Exhibit 99.1
Exhibit 99.1
For Immediate Release
Contact:
Patrick Pedonti
Chief Financial Officer
Tel: +1-860-298-4738
E-mail: investorrelations@sscinc.com
SS&C Technologies Reports Results for Q1 2011, Record Revenue of $89 Million, up 14%
GAAP Net Income of
$9.8 Million, up 9%, Adjusted Non-GAAP Net Income of $19.2 Million, up 36%
WINDSOR, CT May 9, 2011 SS&C Technologies Holdings, Inc. (NASDAQ: SSNC), a global provider
of investment and financial software-enabled services and software, today announced its financial
results for the quarter that ended March 31, 2011.
Celebrating our 25th year in business, I am pleased to report our record Q1 2011
revenue of $89.0 million, up 14 percent over Q1 2010. We believe revenue growth is an indication of
the competitive strength of SS&C and its breadth and depth of software-enabled services and
software, said Bill Stone, Chairman and Chief Executive Officer, SS&C Technologies Holdings, Inc.
We continue to enhance our growth opportunities and execute on our commitment to technology and
service leadership, including cloud computing, mobility and transparency.
Results
The Company reported quarterly revenue of $89.0 million for the first
quarter of 2011, compared to $78.2 million in the first quarter of 2010, an increase of 13.9
percent.
GAAP operating income for the first quarter of 2011 was $23.1 million, or 26.0 percent of revenue,
up from $19.4 million in 2010s first quarter, or 24.8 percent of revenue, operating income was up
19 percent over 2010s first quarter. Net income for the first quarter of 2011 was $9.8 million
compared to $9.0 million in the first quarter of 2010.
On a fully diluted basis, earnings per share in the first quarter of 2011 were $0.12 compared to
$0.14 in the first quarter of 2010.
Adjusted operating income (a non-GAAP measure defined in note 2 to the attached Condensed
Consolidated Financial Information) in the first quarter of 2011 was $34.1 million, or 38.3 percent
of revenue. This represents a 13.2 percent increase compared to $30.1 million and 38.5 percent of
revenue in the first quarter of 2010.
Adjusted net income (a non-GAAP measure defined in note 4 to the attached Condensed Consolidated
Financial Information) for the first quarter of 2011 was $19.2 million compared to $14.1 million in
2010s first quarter, a 35.8 percent increase.
Adjusted diluted earnings per share (a non-GAAP measure defined in note 4 to the attached Condensed
Consolidated Financial Information) in the first quarter of 2011 were $0.24 compared to $0.22 in
the first quarter of 2010.
Annual Run Rate Basis
Annual Run Rate Basis (ARRB) recurring revenue, defined as the addition of maintenance
and software-enabled services revenue, was $77.2 million for the first quarter of 2011, an annual
run-rate of $308.7 million. This represents an increase of 14.8 percent from $67.2 million and
$268.8 million run-rate in the same period in 2010 and an increase of 3.3 percent from Q4 2010s
$74.7 million and $298.9 million run-rate. We believe ARRB of our recurring revenue is a good
indicator of visibility into future revenue.
Acquisition
In the first quarter of 2011, SS&C acquired Glastonbury, Connecticut-based BenefitsXML, a provider of
enterprise software solutions for employee benefit service providers. BenefitsXMLs Benefits Real
Time Information Exchange (BRIX) employee benefits administration system is a multi-tenant,
multi-channel customer self-service platform that lowers service costs and improves employee
satisfaction for both employer and employee benefit service providers. The acquisition adds 19 new
SS&C employees based in Glastonbury, Connecticut.
Guidance and Lock-Up Release
SS&C announces the following financial guidance for
the second quarter and fiscal year 2011:
|
|
|
|
|
|
|
|
|
Guidance |
|
Q2 2011 |
|
|
FY 2011 |
|
Total Revenue ($M) |
|
$ |
90.5 $93.0 |
|
|
$ |
367.5 $373.0 |
|
Adjusted Net Income ($M) |
|
$ |
20.7 $21.5 |
|
|
$ |
83.4 $85.2 |
|
Cash from Operating Activities ($M) |
|
|
N/A |
|
|
$ |
83.0 $87.0 |
|
Capital Expenditures (% of revenue) |
|
|
N/A |
|
|
|
1.9% 2.2 |
% |
SS&C also announced today the underwriters of the Companys follow-on public offering of common
stock completed on February 9, 2011 have agreed that the transfer and sale restrictions set forth in the
lock-up agreements executed in connection with the offering will terminate on May 12, 2011.
