0001104659-15-072395.txt : 20151023 0001104659-15-072395.hdr.sgml : 20151023 20151023120609 ACCESSION NUMBER: 0001104659-15-072395 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20151021 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20151023 DATE AS OF CHANGE: 20151023 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Morningstar, Inc. CENTRAL INDEX KEY: 0001289419 STANDARD INDUSTRIAL CLASSIFICATION: INVESTMENT ADVICE [6282] IRS NUMBER: 363297908 STATE OF INCORPORATION: IL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-51280 FILM NUMBER: 151172248 BUSINESS ADDRESS: STREET 1: 22 WEST WASHINGTON STREET CITY: CHICAGO STATE: IL ZIP: 60602 BUSINESS PHONE: (312) 696-6000 MAIL ADDRESS: STREET 1: 22 WEST WASHINGTON STREET CITY: CHICAGO STATE: IL ZIP: 60602 8-K 1 a15-21510_18k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 


 

FORM 8-K

 


 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  October 21, 2015

 

MORNINGSTAR, INC.

(Exact name of registrant as specified in its charter)

 

Illinois
(State or other jurisdiction
of incorporation)

 

000-51280
(Commission
File Number)

 

36-3297908
(I.R.S. Employer
Identification No.)

 

22 West Washington Street
Chicago, Illinois
(Address of principal executive offices)

 

60602
(Zip Code)

 

(312) 696-6000

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.         Results of Operations and Financial Condition.*

 

On October 21, 2015, Morningstar, Inc. issued a press release announcing its financial results for the third quarter ended September 30, 2015.  A copy of the press release is attached hereto as Exhibit 99.1.

 

Item 9.01.  Financial Statements and Exhibits.

 

(d)        Exhibits:

 

Exhibit No.

 

Description

 

 

 

99.1*

 

Press Release dated October 21, 2015.

 


*             The information furnished under Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

MORNINGSTAR, INC.

 

 

 

 

 

 

 

 

Date: October 23, 2015

 

By:

/s/ Stéphane Biehler

 

 

Name:

Stéphane Biehler

 

 

Title:

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

99.1*

 

Press Release dated October 21, 2015.

 


*             The information furnished under Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

4


EX-99.1 2 a15-21510_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

GRAPHIC

 

GRAPHIC

 

Contacts:

 

Media: Margaret Kirch Cohen, +1 312-696-6383 or margaret.cohen@morningstar.com

 

Investors may submit questions to investors@morningstar.com.

 

FOR IMMEDIATE RELEASE

 

Morningstar, Inc. Reports Third-Quarter 2015 Financial Results

 

CHICAGO, Oct. 21, 2015—Morningstar, Inc. (NASDAQ: MORN), a leading provider of independent investment research, today announced its third-quarter 2015 financial results. The company reported net income of $33.5 million, or 76 cents per diluted share, compared with $30.2 million, or 67 cents per diluted share, in the third quarter of 2014.

 

Key Operating Metrics

 

·                  Revenue for the quarter was $195.3 million, an increase of 1.1% compared with the same period in 2014. Organic revenue, which excludes the effect of acquisitions, divestitures, and foreign currency translations, rose 4.9%, or $9.5 million.

·                  Operating income was $46.2 million, or 23.7% of revenue, an increase of 2.2% compared with the third quarter of 2014.

·                  Free cash flow was $63.3 million, reflecting cash provided by operating activities of $75.6 million and capital expenditures of $12.3 million, an increase of $66.7 million in free cash flow compared with the same period in 2014. Free cash flow in the prior-year period included a $61.0 million payment for a previously announced litigation settlement.

 

Joe Mansueto, chairman and chief executive officer of Morningstar, said, “While Morningstar Direct and Morningstar Data had strong revenue growth this quarter, two of our key investment areas faced some headwinds. New issuance volume for our credit ratings business remained strong, but market volatility still adversely affected us during the quarter. Also, negative market returns this year restrained asset growth for Morningstar Managed Portfolios.

 

1



 

“Currency movements continued to be a major factor in our results this quarter, as strength in the U.S. dollar reduced revenue from our international operations when translated into U.S. dollars.”

 

Mansueto added, “On the expense side, while headcount remained stable for the first nine months of the year, we recently accelerated the pace of hiring to support our key investment areas.”

