Attached files
file | filename |
---|---|
8-K - 8-K - IHS Inc. | a12-10778_48k.htm |
Exhibit 99.1
News Release |
FOR IMMEDIATE RELEASE
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 Second Quarter 2012 Results
· Quarterly revenue of $387 million, up 20%
· 7% organic revenue growth rate overall, including 8% for subscription-based business
· Adjusted EBITDA of $120 million, or 31.0% of revenue for the quarter
· EPS of $0.66 and Adjusted EPS of $0.97 for the quarter
ENGLEWOOD, Colo. (June 18, 2012) - IHS Inc. (NYSE: IHS), the leading global source of information and analytics, today reported results for the second quarter ended May 31, 2012. Revenue for the second quarter of 2012 totaled $387 million, a 20 percent increase over second quarter 2011 revenue of $323 million. Net income for the second quarter of 2012 was $44 million, or $0.66 per diluted share, compared to second quarter 2011 net income of $40 million, or $0.61 per diluted share.
Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) totaled $120 million for the second quarter of 2012, up 26 percent from $95 million in the second quarter of 2011. Adjusted earnings per diluted share were $0.97 for the second quarter of 2012, an increase of 17 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.
Strong second-quarter results were highlighted by solid top-line growth, meaningful margin expansion, robust free cash flow generation, new product introduction and continued investment in the future of our company, said Jerre Stead, IHS chairman and chief executive officer. We finished the first half of the year with momentum and expect to deliver an even better second half of 2012.
Second Quarter 2012 Details
Revenue for the second quarter of 2012 totaled $387 million, a 20 percent increase over second-quarter 2011 revenue of $323 million. The revenue increase was driven by seven percent organic growth and 14 percent acquisitive growth, with foreign currency movements decreasing one percent. The subscription-based business grew eight percent organically and represented 74 percent of total revenue.
|
|
Three Months Ended May 31, |
|
Absolute |
|
Organic |
|
Six Months Ended May 31, |
|
Absolute |
|
Organic |
| ||||||||
|
|
2012 |
|
2011 |
|
% change |
|
% change |
|
2012 |
|
2011 |
|
% change |
|
% change |
| ||||
Subscription revenue |
|
$ |
287,254 |
|
$ |
250,372 |
|
15 |
% |
8 |
% |
$ |
560,644 |
|
$ |
483,991 |
|
16 |
% |
8 |
% |
Non-subscription revenue |
|
99,905 |
|
72,749 |
|
37 |
% |
4 |
% |
169,258 |
|
132,273 |
|
28 |
% |
(3 |
)% | ||||
Total revenue |
|
$ |
387,159 |
|
$ |
323,121 |
|
20 |
% |
7 |
% |
$ |
729,902 |
|
$ |
616,264 |
|
18 |
% |
6 |
% |
The company continued to grow its business overall in all three of its operating regions. The Americas segment increased its revenue during the second quarter by $36 million, or 18 percent, to $230 million. The EMEA segment grew its second quarter revenue by $18 million, or 19 percent, to $114 million. The APAC segments revenue was up $10 million, or 31 percent, to $43 million.
Adjusted EBITDA for the second quarter of 2012 was $120 million, up $25 million, or 26 percent, over the prior-year period. Operating income increased $8 million, or 15 percent, to $60 million. Americas operating income increased $14 million, or 25 percent, to $69 million. EMEAs operating income was up $4 million, or 22 percent, to $24 million. APACs operating income grew $2 million, or 17 percent, to $11 million.
Year-to-Date 2012
Revenue for the six months ended May 31, 2012, increased $114 million, or 18 percent, to $730 million. Organic revenue growth was six percent overall and eight percent for the subscription-based portion of the business. Acquisitions added 14 percent, and foreign currency movements decreased revenue by one percent during the first six months of 2012. The Americas segment grew its revenue during the six months ended May 31, 2012, by $63 million, or 17 percent, to $437 million. The EMEA segment increased its year-to-date 2012 revenue by $33 million, or 19 percent, to $213 million. The APAC segment increased its revenue by $17 million, or 28 percent, to $80 million during the first six months of 2012.
Adjusted EBITDA for year-to-date 2012 increased $42 million, or 23 percent, to $224 million. Operating income increased $1 million, or one percent, year-over-year to $96 million. Americas operating income was $120 million, up $16 million, or 15 percent, over the prior-year period. EMEA grew its year-to-date 2012 operating income to $45 million, up $9 million, or 24 percent, over the same period of 2011. APACs operating income was $19 million, an increase of $1 million, or 8 percent, over last year.
