Attached files

file filename
8-K - FORM 8-K - LiveRamp Holdings, Inc.form8k.htm



For more information, contact:
Lauren Dillard
Acxiom Investor Relations
(650) 372-2242
investor.relations@acxiom.com
EACXM


ACXIOM ANNOUNCES FOURTH QUARTER AND FISCAL YEAR RESULTS

Fourth Quarter Revenue Grows 9% Year-over-Year

Revenue Increases in Each Segment

Full Year Connectivity Revenue Exceeds $100 Million

LITTLE ROCK, Ark. – May 17, 2016 Acxiom® (Nasdaq: ACXM), an enterprise data, analytics and software-as-a-service company, today announced financial results for its fourth quarter and fiscal year ended March 31, 2016.

Fourth Quarter Financial Highlights

·
Revenue: Total revenue was $225 million, up 9% compared to the fourth quarter of last year driven by growth in each segment. Excluding an unfavorable currency impact of approximately $1 million, revenue was up 10%. US revenue of $205 million was up 11% year-over-year. International revenue of $20 million increased 2% on a constant currency basis.
·
Operating Income (Loss): GAAP operating loss from continuing operations improved to $8 million compared to a loss of $11 million in the prior year. Non-GAAP operating income from continuing operations declined 7% to approximately $20 million.
·
Earnings (Loss) per Share: GAAP loss per share from continuing operations was $0.02 compared to a loss per share of $0.12 in the prior year. Non-GAAP diluted earnings per share from continuing operations were $0.18, up from $0.17 a year ago.
·
Operating Cash Flow: Operating cash flow from continuing operations was $43 million, up 47% from $29 million last year.
·
Free Cash Flow to Equity: Free cash flow to equity was $17 million, up from $2 million in the prior year.

Fiscal Year Financial Highlights

·
Revenue: Total revenue was $850 million, up 6% compared to fiscal 2015. Excluding an unfavorable currency impact of approximately $8 million, revenue was up 7%. US revenue of $770 million increased 9% year-over-year. International revenue of $80 million was down 8% on a constant currency basis. Connectivity revenue of $102 million increased 86% year-over-year.
·
Operating Income (Loss): GAAP operating loss from continuing operations improved to $13 million compared to a loss of $33 million in the prior year. Non-GAAP operating income from continuing operations improved 16% to approximately $76 million.
·
Earnings (Loss) per Share: GAAP loss per share from continuing operations was $0.11 compared to a loss per share of $0.34 in the prior year. Non-GAAP diluted earnings per share from continuing operations were $0.59, up from $0.49 a year ago.

Fourth Quarter Segment Results

Marketing Services
 
1


·
Revenue was $113 million, up 3% compared to the fourth quarter of last year. US revenue of $104 million was up 4% year-over-year.
·
Gross margin improved from 33% to 35%.
·
Operating income was $19 million, up 7% compared to the prior year.

Audience Solutions

·
Revenue was $80 million, up 4% compared to the prior year period. US revenue of $71 million was up 6% year-over-year.
·
Gross margin improved from 55% to 58%.
·
Operating income was $30 million, down 3% compared to the prior year.

Connectivity

·
Revenue was $31 million, up 62% compared to the fourth quarter of last year. Connectivity exited the quarter with an $110 million annualized revenue run-rate.
·
Gross margin improved from 43% to 63%.
·
Operating loss improved by $6 million to nearly break-even.

A detailed discussion of our non-GAAP financial measures is included at the bottom of this release, and a reconciliation between GAAP and non-GAAP results is attached.

"Our strong fourth quarter performance capped off a year of solid execution across each of our businesses," said Acxiom CEO Scott Howe. "In fiscal 2016, we extended our leadership in data connectivity with the launch of LiveRamp Customer Link™ and expansion of data onboarding to the UK and France. At the same time, Marketing Services and Audience Solutions had a number of key customer and partner wins. We enter fiscal 2017 from a position of strength, propelled by our recent progress and momentum."

Recent Business Highlights

·
LiveRamp launched its data onboarding service in the United Kingdom and France to meet rapidly growing demand from clients and partners. Global and local brands can now use LiveRamp to activate offline first and third-party data across their marketing stack.

·
Connectivity added more than 15 new customers during the quarter and added over 40 new partner integrations. Marketers can now onboard and activate their data across a growing network of more than 300 marketing platforms and data providers.

·
Marketing Services announced the Acxiom Marketing Analytics Environment™, a privacy-safe, closed-loop marketing analytics solution that allows clients to quickly leverage the power of data science and analytics to drive improved customer experiences and higher return on investment.

·
Acxiom was awarded the prestigious Innovation Partner Award by Citigroup Inc. in recognition of its high level of service and performance. Acxiom was among five companies recognized at this year's Citi Supplier Awards event.

·
Debora Beachner Tomlin was named to the Acxiom Board of Directors. Ms. Tomlin is a proven and respected marketing executive with a deep understanding of the value of data-driven marketing. She currently serves as chief marketing and distribution officer for CSAA Insurance Group. Prior to CSAA, Ms. Tomlin held several senior leadership positions at Capital One Bank.

2

·
Acxiom repurchased 731,000 shares for approximately $15 million during the quarter. Since inception of the share repurchase program in August 2011, Acxiom has repurchased 15.5 million shares for $255 million.

Financial Outlook
Acxiom's guidance excludes the impact of non-cash compensation, purchased intangible asset amortization, restructuring charges and separation and transformation costs.
For fiscal 2017, Acxiom expects to report:
·
Revenue in the range of $870 million to $890 million

·
Non-GAAP diluted earnings per share in the range of $0.55 to slightly higher

Conference Call

Acxiom will hold a conference call at 4:00 p.m. CT today to further discuss this information. Interested parties are invited to listen to the call which will be broadcast via the Internet at investors.acxiom.com. A slide presentation will be referenced during the call and can be accessed here.

About Acxiom

Acxiom is an enterprise data, analytics and software-as-a-service company that uniquely fuses trust, experience and scale to fuel data-driven results. For over 45 years, Acxiom has been an innovator in harnessing the most important sources and uses of data to strengthen connections between people, businesses and their partners. Utilizing a channel and media neutral approach, we leverage cutting-edge, data-oriented products and services to maximize customer value. Every week, Acxiom powers more than a trillion transactions that enable better living for people and better results for our 7,000+ global clients. For more information about Acxiom, visit Acxiom.com.
Non-GAAP Financial Measures
The Company's press release includes (i) non-GAAP earnings from operations and non-GAAP earnings per share, both excluding items, and (ii) free cash flow available to equity, which is also a non-GAAP measure. Non-GAAP earnings from operations and non-GAAP earnings per share excluding items represent loss from the Company's continuing operations less expenses related to gains, losses and other items, impairment of goodwill and other assets, separation and transformation expenses recorded in general and administrative expense, purchased intangible asset and accelerated software amortization recorded in cost of revenue, non-cash stock compensation recorded in both cost of revenue and operating expenses, and accelerated amortization recorded in cost of revenue.  The Company's management believes that these non-GAAP measures are meaningful since they represent the recurring income from the Company's continuing operations before excluded unusual items, which are not indicative of the Company's ordinary course of operations, and before purchased intangible asset amortization and non-cash stock compensation, which are recurring non-cash expenses.  Management also believes these measures are useful in comparison to other companies who report similar measures.  The non-GAAP measures are reconciled to the corresponding GAAP measures of income (loss) from operations and earnings (loss) per share in schedules to the press release.
Free cash flow available to equity is defined as operating cash flow less cash used by investing activities (excluding the impact of cash paid in acquisitions), less required payments of debt, and excluding the impact of discontinued operations. The Company's management believes that this measure of free cash flow available to equity is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending after funding all required obligations including scheduled debt payments, and it therefore provides a useful measure of liquidity for assessing the amount of cash available for general corporate and strategic purposes. Free cash flow available to equity is reconciled to operating cash flow, the nearest comparable GAAP measure, in a schedule to the press release.

