Attached files
file | filename |
---|---|
8-K - FORM 8-K - INTERACTIVE DATA CORP/MA/ | d386504d8k.htm |
Exhibit 99.1
Press Release
|
INTERACTIVE DATA REPORTS SECOND-QUARTER 2012 RESULTS
BEDFORD, Mass July 26, 2012 Interactive Data Corporation today reported its financial results for the second quarter ended June 30, 2012. Interactive Datas second-quarter 2012 revenue increased 2.3% to $221.2 million from $216.3 million in the second quarter of 2011. Revenue in the second quarter of 2011 was reduced by $0.3 million due to the purchase accounting for the amortization of acquisition-related deferred revenue. Excluding this adjustment and the impact of changes in foreign exchange rates, Interactive Datas organic (non-GAAP) second-quarter 2012 revenue grew 3.6% from the same quarter last year.
Interactive Datas second-quarter 2012 income from operations was $38.3 million, compared with income from operations of $20.2 million in the same quarter one year ago. Non-GAAP adjusted EBITDA (which excludes items that are either not part of the Companys ongoing core operations, or do not require a cash outlay, or are not otherwise expected to recur in the ordinary course) for the second quarter of 2012 increased 5.0% to $85.7 million from $81.7 million in the same quarter one year ago.
Interactive Datas second-quarter 2012 financial performance improved over the same quarter last year and the prior quarter despite challenging market conditions, stated Mason Slaine, Interactive Datas chairman, president and chief executive officer. We continued to generate revenue growth across a number of key product areas due in part to good new sales progress over the past several quarters. At the same time, we have balanced prudent expense control with focused investment in key technology and product-related initiatives. As a result, we converted our revenue growth into higher adjusted EBITDA and produced strong free cash flow. We remain well positioned to support our clients needs for high-quality market data and solutions for use across their enterprises.
Segment Reporting and Related Operating Highlights
As previously disclosed, effective for the fourth quarter of 2011, Interactive Datas two reportable segments were reorganized as Pricing and Reference Data, and Trading Solutions. The change was made in response to operational and organizational initiatives undertaken during the preceding year and completed in the fourth quarter of 2011, and reflects the way the Company currently approaches the market and analyzes operating performance. The Pricing and Reference Data segment represents the Companys evaluated pricing, reference data and fixed income analytics product areas. The Trading Solutions segment represents the Companys real-time data feeds, ultra low latency infrastructure services, hosted web applications and workstations. Historical financial results have been reclassified to reflect this change.
Pricing and Reference Data Segment:
| Interactive Datas Pricing and Reference Data segment reported second-quarter 2012 revenue of $154.3 million, a 4.4% increase over the second quarter of 2011. Excluding the impact of changes in foreign exchange rates and the reduction of $0.2 million in second-quarter 2011 revenue associated with the acquisition-related deferred revenue adjustment, second-quarter 2012 organic (non-GAAP) revenue for this segment increased by 5.1% from the same quarter last year. The second-quarter 2012 organic revenue performance primarily reflects continued expansion in its evaluated pricing and reference data services product areas in the U.S. and Asia Pacific regions, as well as improved performance within its BondEdge Solutions fixed income analytics product area. Earlier this month, the Company extended its long-standing alliance with Japans QUICK Corp. under which the Company will provide fixed income data to QUICKs terminals. Other highlights during the second quarter of 2012 included the introduction of independent evaluations of Credit Default Swaps (CDS) and select CDS Indices, and the launch of BondEdge Wealth Manager, a new offering designed specifically to provide investment advisors with capabilities to more effectively manage fixed income portfolio strategies. |
Trading Solutions Segment:
| Interactive Datas Trading Solutions segment generated second-quarter 2012 revenue of $66.9 million, compared with $68.6 million in the same quarter last year. Excluding the impact of changes in foreign exchange rates and the reduction of $0.1 million in second-quarter 2011 revenue associated with the acquisition-related deferred revenue adjustment, second-quarter 2012 organic (non-GAAP) revenue for this segment was essentially unchanged. Lower revenue within the real-time feeds product area was offset primarily by continued growth in the Interactive Data 7ticks trading infrastructure services area and hosted web applications area. During the second quarter of 2012, the Company continued to add new content and functionality into its FutureSource and Market-Q offerings for the energy and commodities, and wealth management markets, respectively. In addition, Interactive Datas two new ticker plants in Hong Kong went live during the second quarter. |
