordingly, it should not be considered in isolation or as a substitute for, and should be read in conjunction with, cash and cash equivalents prepared in accordance with GAAP. A reconciliation of the Company’s cash and cash equivalents per GAAP to net cash available is included in the Unaudited Reconciliation of Cash and Cash Equivalents to Net Cash Available provided at the end of this release.

Cautionary Note Regarding Forward-Looking Statements

This press release contains “forward-looking statements” as defined in the U.S. Private Securities Litigation Reform Act of 1995. In this context, forward-looking statements often address our expected future business and financial performance, and often contain words such as “goal,” “target,” “future,” “estimate,” “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “project,” “may,” “should,” or “will” and similar expressions to identify forward-looking statements. Examples of forward-looking statements include, among others, statements the Company makes regarding the reception of our new Core HDX cabinet, our continued development of new game content, our entry in new markets, our outlook for higher quarterly unit sales throughout the remainder of 2016, our ability to improve profitability for customers and help them grow their businesses, our ability to develop new games based on licensed content, our ability to leverage our industry and technology knowledge to integrate Games and Payments products, our ongoing focus on our cost structure, our guidance relating to Adjusted EBITDA, our Games performance in the third and fourth quarters of 2016, the timing of recognition of certain sales to Alberta Gaming and Lottery Commission, the timing of when unit sales to Alberta Gaming and Lottery Commission will ship, the size of our installed base and placements of Class II and Class III content, the expected continued improvement in cash to the floor in the gaming industry and our need to borrow amounts from the revolving credit facility.

The forward-looking statements in this press release are subject to additional risks and uncertainties, including those set forth under the heading “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our filings with the Securities and Exchange Commission (the “SEC”), including, without limitation, our Annual Report on Form 10-K for the fiscal year ended December 31, 2015 filed with the SEC on March 15, 2016 and subsequent periodic reports, and are based on information available to us on the date hereof. We do not intend, and assume no obligation, to update any forward-looking statements.

These cautionary statements qualify our forward-looking statements, and you are cautioned not to place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

This press release should be read in conjunction with our most recent reports on Form 10-K and Form 10-Q, and the information included in our other press releases, reports and other filings with the SEC. Understanding the information contained in these filings is important in order to fully understand our reported financial results and our business outlook for future periods.

About Everi

Everi is dedicated to providing video and mechanical reel gaming content and technology solutions, integrated gaming payments solutions and compliance and efficiency software. Everi Games provides: (a) comprehensive content, electronic gaming units and systems for Native American and commercial casinos, including the award winning TournEvent® slot tournament solution; and (b) the central determinant system for the video lottery terminals installed at racetracks in the State of New York. Everi Payments provides: (a) access to cash at gaming facilities via Automated Teller Machine cash withdrawals, credit card cash access transactions, point of sale debit card transactions, and check verification and warranty services; (b) fully integrated gaming industry kiosks that provide cash access and related services; (c) products and services that improve credit decision making, automate cashier operations and enhance patron marketing activities for gaming establishments; (d) compliance, audit and data solutions; and (e) online payment processing solutions for gaming operators in states that offer intrastate, Internet-based gaming and lottery activities. 

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(In thousands, except loss per share amounts)

              
  Three Months Ended June 30, Six Months Ended June 30, 
    2016   2015    2016   2015  
 Revenues            
 Games\\$   54,264      54,868  \\$   102,442      109,913  
 Payments    159,736      151,496      317,327      303,924  
 Total revenues    214,000      206,364      419,769      413,837  
 Costs and expenses            
 Games cost of revenue (exclusive of depreciation and amortization)    12,968      12,246      21,404      24,324  
 Payments cost of revenue (exclusive of depreciation and amortization)    123,498      114,976      246,155      229,921  
 Operating expenses    30,733      26,847      60,738      42,688  
 Research and development    4,671      4,470      10,040      9,906  
 Depreciation    12,470      10,717      24,805      21,094  
 Amortization    23,600      20,772      46,783      41,427  
 Total costs and expenses    207,940      190,028      409,925      369,360  
 Operating income    6,060      16,336      9,844      44,477  
 Other expenses            
 Interest expense, net of interest income    24,742      24,958      49,734      50,613  
 Loss on extinguishment of debt   —     12,977     —     12,977  
 Total other expenses    24,742      37,935      49,734      63,590  
 Loss before income tax    (18,682)     (21,599)     (39,890)     (19,113) 
 Income tax benefit    (7,886)     (8,858)     (15,942)     (6,841) 
 Net loss    (10,796)     (12,741)     (23,948)     (12,272) 
 Foreign currency translation    (435)     811      (920)     (62) 
 Comprehensive loss\\$   (11,231)  \\$    (11,930) \\$   (24,868)  \\$    (12,334) 
 Loss per share            
 Basic\\$ (0.16)   (0.19)   (0.36)   (0.19) 
 Diluted\\$ (0.16)   (0.19)   (0.36)   (0.19) 
 Weighted average common shares outstanding            
 Basic    66,041      65,844      66,038      65,734  
 Diluted    66,041      65,844      66,038      65,734  
              

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW

(In thousands)

