Attached files

file filename
8-K - FORM 8-K - IHS Inc.d8k.htm

Exhibit 99.1

 

News Media Contact:    Investor Relations Contact:
David E. Pendery    Andy Schulz
IHS Inc.    IHS Inc.
+1 303 397 2468    +1 303 397 2969
david.pendery@ihs.com    andy.schulz@ihs.com

IHS Inc. Reports Fourth Quarter and Full Year 2010 Results

 

 

Record quarterly revenue of $296 million, up 15%

 

 

Adjusted EBITDA of $90.1 million, or 30.4% of revenue for the quarter

 

 

EPS of $0.64 and adjusted EPS of $0.81 for the quarter

 

 

New $1 billion unsecured credit facility signed

ENGLEWOOD, Colo. (January 6, 2011) – IHS Inc. (NYSE: IHS), a leading global source of critical information and insight, today reported results for the fourth quarter and full year ended November 30, 2010. Revenue for the fourth quarter of 2010 totaled $296 million, a 15 percent increase over fourth quarter 2009 revenue of $257 million. Net income attributable to IHS for the fourth quarter of 2010 was $41.5 million, or $0.64 per diluted share, compared to fourth quarter 2009 net income attributable to IHS of $41.2 million, or $0.64 per diluted share. Revenue for fiscal year 2010 totaled $1.075 billion, up 11 percent over the prior year total of $967 million. Net income attributable to IHS for the full year 2010 was $141 million, or $2.18 per diluted share, compared to full year 2009 net income attributable to IHS of $135 million, or $2.11 per diluted share.

Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) totaled $90.1 million for the fourth quarter of 2010, up 16 percent from $77.8 million in the fourth quarter of 2009. Adjusted earnings per diluted share were $0.81 for the fourth quarter of 2010, an increase of eight percent over the prior-year period. Adjusted EBITDA for fiscal year 2010 totaled $325 million, up 17 percent from $279 million in 2009. Adjusted earnings per diluted share were $2.96 for fiscal 2010, an increase of 13 percent over the prior-year period. Adjusted EBITDA and adjusted earnings per share are non-GAAP (Generally Accepted Accounting Principles) financial measures used by management to measure operating performance. Please see the end of this release for more information about these non-GAAP measures.

 

1


“It was a record year for us. We earned more Adjusted EBITDA in the fourth quarter of 2010 than we did in all of 2005, just five short years ago,” said Jerre Stead, IHS chairman and chief executive officer. “With strengthening organic growth, continued margin expansion and healthy free cash flow generation, we finished the year on a high note and enter 2011 with strong momentum.”

Fourth Quarter 2010 Details

Revenue for the fourth quarter of 2010 totaled $296 million, a 15 percent increase over fourth-quarter 2009 revenue of $257 million. The revenue increase was driven by six percent organic growth, 10 percent acquisitive growth, and was offset one percent by foreign currency movements. The subscription-based business grew seven percent organically and represented 76% of total revenue. The company continued to grow its business overall in all three regions. The Americas (North and South America) segment increased its revenue during the fourth quarter by $22.5 million, or 14 percent, to $180 million. The EMEA (Europe, Middle East and Africa) segment grew its fourth quarter revenue by $9.3 million, or 12 percent, to $88.1 million. The APAC (Asia Pacific) segment’s revenue was up $7.3 million, or 36 percent, to $27.6 million.

Adjusted EBITDA for the fourth quarter of 2010 was $90.1 million, up $12.3 million, or 16 percent, over the prior-year period. Operating income increased $2.0 million, or four percent, to $55.6 million. Americas’ operating income increased $4.0 million, or eight percent, to $55.5 million. EMEA’s operating income was up $2.6 million, or 13 percent, to $21.9 million. APAC’s operating income grew $1.9 million, or 28 percent, to $8.8 million.

