Delaware | 0-13163 | 71-0581897 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[X] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit Number | Description | |
99.1 |
Title: | Chief Ethics and Legal Officer & Executive Vice President |
• | Revenue: Total revenue was $227 million, up 7% compared to the first quarter of last year. |
• | Operating Income (Loss): GAAP operating loss was $6 million compared to an operating loss of $6 million in the prior year. Non-GAAP operating income improved 29% to $29 million. |
• | Earnings (Loss) per Share: GAAP loss per share was $0.04 compared to a loss per share of $0.02 in the prior year. Non-GAAP diluted earnings per share were $0.24 compared to $0.14 a year ago. Current period results include a $0.02 GAAP and non-GAAP benefit associated with the adoption of ASC 606. |
• | Operating Cash Flow: Operating cash flow was $17 million, up from $5 million in the prior year. |
• | Free Cash Flow to Equity: Free cash flow to equity was $8 million, up from negative $6 million in the prior year. |
LiveRamp™ | Q119 | Q118 | Y/Y Ä |
Revenue | $ 62 | $ 47 | 34% |
Gross Profit | $ 44 | $ 28 | 57% |
Gross Margin | 71% | 60% | 1,040 bps |
Segment Operating Income (Loss) | $ 9 | ($0) | NM |
Segment Margin | 15% | (0%) | 1,490 bps |
Acxiom Marketing Solutions | Q119 | Q118 | Y/Y Ä |
Revenue | $ 165 | $ 166 | (1%) |
Gross Profit | $ 73 | $ 78 | (6%) |
Gross Margin | 44% | 47% | (250 bps) |
Segment Operating Income | $ 47 | $ 48 | (2%) |
Segment Margin | 29% | 29% | (40 bps) |
• | On July 2nd, Acxiom entered into a definitive agreement to sell Acxiom Marketing Solutions to Interpublic Group for $2.3 billion. |
◦ | The combination of IPG and AMS creates an industry powerhouse for data-driven marketing. |
◦ | The Company expects to realize approximately $1.7 billion in net cash proceeds, after taxes and fees, and intends to return up to $1 billion to shareholders. |
◦ | The transaction is expected to close in the third fiscal quarter, subject to Acxiom shareholder approval and other customary closing conditions. |
◦ | Following the transaction close, the Company will be renamed LiveRamp and, shortly thereafter, begin trading its common stock under the new ticker symbol “RAMP.” |
• | LiveRamp added approximately 30 new direct clients during the quarter and added several new partner integrations. On a direct basis, LiveRamp now works with more than 600 clients worldwide and serves hundreds of additional brands through its expansive ecosystem of partners and resellers. |
• | LiveRamp and Adobe are partnering to integrate LiveRamp’s IdentityLink™ for TV solution across Adobe Advertising Cloud and Adobe Audience Manager. The partnership enables advertisers to engage in addressable TV advertising using the same first- or third-party audiences they already deploy through Adobe, while unlocking household level insight. |
• | Acxiom Marketing Solutions posted another strong bookings quarter, driven by six new logo wins and two key renewals. |
• | Acxiom repurchased 1.9 million shares for approximately $46 million during the first quarter. Since the inception of its share repurchase program in August 2011, Acxiom has repurchased a total of 22 million shares for $420 million. |
• | Total revenue of between $935 million and $955 million. |
• | GAAP loss per share of between $0.23 and $0.18. |
• | Non-GAAP diluted earnings per share of between $0.90 and $0.95. |
ACXIOM CORPORATION AND SUBSIDIARIES | ||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
(Unaudited) | ||||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||
For the Three Months Ended | ||||||||||||||
June 30, | ||||||||||||||
