Attached files

file filename
8-K - 8-K - ACI WORLDWIDE, INC.d764686d8k.htm
EX-99.2 - EX-99.2 - ACI WORLDWIDE, INC.d764686dex992.htm

Exhibit 99.1

 

LOGO

News Release

ACI Worldwide, Inc. Reports Financial

Results for the Quarter Ended June 30, 2014

HIGHLIGHTS

 

    SNET bookings of $150 million, up 16% from Q2 last year

 

    Non-GAAP revenue of $255 million, up 23% from Q2 last year

 

    Operating free cash flow of $28 million, up 29% from Q2 last year

 

    Non-GAAP operating income of $31 million, up 76% from Q2 last year

 

    Adjusted EBITDA of $56 million, up 46% from Q2 last year

 

    Reiterating organic 2014 financial guidance

NAPLES, FLA — July 31, 2014 — ACI Worldwide (NASDAQ: ACIW), a leading international provider of electronic payment and banking systems, today announced financial results for the period ended June 30, 2014. Management will host a conference call at 8:30 am ET to discuss these results as well as 2014 guidance. Interested persons may access a real-time audio broadcast of the teleconference at www.aciworldwide.com/investors or use the following numbers for dial-in participation: US/Canada: (866) 914-7436, International/Local: +1 (817) 385-9117. Please provide your name, the conference name ACI Worldwide, Inc. and conference code 72317567. There will be a replay available for two weeks on (855) 859-2056 for US/Canada Dial-In and +1 (404) 537- 3406 for International/Local Dial-In participants.

“ACI had a strong second quarter, driven by continued market interest in our Universal Payments solutions and solid execution company wide,” commented Phil Heasley, President and CEO, ACI Worldwide. “We expect the addition of Retail Decisions to continue this momentum and we remain optimistic regarding the remainder of 2014 and beyond.”


FINANCIAL SUMMARY

Financial Results for Q2

Non-GAAP revenue in Q2 was $255 million, an increase of $47 million, or 23%, above the prior year quarter. Excluding the Official Payments contribution of $39 million, organic revenue grew 4%.

New sales bookings, net of term extensions (SNET) increased 16% compared to the prior year quarter, or 14% excluding the contribution from Official Payments. Our 12-month backlog increased by $2 million from last quarter to $885 million, while our 60-month backlog increased by $14 million from last quarter to $3.92 billion.

Non-GAAP operating income was $31 million for the quarter, versus $17 million in the prior year quarter. Adjusted EBITDA of $56 million grew 46%, or $18 million above last year’s $38 million. Net EBITDA margin in Q2 2014 was 25% versus 19% margin last year, after adjusting for $34 million and $7 million of pass through interchange fees in Q2 2014 and Q2 2013, respectively.

Q2 GAAP net income was $11 million, or $0.10 per diluted share, versus net income of $2 million, or $0.02 per diluted share in Q2 2013. The variance was primarily driven by higher revenues and cost containment.

We ended the second quarter with $55 million in cash on hand. Operating free cash flow (OFCF) for the quarter was $28 million, up from $22 million in Q2 of last year. The quarter ended with a debt balance of $753 million, down from $779 million in Q1.

Reiterating Guidance

Excluding contribution from the pending acquisition of Retail Decisions (ReD), we continue to expect to generate non-GAAP revenue in a range of $1.06 to $1.08 billion for the full year. We expect non-GAAP revenue of $250 to $260 million in the third quarter. Adjusted EBITDA expectations remain in a range of $290 to $300 million. This guidance excludes approximately $15 million of significant integration-related expenses and includes $2 million for the deferred revenue adjustments. If closed in the middle of the third quarter, we expect the acquisition of ReD will generate approximately $18 million in revenue and $4 million in adjusted EBITDA for the remainder of 2014 and we will update our financial guidance upon closing. Lastly, our full year 2014 net new sales bookings growth is expected to be in the upper single digit range.