3

Adjusted EBITDA is defined as net income or loss from continuing operations before other expense, income taxes, depreciation and amortization, equity in net income of affiliates, restructuring charges, goodwill and intangible asset impairment charges, stock-based compensation expense, gains, losses and other items, impairment of goodwill and other assets, separation and transformation expenses recorded in general and administrative expense, purchased intangible asset and accelerated software amortization recorded in cost of revenue, non-cash stock compensation recorded in both cost of revenue and operating expenses, and accelerated amortization recorded in cost of revenue. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. The Company believes that its inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. Adjusted EBITDA is reconciled to Net loss from continuing operations, the nearest comparable GAAP measure, in a schedule attached to the press release.
The non-GAAP financial measures used by the Company may not be comparable to similarly titled measures used by other companies and should not be considered in isolation or as substitutes for measures of financial performance or liquidity prepared in accordance with GAAP.
Forward-Looking Statements
This release and today's conference call contains forward-looking statements including, without limitation, statements regarding expected levels of revenue and earnings per share. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially. The following are factors, among others, that could cause actual results to differ materially from these forward-looking statements: the possibility that the expected revenue from the divisions may not be realized within the expected timeframe; the possibility that certain contracts may not generate the anticipated revenue or profitability or may not be closed within the anticipated time frames; the possibility that significant customers may experience extreme, severe economic difficulty or otherwise reduce or cancel the amount of business they do with us; the possibility that we will not successfully complete customer contract requirements on time or meet the service levels specified in the contracts, which may result in contract penalties or lost revenue; the possibility that data suppliers might withdraw data from us, leading to our inability to provide certain products and services to our clients; the possibility that we may not be able to attract, retain or motivate qualified technical, sales and leadership associates, or that we may lose key associates; the possibility that we may not be able to adequately adapt to rapidly changing computing environments, technologies and marketing practices; the possibility that we will not be able to continue to receive credit upon satisfactory terms and conditions; the possibility that negative changes in economic conditions in general or other conditions might lead to a reduction in demand for our products and services; the possibility that there will be changes in consumer or business information industries and markets that negatively impact the company; the possibility that the historical seasonality of our business may change; the possibility that we will not be able to achieve anticipated cost reductions and avoid unanticipated costs; the possibility that the fair value of certain of our assets may not be equal to the carrying value of those assets now or in future time periods; the possibility that unusual charges may be incurred; the possibility that changes in accounting pronouncements may occur and may impact these forward-looking statements; the possibility that we may encounter difficulties when entering new markets or industries; the possibility that we could experience loss of data center capacity or interruption of telecommunication links; the possibility that new laws may be enacted which limit our ability to provide services to our clients and/or which limit the use of data; and other risks and uncertainties, including those detailed from time to time in our current and periodic reports filed with the Securities and Exchange Commission, including our current reports on Form 8-K, quarterly reports on Form 10-Q and annual reports on Form 10-K, particularly the discussion under the caption "Item 1A. RISK FACTORS" in our Annual Report on Form 10-K for the year ended March 31, 2015, which was filed with the Securities and Exchange Commission on May 27, 2015.
 
4

With respect to the provision of products or services outside our primary base of operations in the United States, all of the above factors apply, along with the difficulty of doing business in numerous sovereign jurisdictions due to differences in scale, competition, culture, laws and regulations.
We undertake no obligation to update the information contained in this press release or any other forward-looking statement.
Acxiom is a registered trademark of Acxiom Corporation.

To automatically receive Acxiom Corporation financial news by email, please visit www.acxiom.com and subscribe to email alerts.
 
5

 
ACXIOM CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except earnings (loss) per share)
   
For the Three Months Ended
March 31,       
   
 
                   
                 $    
 
%
 
   
2016
   
2015
   
Variance
   
Variance
 
                           
Revenues
   
224,655
     
205,734
     
18,921
     
9.2
%
                                 
Cost of revenue
   
123,626
     
127,708
     
(4,082
)
   
(3.2
%)
     Gross profit
   
101,029
     
78,026
     
23,003
     
29.5
%
     % Gross margin
   
45.0
%
   
37.9
%
               
                                 
Operating expenses:
                               
    Research and development
   
16,758
     
19,080
     
(2,322
)
   
(12.2
%)
    Sales and marketing
   
45,842
     
31,084
     
14,758
     
47.5
%
    General and administrative
   
35,330
     
27,469
     
7,861
     
28.6
%
    Impairment of goodwill and other
   
6,100
     
-
     
6,100
     
-
 
    Gains, losses and other items, net
   
4,763
     
11,258
     
(6,495
)
   
(57.7
%)
Total operating expenses
   
108,793
     
88,891
     
19,902
     
22.4
%
                                 
    Loss from operations
   
(7,764
)
   
(10,865
)
   
3,101
     
28.5
%
     % Margin
   
-3.5
%
   
-5.3
%
               
   Other expense:
                               
     Interest expense
   
(1,880
)
   
(1,898
)
   
18
     
0.9
%
     Other, net
   
(214
)
   
(757
)
   
543
     
71.7
%
   Total other expense
   
(2,094
)
   
(2,655
)
   
561
     
21.1
%
                                 
   Loss from continuing operations before income taxes
   
(9,858
)
   
(13,520
)
   
3,662
     
27.1
%
                                 
   Income taxes
   
(8,176
)
   
(4,483
)
   
(3,693
)
   
(82.4
%)
                                 
   Net loss from continuing operations
   
(1,682
)
   
(9,037
)
   
7,355
     
81.4
%
                                 
   Earnings from discontinued operations, net of tax
   
111
     
2,998
     
(2,887
)
   
(96.3
%)
                                 
    Net loss
   
(1,571
)
   
(6,039
)
   
4,468
     
74.0
%
                                 
Basic earnings (loss) per share:
                               
   Continuing operations
   
(0.02
)
   
(0.12
)
   
0.09
     
81.2
%
   Discontinued operations
   
0.00
     
0.04
     
(0.04
)
   
(96.3
%)
      Net loss
   
(0.02
)
   
(0.08
)
   
0.06
     
73.8
%
                                 
                                 
Diluted earnings (loss) per share:
                               
   Continuing operations
   
(0.02
)
   
(0.12
)
   
0.09
     
81.2
%
   Discontinued operations
   
0.00
     
0.04
     
(0.04
)
   
(96.3
%)
      Net loss
   
(0.02
)
   
(0.08
)
   
0.06
     
73.8
%
                                 
                                 
                                 
Basic shares
   
76,753
     
77,427
                 
FDWA shares
   
78,386
     
79,027
                 
                                 
 
 
6

 
ACXIOM CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except earnings (loss) per share)
   
For the Twelve Months Ended
March 31,       
   
 
                   
                 $    
 
%
 
   
2016
   
2015
   
Variance
   
Variance
 
                           
Revenues
   
850,088
     
804,911
     
45,177
     
5.6
%
                                 
Cost of revenue
   
488,382
     
494,037
     
(5,655
)
   
(1.1
%)
     Gross profit
   
361,706
     
310,874
     
50,832
     
16.4
%
     % Gross margin
   
42.5
%
   
38.6
%
               
                                 
Operating expenses:
                               
    Research and development
   
74,247
     
74,201
     
46
     
0.1
%
    Sales and marketing
   
146,176
     
116,494
     
29,682
     
25.5
%
    General and administrative
   
135,385
     
130,263
     
5,122
     
3.9
%
    Impairment of goodwill and other
   
6,829
     
-
     
6,829
     
-
 
    Gains, losses and other items, net
   
12,132
     
22,600
     
(10,468
)
   
(46.3
%)
Total operating expenses
   
374,769
     
343,558
     
31,211
     
9.1
%
                                 
    Loss from operations
   
(13,063
)
   
(32,684
)
   
19,621
     
60.0
%
     % Margin
   
-1.5
%
   
-4.1
%
               
   Other income (expense):
                               
     Interest expense
   
(7,669
)
   
(7,672
)
   
3
     
0.0
%
     Other, net
   
452
     
(991
)
   
1,443
     
145.6
%
   Total other expense
   
(7,217
)
   
(8,663
)
   
