Delaware | 333-171288 | 26-2634160 | ||
(State or other jurisdiction | (Commission | (I.R.S. Employer | ||
of incorporation) | File Number) | Identification No.) |
8283 Greensboro Drive, McLean, Virginia | 22102 | |
(Address of principal executive offices) | (Zip Code) |
Booz Allen Hamilton Holding Corporation |
||||
June 7, 2011 | By: | Samuel R. Strickland | ||
Name: | Samuel R. Strickland | |||
Title: | Executive Vice President, Chief Financial Officer and Chief Administrative Officer |
|||
Exhibit 1:
|
Consolidated Statements of Operations | |
Exhibit 2:
|
Consolidated Balance Sheets | |
Exhibit 3:
|
Consolidated Statements of Cash Flows | |
Exhibit 4:
|
Basic and Diluted Earnings Per Share Calculations | |
Exhibit 5:
|
Non-GAAP Financial Information | |
Exhibit 6:
|
Operating Data |
Three Months | Three Months | Fiscal Year | Fiscal Year | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
March 31, | March 31, | March 31, | March 31, | |||||||||||||
(Amounts in thousands, except per share data) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Revenue |
$ | 1,492,977 | $ | 1,352,564 | $ | 5,591,296 | $ | 5,122,633 | ||||||||
Operating costs and expenses: |
||||||||||||||||
Cost of revenue |
742,723 | 688,800 | 2,836,955 | 2,654,143 | ||||||||||||
Billable expenses |
389,265 | 358,837 | 1,473,266 | 1,361,229 | ||||||||||||
General and administrative expenses |
256,495 | 233,284 | 881,028 | 811,944 | ||||||||||||
Depreciation and amortization |
20,835 | 23,090 | 80,603 | 95,763 | ||||||||||||
Total operating costs and expenses |
1,409,318 | 1,304,011 | 5,271,852 | 4,923,079 | ||||||||||||
Operating income |
83,659 | 48,553 | 319,444 | 199,554 | ||||||||||||
Interest expense |
(18,177 | ) | (39,945 | ) | (131,892 | ) | (150,734 | ) | ||||||||
Other, net |
(33,722 | ) | 456 | (59,488 | ) | 174 | ||||||||||
Income before income taxes |
31,760 | 9,064 | 128,064 | 48,994 | ||||||||||||
Income tax expense |
13,690 | 4,174 | 43,370 | 23,575 | ||||||||||||
Net income |
$ | 18,070 | $ | 4,890 | $ | 84,694 | $ | 25,419 | ||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 0.14 | $ | 0.05 | $ | 0.74 | $ | 0.24 | ||||||||
Diluted |
$ | 0.13 | $ | 0.04 | $ | 0.66 | $ | 0.22 | ||||||||
Dividends declared per share |
$ | | $ | | $ | | $ | 5.73 | ||||||||
March 31, | ||||||||
(Amounts in thousands, except share and per share data) | 2011 | 2010 | ||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 192,631 | $ | 307,835 | ||||
Accounts receivable, net of allowance |
1,111,004 | 1,018,311 | ||||||
Prepaid expenses |
38,703 | 32,546 | ||||||
Other current assets |
23,311 | 11,476 | ||||||
Total current assets |
1,365,649 | 1,370,168 | ||||||
Property and equipment, net |
173,430 | 136,648 | ||||||
Intangible assets, net |
240,238 | 268,880 | ||||||
Goodwill |
1,163,549 | 1,163,129 | ||||||
Other long-term assets |
81,157 | 123,398 | ||||||
Total assets |
$ | 3,024,023 | $ | 3,062,223 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ | 30,000 | $ | 21,850 | ||||
Accounts payable and other accrued expenses |
406,310 | 354,097 | ||||||
Accrued compensation and benefits |
396,996 | 385,145 | ||||||
Other current liabilities |
32,829 | 24,828 | ||||||
Total current liabilities |
866,135 | 785,920 | ||||||
Long-term debt, net of current portion |
964,328 | 1,546,782 | ||||||
Income tax reserve |
90,474 | 100,178 | ||||||
Other long-term liabilities |
195,836 | 119,760 | ||||||
Total liabilities |
2,116,773 | 2,552,640 | ||||||
Stockholders equity: |
||||||||
Common stock, Class A $0.01 par value
authorized, 600,000,000 shares; issued and
outstanding, 122,784,835 shares at March 31, 2011 and
102,922,900 shares at March 31, 2010 |
1,227 | 1,029 | ||||||
Non-voting common stock, Class B
$0.01 par value authorized, 16,000,000
shares; issued and outstanding, 3,053,130
shares at March 31, 2011 and
2,350,200 shares at March 31, 2010 |
31 | 24 | ||||||
Restricted common stock, Class C $0.01 par value
authorized, 5,000,000
shares; issued and outstanding, 2,028,270
shares at March 31, 2011 and 2010 |
20 | 20 | ||||||
Special voting common stock, Class E
$0.003 par value authorized, 25,000,000
