UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________________________
FORM 8-K
___________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 21, 2014
___________________________________
Booz Allen Hamilton Holding Corporation
(Exact name of Registrant as specified in its charter)
___________________________________
Delaware | 001-34972 | 26-2634160 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
8283 Greensboro Drive, McLean, Virginia | 22102 | |||
(Address of principal executive offices) | (Zip Code) | |||
Registrant’s telephone number, including area code: (703) 902-5000
___________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On May 21, 2014, Booz Allen Hamilton Holding Corporation (the “Company”) issued a press release announcing its results of operations for the fiscal year and quarter ended ended March 31, 2014. A copy of the press release is attached hereto as Exhibit 99.1.
On May 21, 2014, the Company posted to the “Investor Relations” section of its website slides that accompany the earnings conference call. A copy of the slides is attached hereto as Exhibit 99.2.
Item 9.01 Financial Statements and Exhibits.
Exhibit No. | Description | |
99.1 | Press Release dated May 21, 2014 | |
99.2 | Slides for the Earnings Conference Call | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Booz Allen Hamilton Holding Corporation |
BY: /s/ Samuel R. Strickland |
Samuel R. Strickland |
Executive Vice President, Chief Financial Officer and Chief Administrative Officer |
Date: May 21, 2014
INDEX TO EXHIBITS
Exhibit No. | Description | |
99.1 | Press Release dated May 21, 2014 | |
99.2 | Slides for the Earnings Conference Call | |
Exhibit 99.1
BOOZ ALLEN HAMILTON ANNOUNCES
FOURTH QUARTER AND FULL-YEAR FISCAL 2014 RESULTS
Annual results consistent with or exceeding guidance
Full-year revenue of $5.48 billion
Full-year Adjusted EBITDA of $534 million
Full-year Adjusted Diluted Earnings per Share of $1.63
Quarterly dividend increased to $0.11 per share, payable on June 30, 2014
McLean, Virginia; May 21, 2014 - Booz Allen Hamilton Holding Corporation (NYSE:BAH), the parent company of management and technology consulting firm Booz Allen Hamilton, Inc., today announced preliminary results for the fourth quarter and full year fiscal 2014. The Company saw revenue declines for the full year and the quarter as a result of uncertainties in the government contracting environment, including the October 2013 government shutdown. Despite these uncertainties, fiscal 2014 net income improved over the prior year period, while the Company returned significant value to shareholders through both regular and special dividends. The Company’s full-year financial results met revised revenue guidance, while exceeding revised guidance for Adjusted Diluted Earnings per Share. Booz Allen’s fiscal year runs from April 1 to March 31, with the fourth quarter of fiscal 2014 ending March 31, 2014.
Revenue for fiscal year 2014 was $5.48 billion, compared with $5.76 billion in the prior year period, a decrease of 4.9 percent. Revenue in the fourth quarter was $1.40 billion, compared with $1.55 billion in the prior year period, a decrease of 9.4 percent. In fiscal year 2014, Adjusted EBITDA increased by 1.0 percent, as Adjusted EBITDA margins increased from 9.2 percent in fiscal 2013 to 9.7 percent in fiscal 2014. Adjusted Net Income increased by 1.0 percent in fiscal 2014 and Adjusted Diluted Earnings per Share was $1.63 for fiscal year 2014, compared with $1.65 in the prior fiscal year.
The Company authorized and declared a 10 percent increase in its regular quarterly cash dividend, which is now $0.11 per share, payable on June 30, 2014, to stockholders of record on June 10, 2014.
Ralph W. Shrader, Booz Allen’s Chairman & Chief Executive Officer, said, “Last spring, we provided revenue and earnings guidance for fiscal year 2014, and reiterated our margin improvement goals. I’m proud to report that, even with the uncertainties faced by our industry, we delivered on our bottom line guidance - and exceeded our margin goals. Despite challenging market conditions which have affected every company in our sector, Booz Allen has performed well - serving our clients in their core missions and delivering strong returns to our investors.