Full Year 2010

Revenue for the year ended November 30, 2010, totaled $1.075 billion, an 11 percent increase over 2009 revenue of $967 million. Revenue growth was comprised of five percent organic, five percent acquisitive, and one percent from foreign currency movements. The subscription-based portion of the business grew six percent organically and represented 78 percent of total revenue. The company continued to grow its business overall in all three regions. The Americas segment increased its revenue year over year by $68.2 million, or 11 percent, to $671 million. The EMEA segment grew its annual revenue by $24.1 million, or eight percent, to $312 million. The APAC segment’s revenue was up $15.9 million, or 21 percent, to $92.7 million.

Adjusted EBITDA for fiscal 2010 was $325 million, up $46.2 million, or 17 percent, over the prior year. Operating income increased $6.9 million, or four percent, to $187 million. Americas’ operating income increased $11.7 million, or 6 percent, to $203 million. EMEA’s operating income was up $9.1 million, or 15 percent, to $69.7 million. APAC’s operating income grew $4.9 million, or 20 percent, to $29.6 million.

 

2


Net income attributable to IHS for the year ended November 30, 2010, increased $6.4 million, or five percent, to $141 million, or $2.18 per diluted share.

Cash Flows

IHS generated $266 million of cash flow from operations during the year ended November 30, 2010, representing a 13 percent increase over last year’s $235 million.

Balance Sheet

IHS ended fourth quarter 2010 with $201 million of cash and cash equivalents and $294 million of debt.

New, Expanded $1 Billion Unsecured Credit Facility

On January 5, 2011, IHS completed a $1 billion syndicated bank credit facility consisting of a $300 million term loan and a $700 million revolver. Both loans are unsecured with a five-year tenor expiring in January 2016. The interest rates for borrowing under both loans range from the applicable LIBOR plus 1.25% to 2.00%, depending upon our leverage, which is capped at three times under this agreement.

“We elected to implement a new credit facility since there were less than two years remaining on our prior credit facility, and as market conditions had improved substantially,” stated Michael J. Sullivan, IHS executive vice president and chief financial officer. “In completing the new $1 billion credit facility, we added capacity to fund acquisitions.”

Outlook (forward-looking statement)

For the year ending November 30, 2011, IHS expects:

 

   

All-in revenue in a range of $1.21 to $1.25 billion; and

 

   

All-in adjusted EBITDA in a range of $378 to $388 million.

Additionally, for the year ending November 30, 2011, we also expect:

 

   

Depreciation and amortization expense to be approximately $75 million;

 

   

Net interest expense of approximately $7 million;

 

   

Stock-based compensation expense to be approximately $80 million;

 

   

Net pension expense to be approximately $11 million;

 

   

An adjusted tax rate of approximately 28 percent; and

 

   

Fully diluted shares to be approximately 66 million.

The above outlook assumes constant currencies and no further acquisitions, restructurings or unanticipated events.

See discussion of adjusted EBITDA and non-GAAP financial measures at the end of this release.

 

3


As previously announced, IHS will hold a conference call to discuss fourth quarter and full year 2010 results on January 6, 2011, at 3:00 p.m. MDT (5:00 p.m. EDT). The conference call will be simultaneously webcast on the company’s website: www.ihs.com.

Use of Non-GAAP Financial Measures

Non-GAAP results are presented only as a supplement to the financial statements based on U.S. generally accepted accounting principles (GAAP). The non-GAAP financial information is provided to enhance the reader’s understanding of our financial performance, but no non-GAAP measure should be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures, such as adjusted EBITDA and adjusted earnings per diluted share, are provided within the schedules attached to this release.

EBITDA is defined as net income plus or minus net interest plus income taxes, depreciation and amortization. Adjusted EBITDA excludes non-cash items, gains and losses on sales of assets, restructuring charges and other items that management does not utilize in assessing our operating performance (as further described in the attached financial schedules). Adjusted earnings per diluted share exclude similar non-cash items as adjusted EBITDA. None of these non-GAAP financial measures are recognized terms under GAAP and do not purport to be an alternative to net income as an indicator of operating performance or any other GAAP measure.