$ | % | |||||||||||||
2018 | 2017 | Variance | Variance | |||||||||||
Revenues | 226,960 | 212,514 | 14,446 | 6.8 | % | |||||||||
Cost of revenue | 117,271 | 113,960 | 3,311 | 2.9 | % | |||||||||
Gross profit | 109,689 | 98,554 | 11,135 | 11.3 | % | |||||||||
% Gross margin | 48.3 | % | 46.4 | % | ||||||||||
Operating expenses: | ||||||||||||||
Research and development | 24,536 | 23,563 | 973 | 4.1 | % | |||||||||
Sales and marketing | 54,850 | 48,440 | 6,410 | 13.2 | % | |||||||||
General and administrative | 34,718 | 32,356 | 2,362 | 7.3 | % | |||||||||
Gains, losses and other items, net | 1,286 | (98 | ) | 1,384 | 1,412.2 | % | ||||||||
Total operating expenses | 115,390 | 104,261 | 11,129 | 10.7 | % | |||||||||
Loss from operations | (5,701 | ) | (5,707 | ) | 6 | 0.1 | % | |||||||
% Margin | (2.5 | )% | (2.7 | )% | ||||||||||
Other income (expense): | ||||||||||||||
Interest expense | (2,838 | ) | (2,342 | ) | (496 | ) | (21.2 | )% | ||||||
Other, net | 524 | (672 | ) | 1,196 | 178.0 | % | ||||||||
Total other expense | (2,314 | ) | (3,014 | ) | 700 | 23.2 | % | |||||||
Loss before income taxes | (8,015 | ) | (8,721 | ) | 706 | 8.1 | % | |||||||
Income taxes | (5,000 | ) | (7,421 | ) | 2,421 | 32.6 | % | |||||||
Net loss | (3,015 | ) | (1,300 | ) | (1,715 | ) | (131.9 | )% | ||||||
Basic loss per share | (0.04 | ) | (0.02 | ) | (0.02 | ) | (100.0 | )% | ||||||
Diluted loss per share | (0.04 | ) | (0.02 | ) | (0.02 | ) | (100.0 | )% | ||||||
Basic weighted average shares | 76,935 | 78,672 | ||||||||||||
Diluted weighted average shares | 76,935 | 78,672 | ||||||||||||
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF GAAP TO NON-GAAP EPS (1) | |||||||||||
(Unaudited) | |||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||
For the Three Months Ended | |||||||||||
June 30, | |||||||||||
2018 | 2017 | ||||||||||
Loss before income taxes | (8,015 | ) | (8,721 | ) | |||||||
Income taxes | (5,000 | ) | (7,421 | ) | |||||||
Net loss | (3,015 | ) | (1,300 | ) | |||||||
Loss per share: | |||||||||||
Basic | (0.04 | ) | (0.02 | ) | |||||||
Diluted | (0.04 | ) | (0.02 | ) | |||||||
Excluded items: | |||||||||||
Purchased intangible asset amortization (cost of revenue) | 6,054 | 5,966 | |||||||||
Non-cash stock compensation (cost of revenue and operating expenses) | 20,360 | 15,031 | |||||||||
Restructuring and merger charges (gains, losses, and other) | 1,286 | (98 | ) | ||||||||
Separation and transformation costs (general and administrative) | 6,822 | 7,119 | |||||||||
Total excluded items | 34,522 | 28,018 | |||||||||
Income before income taxes | |||||||||||
and excluding items | 26,507 | 19,297 | |||||||||
Income taxes (2) | 7,467 | 7,720 | |||||||||
Non-GAAP net earnings | 19,040 | 11,577 | |||||||||
Non-GAAP earnings per share: | |||||||||||
Basic | 0.25 | 0.15 | |||||||||
Diluted | 0.24 | 0.14 | |||||||||
Basic weighted average shares | 76,935 | 78,672 | |||||||||
Diluted weighted average shares | 79,311 | 81,440 |
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF GAAP TO NON-GAAP INCOME (LOSS) FROM OPERATIONS (1) | |||||||||||
(Unaudited) | |||||||||||
(Dollars in thousands) | |||||||||||
For the Three Months Ended | |||||||||||
June 30, | |||||||||||
2018 | 2017 | ||||||||||
Loss from operations | (5,701 | ) | (5,707 | ) | |||||||
Excluded items: | |||||||||||
Purchased intangible asset amortization (cost of revenue) | 6,054 | 5,966 | |||||||||
Non-cash stock compensation (cost of revenue and operating expenses) | 20,360 | 15,031 | |||||||||
Restructuring and merger charges (gains, losses, and other) | 1,286 | (98 | ) | ||||||||