About ACI Worldwide

ACI Worldwide, the Universal Payments company, powers electronic payments and banking for more than 5,000 financial institutions, retailers, billers and processors around the world. ACI software processes $13 trillion in payments and securities transactions for more than 250 of the leading global retailers, and 21 of the world’s 25 largest banks. Through our comprehensive suite of software products and hosted services, we deliver a broad range of solutions for payment processing; card and merchant management; online banking; mobile, branch and voice banking; fraud detection; trade finance; and electronic bill presentment and payment. To learn more about ACI, please visit www.aciworldwide.com. You can also find us on Twitter @ACI_Worldwide.

For more information contact:

John Kraft, Vice President, Investor Relations & Strategic Analysis

ACI Worldwide

239-403-4627

john.kraft@aciworldwide.com


To supplement our financial results presented on a GAAP basis, we use the non-GAAP measures indicated in the tables, which exclude certain business combination accounting entries related to the acquisitions of S1 Corporation and Online Resources Corporation and significant transaction-related expenses, as well as other significant non-cash expenses such as depreciation, amortization and share-based compensation, that we believe are helpful in understanding our past financial performance and our future results. The presentation of these non-GAAP financial measures should be considered in addition to our GAAP results and are not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Management generally compensates for limitations in the use of non-GAAP financial measures by relying on comparable GAAP financial measures and providing investors with a reconciliation of non-GAAP financial measures only in addition to and in conjunction with results presented in accordance with GAAP. We believe that these non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. Certain non-GAAP measures include:

 

    Non-GAAP revenue: revenue plus deferred revenue that would have been recognized in the normal course of business by S1 and Online Resources if not for GAAP purchase accounting requirements. Non-GAAP revenue should be considered in addition to, rather than as a substitute for, revenue.

 

    Non-GAAP operating income: operating income (loss) plus deferred revenue that would have been recognized in the normal course of business by S1 and Online Resources if not for GAAP purchase accounting requirements and significant transaction-related expenses. Non-GAAP operating income should be considered in addition to, rather than as a substitute for, operating income (loss).

 

    Adjusted EBITDA: net income (loss) plus income tax expense (benefit), net interest income (expense), net other income (expense), depreciation, amortization and non-cash compensation, as well as deferred revenue that would have been recognized in the normal course of business by S1 and Online Resources if not for GAAP purchase accounting requirements and significant transaction related expenses. Adjusted EBITDA should be considered in addition to, rather than as a substitute for, operating income (loss).


ACI is also presenting operating free cash flow, which is defined as net cash provided by operating activities, plus net after-tax payments associated with employee-related actions and facility closures, net after-tax payments associated with significant transaction-related costs, net after-tax payments associated with IBM IT outsourcing transition and termination, and less capital expenditures. Operating free cash flow is considered a non-GAAP financial measure as defined by SEC Regulation G. We utilize this non-GAAP financial measure, and believe it is useful to investors, as an indicator of cash flow available for debt repayment and other investing activities, such as capital investments and acquisitions. We utilize operating free cash flow as a further indicator of operating performance and for planning investing activities. Operating free cash flow should be considered in addition to, rather than as a substitute for, net cash provided by operating activities. A limitation of operating free cash flow is that it does not represent the total increase or decrease in the cash balance for the period. This measure also does not exclude mandatory debt service obligations and, therefore, does not represent the residual cash flow available for discretionary expenditures. We believe that operating free cash flow is useful to investors to provide disclosures of our operating results on the same basis as that used by our management.

ACI also includes backlog estimates, which include all software license fees, maintenance fees and services specified in executed contracts, as well as revenues from assumed contract renewals to the extent that we believe recognition of the related revenue will occur within the corresponding backlog period. We have historically included assumed renewals in backlog estimates based upon automatic renewal provisions in the executed contract and our historic experience with customer renewal rates.

Backlog is considered a non-GAAP financial measure as defined by SEC Regulation G. Our 60-month backlog estimate represents expected revenues from existing customers using the following key assumptions:

 

    Maintenance fees are assumed to exist for the duration of the license term for those contracts in which the committed maintenance term is less than the committed license term.

 

    License, facilities management, and software hosting arrangements are assumed to renew at the end of their committed term at a rate consistent with our historical experiences.