1,446
     
16.7
%
                                 
   Loss from continuing operations before income taxes
   
(20,280
)
   
(41,347
)
   
21,067
     
51.0
%
                                 
   Income taxes
   
(11,632
)
   
(14,805
)
   
3,173
     
21.4
%
                                 
   Net loss from continuing operations
   
(8,648
)
   
(26,542
)
   
17,894
     
67.4
%
                                 
   Earnings from discontinued operations, net of tax
   
15,351
     
15,511
     
(160
)
   
(1.0
%)
                                 
    Net earnings (loss)
   
6,703
     
(11,031
)
   
17,734
     
160.8
%
                                 
Basic earnings (loss) per share:
                               
   Continuing operations
   
(0.11
)
   
(0.34
)
   
0.23
     
67.6
%
   Discontinued operations
   
0.20
     
0.20
     
(0.00
)
   
(1.7
%)
      Net earnings (loss)
   
0.09
     
(0.14
)
   
0.23
     
160.4
%
                                 
                                 
Diluted earnings (loss) per share:
                               
   Continuing operations
   
(0.11
)
   
(0.34
)
   
0.23
     
67.6
%
   Discontinued operations
   
0.20
     
0.20
     
(0.00
)
   
(1.7
%)
      Net earnings (loss)
   
0.09
     
(0.14
)
   
0.23
     
160.4
%
                                 
                                 
                                 
Basic shares
   
77,616
     
77,106
                 
FDWA shares
   
79,099
     
78,494
                 
                                 
 
 
7
ACXIOM CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS
(Unaudited)
(Dollars in thousands, except earnings (loss) per share)
 
   
For the Three Months Ended
   
For the Twelve Months Ended
 
   
March 31,
   
March 31,
 
   
2016
   
2015
   
2016
   
2015
 
                         
   Loss from continuing operations before income taxes
   
(9,858
)
   
(13,520
)
   
(20,280
)
   
(41,347
)
                                 
   Income taxes
   
(8,176
)
   
(4,483
)
   
(11,632
)
   
(14,805
)
                                 
   Net loss from continuing operations
   
(1,682
)
   
(9,037
)
   
(8,648
)
   
(26,542
)
                                 
   Earnings from discontinued operations, net of tax
   
111
     
2,998
     
15,351
     
15,511
 
                                 
   Net earnings (loss)
   
(1,571
)
   
(6,039
)
   
6,703
     
(11,031
)
                                 
Earnings (loss) per share:
                               
                                 
    Basic
   
(0.02
)
   
(0.08
)
   
0.09
     
(0.14
)
                                 
    Diluted
   
(0.02
)
   
(0.08
)
   
0.09
     
(0.14
)
                                 
Excluded items:
                               
  Purchased intangible asset amortization  (cost of revenue)
   
4,204
     
3,781
     
15,466
     
11,454
 
  Non-cash stock compensation (cost of revenue and operating expenses)
   
7,934
     
8,216
     
31,463
     
28,316
 
  Impairment of goodwill and other
   
6,100
     
-
     
6,829
     
-
 
  Restructuring charges and other adjustments (gains, losses, and other)
   
4,763
     
11,258
     
12,132
     
22,600
 
  Separation and transformation costs (general and administrative)
   
4,686
     
5,023
     
20,826
     
31,269
 
  Accelerated amortization (cost of revenue)
   
252
     
4,316
     
1,850
     
4,316
 
                                 
 Total excluded items, continuing operations
   
27,939
     
32,594
     
88,566
     
97,955
 
                                 
   Earnings from continuing operations before income taxes
                               
     and excluding items
   
18,081
     
19,074
     
68,286
     
56,608
 
                                 
   Income taxes
   
4,262
     
5,324
     
21,456
     
18,353
 
                                 
   Non-GAAP net earnings
   
13,819
     
13,750
     
46,830
     
38,255
 
                                 
Non-GAAP earnings per share:
                               
                                 
    Basic
   
0.18
     
0.18
     
0.60
     
0.50
 
                                 
    Diluted
   
0.18
     
0.17
     
0.59
     
0.49
 
                                 
Basic weighted average shares
   
76,753
     
77,427
     
77,616
     
77,106
 
                                 
Diluted weighted average shares
   
78,386
     
79,027
     
79,099
     
78,494
 
                                 
 
 
8

ACXIOM CORPORATION AND SUBSIDIARIES
CALCULATION OF EARNINGS (LOSS) PER SHARE
(Unaudited)
(In thousands, except earnings (loss) per share)
   
For the Three Months Ended
 
             
   
March 31,
   
March 31,
 
   
2016
   
2015
 
             
Basic loss per share from continuing operations:
           
    Numerator - net loss
   
(1,682
)
   
(9,037
)
                 
    Denominator - weighted-average shares outstanding
   
76,753
     
77,427
 
        Basic loss per share
   
(0.02
)
   
(0.12
)
                 
Diluted loss per share from continuing operations:
               
    Numerator - net loss
   
(1,682
)
   
(9,037
)
                 
    Denominator - weighted-average shares outstanding
   
76,753
     
77,427
 
        Diluted loss per share
   
(0.02
)
   
(0.12
)
                 
Basic earnings per share from discontinued operations:
               
    Numerator - net earnings
   
111
     
2,998
 
                 
    Denominator - weighted-average shares outstanding
   
76,753
     
77,427
 
        Basic earnings per share
   
0.00
     
0.04
 
                 
Diluted earnings per share from discontinued operations:
               
    Numerator - net earnings
   
111
     
2,998
 
                 
    Denominator - weighted-average shares outstanding
   
76,753
     
77,427
 
                 
        Diluted earnings per share
   
0.00
     
0.04
 
                 
Basic loss per share:
               
    Numerator - net loss
   
(1,571
)
   
(6,039
)
                 
    Denominator - weighted-average shares outstanding
   
76,753
     
77,427
 
        Basic loss per share
   
(0.02
)
   
(0.08
)
                 
Diluted loss per share:
               
    Numerator - net loss
   
(1,571
)
   
(6,039
)
                 
    Denominator - weighted-average shares outstanding
   
76,753
     
77,427
 
                 
        Diluted loss per share
   
(0.02
)
   
(0.08
)
                 
 
 
9
ACXIOM CORPORATION AND SUBSIDIARIES
CALCULATION OF EARNINGS (LOSS) PER SHARE
(Unaudited)
(In thousands, except earnings (loss) per share)
   
For the Twelve Months Ended
 
             
   
March 31,
   
March 31,
 
   
2016
   
2015
 
             
Basic loss per share from continuing operations:
           
    Numerator - net loss
   
(8,648
)
   
(26,542
)
                 
    Denominator - weighted-average shares outstanding
   
77,616
     
77,106
 
        Basic loss per share
   
(0.11
)
   
(0.34
)
                 
Diluted loss per share from continuing operations:
               
    Numerator - net loss
   
(8,648
)
   
(26,542
)
                 
    Denominator - weighted-average shares outstanding
   
77,616
     
77,106
 
        Diluted loss per share
   
(0.11
)
   
(0.34
)
                 
Basic earnings per share from discontinued operations:
               
    Numerator - net earnings
   
15,351
     
15,511
 
                 
    Denominator - weighted-average shares outstanding
   
77,616
     
77,106
 
        Basic earnings per share
   
0.20
     
0.20
 
                 
Diluted earnings per share from discontinued operations:
               
    Numerator - net earnings
   
15,351
     
15,511
 
                 
    Denominator - weighted-average shares outstanding
   
77,616
     
77,106
 
        Diluted earnings per share
   
0.20
     
0.20
 
                 
Basic loss per share:
               
    Numerator - net earnings (loss)
   
6,703
     
(11,031
)
                 
    Denominator - weighted-average shares outstanding
   
77,616
     
77,106
 
        Diluted earnings (loss) per share
   
0.09
     
(0.14
)
                 
Diluted loss per share:
               
    Numerator - net earnings (loss)
   
6,703
     
(11,031
)
                 
    Denominator - weighted-average shares outstanding
   
77,616
     
77,106
 
        Diluted earnings (loss) per share
   
0.09
     
(0.14
)
                 