Other Second-Quarter 2012 Financial Highlights
Effects of Foreign Exchange:
| The net effect of foreign exchange on second-quarter 2012 income from operations was positive $0.3 million. |
Balance Sheet Highlights:
| As of June 30, 2012, Interactive Data had cash, cash equivalents and short-term investments of $266.1 million, compared with $218.7 last quarter, $188.0 million at the same time last year and $262.2 million at the end of 2011. The Companys total debt outstanding as of June 30, 2012, was approximately $2.0 billion. |
First-Half 2012 Results
| For the first six months ended June 30, 2012, Interactive Data reported revenue of $437.8 million, an increase of $10.0 million, or 2.3%, from $427.8 million in the same period last year. Excluding the effects of foreign exchange and the reduction in revenue of $0.9 million associated with the deferred revenue adjustment, organic revenue grew by 3.1% during the first half of 2012. |
| Interactive Datas first-half 2012 income from operations was $67.4 million, compared with income from operations of $37.7 million in the same period one year ago. For the first half of 2012, non-GAAP adjusted EBITDA (which excludes items that are not part of the Companys ongoing core operations, or do not require a cash outlay, or are not otherwise expected to recur in the ordinary course) increased 2.3% to $162.2 million from $158.5 million in the same period one year ago. |
Conference Call Information
Interactive Data Corporation will host a conference call to discuss the Companys second-quarter 2012 results on Friday, July 27, 2012 at 8:30 a.m. ET. The dial-in number for the conference call is (785) 424-1057 and the related access code is IDCQ212. For those who cannot listen to this broadcast, a replay of the call will be available from July 27 at 12:00 p.m. until Friday, August 3, 2012 at 12:00 p.m., and it can be accessed by dialing (402) 220-7214 or (800) 756-8809 (no access code is required).
2
Non-GAAP Information
In addition to presenting our results in accordance with generally accepted accounting principles (GAAP), we also disclose the following non-GAAP information:
| Management includes information regarding organic revenue. Organic revenue excludes the effects of foreign currency exchange rates, adjustments related to the amortization of acquisition-related deferred revenue, and, if applicable, the contribution of businesses recently acquired (and related intercompany eliminations as appropriate). Management believes reporting organic revenue facilitates period-to-period comparisons, and provides a better understanding of underlying business trends and our future revenue growth prospects. |
| Management includes organic revenue for our Pricing and Reference Data, and Trading Solutions segments because management believes this additional level of detail provides further insight into underlying performance trends. |
| Management includes information regarding earnings before interest, income taxes, depreciation and amortization (EBITDA). We also include information regarding adjusted EBITDA, which we define as earnings before interest, income taxes, depreciation and amortization, stock-based compensation expense, restructuring charges and benefits, adjustments related to the amortization of acquisition-related deferred revenue, and other non-cash, non-operational or non-recurring items. In addition, management also includes information regarding pro forma adjusted EBITDA. We define this metric as earnings, excluding all of the above factors as well as other adjustments permitted under the Companys senior secured credit facilities. Management considers these measures to be important indicators of the Companys operational profitability and cash generation strength and a good measure of the Companys historical operating trend because it eliminates items that are either not part of the Companys ongoing core operations, do not require a cash outlay, or are not otherwise expected to recur in the ordinary course of business. In addition, the Companys pro forma adjusted EBITDA measure is based on the definition of EBITDA set forth in the agreements governing the Companys senior secured credit facilities. |
| Management includes information regarding free cash flow, which we define as adjusted EBITDA less capital expenditures. Management considers free cash flow as another important measure of the Companys cash generation strength that supports the Companys ability to repay its debt obligations and invest in future growth through new business development activities or acquisitions. |
| Management uses these non-GAAP financial measures, in addition to GAAP financial measures, as the basis for measuring the Companys core operating performance and comparing such performance to that of prior periods and to the performance of our competitors. Such measures are also used by management in their financial and operating decision-making, and for forecasting and planning purposes. In addition, management also considers pro forma adjusted EBITDA to be an important indicator which can be used for the purpose of analyzing covenant compliance under the Companys senior secured credit facilities. |
