(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Ticker symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | JKHY | Nasdaq Global Select Market |
JACK HENRY & ASSOCIATES, INC. | |||||||||||
(Registrant) | |||||||||||
Date: | May 7, 2024 | /s/ Mimi L. Carsley | |||||||||
Mimi L. Carsley | |||||||||||
Chief Financial Officer and Treasurer |
![]() | |||||
Press Release | |||||
Mimi L. Carsley | Chief Financial Officer | mcarsley@jackhenry.com |
Current | Previous | ||||||||||||||||
GAAP | Low | High | Low | High | |||||||||||||
Revenue updated | $2,215 | $2,228 | $2,215 | $2,228 | |||||||||||||
Operating margin | 21.9% | 22.0% | 21.8% | 21.9% | |||||||||||||
EPS updated | $5.15 | $5.19 | $5.09 | $5.13 | |||||||||||||
Non-GAAP3 | |||||||||||||||||
Adjusted revenue updated | $2,197 | $2,210 | $2,197 | $2,210 | |||||||||||||
Adjusted operating margin updated | 22.4% | 22.4% | 22.3% | 22.3% | |||||||||||||
Third Qtr Revenue | Third Qtr Operating Income | F'2024 YTD Net Income | ||||||||||||||||||||||||
![]() | ![]() | ![]() | ||||||||||||||||||||||||
GAAP | Non-GAAP1 | GAAP | Non-GAAP1 | GAAP | Non-GAAP1 | |||||||||||||||||||||
increased | increased | increased | increased | increased | increased | |||||||||||||||||||||
5.9% | 7.0% | 3.4% | 8.6% | 4.4% | 15.4% | |||||||||||||||||||||
F'2024 YTD Revenue | F'2024 YTD Operating Income | F'2024 YTD EBITDA | ||||||||||||||||||||||||
![]() | ![]() | ![]() | ||||||||||||||||||||||||
GAAP | Non-GAAP1 | GAAP | Non-GAAP1 | Non-GAAP4 | ||||||||||||||||||||||
increased | increased | increased | increased | increased | ||||||||||||||||||||||
7.3% | 7.7% | 2.0% | 12.0% | 9.4% | ||||||||||||||||||||||
![]() | 1 |
According to David Foss, Board Chair and CEO, “We are very pleased to report another quarter of strong revenue growth and overall financial performance. Our sales teams produced a record third quarter for sales bookings, and our sales pipeline remains near its all-time high. We continue to execute on our strategy to provide modern technology to help community and regional financial institutions strengthen connections with the people and businesses they serve. As a well-rounded financial technology company, we are well positioned to serve clients of all sizes through a comprehensive suite of innovative solutions and our cloud-native technology modernization strategy.” | |||||||||||||||||
Revenue | |||||||||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
Revenue | |||||||||||||||||||||||||||||||||||
Services and Support | $ | 305,017 | $ | 291,922 | 4.5 | % | $ | 959,214 | $ | 902,771 | 6.3 | % | |||||||||||||||||||||||
Percentage of Total Revenue | 56.6 | % | 57.4 | % | 57.9 | % | 58.5 | % | |||||||||||||||||||||||||||
Processing | 233,545 | 216,630 | 7.8 | % | 696,417 | 640,298 | 8.8 | % | |||||||||||||||||||||||||||
Percentage of Total Revenue | 43.4 | % | 42.6 | % | 42.1 | % | 41.5 | % | |||||||||||||||||||||||||||
REVENUE | $ | 538,562 | $ | 508,552 | 5.9 | % | $ | 1,655,631 | $ | 1,543,069 | 7.3 | % |
![]() | 2 |
Operating Expenses and Operating Income | ||||||||||||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | ||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||
Cost of Revenue | $ | 328,224 | $ | 307,345 | 6.8 | % | $ | 972,205 | $ | 910,195 | 6.8 | % | ||||||||||||||||||||||||||
Percentage of Total Revenue5 | 60.9 | % | 60.4 | % | 58.7 | % | 59.0 | % | ||||||||||||||||||||||||||||||
Research and Development | 35,993 | 34,625 | 4.0 | % | 108,363 | 104,179 | 4.0 | % | ||||||||||||||||||||||||||||||
Percentage of Total Revenue5 | 6.7 | % | 6.8 | % | 6.5 | % | 6.8 | % | ||||||||||||||||||||||||||||||
Selling, General, and Administrative | 62,246 | 58,192 | 7.0 | % | 211,298 | 172,205 | 22.7 | % | ||||||||||||||||||||||||||||||
Percentage of Total Revenue5 | 11.6 | % | 11.4 | % | 12.8 | % | 11.2 | % | ||||||||||||||||||||||||||||||
OPERATING EXPENSES | 426,463 | 400,162 | 6.6 | % | 1,291,866 | 1,186,579 | 8.9 | % | ||||||||||||||||||||||||||||||
OPERATING INCOME | $ | 112,099 | $ | 108,390 | 3.4 | % | $ | 363,765 | $ | 356,490 | 2.0 | % | ||||||||||||||||||||||||||
Operating Margin5 | 20.8 | % | 21.3 | % | 22.0 | % | 23.1 | % |
(Unaudited, In Thousands, Except Per Share Data) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
Income Before Income Taxes | $ | 114,165 | $ | 106,115 | 7.6 | % | $ | 367,635 | $ | 350,624 | 4.9 | % | |||||||||||||||||||||||
Provision for Income Taxes | 27,066 | 24,566 | 10.2 | % | 86,892 | 81,751 | 6.3 | % | |||||||||||||||||||||||||||
NET INCOME | $ | 87,099 | $ | 81,549 | 6.8 | % | $ | 280,743 | $ | 268,873 | 4.4 | % | |||||||||||||||||||||||
Diluted earnings per share | $ | 1.19 | $ | 1.12 | 6.9 | % | $ | 3.85 | $ | 3.68 | 4.6 | % |
According to Mimi Carsley, CFO and Treasurer, “For the third quarter of the fiscal year, our private cloud and processing services continued to drive strong revenue growth. We had strong, organic revenue growth of over 7% on a non-GAAP basis and non-GAAP operating income grew over 8%. These results reflect the Jack Henry team’s disciplined approach to cost control.” | |||||||||||||||||
![]() | 3 |
(Unaudited, In Thousands) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