                 
                 
 
 
10
ACXIOM CORPORATION AND SUBSIDIARIES
RESULTS BY SEGMENT
(Unaudited)
(Dollars in thousands)
 
   
For the Three Months Ended
March 31,       
   
 
                   
                 $    
 
%
 
   
2016
   
2015
   
Variance
   
Variance
 
                           
Revenues
                         
Marketing Services
   
113,342
     
109,662
     
3,680
     
3.4
%
Audience Solutions
   
80,128
     
76,816
     
3,312
     
4.3
%
Connectivity
   
31,185
     
19,256
     
11,929
     
61.9
%
Total operating segment revenues
   
224,655
     
205,734
     
18,921
     
9.2
%
                                 
Gross profit
                               
Marketing Services
   
40,117
     
36,120
     
3,997
     
11.1
%
Audience Solutions
   
46,457
     
42,141
     
4,316
     
10.2
%
Connectivity
   
19,617
     
8,234
     
11,383
     
138.2
%
Total operating segment gross profit
   
106,191
     
86,495
     
19,696
     
22.8
%
                                 
Gross profit margin %
                               
Marketing Services
   
35.4
%
   
32.9
%
               
Audience Solutions
   
58.0
%
   
54.9
%
               
Connectivity
   
62.9
%
   
42.8
%
               
Total operating segment gross margin
   
47.3
%
   
42.0
%
               
                                 
Income (loss) from operations
                               
Marketing Services
   
19,301
     
17,984
     
1,317
     
7.3
%
Audience Solutions
   
29,598
     
30,594
     
(996
)
   
(3.3
%)
Connectivity
   
(424
)
   
(6,026
)
   
5,602
     
93.0
%
Total operating segment income from operations
   
48,475
     
42,552
     
5,923
     
13.9
%
                                 
Operating income (loss) margin %
                               
Marketing Services
   
17.0
%
   
16.4
%
               
Audience Solutions
   
36.9
%
   
39.8
%
               
Connectivity
   
(1.4
%)
   
(31.3
%)
               
Total operating segment operating margin
   
21.6
%
   
20.7
%
               
                                 
 
 
11
ACXIOM CORPORATION AND SUBSIDIARIES
RESULTS BY SEGMENT
(Unaudited)
(Dollars in thousands)
 
   
For the Twelve Months Ended
March 31,       
   
 
                   
                 $    
 
%
 
   
2016
   
2015
   
Variance
   
Variance
 
                           
Revenues
                         
Marketing Services
   
449,772
     
446,103
     
3,669
     
0.8
%
Audience Solutions
   
297,846
     
303,836
     
(5,990
)
   
(2.0
%)
Connectivity
   
102,470
     
54,972
     
47,498
     
86.4
%
Total operating segment revenues
   
850,088
     
804,911
     
45,177
     
5.6
%
                                 
Gross profit
                               
Marketing Services
   
152,258
     
156,395
     
(4,137
)
   
(2.6
%)
Audience Solutions
   
167,715
     
158,386
     
9,329
     
5.9
%
Connectivity
   
61,199
     
13,322
     
47,877
     
359.4
%
Total operating segment gross profit
   
381,172
     
328,103
     
53,069
     
16.2
%
                                 
Gross profit margin %
                               
Marketing Services
   
33.9
%
   
35.1
%
               
Audience Solutions
   
56.3
%
   
52.1
%
               
Connectivity
   
59.7
%
   
24.2
%
               
Total operating segment gross margin
   
44.8
%
   
40.8
%
               
                                 
Income (loss) from operations
                               
Marketing Services
   
74,371
     
81,247
     
(6,876
)
   
(8.5
%)
Audience Solutions
   
109,598
     
115,078
     
(5,480
)
   
(4.8
%)
Connectivity
   
(3,298
)
   
(40,069
)
   
36,771
     
91.8
%
Total operating segment income from operations
   
180,671
     
156,256
     
24,415
     
15.6
%
                                 
Operating income (loss) margin %
                               
Marketing Services
   
16.5
%
   
18.2
%
               
Audience Solutions
   
36.8
%
   
37.9
%
               
Connectivity
   
(3.2
%)
   
(72.9
%)
               
Total operating segment operating margin
   
21.3
%
   
19.4
%
               
 
12

ACXIOM CORPORATION AND SUBSIDIARIES
RECONCILIATION OF SEGMENT RESULTS
(Unaudited)
(Dollars in thousands)
 
   
For the Three Months Ended
   
For the Twelve Months Ended
 
   
March 31,   
   
March 31,
 
                         
   
2016
   
2015
   
2016
   
2015
 
                         
Total operating segment gross profit
   
106,191
     
86,495
     
381,172
     
328,103
 
                                 
Less:
                               
  Purchased intangible asset amortization
   
4,204
     
3,781
     
15,466
     
11,454
 
  Non-cash stock compensation
   
706
     
372
     
2,150
     
1,459
 
  Accelerated amortization
   
252
     
4,316
     
1,850
     
4,316
 
                                 
Gross profit
   
101,029
     
78,026
     
361,706
     
310,874
 
                                 
                                 
Total operating segment income from operations
   
48,475
     
42,552
     
180,671
     
156,256
 
                                 
Less:
                               
  Corporate expenses
   
28,300
     
20,823
     
105,168
     
90,985
 
  Purchased intangible asset amortization
   
4,204
     
3,781
     
15,466
     
11,454
 
  Non-cash stock compensation
   
7,934
     
8,216
     
31,463
     
28,316
 
  Impairment of goodwill and other
   
6,100
     
-
     
6,829
     
-
 
  Restructuring charges and other adjustments
   
4,763
     
11,258
     
12,132
     
22,600
 
  Separation and transformation costs
   
4,686
     
5,023
     
20,826
     
31,269
 
  Accelerated amortization
   
252
     
4,316
     
1,850
     
4,316
 
                                 
Loss from operations
   
(7,764
)
   
(10,865
)
   
(13,063
)
   
(32,684
)

13

ACXIOM CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands)
   
March 31,
   
March 31,
     $    
 
%
 
   
2016
   
2015
   
Variance
   
Variance
 
Assets
                         
Current assets:
                         
  Cash and cash equivalents
   
189,629
     
141,010
     
48,619
     
34.5
%
  Trade accounts receivable, net
   
138,650
     
126,896
     
11,754
     
9.3
%
  Refundable income taxes
   
9,834
     
5,239
     
4,595
     
87.7
%
  Restricted cash held in escrow
   
-
     
31,000
     
(31,000
)
   
(100.0
%)
  Other current assets
   
37,897
     
34,975
     
2,922
     
8.4
%
  Assets of discontinued operations
   
-
     
172,284
     
(172,284
)
   
(100.0
%)
                                 
     Total current assets
   
376,010
     
511,404
     
(135,394
)
   
(26.5
%)
                                 
Property and equipment
   
528,675
     
505,721
     
22,954
     
4.5
%
  Less - accumulated depreciation and amortization
   
345,632
     
329,467
     
16,165
     
4.9
%
                                 
Property and equipment, net
   
183,043
     
176,254
     
6,789
     
3.9
%
                                 
Software, net of accumulated amortization
   
55,735
     
68,962
     
(13,227
)
   
(19.2
%)
Goodwill
   
492,745
     
497,362
     
(4,617
)
   
(0.9
%)
Purchased software licenses, net of accumulated amortization
   
10,116
     
9,551
     
565
     
5.9
%
Deferred income taxes
   
6,885
     
381
     
6,504
     
1707.1
%
Other assets, net
   
25,315
     
30,173
     
(4,858
)
   
(16.1
%)
                                 
     
1,149,849
     
1,294,087
     
(144,238
)
   
(11.1
%)
                                 
Liabilities and Stockholders' Equity
                               
Current liabilities:
                               
  Current installments of long-term debt
   
32,243
     
32,232
     
11
     
0.0
%
  Trade accounts payable
   
37,717
     
30,094
     
7,623
     
25.3
%
  Accrued payroll and related expenses
   
61,309
     
36,659
     
24,650
     
67.2
%
  Other accrued expenses
   
48,254
     
62,754
     
(14,500
)
   