Net income for the six months ended May 31, 2012 decreased $4 million, or six percent, to $68 million, or $1.02 per diluted share.
Cash Flows
Excluding a $57 million pension funding contribution, IHS generated $235 million of cash flow from operations during the six months ended May 31, 2012, representing a 17 percent increase over last years $201 million.
Balance Sheet
IHS ended the second quarter of 2012 with $268 million of cash and cash equivalents and $844 million of debt.
Outlook (forward-looking statement)
For the year ending November 30, 2012, IHS is raising guidance and expects:
· All-in revenue in a range of $1.53 to $1.58 billion, including an organic growth rate expected to be between 7-10 percent
· All-in Adjusted EBITDA in a range of $495 to $505 million
· Adjusted EPS between $3.88 and $4.01
We also expect that depreciation and amortization expense will be approximately $119 million for the year ending November 30, 2012, which reflects the impact of recently completed acquisitions.
The above outlook assumes no further currency movements, acquisitions (and does not include the recently announced agreement to acquire GlobalSpec, Inc.), pension mark-to-market adjustments or unanticipated events.
Importantly, our guidance increase is net of the expected full-year negative impact of $11 million to revenue with minimal impact to Adjusted EBITDA stemming from adverse currency movements, said Richard Walker, IHS executive vice president and chief financial officer.
See discussion of Adjusted EBITDA and non-GAAP financial measures at the end of this release.
As previously announced, IHS will hold a conference call to discuss second quarter 2012 results on June 18, 2012, at 5:00 p.m. EDT. The conference call will be simultaneously webcast on the companys 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 readers 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 further excludes (i) non-cash items (e.g., stock-based compensation expense and non-cash pension and postretirement expense) and (ii) items that management does not consider to be useful in assessing our operating performance (e.g., acquisition-related costs, restructuring charges, income or loss from discontinued operations, and gain or loss on sale of assets). Adjusted earnings per diluted share exclude similar 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 many of our investors, research analysts, investment bankers, and lenders to assess our operating performance. For example, a measure similar to Adjusted EBITDA is required by the lenders under our term loan and revolving credit agreement.
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 companys capital structure on its performance.
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, stock-based compensation, non-cash pension and postretirement expense) or (ii) items that we do not consider to be useful in assessing our operating performance (e.g., income taxes, acquisition-related costs, restructuring charges, income or loss from discontinued operations, and gain or loss 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 the leading source of information, insight and analytics in critical areas that shape todays business landscape. Businesses and governments in more than 165 countries 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, incorporated in the State of Delaware in 1994, and became a publicly traded company on the New York Stock Exchange in 2005. Headquartered in Englewood, Colorado, USA, IHS employs more than 6,000 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.
© 2012 IHS Inc. All rights reserved.
###
IHS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except for share and per-share amounts)
|
|
As of |
|
As of |
| ||
|
|
May 31, 2012 |
|
November 30, 2011 |
| ||
|
|
(Unaudited) |
|
(Audited) |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