 

Update on Key Investment Areas

 

As part of its long-term strategy, Morningstar has five major areas of focus for investment—Retirement Solutions, Morningstar Direct, Morningstar Managed Portfolios, Morningstar Credit Ratings, and Morningstar Indexes. In the third quarter of 2015:

 

·                  Revenue for Retirement Solutions was up 14.9% year over year, and total assets under management and advisement rose 11.7% to $85.7 billion.

·                  Licenses for Morningstar Direct rose 15.2% to 11,111 as of Sept. 30, 2015.

·                  Assets under management and advisement for Morningstar Managed Portfolios totaled $12.2 billion as of the end of the quarter, compared with $12.0 billion as of the same date in 2014.

·                  Morningstar Credit Ratings completed 17 new-issue ratings for commercial mortgage-backed securities, compared with 19 in the same period a year ago.

·                  The company continued adding new clients and developing new products for Morningstar Indexes, which is a small but growing part of the business.

 

Balance Sheet and Capital Allocation

 

·                  As of Sept. 30, 2015, cash, cash equivalents, and investments totaled $263.0 million, compared with $224.6 million as of Dec. 31, 2014, and the company had no short-term debt.

·                  The company expects to pay approximately $8.4 million for its regular quarterly dividend on Oct. 30, 2015.

·                  In the third quarter of 2015, the company repurchased approximately 31,000 shares of common stock for $2.4 million. As of Sept. 30, 2015, the company had $143.4 million remaining under the current authorization for future repurchases and 44.2 million shares of common stock outstanding.

 

Comparability of Year-Over-Year Results

 

Certain items affected the comparability of third-quarter 2015 results versus the same period in 2014:

 

·                  Foreign currency translations reduced operating income by $1.2 million during the third quarter, including a negative effect on revenue of $7.3 million and a favorable effect on operating expense of $6.1 million.

·                  Effective Jan. 1, 2014, the company made changes to its sales commission plan that require a different accounting treatment, resulting in an additional $2.5 million and $0.8 million of amortized commission expense from the previous plan in the third quarters of 2014 and 2015, respectively.

 

2



 

Use of Non-GAAP Financial Measures

 

The tables at the end of this press release include a reconciliation of the non-GAAP financial measures used by the company to comparable GAAP measures and an explanation of why the company uses them.

 

Investor Communication

 

Morningstar encourages all interested parties—including securities analysts, current shareholders, potential shareholders, and others—to submit questions in writing. Investors and others may send questions about Morningstar’s business to investors@morningstar.com or write to the company at:

 

Morningstar, Inc.

Investor Relations

22 W. Washington Street

Chicago, IL 60602

 

Morningstar will make written responses to selected inquiries available to all investors at the same time in Form 8-Ks furnished to the Securities and Exchange Commission, generally on the first Friday of every month.

 

About Morningstar, Inc.

 

Morningstar, Inc. is a leading provider of independent investment research in North America, Europe, Australia, and Asia. The company offers an extensive line of products and services for individual investors, financial advisors, asset managers, and retirement plan providers and sponsors. Morningstar provides data on more than 500,000 investment offerings, including stocks, mutual funds, and similar vehicles, along with real-time global market data on more than 17 million equities, indexes, futures, options, commodities, and precious metals, in addition to foreign exchange and Treasury markets. Morningstar also offers investment management services through its investment advisory subsidiaries, with more than $170 billion in assets under advisement and management as of Sept. 30, 2015. The company has operations in 27 countries.

 

Caution Concerning Forward-Looking Statements

 

This press release contains forward-looking statements as that term is used in the Private Securities Litigation Reform Act of 1995. These statements are based on our current expectations about future events or future financial performance. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, and often contain words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” or “continue.” These statements involve known and unknown risks and uncertainties that may cause the events we discuss not to occur or to differ significantly from what we expect. For us, these risks and uncertainties include, among others, liability for any losses that result from an actual or claimed breach of our fiduciary duties; failing to maintain and protect our brand, independence, and reputation; failing to differentiate our products and continuously create innovative, proprietary research tools; failing to respond to technological change, keep pace with new technology developments, or adopt a successful technology strategy; liability related to our storage of personal information related to individuals as well as portfolio and account-level information; compliance failures, regulatory action, or changes in laws applicable to our investment advisory or credit rating operations; downturns in the financial sector, global financial markets, and global economy; the effect of market volatility on revenue from asset-based fees; a prolonged outage of our database, technology-based products and services, or network facilities; challenges faced by our non-U.S. operations, including the concentration of data and development work at our offshore facilities in China and India; and trends in the mutual fund industry, including the increasing popularity of passively managed investment

 

3



 

vehicles. A more complete description of these risks and uncertainties can be found in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2014. If any of these risks and uncertainties materialize, our actual future results may vary significantly from what we expected. We do not undertake to update our forward-looking statements as a result of new information or future events.