shares; issued and outstanding, 12,348,860
shares at March 31, 2011 and
13,345,880 shares at March 31, 2010 |
37 | 40 | ||||||
Additional paid-in capital |
840,058 | 525,652 | ||||||
Retained earnings (Accumulated deficit) |
71,330 | (13,364 | ) | |||||
Accumulated other comprehensive loss |
(5,453 | ) | (3,818 | ) | ||||
Total stockholders equity |
907,250 | 509,583 | ||||||
Total liabilities and stockholders equity |
$ | 3,024,023 | $ | 3,062,223 | ||||
Fiscal Year | Fiscal Year | |||||||
Ended | Ended | |||||||
March 31, | March 31, | |||||||
(Amounts in thousands) | 2011 | 2010 | ||||||
Cash flow from operating activities |
||||||||
Net income |
$ | 84,694 | $ | 25,419 | ||||
Adjustments to reconcile net income to net cash provided
by operating activities: |
||||||||
Depreciation and amortization |
80,603 | 95,763 | ||||||
Amortization of debt issuance costs |
6,925 | 5,700 | ||||||
Amortization of original issuance discount on debt |
2,640 | 2,505 | ||||||
Non-cash expense of debt repayments |
43,177 | | ||||||
Excess tax benefits from the exercise of stock options |
(15,974 | ) | (1,915 | ) | ||||
Stock-based compensation expense |
48,678 | 71,897 | ||||||
Loss on disposition of property and equipment |
41 | | ||||||
Deferred income taxes |
42,763 | 19,837 | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
(92,693 | ) | (92,386 | ) | ||||
Income taxes receivable / payable |
2,907 | (14,429 | ) | |||||
Prepaid expenses |
(6,157 | ) | 150 | |||||
Other current assets |
(12,941 | ) | 15,672 | |||||
Other long-term assets |
(1,627 | ) | (3,742 | ) | ||||
Accrued compensation and benefits |
9,804 | 33,760 | ||||||
Accounts payable and accrued expenses |
52,214 | 110,265 | ||||||
Accrued interest |
8,451 | (10,633 | ) | |||||
Income tax reserve |
(10,163 | ) | 2,483 | |||||
Deferred revenue |
612 | (8,190 | ) | |||||
Postretirement obligations |
5,898 | 6,139 | ||||||
Other long-term liabilities |
46,487 | 12,189 | ||||||
Net cash provided by operating activities |
296,339 | 270,484 | ||||||
Cash flow from investing activities |
||||||||
Purchases of property and equipment |
(88,784 | ) | (49,271 | ) | ||||
Escrow payment |
1,384 | 38,280 | ||||||
Net cash used in investing activities |
(87,400 | ) | (10,991 | ) | ||||
Cash flow from financing activities |
||||||||
Net proceeds from issuance of common stock |
251,135 | | ||||||
Cash dividends paid |
| (612,401 | ) | |||||
Repayment of debt |
(1,637,850 | ) | (16,100 | ) | ||||
Net proceeds from debt |
1,041,808 | 330,692 | ||||||
Payment of deferred payment obligation |
| (78,000 | ) | |||||
Excess tax benefits from the exercise of stock options |
15,974 | 1,915 | ||||||
Stock option exercises |
4,790 | 1,334 | ||||||
Net cash used in financing activities |
(324,143 | ) | (372,560 | ) | ||||
Net decrease in cash and cash equivalents |
(115,204 | ) | (113,067 | ) | ||||
Cash and cash equivalents beginning of period |
307,835 | 420,902 | ||||||
Cash and cash equivalents end of period |
$ | 192,631 | $ | 307,835 | ||||
Supplemental disclosures of cash flow information |
||||||||
Cash paid during the period for: |
||||||||
Interest |
$ | 109,895 | $ | 126,744 | ||||
Income taxes, net |
$ | 7,715 | $ | 5,474 | ||||
Three Months | Three Months | Fiscal Year | Fiscal Year | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
March 31, | March 31, | March 31, | March 31, | |||||||||||||
(Amounts in thousands, except share and per share data) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Net earnings for basic and diluted computations |
$ | 18,070 | $ | 4,890 | $ | 84,694 | $ | 25,419 | ||||||||
Adjusted earnings for basic and diluted computations |
$ | 50,539 | $ | 20,106 | $ | 157,511 | $ | 97,001 | ||||||||
Total basic weighted-average common shares outstanding |
127,860,654 | 107,257,583 | 114,478,947 | 106,477,650 | ||||||||||||
Weighted-average number of diluted shares outstanding |
140,718,057 | 119,643,501 | 127,448,700 | 116,228,380 | ||||||||||||
Earnings per common share |
||||||||||||||||
Basic |
$ | 0.14 | $ | 0.05 | $ | 0.74 | $ | 0.24 | ||||||||
Diluted |
$ | 0.13 | $ | 0.04 | $ | 0.66 | $ | 0.22 | ||||||||
Adjusted earnings per common share |
