EX-99 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm

 

Exhibit 99.1

 

Generac Reports Third Quarter 2014 Results

 
WAUKESHA, WISCONSIN, (November 6, 2014) – Generac Holdings Inc. (NYSE: GNRC) (the “Company”), a leading designer and manufacturer of power generation equipment and other engine powered products, today reported financial results for its third quarter ended September 30, 2014.

 

Third quarter 2014 Highlights

 

Net sales were $352.3 million during the third quarter of 2014 as compared to $363.3 million in the prior-year third quarter.

 

 

-

Residential product sales were $183.7 million during the third quarter as compared to $192.7 million in the prior-year quarter, primarily due to a decline in portable generator sales and, to a lesser extent, shipments of home standby generators.

 

 

-

Commercial & Industrial (C&I) product sales were $146.4 million during the third quarter as compared to $151.5 million in the prior-year quarter. Contributions from recent acquisitions and strength in oil & gas markets were more than offset by a decline in shipments to telecom national account customers.

 

Net income during the third quarter of 2014 was $36.5 million, or $0.52 per share, as compared to $47.1 million, or $0.67 per share, for the same period of 2013. Adjusted net income, as defined in the accompanying reconciliation schedules, was $57.9 million, or $0.83 per share, as compared to $73.7 million, or $1.06 per share, in the third quarter of 2013.

 

Adjusted EBITDA, as defined in the accompanying reconciliation schedules, was $83.1 million as compared to $100.1 million in the third quarter last year.

 

Cash flow from operations in the third quarter of 2014 was $57.2 million as compared to $80.9 million in the prior year quarter. Free cash flow, as defined in the accompanying reconciliation schedules, was $47.8 million as compared to $76.7 million in the third quarter of 2013.

 

For the trailing four quarters, including the third quarter of 2014, net sales were $1.433 billion; net income was $173.7 million; adjusted EBITDA was $348.7 million; cash flow from operations was $247.2 million; and free cash flow was $208.0 million.

 

On September 1, 2014, the Company acquired Pramac America, LLC, resulting in the ownership of the Powermate trade name and the right to license the DeWalt brand name for certain residential engine powered tools. The transaction also included working capital associated with these products. This acquisition helps to expand the Generac brand portfolio across its residential product platform and increases its product offering in the portable generator category.

 

As previously announced, on October 1, 2014, the Company acquired MAC, Inc. and its related entities (“MAC”), a leading manufacturer of premium-grade commercial and industrial mobile heaters within the U.S. and Canada. The acquisition expands the Company’s portfolio of mobile power products and provides increased access to the oil & gas market.

 

“Home standby generator sales improved at a solid rate as compared to the second quarter of 2014, as we continue to build awareness and expand our leadership position for this product category. Despite current market conditions where power outage severity has been well below normal, we believe the penetration opportunity that exists for home standby generators remains significant,” said Aaron Jagdfeld, President and Chief Executive Officer. “Our C&I product sales continued to experience good momentum within the oil & gas market, while capital spending with certain telecom customers was lower in the quarter resulting in reduced shipments to this end market. On the acquisition front, we have been active in recent months by closing two transactions which broaden our residential engine powered tool product line and expand our C&I mobile products platform, while also increasing our exposure to the oil & gas market. We remain focused on our “Powering Ahead” strategic plan by proactively executing on a number of growth initiatives to drive a new and higher baseline of demand for our products.”

 
1

 

 

Additional Third quarter 2014 Highlights

 

Residential product sales for the third quarter of 2014 improved on a sequential basis to $183.7 million from $179.6 million in the second quarter of 2014, driven by a solid increase in shipments of home standby generators partially offset by a normal seasonal decline in power washer sales. Residential product sales declined on a year-over-year basis from $192.7 million for the third quarter of 2013 as the prior year was still benefiting from the afterglow period of demand from Superstorm Sandy. Also, the third quarter of 2014 continued to experience a power outage severity environment that remained below normalized levels. These factors resulted in a year-over-year decline in portable generator sales and, to a lesser extent, shipments of home standby generators.