GAAP Revenue* | $ | 538,562 | $ | 508,552 | 5.9 | % | $ | 1,655,631 | $ | 1,543,069 | 7.3 | % | |||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Deconversion revenue | (843) | (6,143) | (9,861) | (17,042) | |||||||||||||||||||||||||||||||
Revenue from acquisition | — | — | (1,945) | — | |||||||||||||||||||||||||||||||
NON-GAAP ADJUSTED REVENUE* | $ | 537,719 | $ | 502,409 | 7.0 | % | $ | 1,643,825 | $ | 1,526,027 | 7.7 | % | |||||||||||||||||||||||
GAAP Operating Income | $ | 112,099 | $ | 108,390 | 3.4 | % | $ | 363,765 | $ | 356,490 | 2.0 | % | |||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Operating income from deconversions | 6 | (5,130) | (7,552) | (14,459) | |||||||||||||||||||||||||||||||
Operating loss from acquisition | — | — | 2,237 | — | |||||||||||||||||||||||||||||||
VEDIP program expense** | — | — | 16,443 | — | |||||||||||||||||||||||||||||||
Gain on sale of assets, net | — | — | — | (7,384) | |||||||||||||||||||||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME | $ | 112,105 | $ | 103,260 | 8.6 | % | $ | 374,893 | $ | 334,647 | 12.0 | % | |||||||||||||||||||||||
Non-GAAP Adjusted Operating Margin*** | 20.8 | % | 20.6 | % | 22.8 | % | 21.9 | % | |||||||||||||||||||||||||||
GAAP Net Income | $ | 87,099 | $ | 81,549 | 6.8 | % | $ | 280,743 | $ | 268,873 | 4.4 | % | |||||||||||||||||||||||
![]() | 4 |
(Unaudited, In Thousands) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
GAAP Net Income | $ | 87,099 | $ | 81,549 | 6.8 | % | $ | 280,743 | $ | 268,873 | 4.4 | % | |||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Net income from deconversions | 6 | (5,130) | (7,552) | (14,459) | |||||||||||||||||||||||||||||||
VEDIP program expense* | — | — | 16,443 | — | |||||||||||||||||||||||||||||||
Net loss from acquisition | — | — | 4,656 | — | |||||||||||||||||||||||||||||||
Gain on sale of assets, net | — | — | — | (7,384) | |||||||||||||||||||||||||||||||
Tax impact of adjustments** | (1) | 1,231 | (3,250) | 5,243 | |||||||||||||||||||||||||||||||
NON-GAAP ADJUSTED NET INCOME | $ | 87,104 | $ | 77,650 | 12.2 | % | $ | 291,040 | $ | 252,273 | 15.4 | % |
Three Months Ended March 31, 2024 | |||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Core | Payments | Complementary | Corporate and Other | Total | ||||||||||||||||||||||||
GAAP REVENUE | $ | 166,655 | $ | 201,919 | $ | 149,231 | $ | 20,757 | $ | 538,562 | |||||||||||||||||||
Non-GAAP adjustments* | (1,291) | (910) | 1,366 | (8) | (843) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED REVENUE | 165,364 | 201,009 | 150,597 | 20,749 | 537,719 | ||||||||||||||||||||||||
GAAP COST OF REVENUE | 72,153 | 109,848 | 65,414 | 80,809 | 328,224 | ||||||||||||||||||||||||
Non-GAAP adjustments* | (225) | (95) | (348) | (3) | (671) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED COST OF REVENUE | 71,928 | 109,753 | 65,066 | 80,806 | 327,553 | ||||||||||||||||||||||||
GAAP SEGMENT INCOME | $ | 94,502 | $ | 92,071 | $ | 83,817 | $ | (60,052) | |||||||||||||||||||||
Segment Income Margin** | 56.7 | % | 45.6 | % | 56.2 | % | (289.3) | % | |||||||||||||||||||||
NON-GAAP ADJUSTED SEGMENT INCOME | $ | 93,436 | $ | 91,256 | $ | 85,531 | $ | (60,057) | |||||||||||||||||||||
Non-GAAP Adjusted Segment Income Margin** | 56.5 | % | 45.4 | % | 56.8 | % | (289.4) | % | |||||||||||||||||||||
Research and Development | 35,993 | ||||||||||||||||||||||||||||
Selling, General, and Administrative | 62,246 | ||||||||||||||||||||||||||||
Non-GAAP adjustments unassigned to a segment*** | (178) | ||||||||||||||||||||||||||||
NON-GAAP TOTAL ADJUSTED OPERATING EXPENSES | 425,614 | ||||||||||||||||||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME | $ | 112,105 |
![]() | 5 |
Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Core | Payments | Complementary | Corporate and Other | Total | ||||||||||||||||||||||||
GAAP REVENUE | $ | 155,106 | $ | 191,833 | $ | 141,987 | $ | 19,626 | $ | 508,552 | |||||||||||||||||||
Non-GAAP adjustments* | (2,315) | (1,643) | (2,170) | (15) | (6,143) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED REVENUE | 152,791 | 190,190 | 139,817 | 19,611 | 502,409 | ||||||||||||||||||||||||
GAAP COST OF REVENUE | 69,994 | 106,216 | 61,037 | 70,098 | 307,345 | ||||||||||||||||||||||||
Non-GAAP adjustments* | (238) | (62) | (166) | (4) | (470) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED COST OF REVENUE | 69,756 | 106,154 | 60,871 | 70,094 | 306,875 | ||||||||||||||||||||||||
GAAP SEGMENT INCOME | $ | 85,112 | $ | 85,617 | $ | 80,950 | $ | (50,472) | |||||||||||||||||||||
Segment Income Margin | 54.9 | % | 44.6 | % | 57.0 | % | (257.2) | % | |||||||||||||||||||||
NON-GAAP ADJUSTED SEGMENT INCOME | $ | 83,035 | $ | 84,036 | $ | 78,946 | $ | (50,483) | |||||||||||||||||||||
Non-GAAP Adjusted Segment Income Margin | 54.3 | % | 44.2 | % | 56.5 | % | (257.4) | % | |||||||||||||||||||||
Research and Development | 34,625 | ||||||||||||||||||||||||||||
Selling, General, and Administrative | 58,192 | ||||||||||||||||||||||||||||
Non-GAAP adjustments unassigned to a segment** | (543) | ||||||||||||||||||||||||||||
NON-GAAP TOTAL ADJUSTED OPERATING EXPENSES | 399,149 | ||||||||||||||||||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME | $ | 103,260 |
Nine Months Ended March 31, 2024 | |||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Core | Payments | Complementary | Corporate and Other | Total | ||||||||||||||||||||||||
