(State or other jurisdiction of incorporation) | (Commission file number) | (I.R.S. employer identification no.) | ||||
(Address of principal executive offices) (Zip Code) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||
DYCOM INDUSTRIES, INC. (Registrant) | |
By: | /s/ Ryan F. Urness |
Name: | Ryan F. Urness |
Title: | Vice President, General Counsel and Corporate Secretary |
• | Non-GAAP Organic Contract Revenues - contract revenues from businesses that are included for the entire period in both the current and prior year periods, excluding contract revenues from storm restoration services. Non-GAAP Organic Contract Revenue growth (decline) is calculated as the percentage change in Non-GAAP Organic Contract Revenues over those of the comparable prior year periods. Management believes organic growth (decline) is a helpful measure for comparing the Company’s revenue performance with prior periods. |
• | Non-GAAP Adjusted EBITDA - net income (loss) before interest, taxes, depreciation and amortization, gain on sale of fixed assets, stock-based compensation expense, loss on debt extinguishment, and certain non-recurring items. Management believes Non-GAAP Adjusted EBITDA is a helpful measure for comparing the Company’s operating performance with prior periods as well as with the performance of other companies with different capital structures or tax rates. |
• | Non-GAAP Adjusted Net Income - GAAP net income (loss) before loss on debt extinguishment, the non-cash amortization of the debt discount and the related tax impact, certain tax impacts resulting from vesting and exercise of share-based awards, and certain non-recurring items. |
• | Non-GAAP Adjusted Diluted Earnings per Common Share and Non-GAAP Adjusted Diluted Shares - Non-GAAP Adjusted Net Income divided by Non-GAAP Adjusted Diluted Shares outstanding. The Company has a hedge in effect to offset the economic dilution of additional shares that would be issued in connection with the conversion of the Company’s 0.75% convertible senior notes due September 2021 (the “Notes”) up to an average quarterly share price of $130.43. The measure of Non-GAAP Adjusted Diluted shares used in computing Non-GAAP Adjusted Diluted Earnings per Common Share excludes dilution from the Notes. Management believes that the calculation of Non-GAAP Adjusted Diluted shares to reflect the hedge will be useful to investors because it provides insight into the offsetting economic effect of the hedge against potential conversion of the Notes. |
• | Non-cash amortization of debt discount on Notes - The Company’s Notes were allocated between debt and equity components. The difference between the principal amount and the carrying amount of the liability component of the Notes represents a debt discount. The debt discount is being amortized over the term of the Notes but does not result in periodic cash interest payments. The Company has excluded the non-cash amortization of the debt discount from its Non-GAAP financial measures because it believes it is useful to analyze the component of interest expense for the Notes that will be paid in cash. The exclusion of the non-cash amortization from the Company’s Non-GAAP financial measures provides management with a consistent measure for assessing financial results. |