268,215 |
|
$ |
234,685 |
|
Accounts receivable, net |
|
289,055 |
|
326,009 |
| ||
Income tax receivable |
|
22,264 |
|
25,194 |
| ||
Deferred subscription costs |
|
51,363 |
|
43,136 |
| ||
Deferred income taxes |
|
45,846 |
|
45,253 |
| ||
Other |
|
31,195 |
|
23,801 |
| ||
Total current assets |
|
707,938 |
|
698,078 |
| ||
Non-current assets: |
|
|
|
|
| ||
Property and equipment, net |
|
146,236 |
|
128,418 |
| ||
Intangible assets, net |
|
524,332 |
|
514,949 |
| ||
Goodwill, net |
|
1,801,317 |
|
1,722,312 |
| ||
Prepaid pension asset |
|
9,814 |
|
|
| ||
Other |
|
8,982 |
|
9,280 |
| ||
Total non-current assets |
|
2,490,681 |
|
2,374,959 |
| ||
Total assets |
|
$ |
3,198,619 |
|
$ |
3,073,037 |
|
Liabilities and stockholders equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Short-term debt |
|
$ |
170,196 |
|
$ |
144,563 |
|
Accounts payable |
|
38,648 |
|
32,428 |
| ||
Accrued compensation |
|
46,323 |
|
57,516 |
| ||
Accrued royalties |
|
24,149 |
|
26,178 |
| ||
Other accrued expenses |
|
58,762 |
|
69,000 |
| ||
Deferred revenue |
|
544,390 |
|
487,172 |
| ||
Total current liabilities |
|
882,468 |
|
816,857 |
| ||
Long-term debt |
|
673,865 |
|
658,911 |
| ||
Accrued pension liability |
|
7,674 |
|
59,460 |
| ||
Accrued postretirement benefits |
|
9,092 |
|
9,200 |
| ||
Deferred income taxes |
|
126,958 |
|
123,895 |
| ||
Other liabilities |
|
19,014 |
|
19,985 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Class A common stock, $0.01 par value per share, 160,000,000 shares authorized, 67,621,367 and 67,527,344 shares issued, and 65,756,827 and 65,121,884 shares outstanding at May 31, 2012 and November 30, 2011, respectively |
|
676 |
|
675 |
| ||
Additional paid-in capital |
|
650,915 |
|
636,440 |
| ||
Treasury stock, at cost: 1,864,540 and 2,405,460 shares at May 31, 2012 and November 30, 2011, respectively |
|
(111,091 |
) |
(133,803 |
) | ||
Retained earnings |
|
998,285 |
|
930,619 |
| ||
Accumulated other comprehensive loss |
|
(59,237 |
) |
(49,202 |
) | ||
Total stockholders equity |
|
1,479,548 |
|
1,384,729 |
| ||
Total liabilities and stockholders equity |
|
$ |
3,198,619 |
|
$ |
3,073,037 |
|
IHS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except for per-share amounts)
(Unaudited)
|
|
Three Months Ended May 31, |
|
Six Months Ended May 31, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
Products |
|
$ |
326,517 |
|
$ |
276,082 |
|
$ |
624,498 |
|
$ |
536,678 |
|
Services |
|
60,642 |
|
47,039 |
|
105,404 |
|
79,586 |
| ||||
Total revenue |
|
387,159 |
|
323,121 |
|
729,902 |
|
616,264 |
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of revenue: |
|
|
|
|
|
|
|
|
| ||||
Products |
|
135,532 |
|
114,759 |
|
260,354 |
|
222,799 |
| ||||
Services |
|
29,739 |
|
26,446 |
|
51,507 |
|
45,072 |
| ||||
Total cost of revenue (includes stock-based compensation expense of $1,662; $930; $2,979 and $1,784 for the three and six months ended May 31, 2012 and 2011, respectively) |
|
165,271 |
|
141,205 |
|
311,861 |
|
267,871 |
| ||||
Selling, general and administrative (includes stock-based compensation expense of $24,812; $18,361; $57,415 and $39,605 for the three and six months ended May 31, 2012 and 2011, respectively) |
|
126,845 |
|
105,668 |
|
252,021 |
|
207,440 |
| ||||
Depreciation and amortization |
|
28,992 |
|
20,714 |
|
55,293 |
|
38,915 |
| ||||
Restructuring charges |
|
3,628 |
|
702 |
|
11,113 |
|
702 |
| ||||
Acquisition-related costs |
|
501 |
|
1,243 |
|
1,368 |
|
4,549 |
| ||||
Net periodic pension and postretirement expense |
|
1,997 |
|
775 |
|
3,997 |
|
1,548 |
| ||||
Other expense (income), net |
|
(566 |
) |
108 |
|
(1,302 |
) |
613 |
| ||||
Total operating expenses |
|
326,668 |
|
270,415 |
|
634,351 |
|
521,638 |
| ||||
Operating income |
|
60,491 |
|
52,706 |
|
95,551 |
|
94,626 |
| ||||
Interest income |
|
247 |
|
306 |