“For fiscal year 2015, we are forecasting continued margin improvement and solid earnings with an expected modest decrease in revenue. We believe our federal clients have funds to spend as the
end of the government fiscal year approaches, and based on recent contract wins, believe that Booz Allen will take share.
“Our focus and commitment reaches well beyond the current fiscal year. We continue to invest in the future - in promising market areas in commercial and international, and in building deeper capabilities in engineering, advanced analytics, cyber, predictive intelligence, enterprise integration, and software development. As we celebrate our 100th anniversary in business in 2014, we’re putting in place growth platforms that will position us to thrive in Booz Allen’s second century.”
Financial Review
Full Fiscal Year 2014 - Below is a summary of Booz Allen’s results for fiscal year 2014, and the key factors driving those results:
• | Booz Allen’s 4.9 percent decrease in revenue in fiscal 2014 compared with the prior year resulted from reductions in headcount due to lower demand in an uncertain federal budget environment, and a reduction in billable expenses. Revenue in fiscal 2014 was additionally impacted by the October 2013 government shutdown and weather-related closures. While lower headcount led to fewer billable hours in total, we experienced continued improvement in productivity of consulting staff over the prior year which helped reduce the impact of such reduced billable hours. |
• | In fiscal 2014, operating income increased to $460.6 million from $446.2 million in fiscal 2013, and Adjusted Operating Income increased to $470.2 million from $467.3 million in fiscal 2013. The increase in fiscal 2014 operating income was driven by improved contract profitability and effective management of indirect costs in comparison to the prior year period, which was partially offset by the impact of the October 2013 government shutdown. Adjusted EBITDA increased to $534.0 million in fiscal 2014 compared with $528.8 million in fiscal 2013, primarily as a result of the growth in Adjusted Operating Income. |
• | In fiscal 2014, net income increased to $232.2 million from $219.1 million in fiscal 2013. The increase was driven by the same factors affecting operating income, plus the benefit of a lower effective tax rate as a result of the Company’s qualification during the fourth quarter of fiscal 2014 for federal and state tax credits. These benefits were partially offset by an increase in interest expense. Adjusted Net Income increased to $241.9 million from $239.5 million in fiscal 2013. This increase was primarily a result of the increase in Adjusted Operating Income. |
• | In fiscal 2014, diluted EPS increased to $1.54 from $1.45 in fiscal 2013. In fiscal 2014, Adjusted Diluted EPS decreased to $1.63 from $1.65 in fiscal 2013. The per share earnings were positively driven by the same factors as net income and Adjusted Net Income, which was partially offset by an increase in the Company’s diluted share count. |
Cash flow generation continued to be a source of significant strength for the Company. Net cash provided by operating activities in fiscal 2014 was $332.7 million, or 138 percent of Adjusted Net Income, with Free Cash Flow of $311.8 million, or 129 percent of Adjusted Net Income. As a
result of this cash flow generation and the strength of Booz Allen’s balance sheet, the Company was able to declare and pay a total of $2.40 per share in dividends during fiscal 2014.
Funded backlog as of March 31, 2014, was $2.29 billion, compared to $2.51 billion as of March 31, 2013. Booz Allen’s total backlog as of March 31, 2014, was $9.84 billion, compared to $11.54 billion as of March 31, 2013. The decline in backlog is due in part to shorter periods of performance, with the fourth quarter of fiscal 2014 average period of performance for active contracts and task orders down 10 percent over the prior year period.