 

C&I product sales for the third quarter of 2014 were $146.4 million as compared to $151.5 million for the comparable period in 2013. Shipments to telecom national account customers declined in the current year quarter as compared to the prior year primarily resulting from reduced capital spending by certain customers. This decline was partially offset by contributions from recent acquisitions and strength in oil & gas markets.

 

Gross profit margin for the third quarter of 2014 was 37.0% compared to 38.4% in the prior-year third quarter. The decline was primarily driven by an increase in promotional activities during the current year quarter along with the mix impact from recent acquisitions. These declines were partially offset by a higher mix of home standby generators and lower mix of organic C&I product shipments.

 

Operating expenses for the third quarter of 2014 increased $7.3 million, or 14.0%, as compared to the third quarter of 2013. The increase was driven by a $5.6 million favorable adjustment to warranty reserves in the third quarter of 2013 that did not repeat in the current year, along with increased marketing and advertising expenses and the addition of operating expenses associated with recent acquisitions.

 

Interest expense in the third quarter of 2014 was $12.3 million, which was largely flat as compared to $12.5 million in the prior year. During the third quarter of 2014, a voluntary $50 million pre-payment of term loan debt was made which resulted in the recording of a $1.8 million loss on extinguishment of debt.

 

2014 Outlook

 

The Company is revising its prior guidance for revenue growth and adjusted EBITDA margins for full year 2014 resulting from a power outage environment that remains well below normalized levels, a reduced level of capital spending with certain telecom customers and the continued overall economic softness in Latin America. For the full-year 2014, the Company now expects net sales to decline in the mid-single digit range over the prior year, and adjusted EBITDA margins are now expected to be in the low-to-mid 20% range. Free cash flow is expected to remain strong for the full year 2014 as a result of this strong margin profile, together with a low cost of debt, favorable tax attributes and capital-efficient operating model.

 

“Although current market conditions were below our expectations in the third quarter of 2014, we believe the numerous long-term growth opportunities that impact our business remain in place,” continued Mr. Jagdfeld. “With our strong balance sheet and free cash flow generation profile, we are confident in our ability to continue to invest in the future growth of the business, both organically and through acquisitions. In doing this, we expect to drive further penetration of standby generators as well as benefit from being a more balanced and globally-focused company, as we further implement our diversification and international expansion strategies.”

 


Conference Call and Webcast

 

Generac management will hold a conference call at 9:00 a.m. EST on Thursday, November 6, 2014 to discuss highlights of the third quarter operating results. The conference call can be accessed by dialing (800) 510-0219 (domestic) or +1 (617) 614-3451 (international) and entering passcode 45412481.

 

The conference call will also be webcast simultaneously on Generac's website (http://www.generac.com), under the Investor Relations link. The webcast link will be made available on the Company’s website prior to the start of the call within the Events section of the Investor Relations website.

Following the live webcast, a replay will be available on the Company's web site. A telephonic replay will also be available approximately one hour after the call and can be accessed by dialing (888) 286-8010 (domestic) or +1 (617) 801-6888 (international) and entering passcode 60752580. The telephonic replay will be available for 30 days.

 

 
2

 

 

About Generac

 

Since 1959, Generac has been a leading designer and manufacturer of a wide range of power generation equipment and other engine powered products.  As a leader in power equipment serving residential, light commercial, industrial, oil & gas, and construction markets, Generac's power products are available globally through a broad network of independent dealers, retailers, wholesalers and equipment rental companies, as well as sold direct to certain end user customers.

 

 

Forward-looking Information

 

Certain statements contained in this news release, as well as other information provided from time to time by Generac Holdings Inc. or its employees, may contain forward looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward looking statements. Forward-looking statements give Generac's current expectations and projections relating to the Company's financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate," "estimate," "expect," "forecast," "project," "plan," "intend," "believe," "confident," "may," "should," "can have," "likely," "future," “optimistic” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events.