    Non-recurring license arrangements are assumed to renew as recurring revenue streams.

 

    Foreign currency exchange rates are assumed to remain constant over the 60-month backlog period for those contracts stated in currencies other than the U.S. dollar.

 

    Our pricing policies and practices are assumed to remain constant over the 60-month backlog period.

Estimates of future financial results are inherently unreliable. Our backlog estimates require substantial judgment and are based on a number of assumptions as described above. These assumptions may turn out to be inaccurate or wrong, including for reasons outside of management’s control. For example, our customers may attempt to renegotiate or terminate their contracts for a number of reasons, including mergers, changes in their financial condition, or general changes in economic conditions in the customer’s industry or geographic location, or we may experience delays in the development or delivery of products or services specified in customer contracts which may cause the actual renewal rates and amounts to differ from historical experiences. Changes in foreign currency exchange rates may also impact the amount of revenue actually recognized in future periods. Accordingly, there can be no assurance that contracts included in backlog estimates will actually generate the specified revenues or that the actual revenues will be generated within the corresponding 60-month period.

Backlog should be considered in addition to, rather than as a substitute for, reported revenue and deferred revenue.


Forward-Looking Statements

This press release contains forward-looking statements based on current expectations that involve a number of risks and uncertainties. Generally, forward-looking statements do not relate strictly to historical or current facts and may include words or phrases such as “believes,” “will,” “expects,” “anticipates,” “intends,” and words and phrases of similar impact. The forward-looking statements are made pursuant to safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Forward-looking statements in this press release include, but are not limited to, statements regarding: (i) interest in our Universal Payments solutions; (ii) expectations regarding the acquisition of Retail Decisions; (iii) optimism regarding the remainder of 2014 and beyond; (iv) expectations regarding revenue, adjusted EBITDA, and sales, net of term guidance in 2014; (v) expectations regarding Q3 2014 revenue; and (vi) expectations relating to the timing of the close of Retail Decisions and the revenue and EBITDA contributions during the remainder of 2014.

All of the foregoing forward-looking statements are expressly qualified by the risk factors discussed in our filings with the Securities and Exchange Commission. Such factors include but are not limited to, increased competition, the performance of our strategic product, UP BASE24-eps, demand for our products, restrictions and other financial covenants in our credit facility, consolidations and failures in the financial services industry, customer reluctance to switch to a new vendor, the accuracy of management’s backlog estimates, the maturity of certain products, our strategy to migrate customers to our next generation products, ratable or deferred recognition of certain revenue associated with customer migrations and the maturity of certain of our products, failure to obtain renewals of customer contracts or to obtain such renewals on favorable terms, delay or cancellation of customer projects or inaccurate project completion estimates, volatility and disruption of the capital and credit markets and adverse changes in the global economy, our existing levels of debt, impairment of our goodwill or intangible assets, litigation, future acquisitions, strategic partnerships and investments, risks related to the expected benefits to be achieved in the transaction with Online Resources and Official Payments, the complexity of our products and services and the risk that they may contain hidden defects or be subjected to security breaches or viruses, compliance of our products with


applicable legislation, governmental regulations and industry standards, our compliance with privacy regulations, the protection of our intellectual property in intellectual property litigation, the cyclical nature of our revenue and earnings and the accuracy of forecasts due to the concentration of revenue-generating activity during the final weeks of each quarter, business interruptions or failure of our information technology and communication systems, our offshore software development activities, risks from operating internationally, including fluctuations in currency exchange rates, exposure to unknown tax liabilities, and volatility in our stock price. For a detailed discussion of these risk factors, parties that are relying on the forward-looking statements should review our filings with the Securities and Exchange Commission, including our most recently filed Annual Report on Form 10-K, Registration Statement on Form S-4, and subsequent reports on Forms 10-Q and 8-K.