Separation and transformation costs (general and administrative) | 6,822 | 7,119 | |||||||||
Total excluded items | 34,522 | 28,018 | |||||||||
Income from operations before excluded items | 28,821 | 22,311 | |||||||||
ACXIOM CORPORATION AND SUBSIDIARIES | ||||||||||||
RESULTS BY SEGMENT | ||||||||||||
(Unaudited) | ||||||||||||
(Dollars in thousands) | ||||||||||||
For the Three Months Ended | ||||||||||||
June 30, | ||||||||||||
$ | % | |||||||||||
2018 | 2017 | Variance | Variance | |||||||||
Revenues | ||||||||||||
LiveRamp | 62,458 | 46,757 | 15,701 | 33.6 | % | |||||||
Acxiom Marketing Solutions | 164,502 | 165,757 | (1,255 | ) | (0.8 | )% | ||||||
Total operating segment revenues | 226,960 | 212,514 | 14,446 | 6.8 | % | |||||||
Gross profit | ||||||||||||
LiveRamp | 44,200 | 28,229 | 15,971 | 56.6 | % | |||||||
Acxiom Marketing Solutions | 73,174 | 77,864 | (4,690 | ) | (6.0 | )% | ||||||
Total operating segment gross profit | 117,374 | 106,093 | 11,281 | 10.6 | % | |||||||
Gross margin % | ||||||||||||
LiveRamp | 70.8 | % | 60.4 | % | ||||||||
Acxiom Marketing Solutions | 44.5 | % | 47.0 | % | ||||||||
Total operating segment gross margin | 51.7 | % | 49.9 | % | ||||||||
Income (loss) from operations | ||||||||||||
LiveRamp | 9,203 | (97 | ) | 9,300 | 9,587.6 | % | ||||||
Acxiom Marketing Solutions | 47,458 | 48,374 | (916 | ) | (1.9 | )% | ||||||
Total operating segment income from operations | 56,661 | 48,277 | 8,384 | 17.4 | % | |||||||
Operating income (loss) margin % | ||||||||||||
LiveRamp | 14.7 | % | (0.2 | )% | ||||||||
Acxiom Marketing Solutions | 28.8 | % | 29.2 | % | ||||||||
Total operating segment operating margin | 25.0 | % | 22.7 | % | ||||||||
Some totals may not add due to rounding. | ||||||||||||
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF SEGMENT RESULTS | |||||||||||
(Unaudited) | |||||||||||
(Dollars in thousands) | |||||||||||
For the Three Months Ended | |||||||||||
June 30, | |||||||||||
2018 | 2017 | ||||||||||
Total operating segment gross profit | 117,374 | 106,093 | |||||||||
Less: | |||||||||||
Purchased intangible asset amortization | 6,054 | 5,966 | |||||||||
Non-cash stock compensation | 1,631 | 1,573 | |||||||||
Gross profit | 109,689 | 98,554 | |||||||||
Total operating segment income from operations | 56,661 | 48,277 | |||||||||
Less: | |||||||||||
Corporate expenses | 27,840 | 25,966 | |||||||||
Purchased intangible asset amortization | 6,054 | 5,966 | |||||||||
Non-cash stock compensation | 20,360 | 15,031 | |||||||||
Restructuring charges | 1,286 | (98 | ) | ||||||||
Separation and transformation costs | 6,822 | 7,119 | |||||||||
Loss from operations | (5,701 | ) | (5,707 | ) | |||||||
Some totals may not add due to rounding. | |||||||||||
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF ADJUSTED EBITDA (1) | |||||||||||
(Unaudited) | |||||||||||
(Dollars in thousands) | |||||||||||
For the Three Months Ended | |||||||||||
June 30, | |||||||||||
2018 | 2017 | ||||||||||
Net loss | (3,015 | ) | (1,300 | ) | |||||||
Income taxes | (5,000 | ) | (7,421 | ) | |||||||
Other expense | (2,314 | ) | (3,014 | ) | |||||||
Loss from operations | (5,701 | ) | (5,707 | ) | |||||||
Depreciation and amortization | 21,529 | 21,110 | |||||||||
EBITDA | 15,828 | 15,403 | |||||||||
Other adjustments: | |||||||||||
Non-cash stock compensation (cost of revenue and operating expenses) | 20,360 | 15,031 | |||||||||
Restructuring and merger charges (gains, losses, and other) | 1,286 | (98 | ) | ||||||||
Separation and transformation costs (general and administrative) | 6,822 | 7,119 | |||||||||
Other adjustments | 28,468 | 22,052 | |||||||||
Adjusted EBITDA | 44,296 | 37,455 | |||||||||