• | Acquisition transaction related costs – The Company incurred costs of approximately $0.7 million in connection with an acquisition during the fourth quarter of fiscal 2016. The exclusion of the acquisition transaction related costs from the Company’s Non-GAAP financial measures provides management with a consistent measure for assessing financial results. |
• | Loss on debt extinguishment – The Company incurred a pre-tax charge of approximately $16.3 million for early extinguishment of debt in connection with the redemption of its 7.125% senior subordinated notes during the first quarter of fiscal 2016. Management believes excluding the loss on debt extinguishment from the Company’s Non-GAAP financial measures assists investors’ overall understanding of the Company’s current financial performance. The Company believes this type of charge is not indicative of it core operating results. The exclusion of the loss on debt extinguishment from the Company’s Non-GAAP financial measures provides management with a consistent measure for assessing the current and historical financial results. |
• | Non-cash charge for accounts receivable and contract assets - During the quarter ended January 26, 2019, the Company recognized a pre-tax non-cash charge for accounts receivable and contract assets of $17.2 million related to balances owed from a customer. On February 25, 2019, this customer filed a voluntary petition for reorganization. The Company excludes the impact |
• | Impact on stock-based compensation expense from non-cash charge for accounts receivable and contract assets - The Company excludes the impact on stock-based compensation expense from the non-cash charge for accounts receivable and contract assets from its Non-GAAP financial measures because the Company believes it is not indicative of its underlying results or ongoing operations. |
• | Recovery of previously reserved accounts receivable and contract assets - During the quarter ended April 27, 2019, the Company recognized $10.3 million of pre-tax income from the recovery of previously reserved accounts receivable and contract assets in the first quarter based on collections from a customer. The Company excludes the impact of this recovery from its Non-GAAP financial measures because the Company believes it is not indicative of its underlying results. |
• | Q1-20 charge for warranty costs - During the quarter ended April 27, 2019, the Company recorded an $8.2 million pre-tax charge for estimated warranty costs for work performed for a customer in prior periods. The Company excludes the impact of this charge from its Non-GAAP financial measures because the Company believes it is not indicative of its underlying results in the current period. |
• | Tax impact from Tax Reform - During the quarter ended January 27, 2018, the Company recognized an income tax benefit of approximately $32.2 million resulting from the Tax Cuts and Jobs Act of 2017 (“Tax Reform”), primarily due to a reduction of net deferred tax liabilities. The Company has excluded this impact because it is a significant change in the U.S. federal corporate tax rate and because the Company believes it is not indicative of the Company’s underlying results or ongoing operations. |