Results of SS&C Technologies, Inc.
Our operating subsidiary, SS&C Technologies, Inc., posted the same
revenues and net income for the first quarter of 2011 as the Company.
Non-GAAP Financial Measures
Adjusted revenue, adjusted operating income, adjusted consolidated EBITDA,
adjusted net income and adjusted diluted earnings per share are non-GAAP measures. See the
accompanying notes to the attached Condensed Consolidated Financial Information for the
reconciliations and definitions for each of these non-GAAP measures and the reasons our management
believes these measures provide useful information to investors regarding our financial condition
and results of operations.
Earnings Call and Press Release
SS&Cs Q1 earnings call will take place at 5:00 p.m. eastern time today, May 9,
2011. The call will discuss Q1 2011 results and our guidance and business outlook. Interested parties may dial 877-312-8798 (U.S. and
Canada) or 253-237-1193 (International) and request the SS&C Technologies 2011 First Quarter
Earnings Conference Call, conference ID #62323242. A replay will be available after 8:00 p.m.
eastern time on May 9, 2011, until midnight on May 16, 2011. The dial-in number is 800-642-1687
(U.S. and Canada) 706-645-9291 (International); access code #62323242. The call will also be available for replay on SS&Cs website after May 10, 2011; access:
http://investor.ssctech.com/results.cfm.
This press release contains forward-looking statements relating to, among other things, our
financial guidance for the second quarter of 2011 and full year 2011. Such statements reflect
managements best judgment based on factors currently known but are subject to risks and
uncertainties, which could cause actual results to differ materially from those anticipated. Such
risks and uncertainties include, but are not limited to, the state of the economy and the financial
services industry, the Companys ability to finalize large client contracts, fluctuations in
customer demand for the Companys products and services, intensity of competition from application
vendors, delays in product development, the Companys ability to control expenses, terrorist
activities, the Companys ability to integrate acquired businesses, the effect of the acquisitions
on customer demand for the Companys products and services, and those risks described in the
Companys publicly available filings with the Securities and Exchange Commission. The Company
cautions investors that it may not update any or all of the foregoing forward-looking statements.
About SS&C Technologies
Celebrating its 25th year, SS&C is a global provider of investment and financial software-enabled
services and software focused exclusively on the global financial services industry. Founded in
1986, SS&C has its headquarters in Windsor, Connecticut and offices around the world. 5,000
financial services organizations, from the worlds largest to local financial services
organizations, manage and account for their investments using SS&Cs products and services. These
clients in the aggregate manage over $16 trillion in assets.
Additional
information about SS&C (NASDAQ: SSNC) is available at
www.ssctech.com.
Follow
SS&C on Twitter, Linkedin and Facebook.
SS&C Technologies Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Revenues: |
|
|
|
|
|
|
|
|
Software licenses |
|
$ |
6,573 |
|
|
$ |
5,589 |
|
Maintenance |
|
|
19,447 |
|
|
|
18,019 |
|
Professional services |
|
|
5,267 |
|
|
|
5,389 |
|
Software-enabled services |
|
|
57,720 |
|
|
|
49,177 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
89,007 |
|
|
|
78,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
Software licenses |
|
|
1,675 |
|
|
|
1,928 |
|
Maintenance |
|
|
8,666 |
|
|
|
7,997 |
|
Professional services |
|
|
3,570 |
|
|
|
3,358 |
|
Software-enabled services |
|
|
30,584 |
|
|
|
25,879 |
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
44,495 |
|
|
|
39,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
44,512 |
|
|
|
39,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling and marketing |
|
|
6,890 |
|
|
|
6,152 |
|
Research and development |
|
|
7,972 |
|
|
|
7,759 |
|
General and administrative |
|
|
6,543 |
|
|
|
5,680 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
21,405 |
|
|
|
19,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
23,107 |
|
|
|
19,421 |
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(5,127 |
) |
|
|
(9,017 |
) |
Other expense, net |
|
|
(287 |
) |
|
|
(115 |
) |
Loss on extinguishment of debt |
|
|
(2,881 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
14,812 |
|
|
|
10,289 |
|
Provision for income taxes |
|
|
4,978 |
|
|
|
1,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,834 |
|
|
$ |
9,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.13 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average number of common
shares outstanding |
|
|
74,375 |
|
|
|
60,785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.12 |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average number of
common and common equivalent shares
outstanding |
|
|
78,692 |
|
|
|
64,542 |
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Information.