 

Any such forward looking statements are not guarantees of performance or results, and involve risks, uncertainties (some of which are beyond the Company's control) and assumptions. Although Generac believes any forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Generac's actual financial results and cause them to differ materially from those anticipated in any forward-looking statements, including:

 

 

demand for Generac products;

 

frequency and duration of power outages;

 

availability, cost and quality of raw materials and key components used in producing Generac products;

 

the impact on our results of possible fluctuations in interest rates;

 

the possibility that the expected synergies, efficiencies and cost savings of our acquisitions will not be realized, or will not be realized within the expected time period;

 

the risk that our acquisitions will not be integrated successfully;

 

difficulties Generac may encounter as its business expands globally;

 

competitive factors in the industry in which Generac operates;

 

Generac's dependence on its distribution network;

 

Generac's ability to invest in, develop or adapt to changing technologies and manufacturing techniques;

 

loss of key management and employees;

 

increase in product and other liability claims; and

 

changes in environmental, health and safety laws and regulations.

 

Should one or more of these risks or uncertainties materialize, Generac's actual results may vary in material respects from those projected in any forward-looking statements. A detailed discussion of these and other factors that may affect future results is contained in Generac's filings with the U.S. Securities and Exchange Commission (“SEC”), particularly in the Risk Factors section of our 2013 Annual Report on Form 10-K and in its periodic reports on Form 10-Q. Stockholders, potential investors and other readers should consider these factors carefully in evaluating the forward-looking statements.

 

 
3

 

 

Any forward-looking statement made by Generac in this press release speaks only as of the date on which it is made.  Generac undertakes no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

 

 

Reconciliations to GAAP Financial Metrics

 

Adjusted EBITDA

 

The computation of adjusted EBITDA is based on the definition of EBITDA contained in Generac's credit agreement, dated as of May 31, 2013, which is substantially the same definition that was contained in the Company’s previous credit agreements. To supplement the Company's condensed consolidated financial statements presented in accordance with U.S. GAAP, Generac provides a summary to show the computation of adjusted EBITDA, taking into account certain charges and gains that were recognized during the periods presented.

 

Adjusted Net Income

 

To further supplement Generac's condensed consolidated financial statements presented in accordance with U.S. GAAP, the Company provides a summary to show the computation of adjusted net income. Adjusted net income is defined as net income before provision for income taxes adjusted for the following items: cash income tax expense, amortization of intangible assets, amortization of deferred financing costs and original issue discount related to the Company's debt, intangible impairment charges, certain transaction costs and other purchase accounting adjustments, losses on extinguishment of debt, and certain other non-cash gains and losses.

 

Free Cash Flow

 

In addition, we reference free cash flow to further supplement Generac's condensed consolidated financial statements presented in accordance with U.S. GAAP. Free cash flow is defined as net cash provided by operating activities less expenditures for property and equipment and is intended to be a measure of operational cash flow taking into account additional capital expenditure investment into the business.

 

The presentation of this additional information is not meant to be considered in isolation of, or as a substitute for, results prepared in accordance with U.S. GAAP.  Please see our SEC filings for additional discussion of the basis for Generac's reporting of Non-GAAP financial measures.

 

SOURCE: Generac Holdings Inc.


CONTACT:

Michael W. Harris

Vice President – Finance and Investor Relations
(262) 544-4811 x2675

Michael.Harris@Generac.com

 

 
4

 

 

Generac Holdings Inc.

Condensed Consolidated Statements of Comprehensive Income

(Dollars in Thousands, Except Share and Per Share Data)

(Unaudited)

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2014

   

2013

   

2014

   

2013

 
                                 
                                 

Net sales

  $ 352,305     $ 363,269     $ 1,056,922     $ 1,109,529  

Costs of goods sold

    222,022       223,806       679,113       685,651  

Gross profit

    130,283       139,463       377,809       423,878  
                                 

Operating expenses:

                               

Selling and service

    32,961       24,295       90,045       83,048  

Research and development

    7,822       7,183       23,580       20,892  

General and administrative

    13,429       13,693       39,080       40,158  

Amortization of intangible assets

    5,277       7,003       15,721       19,533  

Gain on remeasurement of contingent consideration

 

– 

   

– 

      (4,877 )  

– 

 

Total operating expenses

    59,489       52,174       163,549       163,631  

Income from operations

    70,794       87,289       214,260       260,247  
                                 

Other (expense) income:

                               

Interest expense

    (12,294 )     (12,494 )     (35,411 )     (42,432 )

Investment income

    38       23       119       65  

Loss on extinguishment of debt

    (1,836 )  

