<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1997
Commission file number 0-24510
-------
HOLMES PROTECTION GROUP, INC.
- -------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 06-1070719
- -------------------------------- -------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
440 Ninth Avenue, New York, New York 10001-1695
- ------------------------------------- ------------
(Address of principal executive offices) (Zip Code)
(212) 760-0630
- -------------------------------------------------------------------------------
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
--- ----
Number of shares of Common Stock, par value $.01 per share, outstanding as of
November 10, 1997: 6,310,034.
<PAGE>
Certain statements in this Quarterly Report on Form 10-Q constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. All such forward-looking statements involve known
and unknown risks, uncertainties and other factors which may cause the actual
results, performance or achievements of the Company, or industry results, to be
materially different from any future results, performance, or achievements
expressed or implied by such forward-looking statements. Such factors include,
among others, the following: general economic and business conditions;
cancellation rates of subscribers; competitive factors in the industry,
including additional competition from existing competitors or future entrants to
the industry; social and economic conditions; local, state and federal
regulations; changes in business strategy or development plans; the Company's
indebtedness; availability, terms and deployment of capital; availability of
qualified personnel; and other factors detailed in the Company's Annual Report
on Form 10-K for the fiscal year ended December 31, 1996.
2
<PAGE>
HOLMES PROTECTION GROUP, INC. AND SUBSIDIARIES
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1997
INDEX
<TABLE>
PART I FINANCIAL INFORMATION
<S> <C>
Item 1. FINANCIAL STATEMENTS PAGE NO.
--------
Consolidated Statements of Operations for the three-month and nine-month periods
ended September 30, 1997 and 1996................................................................4
Consolidated Balance Sheets as of September 30, 1997 and December 31, 1996.......................5
Consolidated Statements of Cash Flows for the nine-month periods ended
September 30, 1997 and 1996......................................................................6
Notes to Financial Statements....................................................................7
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS ................................................9
PART II OTHER INFORMATION
Item 6. EXHIBITS.........................................................................................12
Signatures.......................................................................................13
</TABLE>
3
<PAGE>
Part 1 - Financial Information
Item 1. Financial Statements
HOLMES PROTECTION GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(000's omitted, except earnings per share data)
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
1997 1996 1997 1996
----------- ---------------- --------------- ----------------
REVENUES:
<S> <C> <C> <C> <C>
Monitoring and service $ 9,853 $ 8,745 $ 28,863 $ 26,757
Installation 6,889 3,069 15,352 7,551
Franchise royalties, product sales and other 1,842 1,223 4,684 3,212
---------- ------------ ---------- -----------
Total revenues 18,584 13,037 48,899 37,520
COST OF SALES (exclusive of depreciation and
amortization shown below):
Monitoring and service 5,654 4,394 15,415 13,263
Installation 4,123 1,767 9,200 3,884
Franchise royalties, product sales and other 1,481 1,079 3,820 2,902
---------- ------------ ---------- -----------
Total cost of sales 11,258 7,240 28,435 20,049
Selling, general and administrative 6,260 4,030 17,289 10,874
Depreciation and amortization 2,893 2,638 8,356 8,070
Non-recurring charge - - 1,500 -
---------- ------------ ---------- -----------
20,411 13,908 55,580 38,993
Loss from operations (1,827) (871) (6,681) (1,473)
Other income 160 136 218 147
Interest expense, net (500) (144) (1,060) (462)
---------- ------------ ---------- -----------
Loss before income taxes (2,167) (879) (7,523) (1,788)
Benefit for income taxes (650) (167) (2,257) (340)
---------- ------------ ---------- -----------
Net Loss $ (1,517) $ (712) $ (5,266) $ (1,448)
========== ============ ========== ===========
Loss per common share $ (0.24) $ (0.15) $ (0.88) $ (0.32)
========== ============ ========== ===========
Weighted Average Shares Outstanding 6,244 4,801 6,009 4,596
========== ============ ========== ==========
</TABLE>
(See accompanying notes.)