|
419 |
|
491 |
| ||||
Interest expense |
|
(4,886 |
) |
(2,145 |
) |
(9,780 |
) |
(3,807 |
) | ||||
Non-operating expense, net |
|
(4,639 |
) |
(1,839 |
) |
(9,361 |
) |
(3,316 |
) | ||||
Income from continuing operations before income taxes |
|
55,852 |
|
50,867 |
|
86,190 |
|
91,310 |
| ||||
Provision for income taxes |
|
(11,661 |
) |
(11,049 |
) |
(18,524 |
) |
(19,768 |
) | ||||
Income from continuing operations |
|
44,191 |
|
39,818 |
|
67,666 |
|
71,542 |
| ||||
Income from discontinued operations, net |
|
|
|
123 |
|
|
|
336 |
| ||||
Net income |
|
$ |
44,191 |
|
$ |
39,941 |
|
$ |
67,666 |
|
$ |
71,878 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.67 |
|
$ |
0.61 |
|
$ |
1.03 |
|
$ |
1.10 |
|
Income from discontinued operations, net |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
0.01 |
|
Net income |
|
$ |
0.67 |
|
$ |
0.61 |
|
$ |
1.03 |
|
$ |
1.11 |
|
Weighted average shares used in computing basic earnings per share |
|
65,876 |
|
64,952 |
|
65,696 |
|
64,784 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings per share: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.66 |
|
$ |
0.61 |
|
$ |
1.02 |
|
$ |
1.09 |
|
Income from discontinued operations, net |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
0.01 |
|
Net income |
|
$ |
0.66 |
|
$ |
0.61 |
|
$ |
1.02 |
|
$ |
1.10 |
|
Weighted average shares used in computing diluted earnings per share |
|
66,544 |
|
65,547 |
|
66,625 |
|
65,493 |
|
IHS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
Six Months Ended May 31, |
| ||||
|
|
2012 |
|
2011 |
| ||
Operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
67,666 |
|
$ |
71,878 |
|
Reconciliation of net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
55,293 |
|
38,915 |
| ||
Stock-based compensation expense |
|
60,394 |
|
41,389 |
| ||
Excess tax benefit from stock-based compensation |
|
(10,301 |
) |
(8,412 |
) | ||
Net periodic pension and postretirement expense |
|
3,997 |
|
1,407 |
| ||
Pension and postretirement contributions |
|
(65,704 |
) |
|
| ||
Deferred income taxes |
|
(7,166 |
) |
4,461 |
| ||
Change in assets and liabilities: |
|
|
|
|
| ||
Accounts receivable, net |
|
44,078 |
|
32,166 |
| ||
Other current assets |
|
(15,897 |
) |
(9,730 |
) | ||
Accounts payable |
|
5,602 |
|
1,001 |
| ||
Accrued expenses |
|
(28,916 |
) |
(24,365 |
) | ||
Income tax payable |
|
12,739 |
|
(7,781 |
) | ||
Deferred revenue |
|
55,948 |
|
60,106 |
| ||
Other liabilities |
|
441 |
|
(54 |
) | ||
Net cash provided by operating activities |
|
178,174 |
|
200,981 |
| ||
Investing activities: |
|
|
|
|
| ||
Capital expenditures on property and equipment |
|
(31,674 |
) |
(32,531 |
) | ||
Acquisitions of businesses, net of cash acquired |
|
(119,395 |
) |
(202,745 |
) | ||
Intangible assets acquired |
|
(3,700 |
) |
(2,985 |
) | ||
Change in other assets |
|
(1,851 |
) |
(2,317 |
) | ||
Settlements of forward contracts |
|
(1,522 |
) |
(3,170 |
) | ||
Net cash used in investing activities |
|
(158,142 |
) |
(243,748 |
) | ||
Financing activities: |
|
|
|
|
| ||
Proceeds from borrowings |
|
85,000 |
|
335,000 |
| ||
Repayment of borrowings |
|
(45,069 |
) |
(334,601 |
) | ||
Payment of debt issuance costs |
|
|
|
(6,326 |
) | ||
Excess tax benefit from stock-based compensation |
|
10,301 |
|
8,412 |
| ||
Proceeds from the exercise of employee stock options |
|
76 |
|
2,144 |
| ||
Repurchases of common stock |
|
(29,314 |
) |
(22,250 |
) | ||
Net cash provided by (used in) financing activities |
|
20,994 |
|
(17,621 |
) | ||
Foreign exchange impact on cash balance |
|
(7,496 |
) |
6,767 |
| ||
Net increase (decrease) in cash and cash equivalents |
|
33,530 |
|
(53,621 |
) | ||
Cash and cash equivalents at the beginning of the period |
|
234,685 |
|
200,735 |
| ||
Cash and cash equivalents at the end of the period |
|
$ |
268,215 |
|
$ |
147,114 |
|
IHS INC.