(23.1
%)
  Acquisition escrow payable
   
-
     
31,000
     
(31,000
)
   
(100.0
%)
  Deferred revenue
   
44,477
     
33,620
     
10,857
     
32.3
%
  Liabilities of discontinued operations
   
-
     
57,433
     
(57,433
)
   
(100.0
%)
                                 
   Total current liabilities
   
224,000
     
283,792
     
(59,792
)
   
(21.1
%)
                                 
Long-term debt
   
157,897
     
244,753
     
(86,856
)
   
(35.5
%)
                                 
Deferred income taxes
   
53,964
     
55,440
     
(1,476
)
   
(2.7
%)
                                 
Other liabilities
   
15,020
     
6,845
     
8,175
     
119.4
%
                                 
  Stockholders' equity:
                               
  Common stock
   
13,039
     
12,794
     
245
     
1.9
%
  Additional paid-in capital
   
1,082,220
     
1,034,526
     
47,694
     
4.6
%
  Retained earnings
   
598,501
     
591,798
     
6,703
     
1.1
%
  Accumulated other comprehensive income
   
8,590
     
9,413
     
(823
)
   
(8.7
%)
  Treasury stock, at cost
   
(1,003,382
)
   
(945,274
)
   
(58,108
)
   
(6.1
%)
Total stockholders' equity
   
698,968
     
703,257
     
(4,289
)
   
(0.6
%)
                                 
     
1,149,849
     
1,294,087
     
(144,238
)
   
(11.1
%)
                                 
                                 
 
14

 
ACXIOM CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
   
For the Three Months Ended
 
   
March 31,
 
             
   
2016
   
2015
 
Cash flows from operating activities:
           
  Net loss
   
(1,571
)
   
(6,039
)
  Earnings from discontinued operations, net of tax
   
(111
)
   
(2,998
)
  Non-cash operating activities:
               
    Depreciation and amortization
   
22,242
     
25,760
 
    Loss on disposal or impairment of assets
   
-
     
1,975
 
    Impairment of goodwill and other
   
6,100
     
-
 
    Deferred income taxes
   
(4,266
)
   
(2,945
)
    Non-cash stock compensation expense
   
7,934
     
8,216
 
    Changes in operating assets and liabilities:
               
      Accounts receivable
   
2,224
     
(5,829
)
      Other assets
   
(13,531
)
   
11,774
 
      Accounts payable and other liabilities
   
22,370
     
(1,450
)
      Deferred revenue
   
1,879
     
908
 
      Net cash provided by operating activities
   
43,270
     
29,372
 
Cash flows from investing activities:
               
    Capitalized software
   
(4,520
)
   
(3,602
)
    Capital expenditures
   
(13,601
)
   
(14,600
)
    Data acquisition costs
   
(418
)
   
(374
)
      Net cash used in investing activities
   
(18,539
)
   
(18,576
)
Cash flows from financing activities:
               
    Payments of debt
   
(8,048
)
   
(8,347
)
    Sale of common stock, net of stock acquired for withholding taxes
   
4,074
     
5,846
 
    Excess tax benefits from share-based compensation
   
1,529
     
4,645
 
    Acquisition of treasury stock
   
(15,229
)
   
-
 
      Net cash used in financing activities
   
(17,674
)
   
2,144
 
Cash flows from discontinued operations:
               
    From operating activities
   
(3,954
)
   
5,080
 
    From investing activities
   
-
     
(3,004
)
    From financing activities
   
-
     
(259
)
      Net cash provided by (used in) discontinued operations
   
(3,954
)
   
1,817
 
      Effect of exchange rate changes on cash
   
136
     
(638
)
                 
  Net change in cash and cash equivalents
   
3,239
     
14,119
 
  Cash and cash equivalents at beginning of period
   
186,390
     
126,891
 
  Cash and cash equivalents at end of period
   
189,629
     
141,010
 
                 
   Supplemental cash flow information:
               
    Cash paid (received) during the period for:
               
      Interest
   
1,925
     
2,473
 
      Income taxes
   
96
     
(4,383
)
      Payments on capital leases and installment payment arrangements
   
-
     
574
 
      Other debt payments, excluding line of credit
   
8,048
     
8,032
 
                 
 
15

 
ACXIOM CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
   
For the Twelve Months Ended
 
   
March 31,
 
             
   
2016
   
2015
 
             
Cash flows from operating activities:
           
  Net earnings (loss)
   
6,703
     
(11,031
)
  Earnings from discontinued operations, net of tax
   
(15,351
)
   
(15,511
)
  Non-cash operating activities:
               
    Depreciation and amortization
   
85,463
     
80,447
 
    Loss on disposal or impairment of assets
   
232
     
1,700
 
    Impairment of goodwill and other
   
6,829
     
-
 
    Deferred income taxes
   
(9,122
)
   
(4,965
)
    Non-cash stock compensation expense
   
31,463
     
28,316
 
    Changes in operating assets and liabilities:
               
      Accounts receivable
   
(13,014
)
   
3,744
 
      Other assets
   
(16,174
)
   
12,867
 
      Accounts payable and other liabilities
   
25,529
     
(28,129
)
      Deferred revenue
   
11,084
     
(6,307
)
      Net cash provided by operating activities
   
113,642
     
61,131
 
Cash flows from investing activities:
               
    Capitalized software
   
(14,880
)
   
(18,587
)
    Capital expenditures
   
(47,423
)
   
(56,952
)
    Data acquisition costs
   
(1,553
)
   
(1,871
)
    Net cash paid in acquisitions
   
(5,386
)
   
(265,672
)
      Net cash used in investing activities
   
(69,242
)
   
(343,082
)
Cash flows from financing activities:
               
    Payments of debt
   
(87,231
)
   
(26,601
)
    Sale of common stock, net of stock acquired for withholding taxes
   
10,417
     
5,039
 
    Excess tax benefits from share-based compensation
   
3,551
     
4,645
 
    Acquisition of treasury stock
   
(52,764
)
   
(9,868
)
      Net cash used in financing activities
   
(126,027
)
   
(26,785
)
Cash flows from discontinued operations:
               
    From operating activities
   
6,323
     
43,853
 
    From investing activities
   
124,506
     
(9,254
)
    From financing activities
   
(206
)
   
(1,820
)
      Net cash provided by discontinued operations
   
130,623
     
32,779
 
      Effect of exchange rate changes on cash
   
(377
)
   
(1,619
)
                 
  Net change in cash and cash equivalents
   
48,619
     
(277,576
)
  Cash and cash equivalents at beginning of period
   
141,010
     
418,586
 
  Cash and cash equivalents at end of period
   
189,629
     
141,010
 
                 
   Supplemental cash flow information:
               
    Cash paid (received) during the period for:
               
      Interest
   
8,145
     
8,673
 
      Income taxes
   
6,100
     
(3,845
)
      Payments on capital leases and installment payment arrangements
   
269
     
3,823
 
      Other debt payments, excluding line of credit
   
32,168
     
24,598
 
      Prepayment of debt
   
55,000
     
-
 
                 
 
16
 
ACXIOM CORPORATION AND SUBSIDIARIES
CALCULATION OF FREE CASH FLOW AVAILABLE TO EQUITY
AND RECONCILIATION TO OPERATING CASH FLOW
(Unaudited)
(Dollars in thousands)
 
   
06/30/14
   
09/30/14
   
12/31/14
   
03/31/15
   
YTD FY2015
   
06/30/15
   
09/30/15
   
12/31/15
   
03/31/16
   
YTD FY2016
 
                                                             
Net cash provided by operating activities - continuing operations
   
(15,456
)
   
14,325
     
32,890
     
29,372
     
61,131
     
11,997
     
21,357
     
37,018
     
43,270
     
113,642
 
                                                                                 
Less:
                                                                               
    Capitalized software
   
(4,969
)
   
(5,608
)
   
(4,408
)
   
(3,602
)
   
(18,587
)
   
(2,797
)
   