GAAP REVENUE | $ | 518,696 | $ | 605,115 | $ | 463,064 | $ | 68,756 | $ | 1,655,631 | |||||||||||||||||||
Non-GAAP adjustments* | (4,885) | (5,415) | (1,440) | (66) | (11,806) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED REVENUE | 513,811 | 599,700 | 461,624 | 68,690 | 1,643,825 | ||||||||||||||||||||||||
GAAP COST OF REVENUE | 217,449 | 330,297 | 191,712 | 232,747 | 972,205 | ||||||||||||||||||||||||
Non-GAAP adjustments* | (650) | (3,507) | (715) | (24) | (4,896) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED COST OF REVENUE | 216,799 | 326,790 | 190,997 | 232,723 | 967,309 | ||||||||||||||||||||||||
GAAP SEGMENT INCOME | $ | 301,247 | $ | 274,818 | $ | 271,352 | $ | (163,991) | |||||||||||||||||||||
Segment Income Margin | 58.1 | % | 45.4 | % | 58.6 | % | (238.5) | % | |||||||||||||||||||||
NON-GAAP ADJUSTED SEGMENT INCOME | $ | 297,012 | $ | 272,910 | $ | 270,627 | $ | (164,033) | |||||||||||||||||||||
Non-GAAP Adjusted Segment Income Margin | 57.8 | % | 45.5 | % | 58.6 | % | (238.8) | % | |||||||||||||||||||||
Research and Development | 108,363 | ||||||||||||||||||||||||||||
Selling, General, and Administrative | 211,298 | ||||||||||||||||||||||||||||
Non-GAAP adjustments unassigned to a segment** | (18,038) | ||||||||||||||||||||||||||||
NON-GAAP TOTAL ADJUSTED OPERATING EXPENSES | 1,268,932 | ||||||||||||||||||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME | $ | 374,893 |
![]() | 6 |
Nine Months Ended March 31, 2023 | |||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Core | Payments | Complementary | Corporate and Other | Total | ||||||||||||||||||||||||
GAAP REVENUE | $ | 481,961 | $ | 569,843 | $ | 432,526 | $ | 58,739 | $ | 1,543,069 | |||||||||||||||||||
Non-GAAP adjustments* | (6,248) | (4,413) | (6,319) | (62) | (17,042) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED REVENUE | 475,713 | 565,430 | 426,207 | 58,677 | 1,526,027 | ||||||||||||||||||||||||
GAAP COST OF REVENUE | 207,265 | 314,181 | 178,085 | 210,664 | 910,195 | ||||||||||||||||||||||||
Non-GAAP adjustments* | (656) | (221) | (538) | (20) | (1,435) | ||||||||||||||||||||||||
NON-GAAP ADJUSTED COST OF REVENUE | 206,609 | 313,960 | 177,547 | 210,644 | 908,760 | ||||||||||||||||||||||||
GAAP SEGMENT INCOME | $ | 274,696 | $ | 255,662 | $ | 254,441 | $ | (151,925) | |||||||||||||||||||||
Segment Income Margin | 57.0 | % | 44.9 | % | 58.8 | % | (258.6) | % | |||||||||||||||||||||
NON-GAAP ADJUSTED SEGMENT INCOME | $ | 269,104 | $ | 251,470 | $ | 248,660 | $ | (151,967) | |||||||||||||||||||||
Non-GAAP Adjusted Segment Income Margin | 56.6 | % | 44.5 | % | 58.3 | % | (259.0) | % | |||||||||||||||||||||
Research and Development | 104,179 | ||||||||||||||||||||||||||||
Selling, General, and Administrative | 172,205 | ||||||||||||||||||||||||||||
Non-GAAP adjustments unassigned to a segment** | 6,236 | ||||||||||||||||||||||||||||
NON-GAAP TOTAL ADJUSTED OPERATING EXPENSES | 1,191,380 | ||||||||||||||||||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME | $ | 334,647 |
![]() | 7 |
GAAP to Non-GAAP GUIDANCE (In Millions, except per share data) | Annual FY24** | ||||||||||||||||
Low | High | ||||||||||||||||
GAAP REVENUE | $ | 2,215 | $ | 2,228 | |||||||||||||
Growth | 6.6 | % | 7.2 | % | |||||||||||||
Deconversions*** | 16 | 16 | |||||||||||||||
Acquisition | 2 | 2 | |||||||||||||||
NON-GAAP ADJUSTED REVENUE** | $ | 2,197 | $ | 2,210 | |||||||||||||
Non-GAAP Adjusted Growth | 7.4 | % | 8.0 | % | |||||||||||||
GAAP OPERATING EXPENSES | $ | 1,729 | $ | 1,738 | |||||||||||||
Growth | 8.3 | % | 8.8 | % | |||||||||||||
Deconversion costs*** | 3 | 3 | |||||||||||||||
Acquisition costs | 4 | 4 | |||||||||||||||
VEDIP Program**** | 16 | 16 | |||||||||||||||
NON-GAAP ADJUSTED OPERATING EXPENSES** | $ | 1,705 | $ | 1,715 | |||||||||||||
Non-GAAP Adjusted Growth | 6.8 | % | 7.3 | % | |||||||||||||
GAAP OPERATING INCOME | $ | 486 | $ | 490 | |||||||||||||
Growth | 1.1 | % | 1.9 | % | |||||||||||||
GAAP OPERATING MARGIN | 21.9 | % | 22.0 | % | |||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME** | $ | 492 | $ | 496 | |||||||||||||
Non-GAAP Adjusted Growth | 9.6 | % | 10.5 | % | |||||||||||||
NON-GAAP ADJUSTED OPERATING MARGIN | 22.4 | % | 22.4 | % | |||||||||||||
GAAP EPS | $ | 5.15 | $ | 5.19 | |||||||||||||
Growth | 2.6 | % | 3.5 | % |
![]() | 8 |
(Unaudited, In Thousands) | Nine Months Ended March 31, | ||||||||||
2024 | 2023 | ||||||||||
Net income | $ | 280,743 | $ | 268,873 | |||||||
Depreciation | 34,943 | 36,740 | |||||||||
Amortization | 114,270 | 105,609 | |||||||||
Change in deferred income taxes | (15,325) | (36,370) | |||||||||
Other non-cash expenses | 22,677 | 14,225 | |||||||||
Change in receivables | 97,835 | 110,686 | |||||||||
Change in deferred revenue | (185,784) | (184,130) | |||||||||
Change in other assets and liabilities | (13,117) | (108,602) | |||||||||
NET CASH FROM OPERATING ACTIVITIES | $ | 336,242 | $ | 207,031 |
![]() | 9 |
(Unaudited, In Thousands) | Nine Months Ended March 31, | ||||||||||
2024 | 2023 | ||||||||||
Payment for acquisitions, net of cash acquired* | $ | — | $ | (229,628) | |||||||
Capital expenditures | (34,347) | (27,237) | |||||||||