Fourth Quarter 2014 - Below is a summary of Booz Allen’s results for the fiscal 2014 fourth quarter and the key factors driving those results:
• | Booz Allen’s 9.4 percent decline in revenue in the fourth quarter of fiscal 2014 compared with the prior year period resulted from reductions in headcount due to lower demand in an uncertain federal budget environment. In addition, there were two fewer work days in the quarter compared to the prior year period, as well as the additional impact of three full and two partial weather-related government closures and a reduction in billable expenses. Lower headcount led to fewer billable hours in total. |
• | In the fourth quarter of fiscal 2014, operating income decreased to $89.2 million from $112.9 million in the prior year period and Adjusted Operating Income decreased to $91.4 million from $116.9 million in the prior year period. The declines in operating income and Adjusted Operating Income were driven by reduced revenue and the timing of indirect expenditures, as the Company manages its significant level of investments in people, capabilities, and business development on an annual, rather than a quarterly basis. Adjusted EBITDA decreased to $107.2 million from $133.6 million in the prior year period. These metrics were impacted by the same factors as Adjusted Operating Income. |
• | In the fourth quarter of fiscal 2014, Net Income decreased to $46.9 million from $54.8 million in the prior year period. Adjusted Net Income decreased to $49.2 million from $58.2 million in the prior year period. These reductions in earnings compared to the prior year period were largely the result of the factors affecting Adjusted Operating Income and Operating income and were partially offset by the benefit of tax credits realized during the quarter. |
• | In the fourth quarter of fiscal 2014, diluted EPS decreased to $0.30 from $0.37 in the prior year period; Adjusted Diluted EPS decreased to $0.33 per share from $0.40 in the prior year period. The declines in per share earnings were driven by the same factors as net income and Adjusted Net Income, as well as an increase in share count. |
Financial Outlook
The fourth quarter of fiscal 2014 saw seasonally strong award activity as reflected in a book to bill of 0.62 for the quarter, which was stronger than the 0.49 book to bill for the entire second half of fiscal 2013. While not reflected in backlog until the award of defined work, we also received award of several large IDIQ contract vehicles since January 1, 2014. These facts combined with a significant increase in total value of submitted proposals for defined work provide us confidence as we enter our fiscal 2015. For fiscal 2015, we expect a mid-single digit percentage decline in
revenue. At the bottom line, for the full year, we are forecasting diluted EPS to be in the range of $1.44 to $1.54, and Adjusted Diluted EPS to be on the order of $1.50 to $1.60 per share.
These EPS estimates are based on fiscal year 2015 estimated average diluted shares outstanding of approximately 151.3 million shares, and a 40.5 percent effective tax rate, which does not include federal and state tax credits that have not yet been extended or for which qualification has not yet been established.
Conference Call Information
Booz Allen Hamilton will host a conference call at 8 a.m. EDT on Wednesday, May 21, 2014, to discuss the financial results for its Fourth Quarter and full Fiscal Year 2014 (ending March 31, 2014).
Analysts and institutional investors may participate on the call by dialing (877) 375-9141 International: (253) 237-1151. The conference call will be webcast simultaneously to the public through a link on the investor relations section of the Booz Allen Hamilton web site at investors.boozallen.com. A replay of the conference call will be available online at investors.boozallen.com beginning at 11 a.m. EDT on May 21, 2014, and continuing for 30 days.
About Booz Allen Hamilton
Booz Allen Hamilton is a leading provider of management consulting, technology, and engineering services to the U.S. government in defense, intelligence, and civil markets, and to major corporations, institutions, and not-for-profit organizations. Booz Allen is headquartered in McLean, Virginia, employs approximately 22,700 people, and had revenue of $5.48 billion for the 12 months ended March 31, 2014.
CONTACT:
Media Relations - James Fisher 703-377-7595; Marie Lerch 703-902-5559
Investor Relations - Curt Riggle 703-377-5332.
BAHPR-FI
Non-GAAP Financial Information
“Adjusted Operating Income” represents Operating Income before (i) certain stock option-based and other equity-based compensation expenses, (ii) adjustments related to the amortization of intangible assets, and (iii) 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, including fees associated with debt prepayments, and (iii) 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) adjustments related to the amortization of intangible assets, (iv) amortization or write-off of debt issuance costs and write-off of original issue discount and (v) 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 taxes, 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. Additionally, Adjusted Diluted EPS does not contemplate any adjustments to net income as required under the two-class method of calculating EPS as required in accordance with GAAP.
“Free Cash Flow” represents the net cash generated from operating activities less the impact of purchases of property and equipment.