ACXIOM CORPORATION AND SUBSIDIARIES | ||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||
(Dollars in thousands) | ||||||||||
June 30, | March 31, | $ | % | |||||||
2018 | 2018 | Variance | Variance | |||||||
Assets | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | 95,099 | 142,279 | (47,180 | ) | (33.2 | )% | ||||
Trade accounts receivable, net | 163,767 | 167,188 | (3,421 | ) | (2.0 | )% | ||||
Refundable income taxes | 11,761 | 9,733 | 2,028 | 20.8 | % | |||||
Other current assets | 40,167 | 41,145 | (978 | ) | (2.4 | )% | ||||
Total current assets | 310,794 | 360,345 | (49,551 | ) | (13.8 | )% | ||||
Property and equipment | 492,602 | 491,266 | 1,336 | 0.3 | % | |||||
Less - accumulated depreciation and amortization | 341,195 | 334,733 | 6,462 | 1.9 | % | |||||
Property and equipment, net | 151,407 | 156,533 | (5,126 | ) | (3.3 | )% | ||||
Software, net of accumulated amortization | 31,719 | 34,984 | (3,265 | ) | (9.3 | )% | ||||
Goodwill | 595,795 | 595,995 | (200 | ) | — | % | ||||
Purchased software licenses, net of accumulated amortization | 6,670 | 7,703 | (1,033 | ) | (13.4 | )% | ||||
Deferred income taxes | 11,488 | 12,225 | (737 | ) | (6.0 | )% | ||||
Deferred commissions, net | 18,137 | — | 18,137 | — | % | |||||
Other assets, net | 40,958 | 41,468 | (510 | ) | (1.2 | )% | ||||
1,166,968 | 1,209,253 | (42,285 | ) | (3.5 | )% | |||||
Liabilities and Stockholders' Equity | ||||||||||
Current liabilities: | ||||||||||
Current installments of long-term debt | 1,327 | 1,583 | (256 | ) | (16.2 | )% | ||||
Trade accounts payable | 47,668 | 46,688 | 980 | 2.1 | % | |||||
Accrued payroll and related expenses | 21,939 | 42,499 | (20,560 | ) | (48.4 | )% | ||||
Other accrued expenses | 58,938 | 55,865 | 3,073 | 5.5 | % | |||||
Deferred revenue | 31,621 | 31,720 | (99 | ) | (0.3 | )% | ||||
Total current liabilities | 161,493 | 178,355 | (16,862 | ) | (9.5 | )% | ||||
Long-term debt | 227,435 | 227,837 | (402 | ) | (0.2 | )% | ||||
Deferred income taxes | 42,258 | 40,243 | 2,015 | 5.0 | % | |||||
Other liabilities | 13,726 | 13,723 | 3 | — | % | |||||
Stockholders' equity: | ||||||||||
Common stock | 13,773 | 13,609 | 164 | 1.2 | % | |||||
Additional paid-in capital | 1,256,442 | 1,235,679 | 20,763 | 1.7 | % | |||||
Retained earnings | 638,043 | 628,331 | 9,712 | 1.5 | % | |||||
Accumulated other comprehensive income | 8,899 | 10,767 | (1,868 | ) | (17.3 | )% | ||||
Treasury stock, at cost | (1,195,101 | ) | (1,139,291 | ) | (55,810 | ) | (4.9 | )% | ||
Total stockholders' equity | 722,056 | 749,095 | (27,039 | ) | (3.6 | )% | ||||
1,166,968 | 1,209,253 | (42,285 | ) | (3.5 | )% |
ACXIOM CORPORATION AND SUBSIDIARIES | |||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
(Unaudited) | |||||
(Dollars in thousands) | |||||
For the Three Months Ended | |||||
June 30, | |||||
2018 | 2017 | ||||
Cash flows from operating activities: | |||||
Net loss | (3,015 | ) | (1,300 | ) | |
Non-cash operating activities: | |||||
Depreciation and amortization | 21,529 | 21,110 | |||
Loss on disposal or impairment of assets | 48 | 163 | |||
Accelerated deferred debt costs | — | 720 | |||
Deferred income taxes | (1,335 | ) | 2,497 | ||
Non-cash stock compensation expense | 20,360 | 15,038 | |||
Changes in operating assets and liabilities: | |||||
Accounts receivable | 4,329 | 11,960 | |||
Deferred commissions | (2,939 | ) | — | ||
Other assets | (56 | ) | (3,377 | ) | |
Accounts payable and other liabilities | (21,704 | ) | (37,073 | ) | |
Deferred revenue | (33 | ) | (4,787 | ) | |
Net cash provided by operating activities | 17,184 | 4,951 | |||
Cash flows from investing activities: | |||||