||||||||||||||||
Basic |
$ | 0.40 | $ | 0.19 | $ | 1.38 | $ | 0.91 | ||||||||
Diluted |
$ | 0.36 | $ | 0.17 | $ | 1.24 | $ | 0.83 | ||||||||
Three Months | Three Months | Fiscal Year | Fiscal Year | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
March 31, | March 31, | March 31, | March 31, | |||||||||||||
(Amounts in thousands, except share and per share data) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
Adjusted Operating Income |
||||||||||||||||
Operating Income |
$ | 83,659 | $ | 48,553 | $ | 319,444 | $ | 199,554 | ||||||||
Certain stock-based compensation expense (a) |
6,816 | 13,345 | 39,947 | 68,517 | ||||||||||||
Purchase accounting adjustments (b) |
| | | 1,074 | ||||||||||||
Amortization of intangible assets (c) |
7,161 | 10,161 | 28,641 | 40,597 | ||||||||||||
Transaction expenses (d) |
4,313 | | 4,448 | 3,415 | ||||||||||||
Adjusted Operating Income |
$ | 101,949 | $ | 72,059 | $ | 392,480 | $ | 313,157 | ||||||||
EBITDA & Adjusted EBITDA |
||||||||||||||||
Net income |
$ | 18,070 | $ | 4,890 | $ | 84,694 | $ | 25,419 | ||||||||
Income tax expense |
13,690 | 4,174 | 43,370 | 23,575 | ||||||||||||
Interest and other, net |
51,899 | 39,489 | 191,380 | 150,560 | ||||||||||||
Depreciation and amortization |
20,835 | 23,090 | 80,603 | 95,763 | ||||||||||||
EBITDA |
104,494 | 71,643 | 400,047 | 295,317 | ||||||||||||
Certain stock-based compensation expense (a) |
6,816 | 13,345 | 39,947 | 68,517 | ||||||||||||
Transaction expenses (d) |
4,313 | | 4,448 | 3,415 | ||||||||||||
Purchase accounting adjustments (b) |
| | | 1,074 | ||||||||||||
Adjusted EBITDA |
$ | 115,623 | $ | 84,988 | $ | 444,442 | $ | 368,323 | ||||||||
Adjusted Net Income |
||||||||||||||||
Net income |
$ | 18,070 | $ | 4,890 | $ | 84,694 | $ | 25,419 | ||||||||
Certain stock-based compensation expense (a) |
6,816 | 13,345 | 39,947 | 68,517 | ||||||||||||
Transaction expenses (e) |
10,975 | | 20,948 | 3,415 | ||||||||||||
Purchase accounting adjustments (b) |
| | | 1,074 | ||||||||||||
Amortization of intangible assets (c) |
7,161 | 10,161 | 28,641 | 40,597 | ||||||||||||
Amortization or write-off of debt issuance
costs and write-off of original issue discount |
29,163 | 1,854 | 50,102 | 5,700 | ||||||||||||
Release of FIN 48 reserves (f) |
| | (10,966 | ) | | |||||||||||
Adjustments for tax effect (g) |
(21,646 | ) | (10,144 | ) | (55,855 | ) | (47,721 | ) | ||||||||
Adjusted Net Income |
$ | 50,539 | $ | 20,106 | $ | 157,511 | $ | 97,001 | ||||||||
Adjusted Diluted Earnings Per Share |
||||||||||||||||
Weighted-average number of diluted shares outstanding |
140,718,057 | 119,643,501 | 127,448,700 | 116,228,380 | ||||||||||||
Adjusted Net Income Per Diluted Share |
$ | 0.36 | $ | 0.17 | $ | 1.24 | $ | 0.83 | ||||||||
Free Cash Flow |
||||||||||||||||
Net cash provided by operating activities |
$ | 15,534 | $ | 51,084 | $ | 296,339 | $ | 270,484 | ||||||||
Less: Purchases of property and equipment |
(27,351 | ) | (14,405 | ) | (88,784 | ) | (49,271 | ) | ||||||||
Free Cash Flow |
$ | (11,817 | ) | $ | 36,679 | $ | 207,555 | $ | 221,213 | |||||||
(a) | Reflects stock-based compensation expense for options for Class A Common Stock and restricted shares, in each case, issued in connection with the acquisition under the Officers Rollover Stock Plan that was established in connection with the acquisition. Also reflects stock-based compensation expense for Equity Incentive Plan Class A Common Stock options issued in connection with the acquisition under the Equity Incentive Plan that was established in the connection with the acquisition. | |
(b) | Reflects adjustments resulting from the application of purchase accounting in connection with the acquisition not otherwise included in depreciation and amortization. | |
(c) | Reflects amortization of intangible assets resulting from the acquisition. | |