Booz Allen utilizes and discusses in this release Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS because management uses these measures for business planning purposes, including managing its business against internal projected results of operations and measuring its performance. Management views Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS as measures of the core operating business, which exclude the impact of the items detailed in the supplemental exhibits, as these items are generally not operational in nature. These supplemental performance measures also provide another basis for comparing period to period results by excluding potential differences caused by non-operational and unusual or non-recurring items. Booz Allen also utilizes and discusses Free Cash Flow in this release because management uses this measure for business planning purposes, measuring the cash generating ability of the operating business and measuring liquidity generally. Booz Allen presents these supplemental 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, or liquidity, as applicable, and to enable them to assess Booz Allen’s performance on the same basis as management. These supplemental performance measurements may vary from and may not be comparable to similarly titled measures by other companies in Booz Allen’s industry. Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow 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 cash flows to Free Cash Flows and the explanatory footnotes regarding those adjustments, (ii) use Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS in addition to, and not as an alternative to Operating Income, Net Income or Diluted EPS as a measure of operating results, each as defined under GAAP, and (iii) use Free Cash Flows, in addition to, and not as an alternative to, Net Cash Provided by Operating Activities as a measure of liquidity, each as defined under GAAP. Exhibit 4 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.
No reconciliation of the forecasted range for Adjusted Diluted EPS to Diluted EPS for any period during fiscal 2015 is included in this release because we are unable to quantify certain amounts that would be required to be included in the GAAP measure without unreasonable efforts and we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors.
Forward Looking Statements
Certain statements contained in this press release and in related comments by our management include “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 forecasted revenue, Diluted EPS, and Adjusted Diluted EPS, future quarterly dividends, and future improvements in operating margins, 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 and efficiency initiatives, budget reductions, Congressionally mandated automatic spending cuts, and other efforts to reduce U.S. government spending, including automatic sequestration required by the Budget Control Act of 2011 (as amended by the American Taxpayer Relief Act of 2012 and Consolidated Appropriations Act of 2014), which have reduced and delayed contract awards and funding for orders for services especially in the current political environment or otherwise negatively affect our ability to generate revenue under contract awards, including as a result of reduced staffing and hours of operation at U.S. government clients; delayed funding of our contracts due to uncertainty relating to and a possible failure of Congressional efforts to craft a long-term agreement on the U.S. government’s ability to incur indebtedness in excess of its current limits, or changes in the pattern or timing of government funding and spending (including those resulting from or related to cuts associated with sequestration or other budgetary cuts made in lieu of sequestration); current and continued uncertainty around the timing, extent, nature, and effect of Congressional and other U.S. government action to address budgetary constraints, including, but not limited to, uncertainty around the outcome of Congressional efforts to craft a long-term agreement on the U.S. government’s ability to incur indebtedness in excess of its current limits, and the U.S. deficit any issue that compromises our relationships with the U.S. government or damages our professional reputation, including negative publicity concerning government contractors in general or us in particular; changes in U.S. government spending, including a continuation of efforts by the U.S. government to decrease spending for management support service contracts, 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 or losses of contract awards caused by competitors' protests of major contract awards received by us; the loss of General Services Administration Multiple Award schedule contracts, or GSA schedules, or our position as prime contractor on government-wide acquisition contract vehicles, or 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 and replenish our backlog and the timing of our receipt of revenue under contracts included in backlog; changes in estimates used in recognizing revenue; an 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 timely and effectively utilize our employees; 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, including the improper use or release of our clients' sensitive or classified information; increased insourcing by various U.S. government agencies due to changes in the definition of “inherently governmental” work, including proposals to limit contractor access to sensitive or classified information and work assignments; increased competition from other companies in our industry; failure to maintain strong relationships with other contractors; inherent uncertainties and potential adverse developments in legal or regulatory proceedings, including litigation, audits, reviews, and investigations, which may result in materially adverse judgments, settlements, withheld payments, penalties, or other unfavorable outcomes including debarment, as well as disputes over the availability of insurance or indemnification; continued efforts to change how the U.S. government reimburses compensation related and other expenses or otherwise limit such reimbursements, including recent rules that expand the scope of existing reimbursement limitations, such as a reduction in allowable annual employee compensation to certain contractors as a result of the Bipartisan Budget Act of 2013, and an increased risk of compensation being deemed unallowable or payments being withheld as a result of U.S. government audit, review or investigation; internal system or service failures and security breaches, including, but not limited to, those resulting from external cyber attacks on our network and internal systems; risks related to changes to our operating structure, capabilities, or strategy intended to address client needs, grow our business or respond to market developments; risks associated with new relationships, clients, capabilities, and service offerings in our U.S. and international businesses; failure to comply with special U.S. government laws and regulations relating to our international operations; 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 or limits; risks related to completed and future acquisitions, including our ability to realize the expected benefits from such acquisitions; an inability to utilize existing or future tax benefits, including those related to our 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 indefinite delivery, indefinite quantity contracts. Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission (SEC), including our Annual Report on Form 10-K, filed with the SEC on May 23, 2013.