Capitalized software | (3,606 | ) | (3,388 | ) | |
Capital expenditures | (4,399 | ) | (6,888 | ) | |
Data acquisition costs | (179 | ) | (190 | ) | |
Equity investments | (2,500 | ) | — | ||
Net cash used in investing activities | (10,684 | ) | (10,466 | ) | |
Cash flows from financing activities: | |||||
Proceeds from debt | — | 230,000 | |||
Payments of debt | (592 | ) | (225,572 | ) | |
Fees from debt refinancing | (300 | ) | (4,001 | ) | |
Sale of common stock, net of stock acquired for withholding taxes | (5,928 | ) | (2,539 | ) | |
Acquisition of treasury stock | (45,766 | ) | — | ||
Net cash used in financing activities | (52,586 | ) | (2,112 | ) | |
Effect of exchange rate changes on cash | (1,094 | ) | 430 | ||
Net change in cash and cash equivalents | (47,180 | ) | (7,197 | ) | |
Cash and cash equivalents at beginning of period | 142,279 | 170,343 | |||
Cash and cash equivalents at end of period | 95,099 | 163,146 | |||
Supplemental cash flow information: | |||||
Cash paid during the period for: | |||||
Interest | 2,607 | 2,375 | |||
Income taxes | 1,100 | 354 |
ACXIOM CORPORATION AND SUBSIDIARIES | ||||||||||||||
CALCULATION OF FREE CASH FLOW TO EQUITY (1) | ||||||||||||||
(Unaudited) | ||||||||||||||
(Dollars in thousands) | ||||||||||||||
06/30/17 | 09/30/17 | 12/31/17 | 03/31/18 | FY2018 | 06/30/18 | |||||||||
Net Cash Provided by Operating Activities | 4,951 | 27,810 | 43,630 | 35,762 | 112,153 | 17,184 | ||||||||
Less (plus): | ||||||||||||||
Capitalized software | (3,388 | ) | (3,756 | ) | (3,188 | ) | (3,407 | ) | (13,739 | ) | (3,606 | ) | ||
Capital expenditures | (6,888 | ) | (7,630 | ) | (12,432 | ) | (17,247 | ) | (44,197 | ) | (4,399 | ) | ||
Data acquisition costs | (190 | ) | (233 | ) | (198 | ) | (286 | ) | (907 | ) | (179 | ) | ||
Required debt payments | (572 | ) | (578 | ) | (582 | ) | (588 | ) | (2,320 | ) | (592 | ) | ||
Net cash received in disposition | — | 4,000 | — | — | 4,000 | — | ||||||||
Free Cash Flow to Equity | (6,087 | ) | 19,613 | 27,230 | 14,234 | 54,990 | 8,408 |
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||||||
Q1 FY19 to Q1 FY18 | |||||||||||||||||||
06/30/17 | 09/30/17 | 12/31/17 | 03/31/18 | FY2018 | 06/30/18 | % | $ | ||||||||||||
Revenues | 212,514 | 225,240 | 234,871 | 244,781 | 917,406 | 226,960 | 7 | % | 14,446 | ||||||||||
Cost of revenue | 113,960 | 115,072 | 115,920 | 121,484 | 466,436 | 117,271 | 3 | % | 3,311 | ||||||||||
Gross profit | 98,554 | 110,168 | 118,951 | 123,297 | 450,970 | 109,689 | 11 | % | 11,135 | ||||||||||
% Gross margin | 46.4 | % | 48.9 | % | 50.6 | % | 50.4 | % | 49.2 | % | 48.3 | % | |||||||
Operating expenses | |||||||||||||||||||
Research and development | 23,563 | 24,013 | 23,318 | 23,979 | 94,873 | 24,536 | 4 | % | 973 | ||||||||||
Sales and marketing | 48,440 | 50,118 | 53,730 | 63,311 | 215,599 | 54,850 | 13 | % | 6,410 | ||||||||||
General and administrative | 32,356 | 31,924 | 30,886 | 28,360 | 123,526 | 34,718 | 7 | % | 2,362 | ||||||||||
Gains, losses and other items, net | (98 | ) | 3,660 | (41 | ) | 2,852 | 6,373 | 1,286 | 1,412 | % | 1,384 | ||||||||
Total operating expenses | 104,261 | 109,715 | 107,893 | 118,502 | 440,371 | 115,390 | 11 | % | 11,129 | ||||||||||
Income (loss) from operations | (5,707 | ) | 453 | 11,058 | 4,795 | 10,599 | (5,701 | ) | — | % | 6 | ||||||||
% Margin | (2.7 | )% | 0.2 | % | 4.7 | % | 2.0 | % | 1.2 | % | (2.5 | )% | |||||||
Other income (expense) | |||||||||||||||||||
Interest expense | (2,342 | ) | (2,524 | ) | (2,566 | ) | (2,699 | ) | (10,131 | ) | (2,838 | ) | (21 | )% | (496 | ) | |||
Other, net | (672 | ) | 192 | 419 | 302 | 241 | 524 | 178 | % | 1,196 | |||||||||