• | Tax impact of previous tax year filing - During the quarter ended July 27, 2019, the Company recognized an income tax expense of $1.1 million on a previous tax year filing. The Company has excluded this impact because the Company believes it is not indicative of the Company’s underlying results or ongoing operations. |
• | Tax impact of the vesting and exercise of share-based awards - The Company excludes certain tax impacts resulting from the vesting and exercise of share-based awards as these amounts may vary significantly from period to period. Excluding these amounts from the Company’s Non-GAAP financial measures provides management with a more consistent measure for assessing financial results. |
• | Tax impact of pre-tax adjustments - The tax impact of pre-tax adjustments reflects the Company’s estimated tax impact of specific adjustments and the effective tax rate used for financial planning for the applicable period. |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | ||||||||||||||||||||||
Quarterly Non-GAAP Organic Contract Revenues | ||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||
Contract Revenues - GAAP | Revenues from acquired businesses1 | Revenues from storm restoration services | Non-GAAP - Organic Revenues | Growth (Decline)% | ||||||||||||||||||
Quarter Ended | GAAP % | Non-GAAP - Organic % | ||||||||||||||||||||
October 26, 2019 (Q3-20) | $ | 884.1 | $ | — | $ | — | $ | 884.1 | 4.2 | % | 4.7 | % | ||||||||||
October 27, 2018 (Q3-19) | $ | 848.2 | $ | — | $ | (3.9 | ) | $ | 844.4 | |||||||||||||
July 27, 2019 (Q2-20) | $ | 884.2 | $ | — | $ | — | $ | 884.2 | 10.6 | % | 11.1 | % | ||||||||||
July 28, 2018 (Q2-19) | $ | 799.5 | $ | — | $ | (3.8 | ) | $ | 795.7 | |||||||||||||
April 27, 2019 (Q1-20) | $ | 833.7 | $ | (6.1 | ) | $ | (4.7 | ) | $ | 822.9 | 14.0 | % | 15.8 | % | ||||||||
April 28, 2018 (Q1-19) | $ | 731.4 | $ | (5.8 | ) | $ | (14.8 | ) | $ | 710.7 | ||||||||||||
January 26, 2019 (Q4-19) | $ | 748.6 | $ | (5.9 | ) | $ | (20.4 | ) | $ | 722.3 | 14.3 | % | 13.7 | % | ||||||||
January 27, 2018 (Q2-18) | $ | 655.1 | $ | — | $ | (19.8 | ) | $ | 635.3 | |||||||||||||
October 27, 2018 (Q3-19) | $ | 848.2 | $ | (8.8 | ) | $ | (3.9 | ) | $ | 835.6 | 12.2 | % | 12.9 | % | ||||||||
October 28, 2017 (Q1-18) | $ | 756.2 | $ | — | $ | (15.9 | ) | $ | 740.3 | |||||||||||||
July 28, 2018 (Q2-19) | $ | 799.5 | $ | (9.1 | ) | $ | (3.8 | ) | $ | 786.6 | 2.5 | % | 0.8 | % | ||||||||
July 29, 2017 (Q4-17) | $ | 780.2 | $ | — | $ | — | $ | 780.2 | ||||||||||||||
April 28, 2018 (Q1-19) | $ | 731.4 | $ | (15.4 | ) | $ | (14.8 | ) | $ | 701.1 | (7.0 | )% | (10.0 | )% | ||||||||
April 29, 2017 (Q3-17) | $ | 786.3 | $ | (7.1 | ) | $ | — | $ | 779.2 | |||||||||||||
January 27, 2018 (Q2-18) | $ | 655.1 | $ | (8.4 | ) | $ | (19.6 | ) | $ | 627.1 | (6.6 | )% | (10.6 | )% | ||||||||
January 28, 2017 (Q2-17) | $ | 701.1 | $ | — | $ | — | $ | 701.1 |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | ||||||||||||||||||||||||||
Annual Non-GAAP Organic Contract Revenues | ||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||||
Contract Revenues - GAAP | Revenues from acquired businesses1 | Revenues from storm restoration services | Additional week as a result of our 52/53 week fiscal year2 | Non-GAAP - Organic Revenues | Growth (Decline)% | |||||||||||||||||||||