Proceeds from dispositions | 900 | 27,885 | |||||||||
Purchased software | (4,561) | (1,471) | |||||||||
Computer software developed | (125,351) | (124,110) | |||||||||
Purchase of investments | (1,146) | (1,000) | |||||||||
NET CASH FROM INVESTING ACTIVITIES | $ | (164,505) | $ | (355,561) |
(Unaudited, In Thousands) | Nine Months Ended March 31, | ||||||||||
2024 | 2023 | ||||||||||
Borrowings on credit facilities* | $ | 335,000 | $ | 550,000 | |||||||
Repayments on credit facilities and financing leases | (360,000) | (290,059) | |||||||||
Purchase of treasury stock | (20,000) | (25,000) | |||||||||
Dividends paid | (115,792) | (109,346) | |||||||||
Net cash from issuance of stock and tax related to stock-based compensation | 4,066 | 700 | |||||||||
NET CASH FROM FINANCING ACTIVITIES | $ | (156,726) | $ | 126,295 |
![]() | 10 |
![]() | 11 |
About Jack Henry & Associates, Inc.® | ![]() | Quarterly Conference Call | ||||||||||||
Jack HenryTM (Nasdaq: JKHY) is a well-rounded financial technology company that strengthens connections between financial institutions and the people and businesses they serve. We are an S&P 500 company that prioritizes openness, collaboration, and user centricity — offering banks and credit unions a vibrant ecosystem of internally developed modern capabilities as well as the ability to integrate with leading fintechs. For more than 47 years, Jack Henry has provided technology solutions to enable clients to innovate faster, strategically differentiate, and successfully compete while serving the evolving needs of their accountholders. We empower approximately 7,500 clients with people-inspired innovation, personal service, and insight-driven solutions that help reduce the barriers to financial health. Additional information is available at www.jackhenry.com. | The Company will hold a conference call on May 8, 2024, at 7:45 a.m. Central Time, and investors are invited to listen at www.jackhenry.com. A webcast replay will be available approximately one hour after the event at ir.jackhenry.com/corporate-events-and-presentations and will remain available for one year. | |||||||||||||
Statements made in this news release that are not historical facts are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Because forward-looking statements relate to the future, they are subject to inherent risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, but are not limited to, those discussed in the Company's Securities and Exchange Commission filings, including the Company's most recent reports on Form 10-K and Form 10-Q, particularly under the heading Risk Factors. Any forward-looking statement made in this news release speaks only as of the date of the news release, and the Company expressly disclaims any obligation to publicly update or revise any forward-looking statement, whether because of new information, future events or otherwise. | ![]() | MEDIA CONTACT | ||||||||||||
Mark Folk | ||||||||||||||
Corporate Communications | ||||||||||||||
Jack Henry & Associates, Inc. | ||||||||||||||
704-890-5323 | ||||||||||||||
MFolk@jackhenry.com | ||||||||||||||
ANALYST CONTACT | ||||||||||||||
Vance Sherard, CFA | ||||||||||||||
Investor Relations | ||||||||||||||
Jack Henry & Associates, Inc. | ||||||||||||||
417-235-6652 | ||||||||||||||
VSherard@jackhenry.com |
![]() | 12 |
Condensed Consolidated Statements of Income (Unaudited) | |||||||||||||||||||||||||||||||||||
(In Thousands, except per share data) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
REVENUE | $ | 538,562 | $ | 508,552 | 5.9 | % | $ | 1,655,631 | $ | 1,543,069 | 7.3 | % | |||||||||||||||||||||||
Cost of Revenue | 328,224 | 307,345 | 6.8 | % | 972,205 | 910,195 | 6.8 | % | |||||||||||||||||||||||||||
Research and Development | 35,993 | 34,625 | 4.0 | % | 108,363 | 104,179 | 4.0 | % | |||||||||||||||||||||||||||
Selling, General, and Administrative | 62,246 | 58,192 | 7.0 | % | 211,298 | 172,205 | 22.7 | % | |||||||||||||||||||||||||||
EXPENSES | 426,463 | 400,162 | 6.6 | % | 1,291,866 | 1,186,579 | 8.9 | % | |||||||||||||||||||||||||||
OPERATING INCOME | 112,099 | 108,390 | 3.4 | % | 363,765 | 356,490 | 2.0 | % | |||||||||||||||||||||||||||
Interest income | 6,499 | 2,391 | 171.8 | % | 16,365 | 3,783 | 332.6 | % | |||||||||||||||||||||||||||
Interest expense | (4,433) | (4,666) | (5.0) | % | (12,495) | (9,649) | 29.5 | % | |||||||||||||||||||||||||||
Interest Income (Expense), net | 2,066 | (2,275) | (190.8) | % | 3,870 | (5,866) | (166.0) | % | |||||||||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 114,165 | 106,115 | 7.6 | % | 367,635 | 350,624 | 4.9 | % | |||||||||||||||||||||||||||
Provision for Income Taxes | 27,066 | 24,566 | 10.2 | % | 86,892 | 81,751 | 6.3 | % | |||||||||||||||||||||||||||
NET INCOME | $ | 87,099 | $ | 81,549 | 6.8 | % | $ | 280,743 | $ | 268,873 | 4.4 | % | |||||||||||||||||||||||
Diluted net income per share | $ | 1.19 | $ | 1.12 | $ | 3.85 | $ | 3.68 | |||||||||||||||||||||||||||
Diluted weighted average shares outstanding | 73,031 | 73,074 | 73,010 | 73,119 | |||||||||||||||||||||||||||||||
Consolidated Balance Sheet Highlights (Unaudited) | |||||||||||||||||||||||||||||||||||
(In Thousands) | March 31, | % Change | |||||||||||||||||||||||||||||||||