(d) | Three months ended March 31, 2011 reflects costs related to the modification of our credit facilities in connection with the Refinancing Transaction. Fiscal 2011 reflects debt refinancing costs incurred in connection with the Refinancing Transaction and certain external administrative and other expenses incurred in connection with the initial public offering. Fiscal 2010 reflects costs related to the modification of our credit facilities, the establishment of the Tranche C term loan facility under our senior secured credit facilities and the related payment of special dividends. | |
(e) | Three months ended March 31, 2011 reflects costs related to the modification of our credit facilities and prepayment fees associated with early repayments on the mezzanine term loan and credit facilities in connection with the Refinancing Transaction. Fiscal 2011 reflects debt refinancing costs and prepayment fees incurred in connection with the Refinancing Transaction, as well as certain external administrative and other expenses incurred in connection with the initial public offering. Fiscal 2010 reflects costs related to the modification of our credit facilities, the establishment of the Tranche C term loan facility under our senior secured credit facilities and the related payment of special dividends. | |
(f) | Reflects the release of uncertain tax reserves, net of tax. | |
(g) | Reflects tax adjustments at an assumed marginal tax rate of 40%. |
As of | As of | |||||||
March 31, | March 31, | |||||||
(Amounts in millions) | 2011 | 2010 | ||||||
Backlog |
||||||||
Funded |
$ | 2,392 | $ | 2,528 | ||||
Unfunded (1) |
2,979 | 2,453 | ||||||
Priced Options (2) |
5,553 | 4,032 | ||||||
Total Backlog |
$ | 10,924 | $ | 9,013 |
(1) | Incorporates a reduction, estimated by management, to the revenue value of orders for services under two existing single award ID/IQ contracts, based on an established pattern of funding under these contracts by the U.S. government. | |
(2) | Amounts shown reflect 100% of the undiscounted revenue value of all priced options. |
As of | As of | |||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Headcount |
||||||||
Total Headcount |
25,024 | 23,315 | ||||||
Consulting Staff Headcount |
22,586 | 21,078 |
Three Months | Three Months | Fiscal Year | Fiscal Year | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
March 31, | March 31, | March 31, | March 31, | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Percentage of Total Revenue by Contract Type |
||||||||||||||||
Cost-Reimbursable (3) |
52 | % | 49 | % | 51 | % | 50 | % | ||||||||
Time-and-Materials |
32 | % | 37 | % | 35 | % | 38 | % | ||||||||
Fixed-Price (4) |
16 | % | 14 | % | 14 | % | 12 | % |
(3) | Includes both cost-plus-fixed-fee and cost-plus-award fee contracts. | |
(4) | Includes fixed-price level of effort contracts. |
Three Months | Three Months | |||||||
Ended | Ended | |||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Days Sales Outstanding * |
68 | 69 |
* | Calculated as total accounts receivable divided by revenue per day during the relevant fiscal quarter. |
Booz Allen Hamilton Fourth Quarter and Full Year Fiscal 2011 June 7, 2011 |
2 Today's Agenda Curt Riggle Director, Investor Relations Introduction Ralph Shrader Chairman, Chief Executive Officer and President Management Overview Sam Strickland Executive Vice President and Chief Financial Officer Financial Overview Questions and Answers |
3 Disclaimers Forward Looking Safe Harbor Statement The following information includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include information concerning Booz Allen's preliminary financial results, financial outlook and guidance, including projected Revenue, Diluted EPS, and Adjusted Diluted EPS, as well as any other statement that does not directly relate to any historical or current fact. In some cases, you can identify forward-looking statements by terminology such as "may," "will," "could," "should," "forecasts,""expects," "intends," "plans," "anticipates," "projects," "outlook," "believes," "estimates," "predicts," "potential," "continue," "preliminary," or the negative of these terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we can give you no assurance these expectations will prove to have been correct. These forward-looking statements relate to future events or our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These risks and other factors include: cost cutting initiatives and other efforts to reduce U.S. government spending, which could reduce or delay funding for orders for services especially in the current political environment; delayed funding of our contracts due to delays in the completion of the U.S. government's budgeting process and the use of continuing resolutions or related changes in the pattern or timing of government funding and spending; any issue that compromises our relationships with the U.S. government or damages our professional reputation; changes in U.S. government spending and mission priorities that shift expenditures away from agencies or programs that we support; the size of our addressable markets and the amount of U.S. government spending on private contractors; failure to comply with numerous laws and regulations; our ability to compete effectively in the competitive bidding process and delays caused by competitors' protests of major contract awards received by us; the loss of GSA schedules or our position as prime contractor on GWACs; changes in the mix of our contracts and our ability to accurately estimate or otherwise recover expenses, time and resources for our contracts; our ability to generate revenue under certain of our contracts; our ability to realize the full value of our backlog and the timing of our receipt of revenue under contracts included in backlog; changes in estimates used in recognizing revenue; any inability to attract, train or retain employees with the requisite skills, experience and security clearances; an inability to hire, assimilate and deploy enough employees to serve our clients under existing contracts; an inability to effectively and timely utilize our employees and professionals; failure by us or our employees to obtain and maintain necessary security clearances; the loss of members of senior management or failure to develop new leaders; misconduct or other improper activities from our employees or subcontractors; increased competition from other companies in our industry; failure to maintain strong relationships with other contractors; inherent uncertainties and potential adverse developments in legal proceedings, including litigation, audits, reviews and investigations, which may result in materially adverse judgments, settlements or other unfavorable outcomes; internal system or service failures and security breaches; risks related to our indebtedness and credit facilities which contain financial and operating covenants; the adoption by the U.S. government of new laws, rules and regulations, such as those relating to organizational conflicts of interest issues; an inability to utilize existing or future tax benefits, including those related to our NOLs and stock-based compensation expense, for any reason, including a change in law; and variable purchasing patterns under U.S. government GSA schedules, blanket purchase agreements and ID/IQ contracts. Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including the prospectus, dated November 16, 2010, relating to the Company's initial public offering. All forward-looking statements attributable to the company or persons acting on the company's behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made and, except as required by law, the company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Note to Non-GAAP Financial Data Information Booz Allen discloses in the following information Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow which are not recognized measurements under GAAP, and when analyzing Booz Allen's performance, or liquidity, as applicable investors should (i) evaluate each adjustment in our reconciliation of Operating and Net Income to Adjusted Operating Income, Adjusted EBITDA and Adjusted Net Income, and the explanatory footnotes regarding those adjustments, and (ii) use Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow in addition to, and not as an alternative to operating income or net income as a measure of operating results or Net Cash Provided by Operating Activities as a measure of liquidity, each as defined under GAAP. The Financial Appendix includes a reconciliation of Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow to the most directly comparable financial measure calculated and presented in accordance with GAAP. Booz Allen presents these supplemental performance measures because it believes that these measures provide investors and securities analysts with important supplemental information with which to evaluate Booz Allen's performance, long term earnings potential and to enable them to assess Booz Allen's performance on the same basis as management. These supplemental performance and liquidity measurements may vary from and may not be comparable to similarly titled measures by other companies in Booz Allen's industry. |
Fiscal Year 2011 Business Highlights Revenue growth across all major markets Significant margin gains Significant growth in Total Backlog Successful IPO Refinancing of debt at lower interest rates Ongoing recognition as a "Best Company to Work For" Successful matrix model, collaborative culture, and single P&L Potential for growth in a challenging and uncertain market 4 |
5 Key Financial Highlights Preliminary Fourth Quarter Fiscal 2011 Results |
6 Key Financial Highlights Preliminary Full Year Fiscal 2011 Results |
Value Drivers History of organic growth during times of change Margin expansion Commercial/International non-compete expiration Continued scale up in critical Cyber capabilities 7 |
Outlook 8 Revenue growth forecast: Mid-single digits in H1 Higher Growth in H2 Diluted EPS forecast: $1.40 - $1.50 Adjusted Diluted EPS forecast: $1.55 - $1.65 Fiscal 2012 Outlook |
9 Financial Appendix |
Booz Allen Hamilton Holding Corporation Non-GAAP Financial Information 10 "Adjusted Operating Income" represents Operating Income before (i) certain stock option-based and other equity-based compensation expenses, (ii) the impact of the application of purchase accounting, (iii) adjustments related to the amortization of intangible assets and (iv) any extraordinary, unusual or non-recurring items. Booz Allen prepares Adjusted Operating Income to eliminate the impact of items it does not consider indicative of ongoing operating performance due to their inherent unusual, extraordinary or non-recurring nature or because they result from an event of a similar nature. "Adjusted EBITDA" represents net income before income taxes, net interest and other expense and depreciation and amortization and before certain other items, including: (i) certain stock option-based and other equity-based compensation expenses, (ii) transaction costs, fees, losses, and expenses, (iii) the impact of the application of purchase accounting and (iv) any extraordinary, unusual or non-recurring items. Booz Allen prepares Adjusted EBITDA to eliminate the impact of items it does not consider indicative of ongoing operating performance due to their inherent unusual, extraordinary or non-recurring nature or because they result from an event of a similar nature. "Adjusted Net Income" represents net income before: (i) certain stock option-based and other equity-based compensation expenses, (ii) transaction costs, fees, losses, and expenses, including fees associated with debt prepayments, (iii) the impact of the application of purchase accounting, (iv) adjustments related to the amortization of intangible assets, (v) amortization or write-off of debt issuance costs and write-off of original issue discount, or OID, and (vi) any extraordinary, unusual or non-recurring items, in each case net of the tax effect calculated using an assumed effective tax rate. Booz Allen prepares Adjusted Net Income to eliminate the impact of items, net of tax, it does not consider indicative of ongoing operating performance due to their inherent unusual, extraordinary or non-recurring nature or because they result from an event of a similar nature. "Adjusted Diluted EPS" represents Diluted EPS calculated using Adjusted Net Income as opposed to Net Income. "Free Cash Flow" represents the net cash generated from operating activities less the impact of purchases of property and equipment. |