SUPPLEMENTAL REVENUE DISCLOSURE
(In thousands)
(Unaudited)
|
|
Three Months Ended May 31, |
|
Absolute |
|
Organic |
|
Six Months Ended May 31, |
|
Absolute |
|
Organic |
| ||||||||
|
|
2012 |
|
2011 |
|
% change |
|
% change |
|
2012 |
|
2011 |
|
% change |
|
% change |
| ||||
Revenue by segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Americas revenue |
|
$ |
230,468 |
|
$ |
194,860 |
|
18 |
% |
6 |
% |
$ |
437,388 |
|
$ |
374,461 |
|
17 |
% |
4 |
% |
EMEA revenue |
|
113,524 |
|
95,335 |
|
19 |
% |
9 |
% |
212,933 |
|
179,500 |
|
19 |
% |
7 |
% | ||||
APAC revenue |
|
43,167 |
|
32,926 |
|
31 |
% |
8 |
% |
79,581 |
|
62,303 |
|
28 |
% |
8 |
% | ||||
Total revenue |
|
$ |
387,159 |
|
$ |
323,121 |
|
20 |
% |
7 |
% |
$ |
729,902 |
|
$ |
616,264 |
|
18 |
% |
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenue by transaction type: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Subscription revenue |
|
$ |
287,254 |
|
$ |
250,372 |
|
15 |
% |
8 |
% |
$ |
560,644 |
|
$ |
483,991 |
|
16 |
% |
8 |
% |
Consulting revenue |
|
29,531 |
|
18,953 |
|
56 |
% |
17 |
% |
54,937 |
|
35,469 |
|
55 |
% |
9 |
% | ||||
Transaction revenue |
|
17,415 |
|
14,315 |
|
22 |
% |
(8 |
)% |
30,003 |
|
27,638 |
|
9 |
% |
(5 |
)% | ||||
Other revenue |
|
52,959 |
|
39,481 |
|
34 |
% |
3 |
% |
84,318 |
|
69,166 |
|
22 |
% |
(9 |
)% | ||||
Total revenue |
|
$ |
387,159 |
|
$ |
323,121 |
|
20 |
% |
7 |
% |
$ |
729,902 |
|
$ |
616,264 |
|
18 |
% |
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenue by information domain: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Energy revenue |
|
$ |
181,832 |
|
$ |
139,441 |
|
|
|
|
|
$ |
340,886 |
|
$ |
261,095 |
|
|
|
|
|
Product Lifecycle (PLC) revenue |
|
124,091 |
|
106,794 |
|
|
|
|
|
234,820 |
|
206,984 |
|
|
|
|
| ||||
Security revenue |
|
30,023 |
|
29,818 |
|
|
|
|
|
57,244 |
|
56,366 |
|
|
|
|
| ||||
Environment revenue |
|
25,001 |
|
22,568 |
|
|
|
|
|
47,140 |
|
43,543 |
|
|
|
|
| ||||
Macroeconomic Forecasting and Intersection revenue |
|
26,212 |
|
24,500 |
|
|
|
|
|
49,812 |
|
48,276 |
|
|
|
|
| ||||
Total revenue |
|
$ |
387,159 |
|
$ |
323,121 |
|
|
|
|
|
$ |
729,902 |
|
$ |
616,264 |
|
|
|
|
|
IHS INC.