Total other expense | (3,014 | ) | (2,332 | ) | (2,147 | ) | (2,397 | ) | (9,890 | ) | (2,314 | ) | 23 | % | 700 | ||||
Income (loss) before income taxes | (8,721 | ) | (1,879 | ) | 8,911 | 2,398 | 709 | (8,015 | ) | 8 | % | 706 | |||||||
Income taxes | (7,421 | ) | 1,457 | (14,030 | ) | (2,777 | ) | (22,771 | ) | (5,000 | ) | 33 | % | 2,421 | |||||
Net earnings (loss) | (1,300 | ) | (3,336 | ) | 22,941 | 5,175 | 23,480 | (3,015 | ) | (132 | )% | (1,715 | ) | ||||||
Diluted earnings (loss) per share | (0.02 | ) | (0.04 | ) | 0.28 | 0.06 | 0.29 | (0.04 | ) | (137 | )% | (0.02 | ) | ||||||
Some earnings (loss) per share amounts may not add due to rounding. | |||||||||||||||||||
Basic shares | 78,672 | 79,235 | 79,043 | 78,614 | 78,891 | 76,935 | |||||||||||||
Diluted shares | 81,440 | 81,472 | 81,869 | 81,282 | 81,516 | 76,935 |
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||||||||||||
RESULTS BY SEGMENT | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Q1 FY19 to Q1 FY18 | |||||||||||||||||||
06/30/17 | 09/30/17 | 12/31/17 | 03/31/18 | FY2018 | 06/30/18 | % | $ | ||||||||||||
Revenues: | |||||||||||||||||||
LiveRamp | 46,757 | 54,043 | 59,095 | 60,231 | 220,125 | 62,458 | 33.6 | % | 15,701 | ||||||||||
Acxiom Marketing Solutions | 165,757 | 171,198 | 175,776 | 184,550 | 697,281 | 164,502 | (0.8 | )% | (1,255 | ) | |||||||||
Total operating segment revenues | 212,514 | 225,240 | 234,871 | 244,781 | 917,406 | 226,960 | 6.8 | % | 14,446 | ||||||||||
Gross profit: | |||||||||||||||||||
LiveRamp | 28,229 | 36,105 | 40,553 | 42,679 | 147,566 | 44,200 | 56.6 | % | 15,971 | ||||||||||
Acxiom Marketing Solutions | 77,864 | 81,828 | 85,981 | 89,067 | 334,739 | 73,174 | (6.0 | )% | (4,690 | ) | |||||||||
Total operating segment gross profit | 106,093 | 117,932 | 126,533 | 131,746 | 482,305 | 117,374 | 10.6 | % | 11,281 | ||||||||||
Gross margin %: | |||||||||||||||||||
LiveRamp | 60.4 | % | 66.8 | % | 68.6 | % | 70.9 | % | 67.0 | % | 70.8 | % | |||||||
Acxiom Marketing Solutions | 47.0 | % | 47.8 | % | 48.9 | % | 48.3 | % | 48.0 | % | 44.5 | % | |||||||
Total operating segment gross margin | 49.9 | % | 52.4 | % | 53.9 | % | 53.8 | % | 52.6 | % | 51.7 | % | |||||||
Income (loss) from operations: | |||||||||||||||||||
LiveRamp | (97 | ) | 5,883 | 9,022 | 8,128 | 22,936 | 9,203 | 9,587.6 | % | 9,300 | |||||||||
Acxiom Marketing Solutions | 48,374 | 51,203 | 52,962 | 50,421 | 202,959 | 47,458 | (1.9 | )% | (916 | ) | |||||||||
Total operating segment income from operations | 48,277 | 57,086 | 61,983 | 58,548 | 225,895 | 56,661 | 17.4 | % | 8,384 | ||||||||||
Operating income (loss) margin %: | |||||||||||||||||||
LiveRamp | (0.2 | )% | 10.9 | % | 15.3 | % | 13.5 | % | 10.4 | % | 14.7 | % | |||||||
Acxiom Marketing Solutions | 29.2 | % | 29.9 | % | 30.1 | % | 27.3 | % | 29.1 | % | 28.8 | % | |||||||
Total operating segment operating margin | 22.7 | % | 25.3 | % | 26.4 | % | 23.9 | % | 24.6 | % | 25.0 | % | |||||||
Some totals may not add due to rounding. |
ACXIOM CORPORATION AND SUBSIDIARIES | ||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP EPS (1) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||
06/30/17 | 09/30/17 | 12/31/17 | 03/31/18 | FY2018 | 06/30/18 | |||||||||||
Earnings (loss) before income taxes | (8,721 | ) | (1,879 | ) | 8,911 | 2,398 | 709 | (8,015 | ) | |||||||
Income taxes | (7,421 | ) | 1,457 | (14,030 | ) | (2,777 | ) | (22,771 | ) | (5,000 | ) | |||||
Net earnings (loss) | (1,300 | ) | (3,336 | ) | 22,941 | 5,175 | 23,480 | (3,015 | ) | |||||||
Earnings (loss) per share: | ||||||||||||||||
Basic | (0.02 | ) | (0.04 | ) | 0.29 | 0.07 | 0.30 | (0.04 | ) | |||||||