Booz Allen Hamilton Holding Corporation Non-GAAP Financial Information (Unaudited and in thousands, except per share data) Three Months Ended March 31, Three Months Ended March 31, Fiscal Year Ended March 31, Fiscal Year Ended March 31, 2011 2010 2011 2010 Adjusted Operating Income Operating Income $83,659 $48,553 $319,444 $199,554 Certain stock-based compensation expense (a) 6,816 13,345 39,947 68,517 Purchase accounting adjustments (b) - - - 1,074 Amortization of intangible assets (c) 7,161 10,161 28,641 40,597 Transaction expenses (d) 4,313 - 4,448 3,415 Adjusted Operating Income $101,949 $72,059 $392,480 $313,157 EBITDA & Adjusted EBITDA Net income $18,070 $4,890 $84,694 $25,419 Income tax expense 13,690 4,174 43,370 23,575 Interest and other, net 51,899 39,489 191,380 150,560 Depreciation and amortization 20,835 23,090 80,603 95,763 EBITDA 104,494 71,643 400,047 295,317 Certain stock-based compensation expense (a) 6,816 13,345 39,947 68,517 Transaction expenses (d) 4,313 - 4,448 3,415 Purchase accounting adjustments (b) - - - 1,074 Adjusted EBITDA $115,623 $84,988 $444,442 $368,323 Adjusted Net Income Net income $18,070 $4,890 $84,694 $25,419 Certain stock-based compensation expense (a) 6,816 13,345 39,947 68,517 Transaction expenses (e) 10,975 - 20,948 3,415 Purchase accounting adjustments (b) - - - 1,074 Amortization of intangible assets (c) 7,161 10,161 28,641 40,597 Amortization or write-off of debt issuance costs and write-off of OID 29,163 1,854 50,102 5,700 Release of FIN 48 reserves (f) - - (10,966) - Adjustments for tax effect (g) (21,646) (10,144) (55,855) (47,721) Adjusted Net Income $50,539 $20,106 $157,511 $97,001 Adjusted Diluted Earnings Per Share Weighted-average number of diluted shares outstanding 140,718,057 119,643,501 127,448,700 116,228,380 Adjusted Net Income per diluted share $0.36 $0.17 $1.24 $0.83 Free Cash Flow Net cash provided by operating activities $15,534 $51,084 $296,339 $270,484 Less: Purchases of property and equipment (27,351) (14,405) (88,784) (49,271) Free Cash Flow $(11,817) $36,679 $207,555 $221,213 11 (a) Reflects stock-based compensation expense for options for Class A Common Stock and restricted shares, in each case, issued in connection with the acquisition under the Officer's Rollover Stock Plan that was established in connection with the acquisition. Also reflects stock-based compensation expense for Equity Incentive Plan Class A Common Stock options issued in connection with the acquisition under the Equity Incentive Plan that was established in the connection with the acquisition. (b) Reflects adjustments resulting from the application of purchase accounting in connection with the acquisition not otherwise included in depreciation and amortization. (c) Reflects amortization of intangible assets resulting from the acquisition. (d) Three months ended March 31, 2011 reflects costs related to the modification of our credit facilities in connection with the Refinancing Transaction. Fiscal 2011 reflects debt refinancing costs incurred in connection with the Refinancing Transaction and certain external administrative and other expenses incurred in connection with the initial public offering. Fiscal 2010 reflects costs related to the modification of our credit facilities, the establishment of the Tranche C term loan facility under our senior secured credit facilities and the related payment of special dividends. (e) Three months ended March 31, 2011 reflects costs related to the modification of our credit facilities and prepayment fees associated with early repayments on the mezzanine term loan and credit facilities in connection with the Refinancing Transaction. Fiscal 2011 reflects debt refinancing costs and prepayment fees incurred in connection with the Refinancing Transaction, as well as certain external administrative and other expenses incurred in connection with the initial public offering. Fiscal 2010 reflects costs related to the modification of our credit facilities, the establishment of the Tranche C term loan facility under our senior secured credit facilities and the related payment of special dividends. (f) Reflects the release of uncertain tax reserves, net of tax. (g) Reflects tax adjustments at an assumed marginal tax rate of 40%. |