| The non-GAAP financial measures of the Companys results of operations included in this press release should not be considered in isolation from comparable measures determined in accordance with GAAP. The non-GAAP financial measures are not meant to be considered superior to or a substitute for the Companys results of operations prepared in accordance with GAAP. Reconciliations of such non-GAAP financial measures to the comparable GAAP financial measures are set forth in the accompanying tables. The non-GAAP measures may not be comparable to similarly titled measures reported by other companies. |
3
Forward-looking and Cautionary Statements
The following constitutes a Safe Harbor statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward-looking statements that involve a number of risks and uncertainties. Forward-looking statements include all statements that are not historical statements and include our statements discussing our goals, beliefs, strategies, objectives, plans, future financial conditions, future challenges and opportunities, including our statements about remaining well positioned to support our clients needs for high-quality market data and solutions for use across their enterprises. Important factors that could cause actual results to differ materially from those indicated by such forward-looking statements are set forth in the Companys Annual Report on Form 10-K for the year ended December 31, 2011, under the caption Risk Factors. The Companys Annual Report on Form 10-K is on file with the Securities and Exchange Commission and available in the Investors section of our Website under the heading SEC Filings. Important factors that could cause actual results to differ materially from those indicated by forward-looking statements include risks and uncertainties relating to: (i) the implementation of strategies designed to improve revenue and profit growth; (ii) the impact of cost-cutting pressures across the industries we serve; (iii) general worldwide economic conditions and related uncertainties; (iv) consolidation of financial services companies, within and across industries, or the failure of financial institutions; (v) decline in activity levels in the securities markets, weak or declining financial performance of market participants or the failure of market participants; (vi) the intensity of competition we face; (vii) a prolonged outage at one of our data centers or other major disruptions of our computer operations or those of our suppliers; (viii) our ability to maintain relationships with our key suppliers and providers of market data; (ix) our ability to maintain our relationships with service bureaus and custodian banks and our other customers; (x) the need to develop new products and adapt to legal, regulatory, technology or other change; (xi) our cost-savings plans may not be effective or yield the expected efficiencies or may take longer than anticipated; (xii) risks related to our substantial leverage, including our ability to raise additional capital to fund operations or react to changes in the economy or our industry, and our exposure to interest rate risk on our variable rate debt (to the extent the risk is not mitigated by the interest rate hedge and cap arrangements that we may have in place from time to time); (xiii) our ability to negotiate and enter into strategic acquisitions or alliances on favorable terms, if at all, (xiv) our ability to realize the anticipated benefits from any strategic acquisitions or alliances that we enter into; (xv) we are subject to regulatory oversight and we provide services to financial institutions that are subject to regulatory oversight; (xvi) certain of our subsidiaries are subject to complex regulations and licensing requirements; (xvii) the risks of doing business internationally; (xviii) intellectual property related risks, including any allegations that we infringe the intellectual property rights of others; and (xix) our ability to attract and retain qualified management and other key personnel. While we may elect to update forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if our estimates change and, therefore, you should not rely on these forward-looking statements as representing our views as of any date subsequent to today.
4
About Interactive Data Corporation
Interactive Data Corporation is a trusted leader in financial information. Thousands of financial institutions and active traders, as well as hundreds of software and service providers, subscribe to our fixed income evaluations, reference data, real-time market data, trading infrastructure services, fixed income analytics, desktop solutions and web-based solutions. Interactive Datas offerings support clients around the world with mission-critical functions, including portfolio valuation, regulatory compliance, risk management, electronic trading and wealth management. Interactive Data is headquartered in Bedford, Massachusetts and has over 2,500 employees in offices worldwide.
For more information, please visit www.interactivedata.com.