(3,936
)
   
(3,627
)
   
(4,520
)
   
(14,880
)
    Capital expenditures
   
(16,778
)
   
(15,362
)
   
(10,212
)
   
(14,600
)
   
(56,952
)
   
(12,876
)
   
(10,244
)
   
(10,702
)
   
(13,601
)
   
(47,423
)
    Data acquisition costs
   
(635
)
   
(468
)
   
(394
)
   
(374
)
   
(1,871
)
   
(430
)
   
(281
)
   
(424
)
   
(418
)
   
(1,553
)
    Payments on capital leases and installment payment arrangements
   
(650
)
   
(567
)
   
(471
)
   
(315
)
   
(2,003
)
   
(63
)
   
-
     
-
     
-
     
(63
)
    Other required debt payments
   
(4,267
)
   
(4,272
)
   
(8,027
)
   
(8,032
)
   
(24,598
)
   
(8,036
)
   
(8,039
)
   
(8,045
)
   
(8,048
)
   
(32,168
)
                                                                                 
Total
   
(42,755
)
   
(11,952
)
   
9,378
     
2,449
     
(42,880
)
   
(12,205
)
   
(1,143
)
   
14,220
     
16,683
     
17,555
 

17

ACXIOM CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS-GAAP
(Unaudited)
(Dollars in thousands, except earnings (loss) per share)
                               
                                                               
Q4 FY16 to Q4 FY15
 
   
06/30/14
   
09/30/14
   
12/31/14
   
03/31/15
   
YTD FY2015
   
06/30/15
   
09/30/15
   
12/31/15
   
03/31/16
   
YTD FY2016
   
%
     
Revenues
   
186,683
     
204,248
     
208,246
     
205,734
     
804,911
     
196,895
     
207,345
     
221,193
     
224,655
     
850,088
     
9.2
%
   
18,921
 
                                                                                                 
Cost of revenue
   
115,564
     
124,958
     
125,807
     
127,708
     
494,037
     
117,709
     
121,312
     
125,735
     
123,626
     
488,382
     
-3.2
%
   
(4,082
)
     Gross profit
   
71,119
     
79,290
     
82,439
     
78,026
     
310,874
     
79,186
     
86,033
     
95,458
     
101,029
     
361,706
     
29.5
%
   
23,003
 
     % Gross margin
   
38.1
%
   
38.8
%
   
39.6
%
   
37.9
%
   
38.6
%
   
40.2
%
   
41.5
%
   
43.2
%
   
45.0
%
   
42.5
%
               
                                                                                                 
Operating expenses
                                                                                               
    Research and development
   
16,350
     
19,798
     
18,973
     
19,080
     
74,201
     
20,011
     
19,078
     
18,400
     
16,758
     
74,247
     
-12.2
%
   
(2,322
)
    Sales and marketing
   
26,265
     
28,591
     
30,554
     
31,084
     
116,494
     
29,494
     
34,259
     
36,581
     
45,842
     
146,176
     
47.5
%
   
14,758
 
    General and administrative
   
34,462
     
36,511
     
31,821
     
27,469
     
130,263
     
31,743
     
31,519
     
36,793
     
35,330
     
135,385
     
28.6
%
   
7,861
 
    Impairment of goodwill and other
   
-
     
-
     
-
     
-
     
-
     
-
     
729
     
-
     
6,100
     
6,829
     
-
     
6,100
 
    Gains, losses and other items, net
   
7,128
     
833
     
3,381
     
11,258
     
22,600
     
807
     
2,504
     
4,058
     
4,763
     
12,132
     
-57.7
%
   
(6,495
)
Total operating expenses
   
84,205
     
85,733
     
84,729
     
88,891
     
343,558
     
82,055
     
88,089
     
95,832
     
108,793
     
374,769
     
22.4
%
   
19,902
 
                                                                                                 
Loss from operations
   
(13,086
)
   
(6,443
)
   
(2,290
)
   
(10,865
)
   
(32,684
)
   
(2,869
)
   
(2,056
)
   
(374
)
   
(7,764
)
   
(13,063
)
   
28.5
%
   
3,101
 
  % Margin
   
-7.0
%
   
-3.2
%
   
-1.1
%
   
-5.3
%
   
-4.1
%
   
-1.5
%
   
-1.0
%
   
-0.2
%
   
-3.5
%
   
-1.5
%
               
Other income (expense)
                                                                                               
  Interest expense
   
(1,948
)
   
(1,821
)
   
(2,005
)
   
(1,898
)
   
(7,672
)
   
(1,885
)
   
(1,956
)
   
(1,948
)
   
(1,880
)
   
(7,669
)
   
0.9
%
   
18
 
  Other, net
   
(106
)
   
(163
)
   
35
     
(757
)
   
(991
)
   
304
     
59
     
303
     
(214
)
   
452
     
71.7
%
   
543
 
Total other expense
   
(2,054
)
   
(1,984
)
   
(1,970
)
   
(2,655
)
   
(8,663
)
   
(1,581
)
   
(1,897
)
   
(1,645
)
   
(2,094
)
   
(7,217
)
   
21.1
%
   
561
 
                                                                                                 
Loss from continuing operations before income taxes
   
(15,140
)
   
(8,427
)
   
(4,260
)
   
(13,520
)
   
(41,347
)
   
(4,450
)
   
(3,953
)
   
(2,019
)
   
(9,858
)
   
(20,280
)
   
27.1
%
   
3,662
 
Income taxes
   
(4,399
)
   
(1,326
)
   
(4,597
)
   
(4,483
)
   
(14,805
)
   
732
     
(2,608
)
   
(1,580
)
   
(8,176
)
   
(11,632
)
   
-82.4
%
   
(3,693
)
                                                                                                 
Net earnings (loss) from continuing operations
   
(10,741
)
   
(7,101
)
   
337
     
(9,037
)
   
(26,542
)
   
(5,182
)
   
(1,345
)
   
(439
)
   
(1,682
)
   
(8,648
)
   
81.4
%
   
7,355
 
                                                                                                 
Earnings (loss) from discontinued operations, net of tax
   
3,137
     
5,557
     
3,819
     
2,998
     
15,511
     
4,143
     
12,068
     
(971
)
   
111
     
15,351
     
-96.3
%
   
(2,887
)
                                                                                                 
Net earnings (loss)
   
(7,604
)
   
(1,544
)
   
4,156
     
(6,039
)
   
(11,031
)
   
(1,039
)
   
10,723
     
(1,410
)
   
(1,571
)
   
6,703
     
74.0
%
   
4,468
 
                                                                                                 
Diluted earnings (loss) per share
   
(0.10
)
   
(0.02
)
   
0.05
     
(0.08
)
   
(0.14
)
   
(0.01
)
   
0.14
     
(0.02
)
   
(0.02
)
   
0.09
     
73.8
%
   
0.06
 
                                                                                                 
Diluted earnings (loss) per share continuing operations
   
(0.14
)
   
(0.09
)
   
0.00
     
(0.12
)
   
(0.34
)
   
(0.07
)
   
(0.02
)
   
(0.01
)
   
(0.02
)
   
(0.11
)
   
81.2
%
   
0.09
 
                                                                                                 

18


ACXIOM CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS-NON GAAP
(Unaudited)
(Dollars in thousands, except earnings per share)
                                                               
Q4 FY16 to Q4 FY15
 
   
06/30/14
   
09/30/14
   
12/31/14
   
03/31/15
   
YTD FY2015
   
06/30/15
   
09/30/15
   
12/31/15
   
03/31/16
   
YTD FY2016
   
%
   
 
 