2024 | 2023 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 27,254 | $ | 26,552 | 2.6 | % | |||||||||||||||||||||||||||||
Receivables | 263,416 | 238,364 | 10.5 | % | |||||||||||||||||||||||||||||||
Total assets | 2,770,498 | 2,607,597 | 6.2 | % | |||||||||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 227,715 | $ | 163,794 | 39.0 | % | |||||||||||||||||||||||||||||
Current and long-term debt | 250,000 | 375,001 | (33.3) | % | |||||||||||||||||||||||||||||||
Deferred revenue | 213,945 | 226,146 | (5.4) | % | |||||||||||||||||||||||||||||||
Stockholders' equity | 1,779,931 | 1,538,309 | 15.7 | % | |||||||||||||||||||||||||||||||
![]() | 13 |
Calculation of Non-GAAP Earnings Before Income Taxes, Depreciation and Amortization (Non-GAAP EBITDA) | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | ||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||
Net income | $ | 87,099 | $ | 81,549 | $ | 280,743 | $ | 268,873 | |||||||||||||||||||||||||||
Net interest | (2,066) | 2,275 | (3,870) | 5,865 | |||||||||||||||||||||||||||||||
Taxes | 27,066 | 24,565 | 86,893 | 81,751 | |||||||||||||||||||||||||||||||
Depreciation and amortization | 50,083 | 48,637 | 149,214 | 142,349 | |||||||||||||||||||||||||||||||
Less: Net income before interest expense, taxes, depreciation and amortization attributable to eliminated one-time adjustments* | 6 | (5,130) | 9,006 | (21,843) | |||||||||||||||||||||||||||||||
NON-GAAP EBITDA | $ | 162,188 | $ | 151,896 | 6.8 | % | $ | 521,986 | $ | 476,995 | 9.4 | % | |||||||||||||||||||||||
*The fiscal third quarter adjustments for net income before interest expense, taxes, depreciation and amortization were for deconversions. The fiscal year-to-date period adjustments were for deconversions, the VEDIP program expense, and the acquisition, and were $(7,551), $16,443, and $114, respectively. The prior fiscal third quarter adjustments for net income before interest expense, taxes, depreciation and amortization were for deconversions. The prior fiscal year-to-date period adjustments were for deconversions and a gain on sale of assets, net, and were $(14,459) and $(7,384), respectively. | |||||||||||||||||||||||||||||||||||
Calculation of Free Cash Flow (Non-GAAP) | Nine Months Ended March 31, | ||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | |||||||||||||||||||||||||||||||||
Net cash from operating activities | $ | 336,242 | $ | 207,031 | |||||||||||||||||||||||||||||||
Capitalized expenditures | (34,347) | (27,237) | |||||||||||||||||||||||||||||||||
Internal use software | (4,561) | (1,471) | |||||||||||||||||||||||||||||||||
Proceeds from sale of assets | 900 | 27,885 | |||||||||||||||||||||||||||||||||
Capitalized software | (125,351) | (124,110) | |||||||||||||||||||||||||||||||||
FREE CASH FLOW | $ | 172,883 | $ | 82,098 | |||||||||||||||||||||||||||||||
Calculation of the Return on Average Shareholders’ Equity | March 31, | ||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | |||||||||||||||||||||||||||||||||
Net income (trailing four quarters) | $ | 378,516 | $ | 349,299 | |||||||||||||||||||||||||||||||
Average stockholder's equity (period beginning and ending balances) | 1,659,120 | 1,433,459 | |||||||||||||||||||||||||||||||||
RETURN ON AVERAGE SHAREHOLDERS’ EQUITY | 22.8% | 24.4% | |||||||||||||||||||||||||||||||||
Calculation of Return on Invested Capital (ROIC) (Non-GAAP) | March 31, | ||||||||||||||||||||||||||||||||||
(in thousands) | 2024 | 2023 | |||||||||||||||||||||||||||||||||
Net income (trailing four quarters) | $ | 378,516 | $ | 349,299 | |||||||||||||||||||||||||||||||
Average stockholder's equity (period beginning and ending balances) | 1,659,120 | 1,433,459 | |||||||||||||||||||||||||||||||||
Average current maturities of long-term debt (period beginning and ending balances) | 1 | 51 | |||||||||||||||||||||||||||||||||
Average long-term debt (period beginning and ending balances) | 312,500 | 300,001 | |||||||||||||||||||||||||||||||||
Average invested capital | $ | 1,971,621 | $ | 1,733,511 | |||||||||||||||||||||||||||||||
ROIC | 19.2% | 20.1% |
![]() | 14 |
[7KL
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MYDTW2;M)&)MH[=Y&1$@?*TJY!.E"I)58MTU>25[KR(AF49RBG!I
M2=DS]MZ*_!*X_:[_ ."J'_!9_P#;?\1?#O\ 8K^/VL> ?"VC?:+K1X-,\476
MBV-AI<4HBBGNY;0&:>:4LA*XD.YR%540D ,O&WPKT:^U'Q"(XVF
ML+'[)#!$D'F HLDLBR@R$?(L7RX9@R> ?M :M_P5D_X)I>$/#G[4C_\ !4RQ
M^(K7.J0V^M^%8?B+/KL=I-(C.$DM;IFCEA.QHVDC"LI*[<<,.2CD-6O%2YU'
MF;44[W=G^!M/,84VURMV2NUTN?OC7"?M/_'"U_9H_9V\:_M WWAV35X?!OAN
MZU>72XKD0M=+!&7,8 _6W
MP/NI$DB.P)(8# 7_ 1Q_8)\(?L9>"G^
M(W[._A?QIXA\4>$[+5/$7B#Q)IR7D[W%U;K*R0.^?L\:>9L3RMAP@8DL2:Y/
M[/RW 8=U\2W-2E*,5'32+:NW\C;ZSBL14]G2M%I)N_=J]CZ%_8S_ &_?V6_V
M]O!=QXR_9P^(B:DVGE%UC1;V V^H::S9VB:!N0IP<.I:-B" Q*D#S_1O^"N_
M[,.N?M[/_P $Z;/PWXS7QVFJSV!OI-*MAIGFQ6;W;'S1 ZBN5,%E!;OO6.U=1\\3$88\$=.E?J_6/X'_ .01+_U^S?\ H5?4<)<7YQP7
MF,\=EKBJDH.#YES+E;C)Z::WBCQ<]R' <0X2.&Q=^524E9VU2:_)L_%__B'/
M_;L_Z'?X9_\ @_O?_D*C_B'/_;L_Z'?X9_\ @_O?_D*OVXHK]"_XC[X@?S4O
M_!?_ 3Y7_B%_"W:?_@7_ /Q'_XAS_V[/^AW^&?_ (/[W_Y"H_XAS_V[/^AW
M^&?_ (/[W_Y"K]N**/\ B/OB!_-2_P#!?_!#_B%_"W:?_@7_ #\1_\ B'/_
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MBBC_ (C[X@?S4O\ P7_P0_XA?PMVG_X%_P _$?_ (AS_P!NS_H=_AG_ .#^
M]_\ D*C_ (AS_P!NS_H=_AG_ .#^]_\ D*OVXHH_XC[X@?S4O_!?_!#_ (A?