4
<PAGE>
HOLMES PROTECTION GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(000's omitted)
<TABLE>
<CAPTION>
September 30, December 31,
1997 1996
----------------- ----------------
(Unaudited)
ASSETS
<S> <C> <C>
CURRENT ASSETS:
Cash and cash equivalents $ 87 $ 990
Accounts receivable, less allowance for doubtful accounts of
$1,111 in 1997 and $973 in 1996 11,579 5,333
Inventories 4,857 2,795
Prepaid expenses and other 3,787 1,871
----------------- ----------------
Total current assets 20,310 10,989
----------------- ----------------
FIXED ASSETS, net 49,602 47,198
SUBSCRIBER CONTRACTS, at cost, less accumulated amortization
of $27,491 in 1997 and $25,137 in 1996 27,732 19,650
TRADENAMES, less accumulated amortization of $2,173 in 1997 and
$2,045 in 1996 3,936 4,063
OTHER ASSETS 8,769 7,917
----------------- ----------------
$ 110,349 $ 89,817
================= ================
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Current maturities of long-term debt $ 1,227 $ 364
Accounts payable and accrued expenses 9,584 7,290
Deferred revenue 3,370 2,693
Customer deposits 2,456 2,813
----------------- ----------------
Total current liabilities 16,637 13,160
----------------- ----------------
LONG-TERM LIABILITIES:
Long-term debt 24,205 4,370
Other long-term liabilities 555 555
Deferred income taxes 8,855 11,337
----------------- ----------------
Total long-term liabilities 33,615 16,262
----------------- ----------------
SHAREHOLDERS' EQUITY:
Preferred stock, $1.00 par value; 1,000 authorized; none outstanding - -
Common stock, $0.01 par value; 12,000 authorized shares; 6,317
issued in 1997 and 5,835 issued in 1996 63 58
Additional paid-in capital 138,214 133,251
Accumulated deficit (78,095) (72,829)
----------------- ----------------
60,182 60,480
Less- Treasury stock - 7 shares in 1997 and 1996 at cost (85) (85)
----------------- ----------------
Total shareholders' equity 60,097 60,395
----------------- ----------------
$ 110,349 $ 89,817
================= ================
</TABLE>
(See accompanying notes.)
5
<PAGE>
HOLMES PROTECTION GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(000's omitted)
(Unaudited)
<TABLE>
<CAPTION>
Nine Months Ended
September 30, September 30,
1997 1996
------------- -----------------
CASH FLOW FROM OPERATING ACTIVITIES:
<S> <C> <C>
Net Income (Loss) $ (5,266) $ (1,448)
Adjustments to reconcile net income (loss) to cash provided by
operating activities -
Depreciation and amortization 8,356 8,070
Provision for doubtful accounts 115 (109)
Non-recurring charge 1,500 -
Deferred income taxes (2,482) (490)
Changes in operating assets and liabilities -
Increase in accounts receivable (5,721) (195)
Increase in inventories (1,825) (231)
Increase in prepaid expenses and other current assets (1,944) (148)
Increase (decrease) in accounts payable and accrued expenses 1,160 (2,833)
(Decrease) increase in customer deposits (357) 672
Increase in deferred revenue 92 120
Decrease in pension and other liabilities (265) (947)
--------- ------------
Net cash (used in) provided by operating activities (6,637) 2,461
--------- ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets (7,629) (6,755)
Acquisition of businesses, net of cash acquired (6,874) -
Purchase of short-term investments - -
Maturities of short-term investments - 2,043
Other 62 -
--------- ------------
Net cash used by investing activities (14,441) (4,712)
--------- ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from debt obligations 19,500 8,496
Proceeds from sale of common stock - 12,252
Proceeds from exercised stock options 1,386 -
Payment on secured note and other long-term debt - (6,188)
Payment on other long-term debt (711) (323)
Payment on short-term borrowings - (943)
--------- ------------
Net cash provided by financing activities 20,175 13,294
--------- ------------
Net (decrease) increase in cash and cash equivalents (903) 11,043
CASH AND CASH EQUIVALENTS, beginning of period 990 435
--------- ------------
CASH AND CASH EQUIVALENTS, end of period $ 87 $ 11,478
========= ============
CASH PAYMENTS FOR:
Interest $ 749 $ 503
Income taxes $ 351 $ 117
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Issuance of notes payable in connection with acquired businesses $ 1,147 $ -
Issuance of common stock in connection with acquired businesses $ 3,582 $ -
</TABLE>
(See accompanying notes.)