Revenues
   
186,683
     
204,248
     
208,246
     
205,734
     
804,911
     
196,895
     
207,345
     
221,193
     
224,655
     
850,088
     
9.2
%
   
18,921
 
                                                                                                 
Cost of revenue
   
115,197
     
120,771
     
121,601
     
119,239
     
476,808
     
112,084
     
117,131
     
121,237
     
118,464
     
468,916
     
-0.7
%
   
(775
)
     Gross profit
   
71,486
     
83,477
     
86,645
     
86,495
     
328,103
     
84,811
     
90,214
     
99,956
     
106,191
     
381,172
     
22.8
%
   
19,696
 
     % Gross margin
   
38.3
%
   
40.9
%
   
41.6
%
   
42.0
%
   
40.8
%
   
43.1
%
   
43.5
%
   
45.2
%
   
47.3
%
   
44.8
%
               
                                                                                                 
Operating expenses
                                                                                               
    Research and development
   
15,911
     
16,529
     
15,559
     
15,956
     
63,955
     
16,384
     
15,400
     
15,647
     
14,716
     
62,147
     
-7.8
%
   
(1,240
)
    Sales and marketing
   
25,619
     
26,789
     
28,498
     
28,915
     
109,821
     
28,170
     
32,945
     
34,664
     
43,792
     
139,571
     
51.4
%
   
14,877
 
    General and administrative
   
21,388
     
25,926
     
21,847
     
19,895
     
89,056
     
25,586
     
23,402
     
27,455
     
27,508
     
103,951
     
38.3
%
   
7,613
 
    Gains, losses and other items, net
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Total operating expenses
   
62,918
     
69,244
     
65,904
     
64,766
     
262,832
     
70,140
     
71,747
     
77,766
     
86,016
     
305,669
     
32.8
%
   
21,250
 
                                                                                                 
Income from operations
   
8,568
     
14,233
     
20,741
     
21,729
     
65,271
     
14,671
     
18,467
     
22,190
     
20,176
     
75,503
     
-7.1
%
   
(1,553
)
  % Margin
   
4.6
%
   
7.0
%
   
10.0
%
   
10.6
%
   
8.1
%
   
7.5
%
   
8.9
%
   
10.0
%
   
9.0
%
   
8.9
%
               
Other income (expense)
                                                                                               
  Interest expense
   
(1,948
)
   
(1,821
)
   
(2,005
)
   
(1,898
)
   
(7,672
)
   
(1,885
)
   
(1,956
)
   
(1,948
)
   
(1,880
)
   
(7,669
)
   
0.9
%
   
18
 
  Other, net
   
(106
)
   
(163
)
   
35
     
(757
)
   
(991
)
   
304
     
59
     
303
     
(214
)
   
452
     
71.7
%
   
543
 
Total other expense
   
(2,054
)
   
(1,984
)
   
(1,970
)
   
(2,655
)
   
(8,663
)
   
(1,581
)
   
(1,897
)
   
(1,645
)
   
(2,094
)
   
(7,217
)
   
21.1
%
   
561
 
                                                                                                 
Earnings from continuing operations before income taxes
   
6,514
     
12,249
     
18,771
     
19,074
     
56,608
     
13,090
     
16,570
     
20,545
     
18,082
     
68,286
     
-5.2
%
   
(992
)
Income taxes
   
2,517
     
4,757
     
5,755
     
5,324
     
18,353
     
5,632
     
5,163
     
6,399
     
4,262
     
21,456
     
-19.9
%
   
(1,062
)
                                                                                                 
Net earnings from continuing operations
   
3,997
     
7,492
     
13,016
     
13,750
     
38,255
     
7,458
     
11,407
     
14,146
     
13,820
     
46,830
     
0.5
%
   
70
 
                                                                                                 
Earnings from discontinued operations, net of tax
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
                                                                                                 
Net earnings
   
3,997
     
7,492
     
13,016
     
13,750
     
38,255
     
7,458
     
11,407
     
14,146
     
13,820
     
46,830
     
0.5
%
   
70
 
                                                                                                 
Diluted earnings per share
   
0.05
     
0.10
     
0.17
     
0.17
     
0.49
     
0.09
     
0.14
     
0.18
     
0.18
     
0.59
     
5.9
%
   
0.01
 

19
                           
ACXIOM CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS
(Unaudited)
(Dollars in thousands, except earnings (loss) per share)
                         
                         
   
06/30/14
   
09/30/14
   
12/31/14
   
03/31/15
   
FY2015
   
06/30/15
   
09/30/15
   
12/31/15
   
03/31/16
   
YTD FY2016
 
                                                             
                                                             
   Loss from continuing operations before income taxes
   
(15,140
)
   
(8,427
)
   
(4,260
)
   
(13,520
)
   
(41,347
)
   
(4,450
)
   
(3,953
)
   
(2,019
)
   
(9,858
)
   
(20,280
)
                                                                                 
   Income taxes
   
(4,399
)
   
(1,326
)
   
(4,597
)
   
(4,483
)
   
(14,805
)
   
732
     
(2,608
)
   
(1,580
)
   
(8,176
)
   
(11,632
)
                                                                                 
   Net earnings (loss) from continuing operations
   
(10,741
)
   
(7,101
)
   
337
     
(9,037
)
   
(26,542
)
   
(5,182
)
   
(1,345
)
   
(439
)
   
(1,682
)
   
(8,648
)
                                                                                 
   Earnings (loss) from discontinued operations, net of tax
   
3,137
     
5,557
     
3,819
     
2,998
     
15,511
     
4,143
     
12,068
     
(971
)
   
111
     
15,351
 
                                                                                 
   Net earnings (loss)
   
(7,604
)
   
(1,544
)
   
4,156
     
(6,039
)
   
(11,031
)
   
(1,039
)
   
10,723
     
(1,410
)
   
(1,571
)
   
6,703
 
                                                                                 
Earnings (loss) per share:
                                                                               
                                                                                 
    Basic
   
(0.10
)
   
(0.02
)
   
0.05
     
(0.08
)
   
(0.14
)
   
(0.01
)
   
0.14
     
(0.02
)
   
(0.02
)
   
0.09
 
                                                                                 
    Diluted
   
(0.10
)
   
(0.02
)
   
0.05
     
(0.08
)
   
(0.14
)
   
(0.01
)
   
0.14
     
(0.02
)
   
(0.02
)
   
0.09
 
                                                                                 
Unusual items:
                                                                               
  Purchased intangible asset amortization  (cost of revenue)
   
63
     
3,827
     
3,783
     
3,781
     
11,454
     
3,754
     
3,754
     
3,754
     
4,204
     
15,466
 
  Non-cash stock compensation (cost of revenue and operating expenses)
   
3,925
     
7,725
     
8,450
     
8,216
     
28,316
     
8,123
     
7,360
     
8,046
     
7,934
     
31,463
 
  Impairment of goodwill and other
   
-
     
-
     
-
     
-
     
-
     
-
     
729
     
-
     
6,100
     
6,829
 
  Restructuring charges and other adjustments (gains, losses, and other)
   
7,128
     
833
     
3,381
     
11,258
     
22,600
     
807
     
2,504
     
4,058
     
4,763
     
12,132
 
  Separation and transformation costs (general and administrative)
   
10,538
     
8,291
     
7,417
     
5,023
     
31,269
     
3,414
     
6,098
     
6,628
     
4,686
     
20,826
 
  Accelerated amortization (cost of revenue)
   
-
     
-
     
-
     
4,316
     
4,316
     
1,442
     
78
     
78
     
252
     
1,850
 
                                                                                 
 Total unusual items, continuing operations
   
21,654
     
20,676
     
23,031
     
32,594
     
97,955
     
17,540
     
20,523
     
22,564
     
27,939
     
88,566
 
                                                                                 
Earnings from continuing operations before income taxes
                                                                         
     and excluding unusual items
   
6,514
     
12,249
     
18,771
     
19,074
     
56,608
     
13,090
     
16,570
     
20,545
     
18,081
     
68,286
 
                                                                                 
   Income taxes
   
2,517
     
4,757
     
5,755
     
5,324
     
18,353
     
5,632
     
5,163
     
6,399
     
4,262
     
21,456
 
                                                                                 
   Non-GAAP net earnings
   
3,997
     
7,492
     
13,016
     
13,750
     
38,255
     
7,458
     
11,407
     
14,146
     
13,819
     
46,830
 
                                                                                 
Non-GAAP earnings per share:
                                                                               