MPMVG_P"!?\ _$?\ XAS_ -NS_H=_AG_X/[W_ .0J/^(<_P#;L_Z'?X9_^#^]
M_P#D*OVXHH_XC[X@?S4O_!?_ 0_XA?PMVG_ .!?\ _#Z]_X-X_VY+"XMK:;
MQK\-BUU+LCVZ]>X!QGG_ $.K/_$.?^W9_P!#O\,__!_>_P#R%7[0>)?^0OH_
M_7Z?_036Q1_Q'WQ _FI?^"_^"'_$+^%NT_\ P+_@'XC_ /$.?^W9_P!#O\,_
M_!_>_P#R%1_Q#G_MV?\ 0[_#/_P?WO\ \A5^W%%'_$??$#^:E_X+_P""'_$+
M^%NT_P#P+_@'XC_\0Y_[=G_0[_#/_P '][_\A4?\0Y_[=G_0[_#/_P '][_\
MA5^W%%'_ !'WQ _FI?\ @O\ X(?\0OX6[3_\"_X!^(__ !#G_MV?]#O\,_\
MP?WO_P A4?\ $.?^W9_T._PS_P#!_>__ "%7[<44?\1]\0/YJ7_@O_@A_P 0
MOX6[3_\ O\ @'XC_P#$.?\ MV?]#O\ #/\ \'][_P#(5'_$.?\ MV?]#O\
M#/\ \'][_P#(5?MQ11_Q'WQ _FI?^"_^"'_$+^%NT_\ P+_@'XC_ /$.?^W9
M_P!#O\,__!_>_P#R%5:+_@WC_;DEU2725\:_#;S8HE=B=>O<8/3_ ) ZA0%GVJJR$ACM%<
MKX3T+XH_&+]I_P (_'/5?V>M4^'=IX.\+:GI^K2:Y?:>]WK,MUY&RRB%E/*'
MM86B:422,N7*[$&7(?XMA^-\?Q"^'O[7EI^S_JKZC;>%]4\/^-/ %EK%C-J-
MI;7<]M/%-#(TT=O.T,)T
M[RBN5/F:5NEXK1M$3RU2JN2E9-W:LK_)]#\*/^#@/0-.\-_\%7?@9X7TVS@B
MM+#X=^&+6WMX(0D:1IKFHHJJO\*@ #L.*_5C_@JC^RYXH_;)_8(^(GP!\"J
MC:_J>FPW>A122!!/=VES%=QP[CPOF&'RLG 'F9) &:^@Z*XJV:SJ1P_+&SI=
M;WN[I[6\C>C%U+NZG^'0_GY_X)J_\ !8;]H?\ X)L?#[5?V%M=_8WU/Q=X
M@'B.>3P_HTMU/I^I65],%5[62V^S2O.#(H<*H1_F89(*E;G_ 1(G^).K_\
M!$M>L;Z\ASY<]T%TEIW3/(0RLY4'G!&:
M_>*UL;*R#+96<4(=MSB*,+N/J<=34M:4\_A0JTO8T>6G3;?+S-W;35[M>?8B
M66RJ0GSSO*5E>W1-/;Y'X@?\%U_V1/C:_@_X$?M\_"3PW?:GIWA[X8:+I/B"
M;3[4S-I$MKFZMKJ50"1$QG=2Y&U3$H8C>N>-_;>_X+6?M'?\%(_V"_%7PI\+
M?LE+X?T'28-,N_BGXRMM7DN[146_ME@BB5H4%N9+QK!/A)IQO_%'A?XM7OB31=)1@&U%X(C#+
M;H3QO,-S*4'\3JJ\9R/GOX?_ +:'[,/P9_9H@_9P\;_\$H/#.K_'+2"VFKX@
M\3Z6Q$\IE)62YLRBSM.$(C\L,-S*&W#.ROZ3:B:RLWNEOGM(C.B[4F,8WJ/0
M'J!R?SK2'$/O352E>+DY)*333?1M+5>5B999I%QG9I6>B=_OV9^0>K?!?XK_
M ]_X((?'/XD_&O]F?P1\*M<\:0Z;<6_AKPAX:DTR;[!%?VH@DO8Y)799BTD
MQ"'!1",@%B![+_P:\*J_\$X]7*J 6^*6IEB!U/V.P%?HY17%7S:5?"5*,H?'
M+FO?;1*UOEO%/_"&L_\ XFC_ (BC/^"N_P#T
M5;PI_P"$-9__ !-?GA11_8&1_P#0-#_P%!]
%3'*NUP/ ]F./^^:_/:BC^
MP,C_ .@:'_@*#ZYB_P"=_>?H;%_P=$?\%=(8EA3XK>%-J* /^*'L^@_X#3O^
M(HS_ (*[_P#15O"G_A#6?_Q-?GA11_8&1_\ 0-#_ ,!0?7,7_._O/T/_ .(H
MS_@KO_T5;PI_X0UG_P#$T?\ $49_P5W_ .BK>%/_ AK/_XFOSPHH_L#(_\
MH&A_X"@^N8O^=_>?H?\ \11G_!7?_HJWA3_PAK/_ .)H_P"(HS_@KO\ ]%6\
M*?\ A#6?_P 37YX44?V!D?\ T#0_\!0?7,7_ #O[S]#_ /B*,_X*[_\ 15O"
MG_A#6?\ \31_Q%&?\%=_^BK>%/\ PAK/_P")K\\**/[ R/\ Z!H?^ H/KF+_
M )W]Y^A__$49_P %=_\ HJWA3_PAK/\ ^)J"/_@YZ_X*VQ:A)JB?%3PKYTL8
M1S_PA%GC Z<;:_/>BC^P,C_Z!H?^ H/KF+_G?WGZ'_\ $49_P5W_ .BK>%/_
M AK/_XFC_B*,_X*[_\ 15O"G_A#6?\ \37YX44?V!D?_0-#_P !0?7,7_._
MO/T/_P"(HS_@KO\ ]%6\*?\ A#6?_P 31_Q%&?\ !7?_ **MX4_\(:S_ /B:
M_/"BC^P,C_Z!H?\ @*#ZYB_YW]Y^A_\ Q%&?\%=_^BK>%/\ PAK/_P")H_XB
MC/\ @KO_ -%6\*?^$-9__$U^>%%']@9'_P! T/\ P%!]