Management uses these non-GAAP measures in its operational and financial decision-making, believing that it is useful to eliminate certain items in order to focus on what it deems to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. As a result, internal management reports used during monthly operating reviews feature the adjusted EBITDA and adjusted earnings per diluted share metrics. Management also believes that investors may find non-GAAP financial measures useful for the same reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. EBITDA, adjusted EBITDA, and adjusted earnings per diluted share are also used by research analysts, investment bankers and lenders to assess our operating performance. For example, a measure similar to EBITDA is required by the lenders under our credit facility.

Because not all companies use identical calculations, our presentation of non-GAAP financial measures may not be comparable to other similarly-titled measures of other companies. However, these measures can still be useful in evaluating our performance against our peer companies because management believes the measures provide users with valuable insight into key components of GAAP financial disclosures. For example, a company with greater GAAP net income may not be as appealing to investors if its net income is more heavily comprised of gains on asset sales. Likewise, eliminating the effects of interest income and expense moderates the impact of a company’s capital structure on its performance.

 

4


All of the items included in the reconciliation from net income to adjusted EBITDA are either (i) non-cash items (e.g., depreciation and amortization and stock-based compensation expense) or (ii) items that management does not consider to be useful in assessing our operating performance (e.g., income taxes, restructurings and gain on sale of assets). In the case of the non-cash items, management believes that investors can better assess our operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect our ability to generate free cash flow or invest in our business. For example, by eliminating depreciation and amortization from EBITDA, users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items, management believes that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

IHS Forward-Looking Statements:

This release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts. Such statements may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Forward-looking statements are generally identified by the words “expect,” “anticipate,” “believe,” “intend,” “estimate,” “plan” and similar expressions. Although IHS and its management believe that the expectations reflected in such forward-looking statements are reasonable, investors are cautioned that forward-looking information and statements are subject to various risks and uncertainties—many of which are difficult to predict and generally beyond the control of IHS—that could cause actual results and developments to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. These risks and uncertainties include those discussed or identified by IHS from time to time in its public filings. Other than as required by applicable law, IHS does not undertake any obligation to update or revise any forward-looking information or statements. Please consult our public filings at www.sec.gov or www.ihs.com.

About IHS Inc. (www.ihs.com)

IHS (NYSE: IHS) is a leading source of information and insight in pivotal areas that shape today’s business landscape: energy, economics, geopolitical risk, sustainability and supply chain management. Businesses and governments around the globe rely on the comprehensive content, expert independent analysis and flexible delivery methods of IHS to make high-impact decisions and develop strategies with speed and confidence. IHS has been in business since 1959 and became a publicly traded company on the New York Stock Exchange in 2005. Headquartered in Englewood, Colorado, USA, IHS employs more than 4,400 people in more than 30 countries around the world.

IHS is a registered trademark of IHS Inc. All other company and product names may be trademarks of their respective owners. Copyright © 2011 IHS Inc. All rights reserved.

###

 

5


IHS INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per-share amounts)

 

     November 30,     November 30,  
     2010     2009  
     (Unaudited)        

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 200,735      $ 124,201   

Accounts receivable, net

     256,552        203,500   

Deferred subscription costs

     41,449        40,279   

Deferred income taxes

     33,532        30,970   

Other

     20,466        14,284   
                

Total current assets

     552,734        413,234   

Non-current assets:

    

Property and equipment, net

     93,193        74,798   

Intangible assets, net

     384,568        309,795   

Goodwill, net

     1,120,830        875,742   

Other

     4,377        2,019   
                

Total non-current assets

     1,602,968        1,262,354   
                

Total assets

   $ 2,155,702      $ 1,675,588   
                

Liabilities and stockholders’ equity

    

Current liabilities:

    