Four Quarters Ended | GAAP % | Non-GAAP - Organic % | ||||||||||||||||||||||||
January 26, 2019 (FY2019) | $ | 3,127.7 | $ | (69.9 | ) | $ | (42.9 | ) | $ | — | $ | 3,014.9 | 5.0 | % | 3.6 | % | ||||||||||
January 27, 20183 | $ | 2,977.9 | $ | (32.3 | ) | $ | (35.1 | ) | $ | — | $ | 2,910.5 | ||||||||||||||
January 27, 20183 | $ | 2,977.9 | $ | (87.3 | ) | $ | (35.1 | ) | $ | — | $ | 2,855.5 | 0.8 | % | (0.2 | )% | ||||||||||
January 28, 20173 | $ | 2,954.2 | $ | (37.3 | ) | $ | — | $ | (56.0 | ) | $ | 2,860.9 | ||||||||||||||
July 29, 2017 (FY2017) | $ | 3,066.9 | $ | (214.9 | ) | $ | — | $ | — | $ | 2,852.0 | 14.8 | % | 14.1 | % | |||||||||||
July 30, 2016 (FY2016) | $ | 2,672.5 | $ | (119.8 | ) | $ | — | $ | (53.5 | ) | $ | 2,499.2 | ||||||||||||||
July 30, 2016 (FY2016) | $ | 2,672.5 | $ | (159.0 | ) | $ | — | $ | (52.9 | ) | $ | 2,460.7 | 32.2 | % | 22.7 | % | ||||||||||
July 25, 2015 (FY2015) | $ | 2,022.3 | $ | (17.7 | ) | $ | — | $ | — | $ | 2,004.7 | |||||||||||||||
July 25, 2015 (FY2015) | $ | 2,022.3 | $ | (40.4 | ) | $ | — | $ | — | $ | 1,982.0 | 11.6 | % | 9.6 | % | |||||||||||
July 26, 2014 (FY2014) | $ | 1,811.6 | $ | (2.8 | ) | $ | — | $ | — | $ | 1,808.8 | |||||||||||||||
July 26, 2014 (FY2014) | $ | 1,811.6 | $ | (499.3 | ) | $ | — | $ | — | $ | 1,312.3 | 12.6 | % | 4.7 | % | |||||||||||
July 27, 2013 (FY2013) | $ | 1,608.6 | $ | (337.9 | ) | $ | (16.7 | ) | $ | — | $ | 1,254.0 |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | ||||||||||||||||||||||
Non-GAAP Organic Contract Revenues - Certain Customers | ||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||
Contract Revenues - GAAP | Revenues from acquired businesses1 | Revenues from storm restoration services | Non-GAAP - Organic Revenues | Growth (Decline)% | ||||||||||||||||||
Quarter Ended | GAAP % | Non-GAAP - Organic % | ||||||||||||||||||||
Verizon | ||||||||||||||||||||||
October 26, 2019 (Q3-20) | $ | 182.1 | $ | — | $ | — | $ | 182.1 | 4.6 | % | 4.6 | % | ||||||||||
October 27, 2018 (Q3-19) | $ | 174.1 | $ | — | $ | — | $ | 174.0 | ||||||||||||||
CenturyLink | ||||||||||||||||||||||
October 26, 2019 (Q3-20) | $ | 164.1 | $ | — | $ | — | $ | 164.1 | 38.2 | % | 38.6 | % | ||||||||||
October 27, 2018 (Q3-19) | $ | 118.8 | $ | — | $ | (0.3 | ) | $ | 118.4 | |||||||||||||
Windstream | ||||||||||||||||||||||
October 26, 2019 (Q3-20) | $ | 42.7 | $ | — | $ | — | $ | 42.7 | 37.3 | % | 43.2 | % | ||||||||||
October 27, 2018 (Q3-19) | $ | 31.1 | $ | — | $ | (1.3 | ) | $ | 29.8 | |||||||||||||
Top 5 Customers4 | ||||||||||||||||||||||
October 26, 2019 (Q3-20) | $ | 683.2 | $ | — | $ | — | $ | 683.2 | 2.8 | % | 3.4 | % | ||||||||||
October 27, 2018 (Q3-19) | $ | 664.9 | $ | — | $ | (3.8 | ) | $ | 661.0 | |||||||||||||
All Other Customers (excluding Top 5 Customers) | ||||||||||||||||||||||
October 26, 2019 (Q3-20) | $ | 200.9 | $ | — | $ | — | $ | 200.9 | 9.6 | % | 9.6 | % | ||||||||||
October 27, 2018 (Q3-19) | $ | 183.4 | $ | — | $ | (0.1 | ) | $ | 183.3 |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | |||||||||||||||||||||||||||||||
Quarterly Non-GAAP Adjusted EBITDA | |||||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||||||||||