All forward-looking statements attributable to us or persons acting on our 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, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Exhibit 1
Booz Allen Hamilton Holding Corporation
Consolidated Statements of Operations
Three Months Ended March 31, | Fiscal Year Ended March 31, | |||||||||||||||
(Amounts in thousands, except per share data) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
(Unaudited) | ||||||||||||||||
Revenue | $ | 1,399,832 | $ | 1,545,290 | $ | 5,478,693 | $ | 5,758,059 | ||||||||
Operating costs and expenses: | ||||||||||||||||
Cost of revenue | 667,450 | 748,884 | 2,716,113 | 2,871,240 | ||||||||||||
Billable expenses | 403,225 | 418,166 | 1,487,115 | 1,532,590 | ||||||||||||
General and administrative expenses | 221,970 | 245,601 | 742,527 | 833,986 | ||||||||||||
Depreciation and amortization | 17,950 | 19,766 | 72,327 | 74,009 | ||||||||||||
Total operating costs and expenses | 1,310,595 | 1,432,417 | 5,018,082 | 5,311,825 | ||||||||||||
Operating income | 89,237 | 112,873 | 460,611 | 446,234 | ||||||||||||
Interest expense | (18,269 | ) | (19,496 | ) | (78,030 | ) | (70,284 | ) | ||||||||
Other, net | (175 | ) | 53 | (1,794 | ) | (7,639 | ) | |||||||||
Income before income taxes | 70,793 | 93,430 | 380,787 | 368,311 | ||||||||||||
Income tax expense | 23,898 | 38,617 | 148,599 | 149,253 | ||||||||||||
Net income | $ | 46,895 | $ | 54,813 | $ | 232,188 | $ | 219,058 | ||||||||
Earnings per common share: | ||||||||||||||||
Basic | $ | 0.32 | $ | 0.40 | $ | 1.62 | $ | 1.56 | ||||||||
Diluted | $ | 0.30 | $ | 0.37 | $ | 1.54 | $ | 1.45 | ||||||||
Exhibit 2
Booz Allen Hamilton Holding Corporation
Consolidated Balance Sheets
March 31, | March 31, | |||||||
(Amounts in thousands, except share and per share data) | 2014 | 2013 | ||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 259,994 | $ | 350,384 | ||||
Accounts receivable, net of allowance | 916,737 | 1,029,586 | ||||||
Deferred income taxes | 29,687 | — | ||||||
Prepaid expenses and other current assets | 49,559 | 44,382 | ||||||
Total current assets | 1,255,977 | 1,424,352 | ||||||
Property and equipment, net of accumulated depreciation | 129,427 | 166,570 | ||||||
Deferred income taxes | — | 10,032 | ||||||
Intangible assets, net of accumulated amortization | 220,887 | 236,220 | ||||||
Goodwill | 1,273,789 | 1,277,369 | ||||||
Other long-term assets | 60,738 | 62,985 | ||||||
Total assets | $ | 2,940,818 | $ | 3,177,528 | ||||
Liabilities and stockholders' equity | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | $ | 73,688 | $ | 55,562 | ||||
Accounts payable and other accrued expenses | 488,807 | 451,065 | ||||||
Accrued compensation and benefits | 331,440 | 385,433 | ||||||
Deferred income taxes | — | 10,286 | ||||||
Other current liabilities | 23,169 | 62,300 | ||||||
Total current liabilities | 917,104 | 964,646 | ||||||
Long-term debt, net of current portion | 1,585,231 | 1,659,611 | ||||||
Income tax reserve | 57,406 | 57,018 | ||||||
Deferred income taxes | 8,231 | — | ||||||