 

All dollar and percentage comparisons, which are often accompanied by words such as “increase,” “decrease,” “grew,” “declined, “ or “was similar” refer to a comparison with the same period in the previous year unless otherwise stated.

 

###

 

©2015 Morningstar, Inc. All Rights Reserved.

 

MORN-E

 

4



 

Morningstar, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Income

 

 

 

Three months ended September 30

 

Nine months ended September 30

 

(in millions, except per share amounts)

 

2015

 

2014

 

change

 

2015

 

2014

 

change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

195.3

 

$

193.1

 

1.1%

 

$

587.2

 

$

563.7

 

4.2%

 

Operating expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

83.4

 

80.0

 

3.8%

 

245.2

 

237.4

 

3.3%

 

Sales and marketing

 

23.3

 

26.8

 

(12.8%

)

73.8

 

83.1

 

(11.2%

)

General and administrative

 

26.0

 

26.4

 

(1.3%

)

79.9

 

82.9

 

(3.6%

)

Depreciation and amortization

 

16.4

 

14.6

 

12.6%

 

47.8

 

40.3

 

18.6%

 

Litigation settlement

 

 

 

 

 

61.0

 

NMF

 

Total operating expense

 

149.1

 

147.8

 

0.8%

 

446.7

 

504.7

 

(11.5%

)

Operating income

 

46.2

 

45.3

 

2.2%

 

140.5

 

59.0

 

138.2%

 

Operating margin

 

23.7%

 

23.4%

 

0.3pp

 

23.9%

 

10.5%

 

13.4pp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

0.2

 

0.5

 

(73.7%

)

0.5

 

1.7

 

(72.2%

)

Other income (expense), net

 

1.2

 

(0.8

)

NMF

 

1.2

 

4.8

 

(74.5%

)

Non-operating income (expense), net

 

1.4

 

(0.3

)

NMF

 

1.7

 

6.5

 

(73.9%

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes and equity in net income of unconsolidated entities

 

47.6

 

45.0

 

6.0%

 

142.2

 

65.5

 

117.2%

 

Equity in net income of unconsolidated entities

 

0.5

 

0.3

 

28.5%

 

1.5

 

1.4

 

1.7%

 

Income tax expense

 

14.6

 

15.1

 

(3.6%

)

48.2

 

20.2

 

138.9%

 

Consolidated net income

 

33.5

 

30.2

 

11.0%

 

95.5

 

46.7

 

104.3%

 

Net (income) loss attributable to noncontrolling interests

 

 

 

 

(0.2

)

0.1

 

NMF

 

Net income attributable to Morningstar, Inc.

 

$

33.5

 

$

30.2

 

10.9%

 

$

95.3

 

$

46.8

 

103.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to Morningstar, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.76

 

$

0.67

 

13.4%

 

$

2.15

 

$

1.04

 

106.7%

 

Diluted

 

$

0.76

 

$

0.67

 

13.4%

 

$

2.15

 

$

1.04

 

106.7%

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

44.2

 

44.7

 

(1.1%

)

44.3

 

44.8

 

(1.1%

)

Diluted

 

44.3

 

44.9

 

(1.3%

)

44.4

 

45.0

 

(1.3%

)

 

NMF — Not meaningful, pp — percentage points

 

5



 

Morningstar, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

 

 

 

Three months ended September 30

 

Nine months ended September 30

 

(in millions)

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

Consolidated net income

 

$

33.5

 

$

30.2

 

$

95.5

 

$

46.7

 

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

 

16.2

 

16.9

 

55.1

 

39.2

 

Changes in operating assets and liabilities, net

 

25.9

 

(38.5

)

35.9

 

(10.6

)

Cash provided by operating activities

 

75.6

 

8.6

 

186.5

 

75.3

 

Investing activities

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(12.3

)

(12.0

)

(39.9

)

(42.8

)

Other, net

 

(14.8

)

4.7

 

(13.4

)

28.3

 