Q2-18 | Q1-19 | Q2-19 | Q3-19 | Q4-19 | Q1-20 | Q2-20 | Q3-20 | ||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||||||||
1/27/18 | 4/28/18 | 7/28/18 | 10/27/18 | 1/26/19 | 4/27/19 | 7/27/19 | 10/26/19 | ||||||||||||||||||||||||
Net income (loss) | $ | 40.1 | $ | 17.2 | $ | 29.9 | $ | 27.8 | $ | (12.1 | ) | $ | 14.3 | $ | 29.9 | $ | 24.2 | ||||||||||||||
Interest expense, net | 9.9 | 10.2 | 10.4 | 11.3 | 12.4 | 12.2 | 12.9 | 13.1 | |||||||||||||||||||||||
Provision (benefit) for income taxes | (37.9 | ) | 6.5 | 11.5 | 10.5 | (3.3 | ) | 6.2 | 12.7 | 6.6 | |||||||||||||||||||||
Depreciation and amortization | 42.4 | 43.4 | 44.8 | 45.5 | 45.9 | 46.3 | 47.2 | 47.4 | |||||||||||||||||||||||
Earnings Before Interest, Taxes, Depreciation & Amortization (“EBITDA”) | 54.4 | 77.2 | 96.7 | 95.1 | 43.0 | 79.1 | 102.7 | 91.3 | |||||||||||||||||||||||
Gain on sale of fixed assets | (0.7 | ) | (8.4 | ) | (4.9 | ) | (3.9 | ) | (2.2 | ) | (6.7 | ) | (4.8 | ) | (2.2 | ) | |||||||||||||||
Stock-based compensation expense | 5.9 | 4.9 | 6.0 | 7.4 | 1.9 | 3.5 | 2.3 | 2.7 | |||||||||||||||||||||||
Charge for (recovery of) accounts receivable and contract assets | — | — | — | — | 17.2 | (10.3 | ) | — | — | ||||||||||||||||||||||
Charge for warranty costs | — | — | — | — | — | 8.2 | — | — | |||||||||||||||||||||||
Non-GAAP Adjusted EBITDA | $ | 59.6 | $ | 73.7 | $ | 97.8 | $ | 98.6 | $ | 59.8 | $ | 73.6 | $ | 100.2 | $ | 91.7 | |||||||||||||||
Contract revenues | $ | 655.1 | $ | 731.4 | $ | 799.5 | $ | 848.2 | $ | 748.6 | $ | 833.7 | $ | 884.2 | $ | 884.1 | |||||||||||||||
Non-GAAP Adjusted EBITDA % of contract revenues | 9.1 | % | 10.1 | % | 12.2 | % | 11.6 | % | 8.0 | % | 8.8 | % | 11.3 | % | 10.4 | % |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | |||||||||||||||||||||||
Annual Non-GAAP Adjusted EBITDA | |||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||
FY2014 | FY2015 | FY2016 | FY2017 | 4 Qtrs. | FY2019 | ||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||
7/26/14 | 7/25/15 | 7/30/16 | 7/29/17 | 1/27/183 | 1/26/19 | ||||||||||||||||||
Net income | $ | 40.0 | $ | 84.3 | $ | 128.7 | $ | 157.2 | $ | 151.3 | $ | 62.9 | |||||||||||
Interest expense, net | 26.8 | 27.0 | 34.7 | 37.4 | 38.7 | 44.4 | |||||||||||||||||
Provision for income taxes | 26.3 | 51.3 | 77.6 | 93.2 | 26.6 | 25.1 | |||||||||||||||||
Depreciation and amortization | 92.8 | 96.0 | 124.9 | 147.9 | 162.7 | 179.6 | |||||||||||||||||
Earnings Before Interest, Taxes, Depreciation & Amortization (“EBITDA”) | 185.9 | 258.7 | 366.0 | 435.7 | 379.3 | 312.0 | |||||||||||||||||
Gain on sale of fixed assets | (10.7 | ) | (7.1 | ) | (9.8 | ) | (14.9 | ) | (18.9 | ) | (19.4 | ) | |||||||||||
Stock-based compensation expense | 12.6 | 13.9 | 16.9 | 20.8 | 23.1 | 20.2 | |||||||||||||||||
Charges for settlement of wage and hour litigation | 0.6 | — | — | — | — | — | |||||||||||||||||
Acquisition related costs | — | — | 0.7 | — | — | — | |||||||||||||||||
Loss on debt extinguishment | — | — | 16.3 | — | — | — | |||||||||||||||||
Charge for accounts receivable and contract assets | — | — | — | — | — | 17.2 | |||||||||||||||||
Non-GAAP Adjusted EBITDA | $ | 188.4 | $ | 265.5 | $ | 390.0 | $ | 441.6 | $ | 383.5 | $ | 330.0 | |||||||||||