Short-term debt

   $ 19,054      $ 92,577   

Accounts payable

     35,854        26,470   

Accrued compensation

     51,233        44,196   

Accrued royalties

     24,338        25,666   

Other accrued expenses

     51,307        39,385   

Income tax payable

     4,350        1,720   

Deferred subscription revenue

     392,132        319,163   
                

Total current liabilities

     578,268        549,177   

Long-term debt

     275,095        141   

Accrued pension liability

     25,104        19,194   

Accrued post-retirement benefits

     10,056        9,914   

Deferred income taxes

     73,586        68,334   

Other liabilities

     17,512        15,150   

Commitments and contingencies

    

Stockholders’ equity:

    

Class A common stock, $0.01 par value per share, 160,000,000 and 80,000,000 shares authorized; 66,250,283 and 64,801,035 shares issued; 64,248,547 and 63,283,947 shares outstanding at November 30, 2010 and 2009, respectively

     662        648   

Additional paid-in capital

     541,108        472,791   

Treasury stock, at cost; 2,001,736 and 1,517,088 shares at November 30, 2010 and 2009, respectively

     (101,554     (75,112

Retained earnings

     860,497        719,182   

Accumulated other comprehensive loss

     (124,632     (103,831
                

Total stockholders’ equity

     1,176,081        1,013,678   
                

Total liabilities and stockholders’ equity

   $ 2,155,702      $ 1,675,588   
                

 

6


IHS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per-share amounts)

 

     Three Months Ended November 30,     Year Ended November 30,  
     2010     2009     2010     2009  
     (Unaudited)           (Unaudited)        

Revenue:

        

Products

   $ 259,234      $ 221,596      $ 937,383      $ 840,129   

Services

     36,952        35,532        138,077        127,171   
                                

Total revenue

     296,186        257,128        1,075,460        967,300   

Operating expenses:

        

Cost of revenue:

        

Products

     104,400        88,474        383,499        339,950   

Services

     19,543        19,188        74,379        69,996   
                                

Total cost of revenue (includes stock-based compensation expense of $430; $654; $3,633 and $2,564 for the three months and years ended November 30, 2010 and 2009, respectively)

     123,943        107,662        457,878        409,946   

Selling, general and administrative (includes stock-based compensation expense of $16,320; $12,196; $62,841 and $54,548 for the three months and years ended November 30, 2010 and 2009, respectively)

     98,098        84,095        358,012        332,518   

Depreciation and amortization

     16,969        13,115        59,474        49,146   

Restructuring charges (credits)

     —          (319     9,022        (735

Gain on sales of assets, net

     —          (365     —          (365

Net periodic pension and post-retirement expense (income)

     1,205        (627     4,784        (2,684

Other expense (income), net

     399        (3     (453     (412
                                

Total operating expenses

     240,614        203,558        888,717        787,414   
                                

Operating income

     55,572        53,570        186,743        179,886   

Interest income

     269        306        655        1,088   

Interest expense

     (963     (540     (2,036     (2,217
                                

Non-operating income (expense), net

     (694     (234     (1,381     (1,129
                                

Income from continuing operations before income taxes

     54,878        53,336        185,362        178,757   

Provision for income taxes

     (13,499     (12,262     (43,993     (41,512
                                

Income from continuing operations

     41,379        41,074        141,369        137,245   

Income (loss) from discontinued operations, net

     76        125        (54     (138
                                

Net income

     41,455        41,199        141,315        137,107   

Less: Net income attributable to noncontrolling interests

     —          —          —          (2,144
                                

Net income attributable to IHS Inc.

   $ 41,455      $ 41,199      $ 141,315      $ 134,963   
                                

Basic earnings per share:

        

Income from continuing operations attributable to IHS Inc.

   $ 0.64      $ 0.65      $ 2.21      $ 2.14   

Income (loss) from discontinued operations, net

     —          —          —          —     
                                

Net income attributable to IHS Inc. (1)

   $ 0.65      $ 0.65      $ 2.21      $ 2.14   
                                

Weighted average shares used in computing basic earnings per share

     64,216        63,227        63,964        63,055   
                                

Diluted earnings per share:

        

Income from continuing operations attributable to IHS Inc.