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands, except share and per share amounts)

 

     June 30,     December 31,  
     2014     2013  

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 54,982      $ 95,059   

Receivables, net of allowances of $4,722 and $4,459, respectively

     206,901        203,575   

Deferred income taxes, net

     74,247        47,593   

Recoverable income taxes

     3,009        2,258   

Prepaid expenses

     21,580        22,549   

Other current assets

     29,884        65,328   
  

 

 

   

 

 

 

Total current assets

     390,603        436,362   
  

 

 

   

 

 

 

Property and equipment, net

     54,731        57,347   

Software, net

     191,465        191,468   

Goodwill

     668,566        669,217   

Intangible assets, net

     224,505        237,693   

Deferred income taxes, net

     41,740        48,852   

Other noncurrent assets

     42,594        40,912   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,614,204      $ 1,681,851   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities

    

Accounts payable

   $ 41,235      $ 43,658   

Employee compensation

     36,665        35,623   

Current portion of long-term debt

     59,141        47,313   

Deferred revenue

     141,388        122,045   

Income taxes payable

     2,625        1,192   

Deferred income taxes, net

     691        753   

Other current liabilities

     55,639        95,016   
  

 

 

   

 

 

 

Total current liabilities

     337,384        345,600   
  

 

 

   

 

 

 

Noncurrent liabilities

    

Deferred revenue

     48,229        45,656   

Long-term debt

     693,500        708,070   

Deferred income taxes, net

     10,078        11,000   

Other noncurrent liabilities

     22,347        27,831   
  

 

 

   

 

 

 

Total liabilities

     1,111,538        1,138,157   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Preferred stock; $0.01 par value; 5,000,000 shares authorized; no shares issued and outstanding at June 30, 2014 and December 31, 2013

     —          —     

Common stock; $0.005 par value; 280,000,000 shares authorized; 139,820,388 shares issued at June 30, 2014 and December 31, 2013

     698        698   

Additional paid-in capital

     547,201        542,697   

Retained earnings

     269,317        263,855   

Treasury stock, at cost, 25,736,694 and 23,255,421 shares at June 30, 2014 and December 31, 2013, respectively

     (300,454     (240,241

Accumulated other comprehensive loss

     (14,096     (23,315
  

 

 

   

 

 

 

Total stockholders’ equity

     502,666        543,694   
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,614,204      $ 1,681,851   
  

 

 

   

 

 

 

Note: All references to share amounts have been retroactively adjusted to reflect the July 10, 2014 three-for-one stock split for all periods presented.


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited and in thousands, except per share amounts)

 

     For the Three Months Ended
June 30,
    For the Six Months Ended
June 30,
 
     2014     2013     2014     2013  

Revenues

        

License

   $ 61,377      $ 53,714      $ 97,079      $ 95,070   

Maintenance

     62,309        57,830        124,808        116,464   

Services

     24,991        26,964        47,579        50,893   

Hosting

     106,131        67,322        206,815        105,400   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     254,808        205,830        476,281        367,827   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

        

Cost of license (1)

     6,897        6,169        12,633        12,087   

Cost of maintenance, services and hosting (1)

     112,595        82,573        220,482        144,444   

Research and development

     38,876        38,391        76,332        75,540   

Selling and marketing

     28,007        27,538        55,916        52,612   

General and administrative

     24,682        26,147        49,798        51,184   

Depreciation and amortization

     17,010        13,490        34,088        24,447   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     228,067        194,308        449,249        360,314   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     26,741        11,522        27,032        7,513   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

        

Interest expense

     (9,329     (6,053     (18,504     (9,950

Interest income

     135        211        334        342   

Other, net

     (3,901     (1,519     (4,958     1,646   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (13,095     (7,361     (23,128     (7,962
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     13,646        4,161        3,904        (449

Income tax expense (benefit)

     2,409        2,280        (1,558     (164
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 11,237      $ 1,881      $ 5,462      $ (285
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) per common share

        

Basic

   $ 0.10      $ 0.02      $ 0.05      $ (0.00

Diluted

   $ 0.10      $ 0.02      $ 0.05      $ (0.00

Weighted average common shares outstanding

        

Basic

     113,907        119,505        114,663        118,781   

Diluted

     115,977        121,502        116,812        118,781   

 

(1) The cost of software license fees excludes charges for depreciation but includes amortization of purchased and developed software for resale. The cost of maintenance, services and hosting fees excludes charges for depreciation.