– 

      (1,836 )     (15,336 )

Gain on change in contractual interest rate

 

– 

   

– 

      16,014    

– 

 

Costs related to acquisitions

    (396 )     (656 )     (396 )     (1,059 )

Other, net

    (1,444 )     (117 )     (1,242 )     (1,227 )

Total other expense, net

    (15,932 )     (13,244 )     (22,752 )     (59,989 )
                                 

Income before provision for income taxes

    54,862       74,045       191,508       200,258  

Provision for income taxes

    18,365       26,952       66,285       74,237  

Net income

  $ 36,497     $ 47,093     $ 125,223     $ 126,021  
                                 

Net income per common share - basic:

  $ 0.53     $ 0.69     $ 1.83     $ 1.85  

Weighted average common shares outstanding - basic:

    68,556,051       68,198,006       68,511,409       68,026,705  
                                 

Net income per common share - diluted:

  $ 0.52     $ 0.67     $ 1.79     $ 1.81  

Weighted average common shares outstanding - diluted:

    70,033,224       69,887,025       70,050,953       69,627,215  
                                 

Dividends declared per share

  $ -     $ -     $ -     $ 5.00  
                                 

Comprehensive income

  $ 35,472     $ 48,336     $ 122,474     $ 129,288  

 

 
5

 

 

Generac Holdings Inc.

Condensed Consolidated Balance Sheets

(Dollars in Thousands, Except Share and Per Share Data)

 

   

September 30,

   

December 31,

 
   

2014

   

2013

 
   

(Unaudited)

   

(Audited)

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 173,162     $ 150,147  

Restricted cash

 

      6,645  

Accounts receivable, less allowance for doubtful accounts

    199,884       164,907  

Inventories

    327,581       300,253  

Deferred income taxes

    25,380       26,869  

Prepaid expenses and other assets

    6,256       5,358  

Total current assets

    732,263       654,179  
                 

Property and equipment, net

    159,058       146,390  
                 

Customer lists, net

    33,191       42,764  

Patents, net

    56,521       62,418  

Trade names, net

    174,604       173,196  

Goodwill

    607,763       608,287  

Other intangible assets, net

    3,162       4,447  

Deferred income taxes

    50,105       85,104  

Deferred financing costs, net

    17,082       20,051  

Other assets

    155       1,369  

Total assets

  $ 1,833,904     $ 1,798,205  
                 

Liabilities and Stockholders’ Equity

               

Current liabilities:

               

Short-term borrowings

  $ 5,502     $ 9,575  

Accounts payable

    131,445       109,238  

Accrued wages and employee benefits

    14,446       26,564  

Other accrued liabilities

    77,767       92,997  

Current portion of long-term borrowings and capital lease obligations

    316       12,471  

Total current liabilities

    229,476       250,845  
                 

Long-term borrowings and capital lease obligations

    1,106,293       1,175,349  

Other long-term liabilities

    50,218       54,940  

Total liabilities

    1,385,987       1,481,134  
                 

Stockholders’ equity:

               

Common stock, par value $0.01, 500,000,000 shares authorized, 69,057,195 and 68,767,367 shares issued at September 30, 2014 and December 31, 2013, respectively

    690       688  

Additional paid-in capital

    431,523       421,672  

Treasury stock, at cost

    (8,052 )     (6,571 )

Excess purchase price over predecessor basis

    (202,116 )     (202,116 )

Retained earnings

    231,036       105,813  

Accumulated other comprehensive loss

    (5,164 )     (2,415 )

Total stockholders’ equity

    447,917       317,071  

Total liabilities and stockholders’ equity

  $ 1,833,904     $ 1,798,205  

 

 
6

 

 

Generac Holdings Inc.