Diluted | (0.02 | ) | (0.04 | ) | 0.28 | 0.06 | 0.29 | (0.04 | ) | |||||||
Excluded items: | ||||||||||||||||
Purchased intangible asset amortization (cost of revenue) | 5,966 | 6,021 | 5,971 | 5,963 | 23,920 | 6,054 | ||||||||||
Non-cash stock compensation (cost of revenue and operating expenses) | 15,031 | 15,757 | 15,919 | 16,527 | 63,234 | 20,360 | ||||||||||
Restructuring and merger charges (gains, losses, and other) | (98 | ) | 3,660 | (41 | ) | 2,852 | 6,373 | 1,286 | ||||||||
Separation and transformation costs (general and administrative) | 7,119 | 5,442 | 5,214 | 3,070 | 20,846 | 6,822 | ||||||||||
Accelerated amortization (cost of revenue) | — | — | — | 999 | 999 | — | ||||||||||
Total excluded items | 28,018 | 30,880 | 27,063 | 29,411 | 115,372 | 34,522 | ||||||||||
Income before income taxes | ||||||||||||||||
and excluding items | 19,297 | 29,001 | 35,974 | 31,809 | 116,081 | 26,507 | ||||||||||
Income taxes | 7,720 | 11,289 | 10,704 | 10,045 | 39,758 | 7,467 | ||||||||||
Non-GAAP net earnings | 11,577 | 17,712 | 25,270 | 21,764 | 76,323 | 19,040 | ||||||||||
Non-GAAP earnings per share: | ||||||||||||||||
Basic | 0.15 | 0.22 | 0.32 | 0.28 | 0.97 | 0.25 | ||||||||||
Diluted | 0.14 | 0.22 | 0.31 | 0.27 | 0.94 | 0.24 | ||||||||||
Basic weighted average shares | 78,672 | 79,235 | 79,043 | 78,614 | 78,891 | 76,935 | ||||||||||
Diluted weighted average shares | 81,440 | 81,472 | 81,869 | 81,282 | 81,516 | 79,311 | ||||||||||
Some totals may not add due to rounding |
ACXIOM CORPORATION AND SUBSIDIARIES | |||||||||
RECONCILIATION OF GAAP TO NON-GAAP EPS GUIDANCE (1) | |||||||||
(Unaudited) | |||||||||
(Dollars in thousands, except per share amounts) | |||||||||
For the year ending | |||||||||
March 31, 2019 | |||||||||
Low Range | High Range | ||||||||
Loss before income taxes | (15,500 | ) | (10,000 | ) | |||||
Income taxes | 3,000 | 4,500 | |||||||
Net loss | (18,500 | ) | (14,500 | ) | |||||
Diluted loss per share | $ | (0.23 | ) | $ | (0.18 | ) | |||
Excluded items: | |||||||||
Purchased intangible asset amortization | 16,000 | 16,000 | |||||||
Non-cash stock compensation | 84,000 | 84,000 | |||||||
Gains, losses and other items, net | 3,000 | 3,000 | |||||||
Separation and related costs | 16,000 | 16,000 | |||||||
Total excluded items | 119,000 | 119,000 | |||||||
Income before income taxes and excluding items | 103,500 | 109,000 | |||||||
Income taxes (2) | 29,000 | 30,500 | |||||||
Non-GAAP net earnings | 74,500 | 78,500 | |||||||
Non-GAAP diluted earnings per share | $ | 0.90 | $ | 0.95 | |||||
Basic weighted average shares | 81,000 | 81,000 | |||||||
Diluted weighted average shares | 83,000 | 83,000 |
• | Purchased intangible asset amortization: We incur amortization of purchased intangibles in connection with our acquisitions. Purchased intangibles include (i) developed technology, (ii) customer and publisher relationships, and (iii) trade names. We expect to amortize for accounting purposes the fair value of the purchased intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue for us, we exclude this item because this expense is non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance. |
• | Non-cash stock compensation: Non-cash stock compensation consists of charges for associate restricted stock units, performance shares and stock options in accordance with current GAAP related to stock-based compensation including expense associated with stock-based compensation related to unvested options assumed in connection with our acquisitions. As we apply stock-based compensation standards, we believe that it is useful to investors to understand the impact of the application of these standards to our operational performance. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations. |