Other long-term liabilities | 201,210 | 269,460 | ||||||
Total liabilities | 2,769,182 | 2,950,735 | ||||||
Stockholders’ equity: | ||||||||
Common stock, Class A — $0.01 par value — authorized, 600,000,000 shares; issued, 143,962,073 shares at March 31, 2014 and 136,457,444 shares at March 31, 2013; outstanding, 143,352,448 shares at March 31 2014 and 136,051,601 shares at March 31, 2013 | 1,440 | 1,364 | ||||||
Non-voting common stock, Class B — $0.01 par value — authorized, 16,000,000 shares; issued and outstanding, 582,080 shares at March 31, 2014, and 1,451,600 shares at March 31, 2013 | 6 | 15 | ||||||
Restricted common stock, Class C — $0.01 par value — authorized, 5,000,000 shares; issued and outstanding, 935,871 shares at March 31, 2014 and 1,224,319 shares at March 31, 2013 | 9 | 12 | ||||||
Special voting common stock, Class E — $0.003 par value — authorized, 25,000,000 shares; issued and outstanding, 4,424,814 shares at March 31, 2014 and 7,478,522 shares at March 31, 2013 | 13 | 22 | ||||||
Treasury stock, at cost — 609,625 shares at March 31, 2014 and 405,843 shares at March 31, 2013 | (10,153 | ) | (6,444 | ) | ||||
Additional paid-in capital | 144,269 | 120,836 | ||||||
Retained earnings | 42,688 | 124,775 | ||||||
Accumulated other comprehensive loss | (6,636 | ) | (13,787 | ) | ||||
Total stockholders’ equity | 171,636 | 226,793 | ||||||
Total liabilities and stockholders’ equity | $ | 2,940,818 | $ | 3,177,528 | ||||
Exhibit 3
Booz Allen Hamilton Holding Corporation
Consolidated Statements of Cash Flows
Fiscal Year Ended March 31, | ||||||||
(Amounts in thousands) | 2014 | 2013 | ||||||
Cash flows from operating activities | ||||||||
Net income | $ | 232,188 | $ | 219,058 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 72,327 | 74,009 | ||||||
Stock-based compensation expense | 20,065 | 24,841 | ||||||
Deferred income taxes | (26,371 | ) | (48,088 | ) | ||||
Excess tax benefits from the exercise of stock options | (38,185 | ) | (26,860 | ) | ||||
Amortization of debt issuance costs and loss on extinguishment | 11,682 | 17,224 | ||||||
Loss on dispositions and impairments | 1,024 | 1,106 | ||||||
Gain on sales of businesses | — | (254 | ) | |||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | 110,308 | 125,125 | ||||||
Income taxes receivable/payable | (1,903 | ) | 104,877 | |||||
Prepaid expenses and other current assets | (5,923 | ) | 10,006 | |||||
Other long-term assets | (4,773 | ) | 2,723 | |||||
Accrued compensation and benefits | (72,881 | ) | (26,832 | ) | ||||
Accounts payable and other accrued expenses | 39,178 | (23,760 | ) | |||||
Accrued interest | — | (3,563 | ) | |||||
Income tax reserves | 388 | 1,736 | ||||||
Other current liabilities | (1,090 | ) | 11,367 | |||||
Other long-term liabilities | (3,316 | ) | 1,939 | |||||
Net cash provided by operating activities | 332,718 | 464,654 | ||||||
Cash flows from investing activities | ||||||||
Purchases of property and equipment | (20,905 | ) | (33,113 | ) | ||||