Condensed Consolidated Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)

 

   

Nine Months Ended September 30,

 
   

2014

   

2013

 
                 

Operating Activities

               

Net income

  $ 125,223     $ 126,021  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation

    10,024       7,969  

Amortization of intangible assets

    15,721       19,533  

Amortization of original issue discount

    2,573       1,615  

Amortization of deferred financing costs

    2,272       1,932  

Amortization of unrealized loss on interest rate swaps

 

      2,381  

Loss on extinguishment of debt

    1,836       15,336  

Gain on change in contractual interest rate

    (16,014 )  

 

Gain on remeasurement of contingent consideration

    (4,877 )  

 

Provision for losses on accounts receivable

    344       880  

Deferred income taxes

    35,572       57,363  

Loss on disposal of property and equipment

    135       369  

Share-based compensation expense

    9,403       9,471  

Net changes in operating assets and liabilities:

               

Accounts receivable

    (28,747 )     (16,268 )

Inventories

    (9,501 )     (61,310 )

Other assets

    2,768       (5 )

Accounts payable

    20,215       (6,605 )

Accrued wages and employee benefits

    (12,037 )     5,527  

Other accrued liabilities

    (3,232 )     495  

Excess tax benefits from equity awards

    (9,167 )     (9,491 )

Net cash provided by operating activities

    142,511       155,213  
                 

Investing Activities

               

Proceeds from sale of property and equipment

    7       75  

Expenditures for property and equipment

    (22,722 )     (14,257 )

Proceeds from sale of business, net

 

      2,254  

Acquisition of business

    (5,309 )     (73,961 )

Net cash used in investing activities

    (28,024 )     (85,889 )
                 

Financing Activities

               

Proceeds from short-term borrowings

    4,900       16,007  

Proceeds from long-term borrowings

 

      1,200,000  

Repayments of short-term borrowings

    (24,741 )     (10,544 )

Repayments of long-term borrowings and capital lease obligations

    (68,905 )     (897,932 )

Payment of debt issuance costs

    (4 )     (21,935 )

Cash dividends paid

    (705 )     (343,424 )

Taxes paid related to the net share settlement of equity awards

    (10,255 )     (12,468 )

Excess tax benefits from equity awards

    9,167       9,491  

Proceeds from exercise of stock options

    21       32  

Net cash used in financing activities

    (90,522 )     (60,773 )
                 

Effect of exchange rate changes on cash and cash equivalents

    (950 )     (53 )
                 

Net increase in cash and cash equivalents

    23,015       8,498  

Cash and cash equivalents at beginning of period

    150,147       108,023  

Cash and cash equivalents at end of period

  $ 173,162     $ 116,521  

 

 
7

 

 

Generac Holdings Inc.

Reconciliation Schedules

(Dollars in Thousands, Except Share and Per Share Data)

 

Net income to Adjusted EBITDA reconciliation

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2014

   

2013

   

2014

   

2013

 
   

(unaudited)

   

(unaudited)

   

(unaudited)

   

(unaudited)

 
                                 

Net income

  $ 36,497     $ 47,093     $ 125,223     $ 126,021  

Interest expense

    12,294       12,494       35,411       42,432  

Depreciation and amortization

    8,789       9,846       25,745       27,502  

Income taxes provision

    18,365       26,952       66,285       74,237  

Non-cash write-down and other adjustments (1)

    1,099       (782 )     (4,653 )     35  

Non-cash share-based compensation expense (2)

    3,200       3,279       9,403       9,471  

Loss on extinguishment of debt (3)

    1,836       -       1,836       15,336  

Gain on change in contractual interest rate (4)

    -       -       (16,014 )     -  

Transaction costs and credit facility fees (5)

    889       1,125       1,590       3,028  

Other

    91       61       264       904  

Adjusted EBITDA

  $ 83,060     $ 100,068     $ 245,090     $ 298,966  

 

(1) Includes losses on disposals of assets and unrealized mark-to-market adjustments on commodity contracts. Additionally, the nine months ended September 30, 2014 includes adjustments to certain earn-out obligations in connection with acquisitions ($4.9 million). A full description of these and the other reconciliation adjustments contained in these schedules is included in Generac's SEC filings.

 

(2) Includes share-based compensation expense to account for stock options, restricted stock and other stock awards over their respective vesting periods.

 

(3) For the nine months ended September 30, 2013, relates to the May 2013 credit agreement refinancing and other debt prepayments, resulting in a loss on extinguishment of debt. For the three and nine months ended September 30, 2014, relates to the write-off of original issue discount and capitalized debt issuance costs due to a voluntary debt prepayment.