"XN/BIX5+6TF^(CP19C!QC^[S4__$49
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MMAL7B98B"
+-)\!_'#2-7EM/!WCF:.74=&N],NH
M[>?$J >=;R&16C8Y.%+%L.JKTO\ P;;_ /*:7X,?]S%_ZCFIU[&8XFGB^'\1
M4A>W)45GNFE)-/T::.:C3E3QD(OO'\;,_JLHHHK^?S[$**** ,?P/_R")?\
MK]F_]"K8K'\#_P#((E_Z_9O_ $*MB@ HHHH **** "BBB@ K'\2_\A?1_P#K
M]/\ Z":V*Q_$O_(7T?\ Z_3_ .@F@#8HHHH **** "BBB@ IK00/*L[PH70$
M(Y494'K@]J=10!&]G:21-!):QLCMN="@(8YSDCN
JY(S@^G2IZ* &1VUO$YEBMT5F #,J $@=!^%,&G:>+Q]0%C#]H>/R
MWG\H;V3^Z6ZD>U344 1"RLU2.-;2(+$ -<(D:J%50/0 8IL>BZ/%(LL6DVRLI!5E@4$'U'%6:* (C86)O
M1J1LHOM(C\L7'EC?LSG;NZXSSBHY-&TB:1I9M*MG9CEF:!22?4\59HH 8UO;
MO!]F>!#'MV^65&W'IBG@!0%4 #@"BB@ HHHH *_E _X.&O^4Q'QC_Z[Z'_Z
M8=.K^K^OQT_X*&_\&U7Q3_X*"_MF>./VM_#?[4WA_P -V7BJYLEAT:^\.3W$
MMO\ 9;"VLSF1)5#;C;EA@#_9V-_D_+_,_&&BOV>_X@W/C?_T>_P"%
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MQO\ ^CW_ I_X2%S_P#'Z/\ B#<^-_\ T>_X4_\ "0N?_C]'^MW#O_/]?=+_
M "#^SL;_ "?E_F?C#17[/?\ $&Y\;_\ H]_PI_X2%S_\?H_X@W/C?_T>_P"%
M/_"0N?\ X_1_K=P[_P _U]TO\@_L[&_R?E_F?C#17[/?\0;GQO\ ^CW_ I_
MX2%S_P#'ZK:M_P &=GQMTG39M1?]MOPJXA3<5'A&Y&?_ "-1_K=P[_S_ %]T
MO\@_L[&_R?E_F?C517[-V_\ P9P_&Z>!)Q^V]X5&] V/^$0N>,C_ *[T_P#X
M@W/C?_T>_P"%/_"0N?\ X_1_K=P[_P _U]TO\@_L[&_R?E_F?C#17[/?\0;G
MQO\ ^CW_ I_X2%S_P#'Z/\ B#<^-_\ T>_X4_\ "0N?_C]'^MW#O_/]?=+_
M "#^SL;_ "?E_F?C#17[/?\ $&Y\;_\ H]_PI_X2%S_\?H_X@W/C?_T>_P"%
M/_"0N?\ X_1_K=P[_P _U]TO\@_L[&_R?E_F?C#17[/?\0;GQO\ ^CW_ I_
MX2%S_P#'Z/\ B#<^-_\ T>_X4_\ "0N?_C]'^MW#O_/]?=+_ "#^SL;_ "?E
M_F?C#17[/?\ $&Y\;_\ H]_PI_X2%S_\?JG#_P &>7QLFUF;1Q^VSX6#0PK(
M7_X1&YP<]L>=1_K=P[_S_7W2_P @_L[&_P GY?YGXVT5^SW_ !!N?&__ */?
M\*?^$A<__'Z/^(-SXW_]'O\ A3_PD+G_ ./T?ZW<._\ /]?=+_(/[.QO\GY?
MYGXPT5^SW_$&Y\;_ /H]_P *?^$A<_\ Q^C_ (@W/C?_ -'O^%/_ D+G_X_
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M?^$A<_\ Q^C_ (@W/C?_ -'O^%/_ D+G_X_7,\VX';3?L]-OW;T]/=+^KYM
MKOKY_P#!/R^^+7[=_P"U;\@S\._P!G_P")GQ;NK_PK\*8?+\":?':00/IH
MPJJ?.B19)614149V8HJX7&3GWVY_X.)/^"O%W\)#\()?VK[D6S67V1M<30;%
M=6,.W;C[8(?,#X_Y; ^;GYM^[FOKC4?^#/+XV:?=6EJW[;/A9C=S&,$>$;D;
M>,Y_UU7/^(-SXW_]'O\ A3_PD+G_ ./UI4SS@RK%1G*#2;:O!Z-ZMKW>KU?<
M4<+FD6VD_O\ ^"?D]^S=^TA\2?V5_C[X>_:4^&+Z;-XG\,ZBU]IDNNZ
:3\&/&?BMM>\0^ 8_#D3W8>29)Y[2WOBX
M:&"21 <;#M'&&RQ8 [']OOX^>/\ P=^P=-\1_A=JTFA:_P"*DT:PT[4HS\^F
MG4)X(WE4]0RQR/M;@JV".17A7QI^$?Q^_91^,FG_ +.O[)OQU\9ZK%KX9:
M]'9VWBWQ0]W+;:SI\44PO()IO^/:6:-VCW#"!V#<;5V_2/Q:_8YU_P"._A+X
ME?"KXI_&NYN_!GB^VTY/!NA6.AP6S^$)+0*PDBF4[K@M,D
W^9^TU%?AK^TUX$_X+NW?['NE?\ !13Q#^V%J&A>'+'PSINHQ>"?"?C*
M^L[VTTMXXEBNKE(U6.ZE8,DTWF2._P"\;/0QK] _ '_@M=\5%_X(E^)OVP/B
M##::M\2O"'B%O!UI=3VZI%J>HR+;O;WDL:87Y8;G>ZK@.UN^-N_CEJ9'65*,
MZ4XSO+E=NC9M',*;FXSBXZ7UZH_4FBOPD_8C\!?\' W[87@Z;]O+X.?M?ZDU
MG'J5P^E:#XJ\9W$=KK\D#D2Q6^G")[(1>8K18D$*[@P!&-P[C_@W]_;-_:X_
M:,_X*0>._"WQ]^-OC+5M-7P'J]^OA37/$-U
%/_"&L_P#XFC_B*,_X*[_]%6\*?^$-9_\ Q-?GA11_8&1_] T/_ 4'
MUS%_SO[S]#_^(HS_ (*[_P#15O"G_A#6?_Q-'_$49_P5W_Z*MX4_\(:S_P#B
M:_/"BC^P,C_Z!H?^ H/KF+_G?WGZ'_\ $49_P5W_ .BK>%/_ AK/_XFC_B*
M,_X*[_\ 15O"G_A#6?\ \37YX44?V!D?_0-#_P !0?7,7_._O/T/_P"(HS_@
MKO\ ]%6\*?\ A#6?_P 31_Q%&?\ !7?_ **MX4_\(:S_ /B:_/"BC^P,C_Z!