Contract revenues | $ | 1,811.6 | $ | 2,022.3 | $ | 2,672.5 | $ | 3,066.9 | $ | 2,977.9 | $ | 3,127.7 | |||||||||||
Non-GAAP Adjusted EBITDA % of contract revenues | 10.4 | % | 13.1 | % | 14.6 | % | 14.4 | % | 12.9 | % | 10.5 | % |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | |||||||||||||||||||||||||||||||
Quarterly Non-GAAP Adjusted Net Income and Non-GAAP Adjusted Diluted Earnings Per Share | |||||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||||
(Dollars and shares in millions, except per share amounts) | |||||||||||||||||||||||||||||||
Q2-18 | Q1-19 | Q2-19 | Q3-19 | Q4-19 | Q1-20 | Q2-20 | Q3-20 | ||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||||||||
1/27/18 | 4/28/18 | 7/28/18 | 10/27/18 | 1/26/19 | 4/27/19 | 7/27/19 | 10/26/19 | ||||||||||||||||||||||||
Net income (loss) | $ | 40.1 | $ | 17.2 | $ | 29.9 | $ | 27.8 | $ | (12.1 | ) | $ | 14.3 | $ | 29.9 | $ | 24.2 | ||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||
Cost of earned revenues, excluding depreciation and amortization5 | — | — | — | — | — | 8.2 | — | — | |||||||||||||||||||||||
General and administrative6,7 | — | — | — | — | 15.3 | (10.3 | ) | — | — | ||||||||||||||||||||||
Interest expense, net8 | 4.6 | 4.7 | 4.8 | 4.8 | 4.9 | 4.9 | 5.0 | 5.1 | |||||||||||||||||||||||
Income before income taxes | 4.6 | 4.7 | 4.8 | 4.8 | 20.2 | 2.8 | 5.0 | 5.1 | |||||||||||||||||||||||
Provision for income taxes9 | 40.9 | 1.3 | 1.3 | 1.3 | 4.9 | 0.1 | 0.3 | 1.2 | |||||||||||||||||||||||
Total adjustments, net of tax | (36.3 | ) | 3.4 | 3.4 | 3.5 | 15.3 | 2.7 | 4.7 | 3.8 | ||||||||||||||||||||||
Non-GAAP Adjusted Net Income | $ | 3.8 | $ | 20.6 | $ | 33.3 | $ | 31.3 | $ | 3.2 | $ | 16.9 | $ | 34.6 | $ | 28.1 | |||||||||||||||
Diluted earnings per common share | $ | 1.24 | $ | 0.53 | $ | 0.94 | $ | 0.87 | $ | (0.38 | ) | $ | 0.45 | $ | 0.94 | $ | 0.76 | ||||||||||||||
Total adjustments, net of tax and dilutive share effect of Notes10 | (1.12 | ) | 0.12 | 0.11 | 0.11 | 0.49 | 0.08 | 0.15 | 0.12 | ||||||||||||||||||||||
Non-GAAP Adjusted Diluted Earnings per Common Share | $ | 0.12 | $ | 0.65 | $ | 1.05 | $ | 0.98 | $ | 0.10 | $ | 0.53 | $ | 1.09 | $ | 0.88 | |||||||||||||||
Shares used in computing diluted earnings per common share | 32.2 | 32.4 | 32.0 | 31.8 | 31.4 | 31.8 | 31.8 | 31.8 | |||||||||||||||||||||||
Adjustment to Shares used in computing diluted earnings per common share10,11 | (0.4 | ) | (0.6 | ) | (0.1 | ) | — | 0.4 | — | — | — | ||||||||||||||||||||
Shares used in computing Non-GAAP Adjusted Diluted Earnings per Common Share | 31.8 | 31.8 | 31.8 | 31.8 | 31.8 | 31.8 | 31.8 | 31.8 |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | |||||||||||||||||||||||
Annual Non-GAAP Adjusted Net Income and Non-GAAP Adjusted Diluted Earnings Per Share | |||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||
(Dollars and shares in millions, except per share amounts) | |||||||||||||||||||||||
FY2014 | FY2015 | FY2016 | FY2017 | 4 Qtrs. | FY2019 | ||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||
7/26/14 | 7/25/15 | 7/30/16 | 7/29/17 | 1/27/183 | 1/26/19 | ||||||||||||||||||
Net income | $ | 40.0 | $ | 84.3 | $ | 128.7 | $ | 157.2 | $ | 151.3 | $ | 62.9 | |||||||||||
Adjustments: | |||||||||||||||||||||||