 

(4) Non-cash gain relating to a 25 basis point reduction in borrowing costs, effective second quarter 2014, as a result of the credit agreement leverage ratio falling below 3.0 times.

 

(5) Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing, together with certain fees relating to our senior secured credit facilities.

 

 
8

 

 

Net income to Adjusted net income reconciliation

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2014

   

2013

   

2014

   

2013

 
   

(unaudited)

   

(unaudited)

   

(unaudited)

   

(unaudited)

 
                                 

Net income

  $ 36,497     $ 47,093     $ 125,223     $ 126,021  

Provision for income taxes

    18,365       26,952       66,285       74,237  

Income before provision for income taxes

    54,862       74,045       191,508       200,258  

Amortization of intangible assets

    5,277       7,003       15,721       19,533  

Amortization of deferred finance costs and original issue discount

    1,824       1,220       4,845       3,547  

Loss on extinguishment of debt (6)

    1,836       -       1,836       15,336  

Gain on change in contractual interest rate (7)

    -       -       (16,014 )     -  

Transaction costs and other purchase accounting adjustments (8)

    565       977       (4,134 )     2,154  

Adjusted net income before provision for income taxes

    64,364       83,245       193,762       240,828  

Cash income tax expense (9)

    (6,470 )     (9,510 )     (28,030 )     (16,680 )

Adjusted net income

  $ 57,894     $ 73,735     $ 165,732     $ 224,148  
                                 

Adjusted net income per common share - diluted:

  $ 0.83     $ 1.06     $ 2.37     $ 3.22  

Weighted average common shares outstanding - diluted:

    70,033,224       69,887,025       70,050,953       69,627,215  

 

(6) For the nine months ended September 30, 2013, relates to the May 2013 credit agreement refinancing and other debt prepayments, resulting in a loss on extinguishment of debt. For the three and nine months ended September 30, 2014, relates to the write-off of original issue discount and capitalized debt issuance costs due to a voluntary debt prepayment.

 

(7) Non-cash gain relating to a 25 basis point reduction in borrowing costs, effective second quarter 2014, as a result of the credit agreement leverage ratio falling below 3.0 times.

 

(8) Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing. The nine months ended September 30, 2014 also includes certain purchase accounting adjustments and adjustments to certain earn-out obligations in connection with aquisitions ($4.9 million).

 

(9) Amount for the three and nine months ended September 30, 2014 is based on an anticipated cash income tax rate of approximately 14% for the full year-ended 2014. Amount for the three and nine months ended September 30, 2013 is based on an anticipated cash income tax rate of approximately 9% for the full year-ended 2013.

 

 
9

 

 

Free cash flow reconciliation

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2014

   

2013

   

2014

   

2013

 
   

(unaudited)

   

(unaudited)

   

(unaudited)

   

(unaudited)

 
                                 

Net cash provided by operating activities

  $ 57,226     $ 80,895     $ 142,511     $ 155,213  

Expenditures for property and equipment

    (9,405 )     (4,206 )     (22,722 )     (14,257 )

Free cash flow

  $ 47,821     $ 76,689     $ 119,789     $ 140,956  

 

LTM free cash flow reconciliation

 

LTM September 30,

 
   

2014

 
   

(unaudited)

 
         

2013 net cash provided by operating activities, as reported

  $ 259,944  

Add: September 2014 net cash provided by operating activities, as reported

    142,511  

Less: September 2013 net cash provided by operating activities, as reported

    (155,213 )

LTM net cash provided by operating activities

    247,242  
         

2013 expenditures for property and equipment, as reported

    (30,770 )

Include: September 2014 expenditures for property and equipment, as reported

    (22,722 )

Exclude: September 2013 expenditures for property and equipment, as reported

    14,257  

LTM expenditures for property and equipment

    (39,235 )
         

LTM Free cash flow

  $ 208,007  
         

LTM Adjusted EBITDA reconciliation

 

LTM September 30,

 
   

2014

 
   

(unaudited)

 
         

2013 Adjusted EBITDA, as reported

  $ 402,613  

Add: September 2014 Adjusted EBITDA, as reported

    245,090  

Less: September 2013 Adjusted EBITDA, as reported

    (298,966 )

LTM Adjusted EBITDA

  $ 348,737  

 

 

10