Note: All references to share and per share amounts have been retroactively adjusted to reflect the July 10, 2014 three-for-one stock split for all periods presented.


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited and in thousands)

 

     For the Three Months Ended June 30,  
     2014     2013  

Cash flows from operating activities:

    

Net income

   $ 11,237      $ 1,881   

Adjustments to reconcile net income to net cash flows from operating activities:

    

Depreciation

     5,234        4,200   

Amortization

     15,309        12,720   

Amortization of deferred debt issuance costs

     1,332        1,556   

Deferred income taxes

     (857     (680

Stock-based compensation expense

     4,416        3,774   

Excess tax benefit of stock options exercised

     (312     (373

Other

     734        3,992   

Changes in operating assets and liabilities, net of impact of acquisitions:

    

Receivables

     (6,156     (8,643

Accounts payable

     (1,723     (1,516

Accrued employee compensation

     4,239        4,269   

Current income taxes

     (1,438     (498

Deferred revenue

     (6,559     5,799   

Other current and noncurrent assets and liabilities

     7,610        (3,777
  

 

 

   

 

 

 

Net cash flows from operating activities

     33,066        22,704   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (4,091     (2,809

Purchases of software and distribution rights

     (3,411     (1,814

Other

     (1,500     —     
  

 

 

   

 

 

 

Net cash flows from investing activities

     (9,002     (4,623
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from issuance of common stock

     686        463   

Proceeds from exercises of stock options

     1,230        1,719   

Excess tax benefit of stock options exercised

     312        373   

Repurchases of common stock

     —          (12,068

Repurchase of restricted stock and performance shares for tax withholdings

     (30     (54

Proceeds from revolving credit facility

     10,000        —     

Repayment of revolving credit facility

     (27,000     —     

Repayment of term portion of credit agreement

     (8,871     (9,375

Payments on other debt and capital leases

     (6,305     (3,379

Payment for debt issuance costs

     —          (264

Distribution to noncontrolling interest

     (1,391     —     
  

 

 

   

 

 

 

Net cash flows from financing activities

     (31,369     (22,585
  

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash

     3,351        (239
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (3,954     (4,743

Cash and cash equivalents, beginning of period

     58,936        112,484   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 54,982      $ 107,741   
  

 

 

   

 

 

 


ACI WORLDWIDE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited and in thousands)

 

     For the Six Months Ended June 30,  
     2014     2013  

Cash flows from operating activities:

    

Net income (loss)

   $ 5,462      $ (285

Adjustments to reconcile net income (loss) to net cash flows from operating activities:

    

Depreciation

     10,558        7,964   

Amortization

     30,591        23,142   

Amortization of deferred debt issuance costs

     2,680        2,516   

Deferred income taxes

     (12,134     (6,776

Stock-based compensation expense

     9,188        7,724   

Excess tax benefit of stock options exercised

     (4,382     (1,681

Other

     671        2,035   

Changes in operating assets and liabilities, net of impact of acquisitions:

    

Receivables

     (9,279     22,028   

Accounts payable

     (3,203     (10,731

Accrued employee compensation

     659        (8,012

Current income taxes

     4,728        3,780   

Deferred revenue

     20,337        21,737   

Other current and noncurrent assets and liabilities

     (7,553     (5,810
  

 

 

   

 

 

 

Net cash flows from operating activities

     48,323        57,631   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (8,319     (9,050

Purchases of software and distribution rights

     (6,991     (4,578

Acquisition of businesses, net of cash acquired

     —          (264,202

Other

     (1,500     —     
  

 

 

   

 

 

 

Net cash flows from investing activities

     (16,810     (277,830
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from issuance of common stock

     1,338        938   

Proceeds from exercises of stock options

     4,117        5,583   

Excess tax benefit of stock options exercised

     4,382        1,681   

Repurchases of common stock

     (70,000     (12,068

Repurchase of restricted stock and performance shares for tax withholdings

     (4,533     (5,574

Proceeds from term portion of credit agreement

     —          300,000   

Proceeds from revolving credit facility

     50,000        —     

Repayment of revolving credit facility

     (35,000     —     

Repayment of term portion of credit agreement

     (17,742     (13,125

Payments on other debt and capital leases

     (6,687     (11,717

Payment for debt issuance costs

     (163     (9,536

Distribution to noncontrolling interest

     (1,391     —     
  

 