• | Restructuring charges: During the past several years, we have initiated certain restructuring activities in order to align our costs in connection with both our operating plans and our business strategies based on then-current economic conditions. As a result, we recognized costs related to termination benefits for associates whose positions were eliminated, lease termination charges, and leasehold improvement write offs. These items, reported as gains, losses, and other items, net, are excluded from non-GAAP results because such amounts are not used by us to assess the core profitability of our business operations. |
• | Separation and transformation costs: In previous years, we incurred significant expenses in connection with the separation of our IT Infrastructure Management ("ITO") and the subsequent transformation of our remaining operating segments. This work enabled us to transform our external reporting and provide investors with enhanced transparency and more granular segment-level disclosures in addition to facilitating the ITO disposition. In the prior year, we also incurred expenses to further separate the financial statements of our three operating segments, with particular focus on segment-level balance sheets, and to evaluate portfolio priorities. Our criteria for excluding separation and transformation expenses from our non-GAAP measures is as follows: 1) projects are discrete in nature; 2) excluded expenses consist only of third-party consulting fees that we would not incur otherwise; and 3) we do not exclude employee related expenses or other costs associated with the ongoing operations of our business. We substantially completed those projects during the third quarter of fiscal year 2018. Beginning in the fourth quarter of fiscal 2018, we incurred transaction analysis and support expenses related to the Company's announced evaluation of strategic options for its Marketing Solutions business. Our criteria for excluding these transaction related costs are the same. We believe excluding these items from our non-GAAP financial measures is useful for investors and provides meaningful supplemental information. |
• | Non-GAAP EPS and Non-GAAP Income from Operations: Our non-GAAP earnings per share and Non-GAAP income from operations reflect adjustments as described above, as well as the related tax effects where applicable. |
• | Adjusted EBITDA: Adjusted EBITDA is defined as net income from continuing operations before income taxes, other expenses, depreciation and amortization, and including adjustments as described above. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. We believe that the inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. The presentation of Adjusted EBITDA is not meant to be considered in isolation or as an alternative to net earnings as an indicator of our performance. |
• | Free Cash Flow to Equity: To supplement our statement of cash flows, we use a non-GAAP measure of cash flow to analyze cash flows generated from operations. Free cash flow to equity is defined as operating cash flow less cash used by investing activities (excluding the impact of cash paid in acquisitions), less required payments of debt, and excluding the impact of discontinued operations. Management believes that this measure of cash flow is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending after funding all required obligations including scheduled debt payments. The presentation of non-GAAP free cash flow to equity is not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity. |