Cash used for investing activities

 

(27.1

)

(7.3

)

(53.3

)

(14.5

)

Financing activities

 

 

 

 

 

 

 

 

 

Common shares repurchased

 

(2.4

)

(5.4

)

(30.1

)

(42.1

)

Dividends paid

 

(8.4

)

(7.6

)

(25.3

)

(22.9

)

Proceeds from short-term debt

 

10.0

 

30.0

 

15.0

 

30.0

 

Repayments of short-term debt

 

(45.0

)

 

(45.0

)

 

Other, net

 

0.5

 

2.6

 

1.0

 

1.6

 

Cash provided by (used for) financing activities

 

(45.3

)

19.6

 

(84.4

)

(33.4

)

Effect of exchange rate changes on cash and cash equivalents

 

(5.1

)

(7.9

)

(10.3

)

(6.3

)

Net increase (decrease) in cash and cash equivalents

 

(1.9

)

13.0

 

38.5

 

21.1

 

Cash and cash equivalents—Beginning of period

 

225.6

 

176.3

 

185.2

 

168.2

 

Cash and cash equivalents—End of period

 

$

223.7

 

$

189.3

 

$

223.7

 

$

189.3

 

 

6



 

Morningstar, Inc. and Subsidiaries

Unaudited Condensed Consolidated Balance Sheets

 

 

 

September 30

 

December 31

 

(in millions)

 

2015

 

2014

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

223.7

 

$

185.2

 

Investments

 

39.3

 

39.4

 

Accounts receivable, net

 

124.1

 

136.7

 

Deferred tax asset, net

 

10.5

 

9.0

 

Income tax receivable, net

 

 

6.9

 

Other

 

22.5

 

22.6

 

Total current assets

 

420.1

 

399.8

 

 

 

 

 

 

 

Property, equipment, and capitalized software, net

 

124.3

 

117.6

 

Investments in unconsolidated entities

 

35.4

 

28.8

 

Goodwill

 

359.9

 

370.1

 

Intangible assets, net

 

77.1

 

95.9

 

Other assets

 

6.8

 

7.1

 

Total assets

 

$

1,023.6

 

$

1,019.3

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

34.4

 

$

34.3

 

Accrued compensation

 

68.0

 

80.5

 

Income taxes payable

 

12.0

 

 

Deferred revenue

 

155.1

 

146.0

 

Short-term debt

 

 

30.0

 

Other

 

3.5

 

3.0

 

Total current liabilities

 

273.0

 

293.8

 

 

 

 

 

 

 

Accrued compensation

 

8.5

 

7.9

 

Deferred tax liability, net

 

24.8

 

26.0

 

Other long-term liabilities

 

37.2

 

37.2

 

Total liabilities

 

343.5

 

364.9

 

Total equity

 

680.1

 

654.4

 

Total liabilities and equity

 

$

1,023.6

 

$

1,019.3

 

 

7



 

Morningstar, Inc. and Subsidiaries

Supplemental Data (Unaudited)

 

 

 

As of September 30

 

 

 

2015

 

2014

 

change

 

 

 

 

 

 

 

 

 

Our business

 

 

 

 

 

 

 

Morningstar.com Premium Membership subscriptions (U.S.)

 

121,802

 

122,275

 

(0.4%

)

Morningstar.com registered users (U.S.)

 

8,452,445

 

8,097,864

 

4.4%

 

Advisor Workstation clients (U.S.)

 

186

 

171

 

8.8%

 

Morningstar Office licenses (U.S.)

 

4,256

 

4,188

 

1.6%

 

Morningstar Direct licenses

 

11,111

 

9,648

 

15.2%

 

Assets under management and advisement (approximate)

 

 

 

 

 

 

 

Investment Advisory services

 

$

76.0 bil

 

$

81.0 bil

(1)

(6.2%

)

Retirement Solutions

 

 

 

 

 

 

 

Managed Accounts

 

$

39.4 bil

 

$

36.5 bil

 

7.9%

 

Plan Sponsor Advice

 

$

28.6 bil

 

$

27.3 bil

 

4.8%

 

Custom Models

 

$

17.7 bil

 

$

12.9 bil

 

37.2%

 

Retirement Solutions (total)

 

$

85.7 bil

 

$

76.7 bil

 

11.7%

 

Morningstar Managed Portfolios

 

$

12.2 bil

 