       
  Six Months Ended June 30, 
  2016 2015
 Cash flows from operating activities     
 Net loss\\$   (23,948) \\$   (12,272)
 Adjustments to reconcile net loss to cash provided by operating activities:     
 Depreciation and amortization    71,588      62,521 
 Amortization of financing costs    3,349      3,730 
 Loss on sale or disposal of assets    1,688      374 
 Accretion of contract rights    4,339      4,092 
 Provision for bad debts    4,955      4,370 
 Write-down of assets    4,289     —
 Reserve for obsolescence    667      124 
 Loss on early extinguishment of debt   —     12,977 
 Stock-based compensation    2,768      3,954 
 Other non-cash items    (38)     (20)
 Changes in operating assets and liabilities:     
 Settlement receivables    18,030      19,544 
 Trade and other receivables    1,846      (75)
 Inventory    1,502      3,637 
 Prepaid and other assets    2,617      (18,396)
 Deferred income taxes    (16,784)     (7,525)
 Settlement liabilities    (38,500)     22,240 
 Accounts payable and accrued expenses    18,044      27,116 
       
 Net cash provided by operating activities    56,412      126,391 
       
 Cash flows from investing activities     
 Capital expenditures    (46,509)     (29,660)
 Acquisitions, net of cash acquired   —     (2,257)
 Proceeds from sale of fixed assets    4,608      29 
 Placement fee agreements    (11,187)     (1,255)
 Repayments under development agreements   —     2,392 
 Changes in restricted cash and cash equivalents    54      60 
       
 Net cash used in investing activities    (53,034)     (30,691)
       
 Cash flows from financing activities     
 Repayments of credit facility    (19,400)     (5,000)
 Repayments of secured notes   —     (350,000)
 Proceeds from issuance of secured notes   —     335,000 
 Debt issuance costs    (480)     (1,154)
 Proceeds from exercise of stock options   —     1,673 
 Purchase of treasury stock    (13)     (40)
       
 Net cash used in financing activities    (19,893)     (19,521)
       
 Effect of exchange rates on cash    (411)     (257)
       
 Cash and cash equivalents     
 Net (decrease) increase for the period    (16,926)     75,922 
 Balance, beginning of the period    102,030      89,095 
 Balance, end of the period\\$   85,104  \\$   165,017 
       

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF CASH AND CASH EQUIVALENTS

TO NET CASH AVAILABLE

(In thousands)

       
  At June 30,  At December 31, 
  2016 2015
       
       
 Cash and cash equivalents\\$   85,104  \\$   102,030 
 Settlement receivables    26,873      44,933 
 Settlement liabilities    (101,462)     (139,819)
       
 Net cash available\\$   10,515  \\$   7,144 
       

EVERI HOLDINGS INC. AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF NET LOSS TO EBITDA AND ADJUSTED EBITDA

(In thousands)  

                    
  Three Months Ended June 30,  Three Months Ended June 30,  
  2016 2015 
  Games Payments Total Games Payments Total 
                    
 Net loss      \\$   (10,796)       \\$   (12,741) 
 Income tax benefit          (7,886)           (8,858) 
 Loss on extinguishment of debt         —           12,977  
 Interest expense, net of interest income          24,742            24,958  
                    
 Operating (loss) income\\$   (7,210) \\$  13,270 \\$   6,060  \\$  4,199 \\$   12,137  \\$   16,336  
                    
 Plus: depreciation and amortization    30,253     5,816     36,069     26,828     4,661      31,489  
                    
 EBITDA\\$   23,043  \\$  19,086 \\$   42,129  \\$  31,027 \\$   16,798  \\$   47,825  
                    
 Non-cash stock compensation expense    478     1,229     1,707     403     1,758      2,161  
 Accretion of contract rights    2,242     —     2,242     1,988    —     1,988  
 Write-down of note receivable and warrant    4,289     —     4,289     —    —    — 
 Loss on sale of the aircraft   —    878     878     —    —    — 
 Acquisition and other costs related to mergers and purchase accounting adjustments   —    —    —    43     382      425  
                    
 Adjusted EBITDA\\$   30,052  \\$  21,193 \\$   51,245  \\$  33,461 \\$   18,938  \\$   52,399  
                    
  Six Months Ended June 30,  Six Months Ended June 30,  
  2016 2015 
  Games Payments Total Games Payments Total 
                    
 Net loss       \\$    (23,948)        \\$    (12,272) 
 Income tax benefit          (15,942)           (6,841) 
 Loss on extinguishment of debt         —           12,977  
 Interest expense, net of interest income          49,734            50,613  
                    
 Operating (loss) income\\$   (10,455) \\$  20,299  \\$    9,844  \\$  4,813 \\$   39,664   \\$    44,477  
                    
 Plus: depreciation and amortization    59,435     12,152     71,587     53,126     9,395      62,521  
                    
 EBITDA\\$   48,980  \\$  32,451 \\$   81,431  \\$  57,939 \\$   49,059  \\$  106,998  
                    
 Non-cash stock compensation expense    839     1,929     2,768     522     3,432      3,954  
 Accretion of contract rights    4,339     —     4,339     4,092    —     4,092  
 Accrued executive severance   —    3,274     3,274     —    —    — 
 Write-down of note receivable and warrant    4,289     —     4,289     —    —    — 
 Loss on sale of the aircraft   —    878     878     —    —    — 
 Acquisition and other costs related to mergers and purchase accounting adjustments   —    —    —    1,503     915      2,418  
 Legal settlement proceeds   —    —    —    —     (14,440)     (14,440) 
                    
 Adjusted EBITDA\\$   58,447  \\$  38,532 \\$   96,979  \\$  64,056 \\$   38,966  \\$  103,022