MH?\ @*#ZYB_YW]Y^A_\ Q%&?\%=_^BK>%/\ PAK/_P")J#3O^#GK_@K;I%0K2,Y!\$69Y)R?X:_/>BC^P,C_ .@:'_@*#ZYB_P"=_>?H?_Q%&?\
M!7?_ **MX4_\(:S_ /B:/^(HS_@KO_T5;PI_X0UG_P#$U^>%%']@9'_T#0_\
M!0?7,7_._O/T/_XBC/\ @KO_ -%6\*?^$-9__$T?\11G_!7?_HJWA3_PAK/_
M .)K\\**/[ R/_H&A_X"@^N8O^=_>?H?_P 11G_!7?\ Z*MX4_\ "&L__B:/
M^(HS_@KO_P!%6\*?^$-9_P#Q-?GA11_8&1_] T/_ %!]BC^P,C_ .@:'_@*#ZYB_P"=_>?H?_Q%&?\ !7?_ **M
MX4_\(:S_ /B:/^(HS_@KO_T5;PI_X0UG_P#$U^>%%']@9'_T#0_\!0?7,7_.
M_O/T/_XBC/\ @KO_ -%6\*?^$-9__$T?\11G_!7?_HJWA3_PAK/_ .)K\\**
M/[ R/_H&A_X"@^N8O^=_>?H?_P 11G_!7?\ Z*MX4_\ "&L__B:/^(HS_@KO
M_P!%6\*?^$-9_P#Q-?GA11_8&1_] T/_ %!]BC^P,C_ .@:'_@*#ZYB_P"=_>?H?_Q%&?\ !7?_ **MX4_\(:S_
M /B:/^(HS_@KO_T5;PI_X0UG_P#$U^>%%']@9'_T#0_\!0?7,7_._O/T/_XB
MC/\ @KO_ -%6\*?^$-9__$T?\11G_!7?_HJWA3_PAK/_ .)K\\**/[ R/_H&
MA_X"@^N8O^=_>?UX?\$9/VH_B]^VC_P37^&_[2_QXU:TOO%?B7^V/[5NK&Q2
MVB?[/K-]:Q;8T 5<101@XZD$]37U!7PW_P &V_\ RA:^#'_
#?M:?\
M% OA5^QU\1?!7@#XE^&=:N$\9S,!J^GI$;;2XEG@A:>X+NK! 9T)*@\ ]\ ^
M\U\8_M[?"#0OC_\ MP?"WX+>) HM/$WPQ\:6#2LN?)=[:$1R@?WD?:X]U% '
MJW[(9YEMK'0DB:2*&+RP\\GF.H5 \T*9SR
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MQK)\-_%/BRZN]3@T[3=#\(Z2UW=7%S,2$!Z+$F1S(Y"C@
,-&\)>*=.\0:+;:
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M_'[]CGX>_%SQO,)=8U?P]&=4N @7SYXV:%Y<# !=HR^ /FXP*\S^)__ 3N
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M_#G]JJ\\,?"SXG>(I-:\:^#(_#4,]S]HF9&NTM;QG!@2
O1YZ:;<4VTXW\TM?N1=7!U)5?:TY\LK6>ET_D?BS_P2A_8
ML_:X_;U_X*"-_P %4OVSO"5UHNCV>JC6-(2_L'M?[6OHXA%9QVD,GSBTME6-
MA*PGA,?)MN+U/C_\ :'_X*F?MI?M0_"^[^$7Q7^(F
MEMI.L7=O=>*I-$\*:?IEUXFN(#F";4KBU@CDO60_,/,8C< Y!8!A\\5^H_\
MQ"-?\%.O^BC_ ;_ /"IU'_Y74?\0C7_ 4Z_P"BC_!O_P *G4?_ )74Z&>\
M-8:')2K0BNRT">$QU1WE%L_67_@VW_Y0M?!C_N8O_4CU.ON2OFW_ ()$_LC?
M$[]A+_@GC\/?V5/C+J6C7?B3PK_:W]I7'A^ZDGLW^TZM>7D?EO+'&S8CN$!R
M@PP8#( )^DJ_%'/@WX*AMK[QS.JVUSJ\**]II%[>W$DUW?X<@O
M%;F:9T7&9"D:X&\D>8Z/^S;\
=<\,:7I7PQN8]-CM-
HS^ _*B2..:-H9HU='4AE89!!Z@B@#X"A'B2/\ 9Q^(UEX!^.6B-X:G^(/@
M>QT,?#7QCJ.HPZ#O>]E;3R['\_7@+XL>&O^"@'[36D?
M"G_@G;_P20^%6D^'91!#K.I^+O"[?5MK>2CLEU2[ZET_9U*[22LW9:;^7E??R/S<
MK]R/^#,3_FY'_N3O_)[;1-9M/ WQ(L/$%E#!;2-)
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M8?##XF67PWF\57.B>%=:\/\ B[PKX9O[
<[L=JU?
MO'[KQ-HK\&L40B-7M7Q3$-D2).3K^X;DX)6"Z)[(6X8R;Q>VY(^B=XJ1*UPO
MGR)K1:[(Z)(@)")7>1<^>.Y<(U@&PQ#BS4^?Y?8:Z
$,Q%=F[66_YC V)(N!FQ=8#>5**_)=:B
MT->N87\LX$U%VB[<#*A.K)TC+T1LPXIUI$RNBBL.,$.D_<'QGP*Y@N\[/VH5
MK%N_C;*\K.5\;6/P#26(D"PC5PS1AI KISUQ4] !=&+TQ5I*1T/(E:93)U4W
MA5QIUA>#7#&0,KE"F\C(53F8LEZ\QS
%.=*T\D5/(RTR)QB,GOL_"RL_<'QWQ!R)3-F
MV-61$$YFY]FQIUQON[ LZ;W?DK+B.I*KV$_BM*B1*V\=D