   $ 0.64      $ 0.64      $ 2.18      $ 2.11   

Income (loss) from discontinued operations, net

     —          —          —          —     
                                

Net income attributable to IHS Inc. (1)

   $ 0.64      $ 0.64      $ 2.18      $ 2.11   
                                

Weighted average shares used in computing diluted earnings per share

     65,155        64,252        64,719        63,940   
                                
(1) Note: amounts may not sum due to rounding.

 

7


IHS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

     Year Ended November 30,  
     2010     2009  
     (Unaudited)        

Operating activities:

    

Net income

   $ 141,315      $ 137,107   

Reconciliation of net income to net cash provided by operating activities:

    

Depreciation and amortization

     59,474        49,146   

Stock-based compensation expense

     66,474        57,112   

Gain on sale of assets, net

     —          (365

Excess tax benefit from stock-based compensation

     (5,024     (13,072

Non-cash net periodic pension and post-retirement expense (income)

     3,407        (4,006

Deferred income taxes

     (3,471     18,272   

Change in assets and liabilities:

    

Accounts receivable, net

     (37,886     19,476   

Other current assets

     (2,565     205   

Accounts payable

     3,017        (13,280

Accrued expenses

     (800     (13,334

Income tax payable

     6,547        (2,606

Deferred subscription revenue

     36,268        712   

Other liabilities

     (568     (673
                

Net cash provided by operating activities

     266,188        234,694   

Investing activities:

    

Capital expenditures on property and equipment

     (31,836     (27,739

Acquisitions of businesses, net of cash acquired

     (334,514     (125,379

Intangible assets acquired

     —          (5,300

Change in other assets

     (186     1,501   

Settlements of forward contracts

     (424     830   

Proceeds from sale of assets and investment in affiliate

     —          2,049   
                

Net cash used in investing activities

     (366,960     (154,038

Financing activities:

    

Proceeds from borrowings

     245,000        179,000   

Repayment of borrowings

     (43,300     (183,297

Excess tax benefit from stock-based compensation

     5,024        13,072   

Proceeds from the exercise of employee stock options

     1,320        2,112   

Repurchases of common stock

     (26,442     (10,480
                

Net cash provided by financing activities

     181,602        407   
                

Foreign exchange impact on cash balance

     (4,296     12,098   
                

Net increase in cash and cash equivalents

     76,534        93,161   

Cash and cash equivalents at the beginning of the period

     124,201        31,040   
                

Cash and cash equivalents at the end of the period

   $ 200,735      $ 124,201   
                

 

8


IHS INC.

SUPPLEMENTAL REVENUE DISCLOSURE

(In thousands)

 

     Three Months Ended November 30,      Year Ended November 30,  
     2010      2009      2010      2009  
     (Unaudited)      (Unaudited)  

Revenue by transaction type:

           

Subscription

   $ 225,586       $ 195,251       $ 836,039       $ 749,123   

Consulting

     19,031         19,183         62,331         60,496   

Transaction

     19,403         14,704         64,162         58,980   

Other

     32,166         27,990         112,928         98,701   
                                   

Total revenue

   $ 296,186       $ 257,128       $ 1,075,460       $ 967,300   
                                   

 

     Three Months Ended November 30,      Year Ended November 30,  
     2010      2009      2010      2009  
     (Unaudited)      (Unaudited)  

Revenue by information domain:

           

Energy

   $ 121,800       $ 113,200       $ 472,240       $ 448,798   

Product Lifecycle

     96,276         78,852         344,935         298,968   

Security

     30,818         29,885         112,061         105,566   

Environment

     23,102         12,427         61,015         33,195   

Macroeconomic Forecasting and Intersection

     24,190         22,764         85,209         80,773   
                                   

Total revenue

   $ 296,186       $ 257,128       $ 1,075,460       $ 967,300   
                                   

 

9


IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO

MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

 

     Three Months Ended November 30,     Year Ended November 30,  
     2010     2009     2010     2009  
     (Unaudited)  

Net income attributable to IHS Inc.