COMPANY CONTACTS | ||
Investors: | Media: | |
Andrew Kramer | Brian Willinsky | |
781-687-8306 | 339-203-0769 | |
andrew.kramer@interactivedata.com | brian.willinsky@interactivedata.com |
5
INTERACTIVE DATA CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
REVENUE |
$ | 221,243 | $ | 216,344 | $ | 437,775 | $ | 427,800 | ||||||||
COSTS AND EXPENSES: |
||||||||||||||||
Cost of services |
73,789 | 75,509 | 148,463 | 146,949 | ||||||||||||
Selling, general and administrative |
64,475 | 61,621 | 133,083 | 126,236 | ||||||||||||
Depreciation |
10,160 | 10,594 | 19,804 | 20,592 | ||||||||||||
Amortization |
34,517 | 48,417 | 69,074 | 96,315 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total costs and expenses |
182,941 | 196,141 | 370,424 | 390,092 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
38,302 | 20,203 | 67,351 | 37,708 | ||||||||||||
Interest expense, net |
(37,168 | ) | (38,738 | ) | (74,992 | ) | (80,635 | ) | ||||||||
Other income (expense), net |
28 | (2,387 | ) | 275 | (2,738 | ) | ||||||||||
Loss on extinguishment of debt |
| | | (25,450 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
1,162 | (20,922 | ) | (7,366 | ) | (71,115 | ) | |||||||||
Income tax expense (benefit) |
1,055 | (10,855 | ) | 1,319 | (33,862 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME (LOSS) |
$ | 107 | $ | (10,067 | ) | $ | (8,685 | ) | $ | (37,253 | ) | |||||
|
|
|
|
|
|
|
|
6
INTERACTIVE DATA CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
June 30, 2012 |
December 31, 2011 |
|||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Assets: |
||||||||
Cash and cash equivalents |
$ | 248,633 | $ | 262,152 | ||||
Short-term investments |
17,465 | | ||||||
Accounts receivable, net |
133,014 | 118,248 | ||||||
Prepaid expenses and other current assets |
25,331 | 27,419 | ||||||
Income tax receivable |
6,247 | 6,251 | ||||||
Deferred income taxes |
34,570 | 42,281 | ||||||
|
|
|
|
|||||
Total current assets |
465,260 | 456,351 | ||||||
Property and equipment, net |
133,944 | 122,289 | ||||||
Goodwill |
1,636,598 | 1,637,126 | ||||||
Intangible assets, net |
1,748,743 | 1,818,117 | ||||||
Deferred financing costs, net |
49,603 | 54,478 | ||||||
Other assets |
4,695 | 5,310 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 4,038,843 | $ | 4,093,671 | ||||
|
|
|
|
|||||
LIABILITIES AND EQUITY | ||||||||
Liabilities: |
||||||||
Accounts payable, trade |
$ | 16,711 | $ | 17,911 | ||||
Accrued liabilities |
79,013 | 89,214 | ||||||
Borrowings, current |
| 56,417 | ||||||
Interest payable |
30,475 | 30,584 | ||||||
Income taxes payable |
21,533 | 7,008 | ||||||
Deferred revenue |
30,441 | 24,944 | ||||||
|
|
|
|
|||||
Total current liabilities |
178,173 | 226,078 | ||||||
Income taxes payable |
6,869 | 10,906 | ||||||
Deferred tax liabilities |
626,386 | 647,090 | ||||||
Other liabilities |
55,786 | 59,908 | ||||||
Borrowings, net of current portion and original issue discount |
1,958,226 | 1,929,784 | ||||||
|
|
|
|
|||||
Total Liabilities |
2,825,440 | 2,873,766 | ||||||
|
|
|
|
|||||
Equity: |
||||||||
Common stock |
| | ||||||
Additional paid-in-capital |
1,336,091 | 1,333,344 | ||||||
Accumulated loss |
(132,264 | ) | (123,579 | ) | ||||
Accumulated other comprehensive income |
9,576 | 10,140 | ||||||
|
|
|
|
|||||
Total Equity |
1,213,403 | 1,219,905 | ||||||
|
|
|
|
|||||
Total Liabilities and Equity |
$ | 4,038,843 | $ | 4,093,671 | ||||
|
|
|
|
7
INTERACTIVE DATA CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
(In thousands)
Six Months Ended June 30, |
||||||||
2012 | 2011 | |||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (8,685 | ) | $ | (37,253 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
88,878 | 116,907 | ||||||
Amortization of deferred financing costs and accretion of notes discounts |
8,929 | 9,027 | ||||||
Deferred income taxes |
(12,569 | ) | (39,213 | ) | ||||
Stock-based compensation |