RECONCILIATION OF CONSOLIDATED NON-GAAP FINANCIAL MEASUREMENTS TO
MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(In thousands, except for per-share amounts)
(Unaudited)
|
|
Three Months Ended May 31, |
|
Six Months Ended May 31, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Net income |
|
$ |
44,191 |
|
$ |
39,941 |
|
$ |
67,666 |
|
$ |
71,878 |
|
Interest income |
|
(247 |
) |
(306 |
) |
(419 |
) |
(491 |
) | ||||
Interest expense |
|
4,886 |
|
2,145 |
|
9,780 |
|
3,807 |
| ||||
Provision for income taxes |
|
11,661 |
|
11,049 |
|
18,524 |
|
19,768 |
| ||||
Depreciation and amortization |
|
28,992 |
|
20,714 |
|
55,293 |
|
38,915 |
| ||||
EBITDA |
|
$ |
89,483 |
|
$ |
73,543 |
|
$ |
150,844 |
|
$ |
133,877 |
|
Stock-based compensation expense |
|
26,474 |
|
19,291 |
|
60,394 |
|
41,389 |
| ||||
Restructuring charges |
|
3,628 |
|
702 |
|
11,113 |
|
702 |
| ||||
Acquisition-related costs |
|
501 |
|
1,243 |
|
1,368 |
|
4,549 |
| ||||
Non-cash net periodic pension and postretirement expense |
|
|
|
704 |
|
|
|
1,407 |
| ||||
Income from discontinued operations, net |
|
|
|
(123 |
) |
|
|
(336 |
) | ||||
Adjusted EBITDA |
|
$ |
120,086 |
|
$ |
95,360 |
|
$ |
223,719 |
|
$ |
181,588 |
|
|
|
Three Months Ended May 31, |
|
Six Months Ended May 31, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Earnings per diluted share |
|
$ |
0.66 |
|
$ |
0.61 |
|
$ |
1.02 |
|
$ |
1.10 |
|
Stock-based compensation expense |
|
0.26 |
|
0.19 |
|
0.59 |
|
0.41 |
| ||||
Restructuring charges (credits) |
|
0.04 |
|
0.01 |
|
0.11 |
|
0.01 |
| ||||
Acquisition-related costs |
|
0.01 |
|
0.02 |
|
0.02 |
|
0.05 |
| ||||
Non-cash net periodic pension and postretirement expense |
|
|
|
0.01 |
|
|
|
0.01 |
| ||||
Income from discontinued operations, net |
|
|
|
|
|
|
|
(0.01 |
) | ||||
Adjusted earnings per diluted share |
|
$ |
0.97 |
|
$ |
0.83 |
|
$ |
1.73 |
|
$ |
1.57 |
|
Note: Amounts may not sum due to rounding
|
|
Three Months Ended May 31, |
|
Six Months Ended May 31, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Net cash provided by operating activities |
|
145,191 |
|
121,713 |
|
178,174 |
|
200,981 |
| ||||
Capital expenditures on property and equipment |
|
(18,118 |
) |
(16,990 |
) |
(31,674 |
) |
(32,531 |
) | ||||
Free cash flow |
|
$ |
127,073 |
|
$ |
104,723 |
|
$ |
146,500 |
|
$ |
168,450 |
|
Pension deficit funding |
|
|
|
|
|
57,000 |
|
|
| ||||
Adjusted free cash flow |
|
$ |
127,073 |
|
$ |
104,723 |
|
$ |
203,500 |
|
$ |
168,450 |
|
IHS INC.
RECONCILIATION OF SEGMENT NON-GAAP FINANCIAL MEASUREMENTS TO
MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(In thousands)
(Unaudited)
|
|
Three Months Ended May 31, 2012 |
| |||||||||||||
|
|
Americas |
|
EMEA |
|
APAC |
|
Shared Services |
|
Total |
| |||||
Operating income |
|
$ |
68,681 |
|
$ |
24,066 |
|
$ |
11,493 |
|
$ |
(43,749 |
) |
$ |
60,491 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Stock-based compensation expense |
|
|
|
|
|
|
|
26,474 |
|
26,474 |
| |||||
Depreciation and amortization |
|
21,221 |
|
6,347 |
|
270 |
|
1,154 |
|
28,992 |
| |||||
Restructuring charges |
|
2,461 |
|
1,252 |
|
(85 |
) |
|
|
3,628 |
| |||||
Acquisition-related costs |
|
385 |
|
116 |
|
|
|
|
|
501 |
| |||||
Adjusted EBITDA |
|
$ |
92,748 |
|
$ |
31,781 |
|
$ |
11,678 |
|
$ |
(16,121 |
) |
$ |
120,086 |
|
|
|
Three Months Ended May 31, 2011 |
| |||||||||||||
|
|
Americas |
|
EMEA |