$

12.0 bil

(1)

1.7%

 

 

 

 

 

 

 

 

 

Our employees (approximate)

 

 

 

 

 

 

 

Worldwide headcount

 

3,830

 

3,800

 

0.8%

 

Number of equity and credit analysts

 

190

 

170

 

11.8%

 

Number of manager research analysts

 

110

 

120

(2)

(8.3%

)

 

 

 

Three months ended September 30

 

Nine months ended September 30

 

(in millions)

 

2015

 

2014

 

change

 

2015

 

2014

 

change

 

Key product revenue (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Morningstar Data

 

$

35.6

 

$

34.4

(4)

3.5%

 

$

106.0

 

$

104.3

(4)

1.6%

 

Morningstar Advisor Workstation

 

26.5

 

25.5

 

3.9%

 

78.9

 

74.9

 

5.3%

 

Morningstar Direct

 

25.4

 

23.6

 

7.6%

 

75.0

 

68.0

 

10.3%

 

Retirement Solutions

 

16.2

 

14.1

 

14.9%

 

48.2

 

41.6

 

15.9%

 

Morningstar.com

 

13.8

 

13.3

 

3.8%

 

43.1

 

41.9

 

2.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of commercial mortgage-backed securities (CMBS) new-issue ratings completed

 

17

 

19

 

(10.5%

)

45

 

34

 

32.4%

 

Asset value of CMBS new-issue ratings

 

$

13.5 bil

 

$

13.5 bil

 

 

$

38.0 bil

 

$

24.0 bil

 

58.3%

 

 


(1) Revised to include Ibbotson Australia and a minor classification change.

 

(2) Revised.

 

(3) Key product revenue includes the effect of foreign currency translations.

 

(4) Revised to include a minor classification change.

 

8



 

Morningstar, Inc. and Subsidiaries

Reconciliations of Non-GAAP Measures with the Nearest Comparable GAAP Measures (Unaudited)

 

To supplement Morningstar’s condensed consolidated financial statements presented in accordance with U.S. Generally Accepted Accounting Principles (GAAP), the company uses the following non-GAAP measures: consolidated revenue excluding acquisitions, divestitures, and the effect of foreign currency translations (organic revenue), operating income, excluding the previously announced litigation settlement (adjusted operating income), operating margin, excluding the litigation settlement (adjusted operating margin), and free cash flow. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

 

Morningstar presents consolidated revenue excluding acquisitions, divestitures, and the effect of foreign currency translations (organic revenue) because the company believes this non-GAAP measure helps investors better compare period-over-period results.

 

Morningstar presents adjusted operating income and adjusted operating margin (operating income and operating margin excluding the litigation settlement) to show the effect of this charge, better reflect period-over-period comparisons, and improve overall understanding of our current and future financial performance.

 

In addition, Morningstar presents free cash flow solely as supplemental disclosure to help investors better understand how much cash is available after making capital expenditures. Management uses free cash flow to evaluate its business. Free cash flow should not be considered an alternative to any measure required to be reported under GAAP (such as cash provided by (used for) operating, investing, and financing activities).

 

 

 

Three months ended September 30

 

Nine months ended September 30

 

(in millions)

 

2015

 

2014

 

change

 

2015

 

2014

 

change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from consolidated revenue to revenue excluding acquisitions, divestitures, and the effect of foreign currency translations (organic revenue):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated revenue

 

$

195.3

 

$

193.1

 

1.1%

 

$

587.2

 

$

563.7

 

4.2%

 

Less: divestitures

 

 

 

 

 

 

 

Less: acquisitions

 

 

 

 

(4.0

)

 

NMF

 

Unfavorable effect of foreign currency translations

 

7.3

 

 

NMF

 

21.4

 

 

NMF

 

Revenue excluding acquisitions, divestitures, and the effect of foreign currency translations

 

$

202.6

 

$

193.1

 

4.9%

 

$

604.6

 

$

563.7

 

7.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from operating income to operating income, excluding the litigation settlement (adjusted operating income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

46.2

 

$

45.3

 

2.2%

 

$

140.5

 

$

59.0

 

138.2%

 

Less: litigation settlement

 

 

 

 

 

61.0

 

NMF

 

Operating income, excluding litigation settlement

 

$

46.2

 

$

45.3

 

2.2%

 

$

140.5

 

$

120.0

 