1,705 | 1,788 | ||||||
Non-cash interest expense |
753 | | ||||||
Provision (recovery) for doubtful accounts and sales credits |
1,998 | (764 | ) | |||||
Loss on dispositions of fixed assets |
13 | 126 | ||||||
Loss on extinguishment of debt |
| 25,450 | ||||||
Changes in operating assets and liabilities, net |
(12,048 | ) | (6,443 | ) | ||||
|
|
|
|
|||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
68,974 | 69,625 | ||||||
Cash flows from investing activities: |
||||||||
Purchase of property and equipment |
(31,890 | ) | (17,885 | ) | ||||
Business and asset acquisitions, net of acquired cash |
| 19 | ||||||
Purchase of short-term investments |
(17,548 | ) | | |||||
|
|
|
|
|||||
NET CASH USED IN INVESTING ACTIVITIES |
(49,438 | ) | (17,866 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of long-term debt, net of issuance costs |
| 1,358 | ||||||
Principal payments on long-term debt |
(32,029 | ) | (3,363 | ) | ||||
Principal payments on capital leases |
(171 | ) | | |||||
Proceeds from issuance of restricted parent company common stock |
| 11,850 | ||||||
Capital contribution resulting from exercise of parent company stock options |
637 | | ||||||
Payment of interest rate cap |
(832 | ) | | |||||
|
|
|
|
|||||
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
(32,395 | ) | 9,845 | |||||
Effect of change in exchange rates on cash and cash equivalents |
(660 | ) | 2,708 | |||||
|
|
|
|
|||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
(13,519 | ) | 64,312 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
262,152 | 123,704 | ||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 248,633 | $ | 188,016 | ||||
|
|
|
|
8
RECONCILIATION OF NON-GAAP MEASURES
Total Organic (Non-GAAP) Revenue
(Revenue Before Effects of Deferred Revenue Adjustment and Foreign Exchange)
(In thousands)
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | |||||||||||||||||||
Revenue |
$ | 221,243 | $ | 216,344 | 2.3 | % | $ | 437,775 | $ | 427,800 | 2.3 | % | ||||||||||||
Total deferred revenue adjustment |
| 260 | | | 901 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-GAAP revenue before total deferred revenue adjustment |
221,243 | 216,604 | 2.1 | % | 437,775 | 428,701 | 2.1 | % | ||||||||||||||||
Total effects of foreign exchange |
3,130 | | | 4,080 | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total organic (non-GAAP) revenue |
$ | 224,373 | $ | 216,604 | 3.6 | % | $ | 441,855 | $ | 428,701 | 3.1 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Interactive Data Pricing and Reference Data Segment
Organic (Non-GAAP) Revenue
(Revenue Before Effects of Deferred Revenue Adjustment and Foreign Exchange)
(In thousands)
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | |||||||||||||||||||
Pricing and Reference Data Revenue |
$ | 154,337 | $ | 147,765 | 4.4 | % | $ | 303,997 | $ | 291,904 | 4.1 | % | ||||||||||||
Effects of deferred revenue adjustment |
| 150 | | | 600 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-GAAP revenue before effects of deferred revenue adjustment |
154,337 | 147,915 | 4.3 | % | 303,997 | 292,504 | 3.9 | % | ||||||||||||||||
Effects of foreign exchange |
1,189 | | | 1,555 | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total organic (non-GAAP) revenue |
$ | 155,526 | $ | 147,915 | 5.1 | % | $ | 305,552 | $ | 292,504 | 4.5 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Interactive Data Trading Solutions Segment
Organic (Non-GAAP) Revenue
(Revenue Before Effects of Deferred Revenue Adjustment and Foreign Exchange)
(In thousands)
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | |||||||||||||||||||
Trading Solutions Revenue |
||||||||||||||||||||||||
Real-Time Feeds and Trading Infrastructure Services |
$ | 27,638 | $ | 28,523 | -3.1 | % | $ | 54,865 | $ | 56,398 | -2.7 | % | ||||||||||||
Hosted Web Applications and Workstations |