|
APAC |
|
Shared Services |
|
Total |
| |||||
Operating income |
|
$ |
55,042 |
|
$ |
19,692 |
|
$ |
9,861 |
|
$ |
(31,889 |
) |
$ |
52,706 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Stock-based compensation expense |
|
|
|
|
|
|
|
19,291 |
|
19,291 |
| |||||
Depreciation and amortization |
|
15,319 |
|
4,798 |
|
47 |
|
550 |
|
20,714 |
| |||||
Restructuring charges |
|
338 |
|
364 |
|
|
|
|
|
702 |
| |||||
Acquisition-related costs |
|
913 |
|
330 |
|
|
|
|
|
1,243 |
| |||||
Non-cash net periodic pension and postretirement expense |
|
|
|
|
|
|
|
704 |
|
704 |
| |||||
Adjusted EBITDA |
|
$ |
71,612 |
|
$ |
25,184 |
|
$ |
9,908 |
|
$ |
(11,344 |
) |
$ |
95,360 |
|
|
|
Six Months Ended May 31, 2012 |
| |||||||||||||
|
|
Americas |
|
EMEA |
|
APAC |
|
Shared Services |
|
Total |
| |||||
Operating income |
|
$ |
119,985 |
|
$ |
44,963 |
|
$ |
19,488 |
|
$ |
(88,885 |
) |
$ |
95,551 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Stock-based compensation expense |
|
|
|
|
|
|
|
60,394 |
|
60,394 |
| |||||
Depreciation and amortization |
|
41,758 |
|
10,181 |
|
321 |
|
3,033 |
|
55,293 |
| |||||
Restructuring charges |
|
9,460 |
|
1,507 |
|
146 |
|
|
|
11,113 |
| |||||
Acquisition-related costs |
|
1,252 |
|
116 |
|
|
|
|
|
1,368 |
| |||||
Adjusted EBITDA |
|
$ |
172,455 |
|
$ |
56,767 |
|
$ |
19,955 |
|
$ |
(25,458 |
) |
$ |
223,719 |
|
|
|
Six Months Ended May 31, 2011 |
| |||||||||||||
|
|
Americas |
|
EMEA |
|
APAC |
|
Shared Services |
|
Total |
| |||||
Operating income |
|
$ |
103,975 |
|
$ |
36,246 |
|
$ |
18,126 |
|
$ |
(63,721 |
) |
$ |
94,626 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Stock-based compensation expense |
|
|
|
|
|
|
|
41,389 |
|
41,389 |
| |||||
Depreciation and amortization |
|
29,428 |
|
8,290 |
|
86 |
|
1,111 |
|
38,915 |
| |||||
Restructuring charges |
|
338 |
|
364 |
|
|
|
|
|
702 |
| |||||
Acquisition-related costs |
|
4,147 |
|
402 |
|
|
|
|
|
4,549 |
| |||||
Non-cash net periodic pension and post-retirement expense |
|
|
|
|
|
|
|
1,407 |
|
1,407 |
| |||||
Adjusted EBITDA |
|
$ |
137,888 |
|
$ |
45,302 |
|
$ |
18,212 |
|
$ |
(19,814 |
) |
$ |
181,588 |
|
IHS INC.
SUPPLEMENTAL INFORMATION
(In thousands)
(Unaudited)
|
|
Three Months Ended May 31, 2012 |
|
Three Months Ended May 31, 2011 |
| ||||||||
|
|
Pre-tax |
|
After tax |
|
Pre-tax |
|
After tax |
| ||||
Stock-based compensation expense |
|
$ |
26,474 |
|
$ |
17,202 |
|
$ |
19,291 |
|
$ |
12,476 |
|
Restructuring charges |
|
$ |
3,628 |
|
$ |
2,448 |
|
$ |
702 |
|
$ |
452 |
|
Acquisition-related costs |
|
$ |
501 |
|
$ |
501 |
|
$ |
1,243 |
|
$ |
1,255 |
|
Non-cash net periodic pension and postretirement expense |
|
$ |
|
|
$ |
|
|
$ |
704 |
|
$ |
438 |
|
Income from discontinued operations, net |
|
$ |
|
|
$ |
|
|
$ |
(212 |
) |
$ |
(123 |
) |
|
|
Six Months Ended May 31, 2012 |
|
Six Months Ended May 31, 2011 |
| ||||||||
|
|
Pre-tax |
|
After tax |
|
Pre-tax |
|
After tax |
| ||||
Stock-based compensation expense |
|
$ |
60,394 |
|
$ |
39,040 |
|
$ |
41,389 |
|
$ |
26,787 |
|
Restructuring charges |
|
$ |
11,113 |
|
$ |
7,256 |
|
$ |
702 |
|
$ |
452 |
|
Acquisition-related costs |
|
$ |
1,368 |
|
$ |
1,368 |
|
$ |
4,549 |
|
$ |
3,477 |
|
Non-cash net periodic pension and postretirement expense |
|
$ |
|
|
$ |
|
|
$ |
1,407 |
|
$ |
873 |
|
Income from discontinued operations, net |
|
$ |
|
|
$ |
|
|
$ |
(562 |
) |
$ |
(336 |
) |