SS&C Technologies Holdings, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
70,835 |
|
|
$ |
84,843 |
|
Accounts receivable, net |
|
|
55,676 |
|
|
|
45,531 |
|
Prepaid income taxes |
|
|
2,789 |
|
|
|
2,242 |
|
Deferred income taxes |
|
|
1,226 |
|
|
|
1,142 |
|
Prepaid expenses and other current assets |
|
|
6,230 |
|
|
|
5,932 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
136,756 |
|
|
|
139,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
13,845 |
|
|
|
13,570 |
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
636 |
|
|
|
686 |
|
Goodwill |
|
|
944,968 |
|
|
|
926,668 |
|
Intangible and other assets, net |
|
|
191,688 |
|
|
|
195,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,287,893 |
|
|
$ |
1,275,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
1,697 |
|
|
$ |
1,702 |
|
Accounts payable |
|
|
3,392 |
|
|
|
3,790 |
|
Accrued employee compensation and benefits |
|
|
5,395 |
|
|
|
16,854 |
|
Other accrued expenses |
|
|
13,077 |
|
|
|
11,052 |
|
Interest payable |
|
|
2,609 |
|
|
|
1,305 |
|
Deferred maintenance and other revenue |
|
|
53,072 |
|
|
|
41,671 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
79,242 |
|
|
|
76,374 |
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion |
|
|
222,838 |
|
|
|
289,092 |
|
Other long-term liabilities |
|
|
13,458 |
|
|
|
12,343 |
|
Deferred income taxes |
|
|
38,218 |
|
|
|
40,734 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
353,756 |
|
|
|
418,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
934,137 |
|
|
|
857,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,287,893 |
|
|
$ |
1,275,726 |
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Information.
SS&C Technologies Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,834 |
|
|
$ |
9,021 |
|
Adjustments to reconcile net income to net cash provided
by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
10,378 |
|
|
|
10,113 |
|
Stock compensation expense |
|
|
1,797 |
|
|
|
1,350 |
|
Amortization of loan origination costs |
|
|
1,393 |
|
|
|
584 |
|
Gain on sale or disposition of property and equipment |
|
|
|
|
|
|
(2 |
) |
Deferred income taxes |
|
|
(2,776 |
) |
|
|
(2,359 |
) |
Provision for doubtful accounts |
|
|
430 |
|
|
|
146 |
|
Changes in operating assets and liabilities, excluding
effects from acquisitions: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(9,572 |
) |
|
|
(1,178 |
) |
Prepaid expenses and other assets |
|
|
(43 |
) |
|
|
193 |
|
Accounts payable |
|
|
(566 |
) |
|
|
(966 |
) |
Accrued expenses |
|
|
(9,917 |
) |
|
|
(7,156 |
) |
Income taxes prepaid and payable |
|
|
243 |
|
|
|
(2,989 |
) |
Deferred maintenance and other revenue |
|
|
10,893 |
|
|
|
8,785 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
12,094 |
|
|
|
15,542 |
|
|
|
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
|
|
|
|
Additions to property and equipment |
|
|
(1,566 |
) |
|
|
(998 |
) |
Proceeds from sale of property and equipment |
|
|
|
|
|
|
52 |
|
Cash paid for business acquisitions, net of cash acquired |
|
|
(14,771 |
) |
|
|
(11,372 |
) |
Additions to capitalized software |
|
|
(539 |
) |
|
|
(51 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(16,876 |
) |
|
|
(12,369 |
) |
|
|
|
|
|
|
|
Cash flow from financing activities: |
|
|
|
|
|
|
|
|
Repayment of debt |
|
|
(67,054 |
) |
|
|
(2,659 |
) |
Income tax benefit related to exercise of stock options |
|
|
1,701 |
|
|
|
2,009 |
|
Proceeds from common stock issuance, net |
|
|
52,010 |
|
|
|
|
|
Proceeds from exercise of stock options |
|
|
3,632 |
|
|
|
953 |
|
Purchase of common stock for treasury |
|
|
|
|
|
|
(1,169 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(9,711 |
) |
|
|
(866 |
) |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
485 |
|
|
|
(173 |
) |
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(14,008 |
) |
|
|
2,134 |
|
Cash and cash equivalents, beginning of period |
|
|
84,843 |
|
|
|
19,055 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
70,835 |
|
|
$ |
21,189 |
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Information.