 

   

 

 

 

Net cash flows from financing activities

     (75,679     256,182   
  

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash

     4,089        (4,571
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (40,077     31,412   

Cash and cash equivalents, beginning of period

     95,059        76,329   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 54,982      $ 107,741   
  

 

 

   

 

 

 


ACI Worldwide, Inc.

Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)

(unaudited and in thousands, except per share data)

 

     FOR THE THREE MONTHS ENDED June 30,  
Selected Non-GAAP Financial Data    2014
GAAP
     Adj     2014
Non-GAAP
     2013
GAAP
     Adj     2013
Non-GAAP
     $ Diff     % Diff  

Total revenues (2)

   $ 254,808       $ 459      $ 255,267       $ 205,830       $ 2,001      $ 207,831       $ 47,436        23

Total expenses (3)

     228,067         (3,502     224,565         194,308         (3,922     190,386         34,179        18

Operating income (loss)

     26,741         3,961        30,702         11,522         5,923        17,445         13,257        76

Income (Loss) before income taxes

     13,646         3,961        17,607         4,161         5,923        10,084         7,523        75

Income tax expense (benefit) (4)

     2,409         1,386        3,795         2,280         2,073        4,353         (558     -13
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss)

   $ 11,237       $ 2,575      $ 13,812       $ 1,881       $ 3,850      $ 5,731       $ 8,081        141
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Depreciation

     5,234         —          5,234         4,200         —          4,200         1,034        25

Amortization—acquisition related intangibles

     5,803         —          5,803         4,803         —          4,803         1,000        21

Amortization—acquisition related software

     5,125         —          5,125         4,507         —          4,507         618        14

Amortization—other

     4,381         —          4,381         3,410         —          3,410         971        29

Stock-based compensation (5)

     4,416         —          4,416         3,774         —          3,774         642        17
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

   $ 51,700       $ 3,961      $ 55,661       $ 32,216       $ 5,923      $ 38,139       $ 17,522        46
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Earnings per share information

                    

Weighted average shares outstanding

                    

Basic (5)

     113,907         113,907        113,907         119,505         119,505        119,505        

Diluted (5)

     115,977         115,977        115,977         121,502         121,502        121,502        

Earnings per share

                    

Basic (5)

   $ 0.10       $ 0.02      $ 0.12       $ 0.02       $ 0.03      $ 0.05       $ 0.07        153

Diluted (5)

   $ 0.10       $ 0.02      $ 0.12       $ 0.02       $ 0.03      $ 0.05       $ 0.07        152

 

(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP.
(2) Adjustment for ORCC deferred revenue that would have been recognized in the normal course of business but was not recognized due to GAAP purchase accounting requirements.
(3) Expense for significant transaction related transactions, including, $1.4 million for employee related actions, $0.6 million for data center moves and $1.5 million for professional and other fees in 2014 and $2.4 million for employee related actions and $1.5 million for other professional fees in 2013.
(4) Adjustments tax effected at 35%.
(5) All references to share and per share amounts have been retroactively adjusted to reflect the July 10, 2014 three-for-one stock split for all periods presented.

 

     Quarter Ended
June 30,
 
Reconciliation of Operating Free Cash Flow (millions)    2014     2013  

Net cash provided (used) by operating activities

   $ 33.1      $ 22.7   

Payments associated with acquired opening balance sheet liabilities

     0.3        —     

Net after-tax payments associated with employee-related actions (4)

     0.9        2.1   

Net after-tax payments associated with lease terminations (4)

     0.2        0.2   

Net after-tax payments associated with significant transaction related expenses (4)

     1.2        1.4   

Less capital expenditures

     (7.5     (4.6
  

 

 

   

 

 

 

Operating Free Cash Flow

   $ 28.2      $ 21.8