Cost of earned revenues, excluding depreciation and amortization12 | 0.6 | — | — | — | — | — | |||||||||||||||||
General and administrative13,6 | — | — | 0.7 | — | — | 15.3 | |||||||||||||||||
Interest expense, net8 | — | — | 14.7 | 17.6 | 18.1 | 19.1 | |||||||||||||||||
Loss on debt extinguishment14 | — | — | 16.3 | — | — | — | |||||||||||||||||
Income before income taxes | 0.6 | — | 31.6 | 17.6 | 18.1 | 34.4 | |||||||||||||||||
Provision for income taxes9 | 0.2 | — | 12.0 | 6.6 | 46.0 | 8.8 | |||||||||||||||||
Total adjustments, net of tax | 0.4 | — | 19.6 | 11.0 | (27.9 | ) | 25.6 | ||||||||||||||||
Non-GAAP Adjusted Net Income | $ | 40.3 | $ | 84.3 | $ | 148.4 | $ | 168.3 | $ | 123.5 | $ | 88.5 | |||||||||||
Diluted earnings per common share | $ | 1.15 | $ | 2.41 | $ | 3.89 | $ | 4.92 | $ | 4.74 | $ | 1.97 | |||||||||||
Total adjustments, net of tax and dilutive share effect of Notes10 | 0.01 | — | 0.59 | 0.35 | (0.86 | ) | 0.82 | ||||||||||||||||
Non-GAAP Adjusted Diluted Earnings per Common Share | $ | 1.16 | $ | 2.41 | $ | 4.48 | $ | 5.26 | $ | 3.88 | $ | 2.78 | |||||||||||
Shares used in computing diluted earnings per common share | 34.8 | 35.0 | 33.1 | 32.0 | 31.9 | 32.0 | |||||||||||||||||
Adjustment to Shares used in computing diluted earnings per common share10 | — | — | — | — | (0.1 | ) | (0.2 | ) | |||||||||||||||
Shares used in computing Non-GAAP Adjusted Diluted Earnings per Common Share | 34.8 | 35.0 | 33.1 | 32.0 | 31.8 | 31.8 |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | ||
Outlook - Non-GAAP Adjusted Diluted Earnings Per Share | ||
Unaudited | ||
Quarter Ending | ||
January 25, 2020 | ||
GAAP diluted loss per common share15 | $(0.27) - $(0.10) | |
Adjustment: | ||
Addback of after-tax non-cash amortization of debt discount on Notes16 | 0.12 | |
Non-GAAP Adjusted Diluted Earnings (Loss) per Common Share15 | $(0.15) - $0.02 |
Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures | |||||||||||||||||||||||||||
Calculation of Cumulative Cash Flows Fiscal 2009 through Fiscal 2019 | |||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||||||
Net Cash Provided by Operating Activities | Capital Expenditures, net of Proceeds from Assets Sales | Cash Paid for Acquisitions, net of Cash Acquired | Repurchases of Common Stock | Borrowings and Other Financing Activities17 | Other Investing Activities18 | Total Amount Provided by Other Financing and Investing Activities | |||||||||||||||||||||
Fiscal 2019 | $ | 124.4 | $ | (142.0 | ) | $ | (20.9 | ) | $ | — | $ | 80.9 | $ | 1.6 | $ | 82.5 | |||||||||||
Six months ended January 27, 2018 | 160.5 | (76.0 | ) | — | (16.9 | ) | (21.5 | ) | (0.7 | ) | (22.2 | ) | |||||||||||||||
Fiscal 2017 | 256.4 | (185.2 | ) | (24.2 | ) | (62.9 | ) | 20.4 | 0.3 | 20.7 | |||||||||||||||||
Fiscal 2016 | 261.5 | (175.5 | ) | (157.2 | ) | (170.0 | ) | 254.1 | (0.5 | ) | 253.6 | ||||||||||||||||
Fiscal 2015 | 141.9 | (93.6 | ) | (31.9 | ) | (87.1 | ) | 75.9 | (4.5 | ) | 71.4 | ||||||||||||||||
Fiscal 2014 | 84.2 | (73.7 | ) | (17.1 | ) | (10.0 | ) | 19.0 | (0.3 | ) | 18.7 | ||||||||||||||||
Fiscal 2013 | 106.7 | (58.8 | ) | (330.3 | ) | (15.2 | ) | 263.5 | 0.1 | 263.6 | |||||||||||||||||
Fiscal 2012 | 65.1 | (52.8 | ) | — | (13.0 | ) | 7.6 | 0.9 | 8.5 | ||||||||||||||||||