6
<PAGE>
HOLMES PROTECTION GROUP, INC. AND SUBSIDIARIES
Notes to Interim Financial Statements
Note 1 Financial Statements
The consolidated statements of operations and statements of cash flows
for the three month and nine-month periods ended September 30, 1997 and
1996 and the balance sheet as of September 30, 1997 have been prepared
by Holmes Protection Group, Inc. ("Holmes" or "the Company") without
audit. Certain information and footnote disclosures normally included
in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted. These
consolidated results should be read in conjunction with the audited
financial statements and notes thereto included in the Company's Annual
Report on Form 10-K, filed with the Securities and Exchange Commission.
Results of operations for the three-month and nine-month periods ended
September 30, 1997 are not necessarily indicative of the operating
results expected for the full year. Interim statements are prepared on
a basis consistent with year-end statements.
In the opinion of management, the unaudited interim financial
statements furnished herein include all adjustments necessary for a
fair presentation of the results of the operations of the Company. All
such adjustments are of a normal recurring nature, except for the
$1,500,000 pretax charge relating to the outsourcing agreement
termination (See Note 2).
Note 2 Outsourcing Agreement Termination
On March 12, 1997, the Company announced that it had reached an
agreement in principle (the "Agreement") with PremiTech to terminate
its outsourcing agreement effective April 1, 1997. Changes in the
Company's growth strategy and the sale by PremiTech of its alarm
monitoring business in late 1995 led both parties to re-evaluate the
outsourcing agreement. On April 1, 1997, pursuant to the Agreement, the
Company paid $650,000 in cash and executed a noninterest bearing
promissory note ("Note") in the amount of $1,000,000 payable to EDS in
twenty quarterly installments of $50,000, beginning January 1, 1998.
The Note is secured by an irrevocable letter of credit for $1,000,000.
In addition, the Company agreed to lease certain computer equipment for
a three year term with an option to purchase the equipment at the end
of the lease for the fair market value. The Company has recorded a
pretax charge of $1,500,000 in connection with the Agreement.
Note 3 Acquisitions
In the nine months ended September 30, 1997, the Company acquired alarm
companies for an aggregate purchase price of $6,874,000. In addition,
the Company acquired three alarm companies in exchange for 249,943
shares of the Company's Common Stock. These acquisitions were accounted
for using the purchase method of accounting. Accordingly, the purchase
price was allocated based on their estimated values and the results of
operations of the acquired entities have been included in the
accompanying consolidated statements of operations from the respective
dates of the acquisition. The allocation of estimated values is subject
to final adjustments of purchase price. The results of operations for
these acquisitions were not significant to the consolidated financial
statements of the Company and therefore no pro forma financial data has
been included.
7
<PAGE>
Note 4 Recently Issued Accounting Standards
In February 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards (SFAS) No. 128, Earnings
Per Share. This statement establishes standards for computing and
presenting earnings per share (EPS), replacing the presentation of
currently required primary EPS with a presentation of Basic EPS. For
entities with complex capital structures, the statement requires the
dual presentation of both Basic EPS and Diluted EPS on the face of the
statement of operations. Under this new standard, Basic EPS is computed
based on weighted average shares outstanding and excludes any potential
dilution; Diluted EPS reflects potential dilution from the exercise or
conversion of securities into common stock or from other contracts to
issue common stock and is similar to the currently required fully
diluted EPS. SFAS 128 is effective for financial statements issued for
periods ending after December 15, 1997, including interim periods, and
earlier application is not permitted. When adopted, the Company will be
required to restate its EPS data for all prior periods presented. The
Company does not expect the impact of the adoption of this statement to
be material to previously reported EPS amounts.