17.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from operating margin to operating margin, excluding the litigation settlement (adjusted operating margin):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

23.7%

 

23.4%

 

0.3pp

 

23.9%

 

10.5%

 

13.4pp

 

Less: litigation settlement

 

 

 

 

 

10.8%

 

NMF

 

Operating margin, excluding litigation settlement

 

23.7%

 

23.4%

 

0.3pp

 

23.9%

 

21.3%

 

2.6pp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from cash provided by operating activities to free cash flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operating activities

 

$

75.6

 

$

8.6

 

779.1%

 

$

186.5

 

$

75.3

 

147.7%

 

Capital expenditures

 

(12.3

)

(12.0

)

2.5%

 

(39.9

)

(42.8

)

(6.8%

)

Free cash flow

 

$

63.3

 

$

(3.4

)

NMF

 

$

146.6

 

$

32.5

 

351.1%

 

 

9


GRAPHIC 3 g215101mm01i001.jpg GRAPHIC begin 644 g215101mm01i001.jpg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end GRAPHIC 4 g215101mm01i002.jpg GRAPHIC begin 644 g215101mm01i002.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_VP!# H'!PD'!@H)" D+"PH,#QD0#PX. M#QX6%Q(9)" F)2,@(R(H+3DP*"HV*R(C,D0R-CL]0$! )C!&2T4^2CD_0#W_ MVP!# 0L+"P\-#QT0$!T]*2,I/3T]/3T]/3T]/3T]/3T]/3T]/3T]/3T]/3T] M/3T]/3T]/3T]/3T]/3T]/3T]/3T]/3W_P 1" 0 'L# 2( A$! Q$!_\0 M'P 04! 0$! 0$ $" P0%!@<("0H+_\0 M1 @$# P($ P4% M! 0 %] 0(# 01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T? D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ P$! 0$! M 0$! 0 $" P0%!@<("0H+_\0 M1$ @$"! 0#! <%! 0 0)W $" M Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O 58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H # ,! (1 Q$ /P!_@.\ETG7K M2>0_Z+?.UJ3_ +7!'ZE?S-=%X+U*#2-.\07MV2(8;HEL#)/4 #WS6-I6E2WW MPXO7C1A<6=X;B/CGA5S^F?RIND6EWJ7@37PD3O.T\PNK22ZC\RV,H&)1C(Y[ M9Q1'XYLI/#EQJYMYE2";R6B.-Y;CWQW_ $-WC5I9)9 MOW=LP'*X*]./7TIITZ5O&,[1=+TR]CMYI/[1D\J*)2-P.<<\^M5[KQ_:03W M/EV-W-:VLHAFN$ VJV<<#.3T-VNW6SM>[/3;V59M&N)8SE'MV93Z@KQ7C-O;:;_PBGVI+AUUD7(6*-'^8 MKQ_#^?->QRM-)X>=[A-D[6I,B#^%MG(_.O+K728&^&UQ?BUQ?0W0V2J"' RH M_+DT8EE6=U;7%WJUS I,$8&[..2< M^X/Y&LOQ%XAM_$'@'4Y8$DADA=(Y8I!AD;>M8^L;CJ'AS5=0FO(;1[%$FNH2 M0Z/@YY X/(_6C[/$? >NW-I:7D<=Q+'MDN)-[38EG^ M1I2P5&FZ=6WOE^>S7R7;7N=/#XD@T/P]HW>P.+B!U^=3T 'KDC%-8;S4+2UN+"ZM#>KNMWDP0X_#I4$WQ!LXY9F MCL;N6SAF$,ER@&T-],YQ7):8T,WB/PW<037MPS8\^6X+$"3NJD^F>WJ*34+Z M.RU2YGT5+W3-7%QM-D 72<9Y(&,?ASUXI>WGRWO_ %8V_LK#^UY5![=W9.[6 MO5>NJ6[1W6J^+X+#4$L;6SN+^Y:+SBD 'RKC.3GVIUCXUT:]LX[@W0A+CF.3 MAEYQSBN/UY?L?C3[=K$EY907%HO[VT8J=X4 ID ]P?TJM9>%$O[..YAT+4/+ DD&5W7JJ<9]"E/VU3F:1C'+<)[&,IMJZ6MUN[W6K2T\OF?__9 end GRAPHIC 5 g215101mm01i003.jpg GRAPHIC begin 644 g215101mm01i003.jpg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