SS&C Technologies Holdings, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Information
Note 1. Reconciliation of Revenue to Adjusted Revenue
Adjusted revenue represents revenue adjusted for one-time purchase accounting adjustments to fair
value deferred revenue acquired in business combinations. Adjusted revenue is presented because we
use this measure to evaluate the performance of our business against prior periods and believe it is a
useful indicator of the underlying performance of the Company. Adjusted revenue is not a recognized
term under generally accepted accounting principles (GAAP). Adjusted revenue does not represent
revenue, as that term is defined under GAAP, and should not be considered as an alternative to
revenue as an indicator of our operating performance. Adjusted revenue as presented herein is not
necessarily comparable to similarly titled measures. The following is a reconciliation between
adjusted revenue and revenue, the GAAP measure we believe to be most directly comparable to
adjusted revenue.
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
(in thousands) |
|
2011 |
|
|
2010 |
|
Revenue |
|
$ |
89,007 |
|
|
$ |
78,174 |
|
Purchase accounting adjustments to
deferred revenue |
|
|
7 |
|
|
|
80 |
|
|
|
|
|
|
|
|
Adjusted revenue |
|
$ |
89,014 |
|
|
$ |
78,254 |
|
|
|
|
|
|
|
|
Note 2. Reconciliation of Operating Income to Adjusted Operating Income
Adjusted operating income represents operating income adjusted for amortization of
acquisition-related intangible assets and purchase accounting adjustments for deferred revenue and
other expenses. Adjusted operating income is presented because we use this measure to evaluate the performance of our business and believe it is a useful indicator of the underlying performance of
the Company. Adjusted operating income is not a recognized term under generally accepted
accounting principles (GAAP). Adjusted operating income does not represent operating income, as
that term is defined under GAAP, and should not be considered as an alternative to operating income
as an indicator of our operating performance. Adjusted operating income as presented herein is not
necessarily comparable to similarly titled measures. The following is a reconciliation between
adjusted operating income and operating income, the GAAP measure we believe to be most directly
comparable to adjusted operating income.
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
(in thousands) |
|
2011 |
|
|
2010 |
|
Operating income |
|
$ |
23,107 |
|
|
$ |
19,421 |
|
Amortization of intangible assets |
|
|
8,952 |
|
|
|
8,674 |
|
Stock-based compensation |
|
|
1,797 |
|
|
|
1,350 |
|
Capital-based taxes |
|
|
152 |
|
|
|
226 |
|
Unusual or non-recurring charges |
|
|
248 |
|
|
|
236 |
|
Purchase accounting adjustments |
|
|
(102 |
) |
|
|
23 |
|
Other |
|
|
(30 |
) |
|
|
206 |
|
|
|
|
|
|
|
|
Adjusted operating income |
|
$ |
34,124 |
|
|
$ |
30,136 |
|
|
|
|
|
|
|
|
Note 3. Reconciliation of Net Income to EBITDA, Consolidated EBITDA and Adjusted Consolidated
EBITDA
EBITDA represents net income before interest expense, income taxes, depreciation and amortization.
Consolidated EBITDA, defined under our Credit Agreement entered into in November 2005, is used in
calculating covenant compliance, and is EBITDA adjusted for certain items. Consolidated EBITDA is
calculated by subtracting from or adding to EBITDA items of income or expense described below.
Adjusted consolidated EBITDA is calculated by subtracting acquired EBITDA from consolidated EBITDA. EBITDA, consolidated EBITDA and adjusted consolidated
EBITDA are presented because we use these measures to evaluate performance of our business and
believe them to be useful indicators of an entitys debt capacity and its ability to service debt.