Note 5 Credit Facility
At September 30, 1997, the Company was not in compliance with certain
of the financial covenants of its 1996 Credit Agreement. The banks have
waived such noncompliance for periods prior to or ending on such date.
The Company is currently engaged in discussions with the banks with
regard to additional financing that the Company will require for its
short term operating needs and is considering other long term financing
alternatives.
8
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
Three Months Ended September 30, 1997 Compared with Three Months Ended
September 30, 1996
Revenues increased $5.6 million (42.6%) to $18.6 million in the third
quarter of 1997 from $13.0 million in the third quarter of 1996. This increase
was primarily attributable to an increase in installation revenue of $3.8
million (124.5%) from $3.1 million in the third quarter of 1996 to $6.9 million
in the third quarter of 1997 resulting from increased sales due to the Company's
expansion of its branch and National Account operations. In addition, monitoring
and service revenue increased $1.1 million (12.7%) from $8.8 million in the
third quarter of 1996 to $9.9 million in the third quarter of 1997. Increased
revenues from the Company's One Service business also contributed to the
increase.
Cost of sales increased $4.0 million (55.5%) to $11.3 million in the third
quarter of 1997 from $7.2 million for the comparable period of 1996, due
primarily to increased installation costs resulting from the growth in related
revenue and increased monitoring expenses resulting from recent acquisitions of
central stations, which have not yet been consolidated. Selling, general and
administrative expenses increased $2.2 million (55.3%) to $6.3 million from $4.0
million for the same period of 1996. This increase is primarily related to costs
associated with increased sales, marketing and administrative support as the
Company continues to implement its nation-wide growth strategy. The Company
aggressively pursued this strategy during the fourth quarter of 1996 and the
first three quarters of 1997, expanding into many new geographic locations,
including: Boston, MA, Chicago, IL, Cincinnati, OH, Dallas, TX, Erie, PA,
Harrisburg, PA, Louisville, KY, Miami, FL, Nashville, TN, Orangeburg, SC, San
Francisco, CA, Scranton, PA, and Tampa, FL. In addition, sales, marketing and
administrative support was added in 1997 to establish and expand the Company's
National Accounts operation. Depreciation and amortization expense increased to
$2.9 million in the third quarter of 1997 from $2.6 million for the comparable
period of 1996.
Interest expense increased $0.4 million (247.2%) to $0.5 million in the third
quarter of 1997 from $0.1 million in the third quarter of 1996 principally as a
result of increased borrowings during 1997.
Loss before income taxes was $2.2 million for the third quarter of 1997 compared
to a loss of $0.9 million for the third quarter of 1996, primarily as a result
of the selling ,marketing and general and administrative costs relating to the
the Company's expansion into new geographical markets which was partially offset
by margins on increased revenues.
Nine Months Ended September 30, 1997 Compared with Nine Months Ended
September 30, 1996
Revenues increased $11.4 million (30.3%) in the nine months ended September 30,
1997 to $48.9 million from $37.5 million in the nine months ended September 30,
1996. This increase was primarily attributable to an increase in installation
revenue of $7.8 million (103.3%) resulting from increased sales due to the
Company's expansion of its branch operations and National Accounts operation. An
increase in monitoring and service revenue of $2.1 million (7.9%) and increased
revenues from the One Service business also contributed to the increased
revenues. The Company's annual recurring revenue base increased from $35.0
million at December 31, 1996 to $38.3 million at September 30, 1997, resulting
from recurring revenues acquired during 1997. The recurring revenue base at
September 30, 1996 was $34.3 million. The Company's backlog of orders increased
to $10.8 million at September 30, 1997 versus $5.6 million at September 30,
1996. The backlog of orders was $6.0 million at December 31, 1996.
9
<PAGE>
Cost of sales increased 41.8% from $20.0 million in the nine months ended
September 30, 1996 to $28.4 million in the nine months ended September 30, 1997.