39,268 | 40,056 | -2.0 | % | 78,913 | 79,498 | -0.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Trading Solutions Revenue |
$ | 66,906 | $ | 68,579 | -2.4 | % | $ | 133,778 | $ | 135,896 | -1.6 | % | ||||||||||||
Effects of deferred revenue adjustment |
| 110 | | | 301 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-GAAP revenue before effects of deferred revenue adjustment |
$ | 66,906 | $ | 68,689 | -2.6 | % | $ | 133,778 | $ | 136,197 | -1.8 | % | ||||||||||||
Effects of foreign exchange |
1,941 | | | 2,525 | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total organic (non-GAAP) revenue |
$ | 68,847 | $ | 68,689 | 0.2 | % | $ | 136,303 | $ | 136,197 | 0.1 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
9
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
Non-GAAP Adjusted EBITDA and Non-GAAP Pro Forma Adjusted EBITDA1
(In thousands, except margin data)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net Income (Loss) |
$ | 107 | $ | (10,067 | ) | $ | (8,685 | ) | $ | (37,253 | ) | |||||
Interest expense |
37,168 | 38,738 | 74,992 | 80,635 | ||||||||||||
Other expense (income) |
(28 | ) | 2,387 | (275 | ) | 2,738 | ||||||||||
Income tax expense (benefit) |
1,055 | (10,855 | ) | 1,319 | (33,862 | ) | ||||||||||
Depreciation and amortization |
44,677 | 59,011 | 88,878 | 116,907 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
$ | 82,979 | $ | 79,214 | $ | 156,229 | $ | 129,165 | ||||||||
Adjustments: |
||||||||||||||||
Stock-based compensation |
874 | 1,020 | 1,705 | 1,788 | ||||||||||||
Other non-recurring charges2 |
351 | 745 | 1,160 | 26,656 | ||||||||||||
Other charges3 |
1,534 | 704 | 3,066 | 913 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Adjustments |
2,759 | 2,469 | 5,931 | 29,357 | ||||||||||||
Adjusted EBITDA |
$ | 85,738 | $ | 81,683 | $ | 162,159 | $ | 158,522 | ||||||||
Adjusted EBITDA Margin4 |
38.8 | % | 37.7 | % | 37.0 | % | 37.0 | % | ||||||||
Other Adjustments |
||||||||||||||||
Pro forma cost savings5 |
7,500 | 7,500 | 15,000 | 15,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro Forma Adjusted EBITDA |
$ | 93,238 | $ | 89,183 | $ | 177,159 | $ | 173,522 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro Forma Adjusted EBITDA Margin4 |
42.1 | % | 41.2 | % | 40.5 | % | 40.5 | % |
1 | Interactive Datas adjusted EBITDA excludes items that are either not part of the Companys ongoing core operations, do not require a cash outlay or are not otherwise expected to recur in the ordinary course. In addition to excluding the aforementioned items, Interactive Datas pro forma adjusted EBITDA also reflects other adjustments permitted under the Companys senior secured credit facilities. The Companys pro forma adjusted EBITDA measure is based on the definition of EBITDA set forth in the agreements governing the Companys senior secured credit facilities. Please note that the sum of certain amounts may not equal the total due to rounding. |
2 | Other non-recurring charges include the impact of the deferred revenue adjustment, the loss on extinguishment of debt, facility consolidation costs, and certain severance and retention expenses. |
3 | Other charges include management fees, earnout-related expense, non-cash foreign exchange expense, acquisition-related adjustments, professional fees related to the registration of the Companys debt securities, and other costs. |
4 | Adjusted EBITDA margin and pro forma adjusted EBITDA margin are calculated by dividing each EBITDA measure by non-GAAP revenue (total revenue less deferred revenue adjustment). |
5 | Pro forma cost savings of up to a maximum of $30 million annually is an adjustment permitted under the Companys credit agreements for activities that may include, but are not limited to, the consolidation of a number of legacy organizational silos, technology platforms and content databases. |
10
RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)
Trailing Four Quarters and Trailing Twelve Months