EBITDA, consolidated EBITDA and adjusted consolidated EBITDA are not recognized terms under GAAP
and should not be considered in isolation or as alternatives to operating income, net income or
cash flows from operating activities. EBITDA, consolidated EBITDA and adjusted consolidated EBITDA
do not represent net income, as that term is defined under GAAP, and should not be considered as alternatives to net income as an indicator of our operating performance. The following is a
reconciliation between EBITDA, consolidated EBITDA and adjusted consolidated EBITDA and net income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months |
|
|
|
|
|
|
|
|
|
|
|
ended |
|
|
|
Three months ended March 31, |
|
|
March 31, |
|
(in thousands) |
|
2011 |
|
|
2010 |
|
|
2011 |
|
Net income |
|
$ |
9,834 |
|
|
$ |
9,021 |
|
|
$ |
33,226 |
|
Interest expense, net |
|
|
8,008 |
|
|
|
9,017 |
|
|
|
34,883 |
|
Taxes |
|
|
4,978 |
|
|
|
1,268 |
|
|
|
15,744 |
|
Depreciation and amortization |
|
|
10,378 |
|
|
|
10,113 |
|
|
|
40,993 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
33,198 |
|
|
$ |
29,419 |
|
|
$ |
124,846 |
|
Stock-based compensation |
|
|
1,797 |
|
|
|
1,350 |
|
|
|
13,701 |
|
Capital-based taxes |
|
|
152 |
|
|
|
226 |
|
|
|
1,017 |
|
Acquired EBITDA and cost savings |
|
|
443 |
|
|
|
192 |
|
|
|
6,506 |
|
Unusual or non-recurring charges |
|
|
536 |
|
|
|
351 |
|
|
|
(140 |
) |
Purchase accounting adjustments |
|
|
(102 |
) |
|
|
23 |
|
|
|
(363 |
) |
Other |
|
|
(30 |
) |
|
|
206 |
|
|
|
(197 |
) |
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA |
|
|
35,994 |
|
|
|
31,767 |
|
|
|
145,370 |
|
Less: acquired EBITDA |
|
|
(443 |
) |
|
|
(192 |
) |
|
|
(6,506 |
) |
|
|
|
|
|
|
|
|
|
|
Adjusted Consolidated EBITDA |
|
$ |
35,551 |
|
|
$ |
31,575 |
|
|
$ |
138,864 |
|
|
|
|
|
|
|
|
|
|
|
Note 4. Reconciliation of Net Income to Adjusted Net Income and Diluted Earnings Per Share to
Adjusted Diluted Earnings Per Share
Adjusted net income and adjusted diluted earnings per share represent net income and earnings per
share before amortization of intangible assets and deferred financing costs, stock-based
compensation, capital-based taxes and other unusual and non-recurring items. Adjusted net income
and adjusted diluted earnings per share are not recognized terms under GAAP, do not represent net
income or diluted earnings per share, as those terms are defined under GAAP, and should not be
considered as alternatives to net income or diluted earnings per share as indicators of our
operating performance. Adjusted net income and adjusted diluted earnings per share are important
to management and investors because they represent our operational performance exclusive of the
effects of amortization of intangible assets and deferred financing costs, stock-based
compensation, capital-based taxes and other unusual and non-recurring items that are not
operational in nature or comparable to those of our competitors. The following is a reconciliation
between adjusted net income and adjusted diluted earnings per share and net income and diluted
earnings per share.
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
(in thousands) |
|
2011 |
|
|
2010 |
|
GAAP Net income |
|
$ |
9,834 |
|
|
$ |
9,021 |
|
Plus: Amortization of intangible assets |
|
|
8,952 |
|
|
|
8,674 |
|
Plus: Amortization of deferred financing costs |
|
|
470 |
|
|
|
584 |
|
Plus: Stock-based compensation |
|
|
1,797 |
|
|
|
1,350 |
|
Plus: Capital-based taxes |
|
|
152 |
|
|
|
226 |
|
Plus: Unusual and non-recurring items |
|
|
536 |
|
|
|
351 |
|
Plus: Loss on extinguishment of debt |
|
|
2,881 |
|
|
|
|
|
Plus: Purchase accounting adjustments |
|
|
(102 |
) |
|
|
23 |
|
Plus: Other |
|
|
(30 |
) |
|
|
206 |
|
Income tax effect (1) |
|
|
(5,336 |
) |
|
|
(6,328 |
) |
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
19,154 |
|
|
$ |
14,107 |
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share |
|
$ |
0.24 |
|
|
$ |
0.22 |
|
GAAP diluted earnings per share |
|
$ |
0.12 |
|
|
$ |
0.14 |
|
|
Diluted weighted average shares outstanding |
|
|
78,692 |
|
|
|
64,542 |
|
|
|
|
(1) |
|
An estimated normalized effective tax rate of 35% has been used to adjust the provision for
income taxes for the purposes of computing adjusted net income. |