This increase was primarily the result of increased installation costs resulting
from the growth in related revenue. Selling, general and administrative expenses
were $17.3 million for the nine months ended September 30, 1997 compared to
$10.9 million for the same period of 1996. This increase is primarily related to
costs associated with increased sales, marketing and administrative support as
the Company continued the implementation of its nation-wide growth strategy. The
Company aggressively pursued this strategy during the fourth quarter of 1996 and
the first three quarters of 1997, expanding into many new geographic locations,
including: Boston, MA, Chicago, IL, Cincinnati, OH, Dallas, TX, Erie, PA,
Harrisburg, PA, Louisville, KY, Miami, FL, Nashville, TN, Orangeburg, SC, San
Francisco, CA, Scranton, PA, and Tampa, FL. In addition, sales, marketing and
administrative support was added in 1997 to establish and expand the Company's
National Accounts operation. Depreciation and amortization expense was $8.4
million in the nine months ended September 30, 1997 compared to $8.1 million in
the nine months ended September 30, 1996. Additionally, in the first quarter of
1997, the Company incurred a non-recurring charge of $1.5 million related to the
termination of its outsourcing agreement with PremiTech (See Note 2).
Interest expense increased $0.6 million (129.4%) to $1.1 million in the nine
months ended September 30, 1997 from $0.5 million in the comparable period of
1996 principally as a result of increased borrowing during 1997.
Loss before income taxes reflected a loss of $7.5 million for the nine months
ended September 30, 1997 compared to a loss of $1.8 million for the nine months
ended September 30, 1996, primarily as a result of the selling ,marketing and
general and administrative costs relating to the Company's expansion into new
geographical markets partially offset by margins on increased revenues.
Liquidity and Capital Resources
Nine months Ended September 30, 1997
Cash and cash equivalents decreased by $0.9 million from $1.0 million to $0.1
million during the nine months ended September 30, 1997. Net cash provided by
financing activities was $20.2 million, offset by cash utilized by operating
activities of $6.7 million and net cash utilized by investing activities of
$14.4 million.
Net cash utilized by operating activities of $6.7 million principally consisted
of cash provided by sales of electronic security services, adjusted for non-cash
charges for depreciation and amortization, an increase in accounts receivable
($5.7 million) resulting from increased revenues, an increase in accounts
payable and accrued expenses ($1.4 million), an increase in prepaid expenses and
other current assets ($1.9 million), and an increase in inventory ($1.8
million).
Net cash used in investing activities consisted primarily of acquisition costs
and the additions to Company-owned equipment on subscribers' premises and other
fixed assets.
Net cash provided by financing activities of $20.2 million during this period
consisted of bank borrowings of $19.5 million, and proceeds from the exercise of
stock options of $1.4 million, offset by repayments of other long term debt
obligations of $0.7 million.
10
<PAGE>
Future Commitments and Cash Requirements
Liquid assets available to the Company as of September 30, 1997 included
cash and cash equivalents of $0.1 million.
On August 30, 1996, the Company entered into a credit agreement (the "Credit
Agreement"), amended and restated as of December 31, 1996 and subsequently
amended as of January 1, 1997, with Merita Bank Ltd. and Bank of Boston
Connecticut (together, the "Banks") pursuant to which the Banks have agreed,
subject to the terms and conditions set forth therein, to provide a two-year $25
million revolving credit facility to the Company, the borrowings pursuant to
which would automatically convert into a five-year term loan on September 30,
1998. The Company's ability to obtain future borrowings under this credit
facility is contingent upon its compliance with various financial covenants,
tests and ratios, including those relating to (i) ratios of total debt to
EBITDA, (ii) ratios of total debt to recurring monthly revenue, (iii) minimum
debt service coverage, (iv) minimum net worth, (v) maximum capital expenditures
and (vi) maximum subscriber attrition rate (as defined in the Credit Agreement).