                                                                                 
    Basic
   
0.05
     
0.10
     
0.17
     
0.18
     
0.50
     
0.10
     
0.15
     
0.18
     
0.18
     
0.60
 
                                                                                 
    Diluted
   
0.05
     
0.10
     
0.17
     
0.17
     
0.49
     
0.09
     
0.14
     
0.18
     
0.18
     
0.59
 
                                                                                 
Basic weighted average shares
   
76,833
     
77,123
     
77,039
     
77,427
     
77,106
     
77,918
     
77,960
     
77,831
     
76,753
     
77,616
 
                                                                                 
Diluted weighted average shares
   
78,341
     
78,307
     
78,302
     
79,027
     
78,494
     
79,352
     
79,310
     
79,346
     
78,386
     
79,099
 
                                                                                 
Some earnings (loss) per share amounts may not add due to rounding
 
                                                                 
 
20
ACXIOM CORPORATION AND SUBSIDIARIES
     
RESULTS BY SEGMENT
     
(Unaudited)
     
(Dollars in thousands)
     
                                                               
Q4 FY16 to
Q4 FY15
 
   
06/30/14
   
09/30/14
   
12/31/14
   
03/31/15
   
YTD FY2015
   
06/30/15
   
09/30/15
   
12/31/15
   
03/31/16
   
YTD FY2016
   
%
     
                                                                           
Revenues:
                                                                         
Marketing services
   
109,288
     
112,750
     
114,403
     
109,662
     
446,103
     
107,726
     
112,979
     
115,725
     
113,342
     
449,772
     
3.4
%
   
3,680
 
Audience Solutions
   
73,061
     
78,026
     
75,933
     
76,816
     
303,836
     
68,550
     
72,122
     
77,046
     
80,128
     
297,846
     
4.3
%
   
3,312
 
Connectivity
   
4,334
     
13,472
     
17,910
     
19,256
     
54,972
     
20,619
     
22,244
     
28,422
     
31,185
     
102,470
     
61.9
%
   
11,929
 
                                                                                                 
Total operating segment revenues
   
186,683
     
204,248
     
208,246
     
205,734
     
804,911
     
196,895
     
207,345
     
221,193
     
224,655
     
850,088
     
9.2
%
   
18,921
 
                                                                                                 
Gross profit:
                                                                                               
                                                                                                 
Marketing services
   
39,408
     
39,295
     
41,572
     
36,120
     
156,395
     
36,034
     
37,545
     
38,561
     
40,117
     
152,257
     
11.1
%
   
3,997
 
Audience Solutions
   
35,605
     
41,425
     
39,215
     
42,141
     
158,386
     
36,824
     
39,170
     
45,265
     
46,457
     
167,716
     
10.2
%
   
4,316
 
Connectivity
   
(3,527
)
   
2,757
     
5,858
     
8,234
     
13,322
     
11,953
     
13,499
     
16,130
     
19,617
     
61,199
     
138.2
%
   
11,383
 
                                                                                                 
Total operating segment gross profit
   
71,486
     
83,477
     
86,645
     
86,495
     
328,103
     
84,811
     
90,214
     
99,956
     
106,191
     
381,172
     
22.8
%
   
19,696
 
                                                                                                 
Gross margin:
                                                                                               
                                                                                                 
Marketing services
   
36.1
%
   
34.9
%
   
36.3
%
   
32.9
%
   
35.1
%
   
33.4
%
   
33.2
%
   
33.3
%
   
35.4
%
   
33.9
%
               
Audience Solutions
   
48.7
%
   
53.1
%
   
51.6
%
   
54.9
%
   
52.1
%
   
53.7
%
   
54.3
%
   
58.8
%
   
58.0
%
   
56.3
%
               
Connectivity
   
-81.4
%
   
20.5
%
   
32.7
%
   
42.8
%
   
24.2
%
   
58.0
%
   
60.7
%
   
56.8
%
   
62.9
%
   
59.7
%
               
                                                                                                 
Total operating segment gross margin
   
38.3
%
   
40.9
%
   
41.6
%
   
42.0
%
   
40.8
%
   
43.1
%
   
43.5
%
   
45.2
%
   
47.3
%
   
44.8
%
               
                                                                                                 
Income (loss) from continuing operations:
                                                                                         
                                                                                                 
Marketing services
   
20,828
     
20,576
     
21,859
     
17,984
     
81,247
     
16,853
     
17,908
     
20,309
     
19,301
     
74,371
     
7.3
%
   
1,317
 
Audience Solutions
   
24,190
     
31,375
     
28,919
     
30,594
     
115,078
     
24,087
     
25,190
     
30,723
     
29,598
     
109,598
     
-3.3
%
   
(996
)
Connectivity
   
(14,089
)
   
(12,152
)
   
(7,802
)
   
(6,026
)
   
(40,069
)
   
(791
)
   
(1,068
)
   
(1,015
)
   
(424
)
   
(3,298
)
   
93.0
%
   
5,602
 
                                                                                                 
Total operating segment income from operations
   
30,929
     
39,799
     
42,976
     
42,552
     
156,256
     
40,149
     
42,030
     
50,017
     
48,475
     
180,671
     
13.9
%
   
5,923
 
                                                                                                 
Margin:
                                                                                               
                                                                                                 
Marketing services
   
19.1
%
   
18.2
%
   
19.1
%
   
16.4
%
   
18.2
%
   
15.6
%
   
15.9
%
   
17.5
%
   
17.0
%
   
16.5
%
               
Audience Solutions
   
33.1
%
   
40.2
%
   
38.1
%
   
39.8
%
   
37.9
%
   
35.1
%
   
34.9
%
   
39.9
%
   
36.9
%
   
36.8
%
               
Connectivity
   
-325.1
%
   
-90.2
%
   
-43.6
%
   
-31.3
%
   
-72.9
%
   
-3.8
%
   
-4.8
%
   
-3.6
%
   
-1.4
%
   
-3.2
%
               
                                                                                                 
Total operating segment operating margin
   
16.6
%
   
19.5
%
   
20.6
%
   
20.7
%
   
19.4
%
   
20.4
%
   
20.3
%
   
22.6
%
   
21.6
%
   
21.3
%
               
                                                                                                 
Some totals may not add due to rounding.
                                                                                         

21


ACXIOM CORPORATION AND SUBSIDIARIES
RECONCILIATION OF ADJUSTED EBITDA
(Unaudited)
(Dollars in thousands
   
For the Three Months Ended
   
For the Twelve Months Ended
 
   
March 31,   
   
March 31,   
 
   
2016
   
2015
   
2016
   
2015
 
                         
                         
Net loss from continuing operations
   
(1,682
)
   
(9,037
)
   
(8,648
)
   
(26,542
)
                                 
Income taxes
   
(8,176
)
   
(4,483
)
   
(11,632
)
   
(14,805
)
                                 
Other expense
   
(2,094
)
   
(2,655
)
   
(7,217
)
   
(8,663
)
                                 
Loss from operations
   
(7,764
)
   
(10,865
)
   
(13,063
)
   
(32,684
)
                                 
Depreciation and amortization
   
22,242
     
25,760
     
85,463
     
80,447
 
Less:
                               
  Deferred interest amortization
   
306
     
248
     
1,206
     
1,009
 
Adjusted depreciation and amortization
   
21,936
     
25,512
     
84,257
     
79,438
 
                                 
EBITDA
   
14,172
     
14,647
     
71,194
     
46,754
 
                                 
Other adjustments:
                               
  Non-cash stock compensation (cost of revenue and operating expenses)
   
7,934
     
8,216
     
31,463
     
28,316
 
  Impairment of goodwill and other
   
6,100
     
-
     
6,829
     
-
 
  Restructuring charges and other adjustments (gains, losses, and other)
   
4,763
     
11,258
     
12,132
     
22,600
 
  Separation and transformation costs (general and administrative)
   
4,686
     
5,023
     
20,826
     
31,269
 
                                 
 Other adjustments
   
23,483
     
24,497
     
71,250
     
82,185
 
                                 
Adjusted EBITDA
   
37,655
     
39,144
     
142,444
     
128,939
 
                                 
22