Quarterly Non-GAAP Adjusted EBITDA and Non-GAAP Pro Forma Adjusted EBITDA1
(In thousands, except margin data)
Three Months Ended | Trailing Twelve Months Ended |
|||||||||||||||||||
September 30, | December 31, | March 31, | June 30, | June 30, | ||||||||||||||||
2011 | 2011 | 2012 | 2012 | 2012 | ||||||||||||||||
Net Income (Loss) |
$ | 9,848 | $ | (1,911 | ) | $ | (8,792 | ) | $ | 107 | $ | (748 | ) | |||||||
Interest expense |
38,390 | 38,095 | 37,824 | 37,168 | 151,477 | |||||||||||||||
Other (income) expense |
(30 | ) | 1,011 | (247 | ) | (28 | ) | 706 | ||||||||||||
Income tax expense (benefit) |
(17,433 | ) | (3,960 | ) | 264 | 1,055 | (20,074 | ) | ||||||||||||
Depreciation and amortization |
51,141 | 46,420 | 44,201 | 44,677 | 186,439 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
EBITDA |
$ | 81,916 | $ | 79,655 | $ | 73,250 | $ | 82,979 | $ | 317,800 | ||||||||||
Adjustments: |
||||||||||||||||||||
Stock-based compensation |
952 | 1,489 | 831 | 874 | 4,146 | |||||||||||||||
Other non-recurring charges2 |
2,679 | 557 | 809 | 351 | 4,396 | |||||||||||||||
Other charges3 |
1,814 | 1,756 | 1,531 | 1,534 | 6,635 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Adjustments |
5,445 | 3,802 | 3,171 | 2,759 | 15,177 | |||||||||||||||
Adjusted EBITDA |
$ | 87,361 | $ | 83,457 | $ | 76,421 | $ | 85,738 | $ | 332,977 | ||||||||||
Adjusted EBITDA Margin4 |
40.1 | % | 37.6 | % | 35.3 | % | 38.8 | % | 37.9 | % | ||||||||||
Other Adjustments |
||||||||||||||||||||
Pro forma cost savings5 |
7,500 | 7,500 | 7,500 | 7,500 | 30,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pro Forma Adjusted EBITDA |
$ | 94,861 | $ | 90,957 | $ | 83,921 | $ | 93,238 | $ | 362,977 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pro Forma Adjusted EBITDA Margin4 |
43.5 | % | 41.0 | % | 38.8 | % | 42.1 | % | 41.4 | % |
1 | Interactive Datas adjusted EBITDA excludes items that are either not part of the Companys ongoing core operations, do not require a cash outlay or are not otherwise expected to recur in the ordinary course. In addition to excluding the aforementioned items, Interactive Datas pro forma adjusted EBITDA also reflects other adjustments permitted under the Companys senior secured credit facilities. The Companys pro forma adjusted EBITDA measure is based on the definition of EBITDA set forth in the agreements governing the Companys senior secured credit facilities. Please note that the sum of certain amounts may not equal the total due to rounding. |
2 | Other non-recurring charges include the impact of the deferred revenue adjustment, the loss on extinguishment of debt, facility consolidation costs, and certain severance and retention expenses. |
3 | Other charges include management fees, earnout-related expense, non-cash foreign exchange expense, acquisition-related adjustments, professional fees related to the registration of the Companys debt securities, and other costs. |
4 | Adjusted EBITDA margin and pro forma adjusted EBITDA margin are calculated by dividing each EBITDA measure by non-GAAP revenue (total revenue less deferred revenue adjustment). |
5 | Pro forma cost savings of up to a maximum of $30 million annually is an adjustment permitted under the Companys credit agreements for activities that may include, but are not limited to, the consolidation of a number of legacy organizational silos, technology platforms and content databases. |
Non-GAAP Free Cash Flow
(In thousands)
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | |||||||||||||||||||
Adjusted EBITDA |
$ | 85,738 | $ | 81,683 | 5.0 | % | $ | 162,159 | $ | 158,522 | 2.3 | % | ||||||||||||
Capital Expenditures |
17,270 | 10,093 | 71.1 | % | 31,890 | 17,885 | 78.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Free Cash Flow |
$ | 68,468 | $ | 71,590 | -4.4 | % | $ | 130,269 | $ | 140,637 | -7.4 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
11