On September 30, 1997, the outstanding balance under the Credit Agreement was
$24.0 million, including an outstanding irrevocable letter of credit of $1.0
million (See Note 2). These borrowings were used to finance the Company's
acquisition of alarm companies and to meet working capital requirements.
As of September 30, 1997, the Company had $1.0 million remaining under its
credit facility. The Company, at September 30, 1997, was not in compliance with
certain of the financial covenants of its 1996 Credit Agreement. The banks have
waived such noncompliance for periods prior to or ending on such date. The
Company is currently engaged in discussions with the banks with regard to
additional financing that the Company will require for its short term operating
needs and is considering other long term financing alternatives. In addition,
the Company has retained J.P. Morgan Securities Inc., to assist the Company in
exploring strategic alternatives as part of an overall review of its business
strategy including a possible sale or merger of the Company. However, there can
be no assurance that the Company will elect to pursue any of the specific
actions that it may consider as a result of these efforts, or if pursued, that
these actions will be successful. In concert with the above actions the Company
is reducing costs by accelerating the consolidation of recently acquired central
stations and by initiating certain other operational changes that are expected
to result in cost reductions in other areas. Although the Company has
experienced significant working capital constraints as a result of its rapid
sales growth and capital required to expand its operations in new geographic
markets, management believes that by taking the above actions adequate working
capital will be available until long-term financing alternatives are arranged.
On April 4, 1995, the Company entered into a ten-year, $51 million Outsourcing
Agreement with PremiTech Corporation ("Premitech"), a subsidiary of Electronic
Data Systems Corporation ("EDS"), which provided for PremiTech to assist in the
consolidation of the Company's central monitoring facilities, to manage the
Company's technological infrastructure and to perform certain of the Company's
administrative functions. On March 12, 1997, the Company reached an agreement in
principle (the "Agreement") with Premitech to terminate its Outsourcing
Agreement effective April 1, 1997. As a result, on April 1 1997, the Company
paid $650,000 in cash and executed a noninterest bearing promissory note
("Note") in the amount of $1,000,000 payable to EDS in twenty quarterly
installments of $50,000, beginning January 1, 1998. The Note is secured by an
irrevocable letter of credit for $1,000,000. In addition, the Company agreed to
lease certain computer equipment for a three year term with an option to
purchase the equipment at the end of the lease for the fair market value.
11
<PAGE>
Part II - Other Information
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits:
Exhibit-27 Financial Data Schedule Worksheet (For SEC Use Only).
(b) No reports on Form 8-K were filed with the Securities and Exchange
Commission during the quarter ended September 30, 1997.
12
<PAGE>
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
HOLMES PROTECTION GROUP, INC.
------------------------------------
(Registrant)
Date: November 14, 1997 /s/ George V. Flagg
------------------------------------
George V. Flagg
President and Chief Executive Officer
Date: November 14, 1997 /s/ Lawrence R. Irving
------------------------------------
Lawrence R. Irving
Vice President - Finance
13
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> SEP-30-1997
<PERIOD-END> SEP-30-1997
<CASH> 87
<SECURITIES> 0
<RECEIVABLES> 12,690
<ALLOWANCES> 1,111
<INVENTORY> 4,857
<CURRENT-ASSETS> 20,310
<PP&E> 130,131
<DEPRECIATION> 80,529
<TOTAL-ASSETS> 110,349
<CURRENT-LIABILITIES> 16,637
<BONDS> 25,432
0
0
<COMMON> 63
<OTHER-SE> 60,034
<TOTAL-LIABILITY-AND-EQUITY> 110,349
<SALES> 13,316
<TOTAL-REVENUES> 48,899
<CGS> 10,569
<TOTAL-COSTS> 28,435
<OTHER-EXPENSES> 25,645
<LOSS-PROVISION> 1,111
<INTEREST-EXPENSE> (1,060)
<INCOME-PRETAX> (7,523)
<INCOME-TAX> (2,257)
<INCOME-CONTINUING> (5,266)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (5,266)
<EPS-PRIMARY> (0.88)
<EPS-DILUTED> (0.88)
</TABLE>