Fiscal 2011 | 43.9 | (49.2 | ) | (36.5 | ) | (64.5 | ) | 47.5 | 0.2 | 47.7 | |||||||||||||||||
Fiscal 2010 | 54.1 | (46.6 | ) | — | (4.5 | ) | (4.4 | ) | — | (4.4 | ) | ||||||||||||||||
Fiscal 2009 | 126.6 | (25.3 | ) | — | (2.9 | ) | (15.7 | ) | (0.1 | ) | (15.8 | ) | |||||||||||||||
Cumulative | $ | 1,425.4 | $ | (978.8 | ) | $ | (618.1 | ) | $ | (447.0 | ) | $ | 727.4 | $ | (3.0 | ) | $ | 724.3 | |||||||||
Cash at January 26, 2019 | $ | 128.3 | |||||||||||||||||||||||||
Cash at July 26, 2008 | 22.1 | ||||||||||||||||||||||||||
Net Increase in Cash | $ | 106.3 | |||||||||||||||||||||||||
=>?I8MU5C3_6=]F=_T;UTRP?KS'_-?,W"1-,C_K]*
MDPFLL/[P8\P_53_NE\K*3:7O$M!)<0&-$ESB= &M'TMWYJF&UN< XR0 P#<
M23HUK8][MW[B[CH_2*>@4,ZEU%@LZK:#]EQ>14"/I/V[OTG^EM_P?\S3_P )
MH9\\,,#.9^G=S,6(Y#VB/FDCZ%T.KZO4,ZEU)@MZM:/U7%D$4@_G.=_I?]+9
M^9_,4?\ "2LOMOL-]SB^YY]SOGHQH_,:W\U!LOOR;#D7OWW61N<=/DS]UC?S
M&IQ!C^3_ *]ES7-?H4TL_/M?_ *_HTNJ]5P^D83\W,<6UMT:QHE[WGZ%-+/S['_\ F;_T
M:\IZUUSJ/6,X9N412UG]&H!D5,/9G[]EG^&NV_I?^*]-BGP8#D-G2 W/[ P9
M\XQ"AK,[#]I;/5^L]2ZQE'*S"**Q(IQF&?38>V]WY[_\+=M]_P#465>YAVAO
MYH@=]!PG?=O'@#^:@$$F#^*T0 !0#EF1D23J2HN)T\?RKJO\6L_M[(,?\
M:1P/_;E*Y3Q'XKK/\6K'_MS(L(AOV1PGS]2I,S_S4_)EY?\ G8>;Z2DDDLIU
ME))))*4DDDDI22222E+ ^O4GZKY8 )+G4!H )))OH:UK6M]SG.6^J'5NHX^%
M2-[1; &%P+S$N,"\ /#]X<&%C
M:V5T(&)E9VEN/2+ON[\B(&ED/2)7-4TP37!#96AI2'IR95-Z3E1C>FMC.60B
M/SX@/'@Z>&UP;65T82!X;6QN 0ITJH!(L;\:9$*LA4D%2IMS<>_=>ZGJQ!X^OY'^O_MO?NO=996N0/PH
M_']3]?>NO=09J2&H<22HCL NEB 2+&XL?Q]/?C6O6J=2"!:P_I^?I[]UOKDL
MD44+^61(]3JH,C!02?H/5]6/]/?O\'7NFUIJ>KG>DIY8F>$@U)1@2@:]EO;A
MF(]^/7NGA$*H %(10%!/'T'^/X_I[\.O= 95C
M>!HU0AF"(H!Y*_D\CWH<37KW0F[8QE30-,K3*4>&E8QJ@;QU2JP>0-QJ9$.F
M[W/OU>M]+BCA\40%K,=)8"_ LH6_P!0H/\ MS[\.M=)[>)T8R$D Z:^@)']
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MZ?T^GOW7NN_NZD JKD_U0_\1Q[WU[KFE74$V*!1S^E"2/Z?GWKSZ]UFA-47
M#R/9>;)8 M_3Z#CWOK?4@@MK6C]5Q9!%(/YSG?Z7_2V?F?S%'_ DK+[;[#?7J%AH>(B8J4E9:7F)F:
MI*6FIZBIJK2UMK>XN;K$Q<;'R,G*U-76U]C9VN3EYN?HZ>KT]?;W^/GZ$0 "
M 0,"! 0#!00$! 8&!6T! @,1!"$2!3$& "(305$',F$4<0A"@2.1%5*A8A8S
M";$DP=%#!I3'3
L=
ZRLM7AZ:)'GR&4:5AR0DK0+IYX&@Z&/OW7N'41-PK%<3TE;"
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M6LII%LT4JA#=1Z5?ZW7W4&AZKQX\>@76'Q0S2>59?ⅅ>(:D(T:2K(/\
M.:V%[_D<^[@4J1U:I\^G/;&1?%YZD8$B&J=:.H15!NDR*$D)X%TG15XYTMS]
M![U@8ZWZ=/N_<3]O60Y6 TV04I4&[%15H MF'TO+&MK\>I1[\17K=.@\9>!
MQ>XY/Y _K_K^Z]>]/3K&$'U!N/\ $?[#\>_'KU3UP^A_UO?N(ZWQ'7&W-[GG
MWOKU,]>(O;DBPMP!_K_GW[KQ'76D?ZH_[8>]4^76J=?_TM_CW[KW7O?NO=>]
M^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW
M7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^
MZ]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7
MO?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z
M]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O
M?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]
MU[W[KW35G<[A-KX3,;FW-F,5MW;FW<5D,[N#<&=R%)B,)@L)B*2;(97,9C*Y
M":GH,9BL904\D]143R)##"C.[!02'8()[J>&VMH7DN9'"HB@LS,QHJJHJ69B
M0 "230=,W%Q!:03W5U.D5M$A=W
/7@?0=/0A=<*"P8
M#TJ/KQQ[\1\NK XSUFPHACR44:,JI4TLL-2)9-!8LND>DV/DUVX/NC@TZ\>F
MJ:D%)%71.B,\-48AZM$G!#0LH(TNJHPOS[LI&GK8\NA7ZBK9E&;AGDA%% 8:
MCS.)%9)9-4;W=G\<4 CB!M8D\,U'3".92S-'([-%'J"2267GCZ<'W[/GULT-#3H,-]5:5F8,L&3
MIZN&:G@>E\37C2E=2=#/R%DB(Y!^NKW:F!3CUL?/ATAEC995#JRW-P2"0;