   $ 41,455      $ 41,199      $ 141,315      $ 134,963   

Interest income

     (269     (306     (655     (1,088

Interest expense

     963        540        2,036        2,217   

Provision for income taxes

     13,499        12,262        43,993        41,512   

Depreciation and amortization

     16,969        13,115        59,474        49,146   
                                

EBITDA

     72,617        66,810        246,163        226,750   

Stock-based compensation expense

     16,750        12,850        66,474        57,112   

Restructuring charges (credits)

     —          (319     9,022        (735

Gain on sales of assets, net

     —          (365     —          (365

Non-cash net periodic pension and post-retirement expense (income)

     852        (1,002     3,407        (4,006

(Income) loss from discontinued operations, net

     (76     (125     54        138   
                                

Adjusted EBITDA

   $ 90,143      $ 77,849      $ 325,120      $ 278,894   
                                

 

10


IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO

MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

 

     Three Months Ended
November 30,
 
     2010     2009  
     (Unaudited)  

Americas

   $ 180,430      $ 157,973   

EMEA

     88,133        78,799   

APAC

     27,623        20,356   

Shared Services

     —          —     
                

Revenue

   $ 296,186      $ 257,128   
                

Americas

   $ 55,541      $ 51,531   

EMEA

     21,935        19,372   

APAC

     8,825        6,879   

Shared Services

     (30,729     (24,212
                

Operating income

   $ 55,572      $ 53,570   
                

 

     Three Months Ended November 30, 2010  
     Americas      EMEA      APAC      Shared
Services
    Total  
     (Unaudited)  

Operating income

   $ 55,541       $ 21,935       $ 8,825       $ (30,729   $ 55,572   

Adjustments:

             

Stock-based compensation expense

     —           —           —           16,750        16,750   

Depreciation and amortization

     12,671         3,643         80         575        16,969   

Non-cash net periodic pension and post-retirement expense

     —           —           —           852        852   
                                           

Adjusted EBITDA

   $ 68,212       $ 25,578       $ 8,905       $ (12,552   $ 90,143   
                                           

 

     Three Months Ended November 30, 2009  
     Americas     EMEA     APAC      Shared
Services
    Total  
     (Unaudited)  

Operating income

   $ 51,531      $ 19,372      $ 6,879       $ (24,212   $ 53,570   

Adjustments:

           

Stock-based compensation expense

     —          —          —           12,850        12,850   

Depreciation and amortization

     8,589        3,971        37         518        13,115   

Restructuring credits

     (70     (25     —           (224     (319

Gain on sales of assets, net

     (147     (218     —           —          (365

Non-cash net periodic pension and post-retirement income

     —          —          —           (1,002     (1,002
                                         

Adjusted EBITDA

   $ 59,903      $ 23,100      $ 6,916       $ (12,070   $ 77,849   
                                         

 

11


IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO

MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

 

     Year Ended
November 30,
 
     2010     2009  
     (Unaudited)  

Americas

   $ 670,811      $ 602,641   

EMEA

     311,916        287,855   

APAC

     92,733        76,804   

Shared Services

     —          —     
                

Revenue

   $ 1,075,460      $ 967,300   
                

Americas

   $ 203,451      $ 191,754   

EMEA

     69,689        60,576   

APAC

     29,574        24,650   

Shared Services

     (115,971     (97,094
                

Operating income

   $ 186,743      $ 179,886   
                

 

     Year Ended November 30, 2010  
     Americas      EMEA      APAC      Shared
Services
    Total  
     (Unaudited)  

Operating income

   $ 203,451       $ 69,689       $ 29,574       $ (115,971   $ 186,743   

Adjustments:

             

Stock-based compensation expense

     —           —           —           66,474        66,474   

Depreciation and amortization

     41,884         15,257         154         2,179        59,474   

Restructuring charges

     7,634         1,338         50         —          9,022   

Non-cash net periodic pension and post-retirement expense

     —           —           —           3,407        3,407   
                                           

Adjusted EBITDA

   $ 252,969       $ 86,284       $ 29,778       $ (43,911   $ 325,120   
                                           

 

     Year Ended November 30, 2009  
     Americas     EMEA     APAC      Shared
Services
    Total  
     (Unaudited)  

Operating income

   $ 191,754      $ 60,576      $ 24,650       $ (97,094   $ 179,886   

Adjustments:

           

Stock-based compensation expense

     —          —          —           57,112        57,112   

Depreciation and amortization

     31,750        14,927        115         2,354        49,146   

Restructuring credits

     (127     (136     —           (472     (735

Gain on sales of assets, net

     (147     (218     —           —          (365

Non-cash net periodic pension and post-retirement income

     —          —          —           (4,006     (4,006

Net income attributable to noncontrolling interest

     —          (2,144     —           —          (2,144
                                         

Adjusted EBITDA

   $ 223,230      $ 73,005      $ 24,765       $ (42,106   $ 278,894   
                                         

 

12


IHS INC.

SUPPLEMENTAL INFORMATION

(In thousands, except per-share amounts)

 

     Three Months Ended November 30,     Year Ended November 30,  
     2010     2009     2010     2009  
     (Unaudited)  

Net cash provided by operating activities

   $ 44,873      $ 61,995      $ 266,188      $ 234,694   

Capital expenditures on property and equipment

     (8,649     (9,867     (31,836     (27,739
                                

Free cash flow

   $ 36,224      $ 52,128      $ 234,352      $ 206,955   
                                
     Three Months Ended November 30,  
     2010     2009  
     Pre-tax     After tax     Pre-tax     After tax  
     (Unaudited)  

Stock-based compensation expense

   $ 16,750      $ 10,648      $ 12,850      $ 8,094   

Restructuring charge (credit)

   $ —        $ —        $ (319   $ (202

Gain on sale of assets, net

   $ —        $ —        $ (365   $ (309

Non-cash net periodic pension and post-retirement expense (income)

   $ 852      $ 528      $ (1,002   $ (622

Income from discontinued operations, net

   $ (97   $ (76   $ (224   $ (125
     Year Ended November 30,  
     2010     2009  
     Pre-tax     After tax     Pre-tax     After tax  
     (Unaudited)  

Stock-based compensation expense

   $ 66,474      $ 42,259      $ 57,112      $ 35,981   

Restructuring charges (credits)

   $ 9,022      $ 5,594      $ (735   $ (478

Gain on sale of assets, net

   $ —        $ —        $ (365   $ (309

Non-cash net periodic pension and post-retirement expense (income)

   $ 3,407      $ 2,113      $ (4,006   $ (2,483

Loss from discontinued operations, net

   $ 68      $ 54      $ 70      $ 138   
     Three Months Ended November 30,     Year Ended November 30,  
     2010     2009     2010     2009  
     (Unaudited)  

Earnings per diluted share

   $ 0.64      $ 0.64      $ 2.18      $ 2.11   

Stock-based compensation expense

     0.16        0.13        0.65        0.56   

Restructuring charges (credit)

     —          —          0.09        (0.01

Gain on sale of assets, net

     —          —          (0.00     (0.00

Non-cash net periodic pension and post-retirement expense (income)

     0.01        (0.01     0.03        (0.04

(Income) / Loss from discontinued operations, net

     (0.00     (0.00     (0.00     (0.00
                                

Adjusted earnings per diluted share

   $ 0.81      $ 0.75      $ 2.96      $ 2.62   
                                

Note: amounts may not sum due to rounding.

        

 

13