Cash paid for business acquisitions, net of cash acquired | 3,563 | (157,964 | ) | |||||
Proceeds from sales of businesses | — | 625 | ||||||
Escrow receipts | 3,786 | — | ||||||
Net cash used in investing activities | (13,556 | ) | (190,452 | ) | ||||
Cash flows from financing activities | ||||||||
Net proceeds from issuance of common stock | 5,078 | 6,373 | ||||||
Stock option exercises | 14,620 | 14,977 | ||||||
Excess tax benefits from the exercise of stock options | 38,185 | 26,860 | ||||||
Repurchases of common stock | (3,709 | ) | (1,067 | ) | ||||
Cash dividends paid | (345,802 | ) | (1,122,457 | ) | ||||
Dividend equivalents paid to option holders | (56,138 | ) | (49,765 | ) | ||||
Debt issuance costs | (6,223 | ) | (29,607 | ) | ||||
Repayment of debt | (355,563 | ) | (993,250 | ) | ||||
Proceeds from debt issuance | 300,000 | 1,739,750 | ||||||
Net cash used in financing activities | (409,552 | ) | (408,186 | ) | ||||
Net decrease in cash and cash equivalents | (90,390 | ) | (133,984 | ) | ||||
Cash and cash equivalents — beginning of year | 350,384 | 484,368 | ||||||
Cash and cash equivalents — end of year | $ | 259,994 | $ | 350,384 | ||||
Supplemental disclosures of cash flow information | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 61,050 | $ | 58,847 | ||||
Income taxes | $ | 178,411 | $ | 90,146 | ||||
Exhibit 4
Booz Allen Hamilton Holding Corporation
Non-GAAP Financial Information
Three Months Ended March 31, | Fiscal Year Ended March 31, | |||||||||||||||
(Amounts in thousands, except share and per share data) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Adjusted Operating Income | ||||||||||||||||
Operating Income | $ | 89,237 | $ | 112,873 | $ | 460,611 | $ | 446,234 | ||||||||
Certain stock-based compensation expense (a) | — | 924 | 1,094 | 5,868 | ||||||||||||
Amortization of intangible assets (b) | 2,113 | 3,126 | 8,450 | 12,510 | ||||||||||||
Transaction expenses (c) | — | — | — | 2,725 | ||||||||||||
Adjusted Operating Income | $ | 91,350 | $ | 116,923 | $ | 470,155 | $ | 467,337 | ||||||||
EBITDA & Adjusted EBITDA | ||||||||||||||||
Net income | $ | 46,895 | $ | 54,813 | $ | 232,188 | $ | 219,058 | ||||||||
Income tax expense | 23,898 | 38,617 | 148,599 | 149,253 | ||||||||||||
Interest and other, net | 18,444 | 19,443 | 79,824 | 77,923 | ||||||||||||
Depreciation and amortization | 17,950 | 19,766 | 72,327 | 74,009 | ||||||||||||
EBITDA | 107,187 | 132,639 | 532,938 | 520,243 | ||||||||||||
Certain stock-based compensation expense (a) | — | 924 | 1,094 | 5,868 | ||||||||||||
Transaction expenses (c) | — | $ | — | — | 2,725 | |||||||||||
Adjusted EBITDA | $ | 107,187 | $ | 133,563 | $ | 534,032 | $ | 528,836 | ||||||||
Adjusted Net Income | ||||||||||||||||
Net income | $ | 46,895 | $ | 54,813 | $ | 232,188 | $ | 219,058 | ||||||||
Certain stock-based compensation expense (a) | — | 924 | 1,094 | 5,868 | ||||||||||||
Transaction expenses (c) | — | — | — | 2,725 | ||||||||||||
Amortization of intangible assets (b) | 2,113 | 3,126 | 8,450 | 12,510 | ||||||||||||
Amortization or write-off of debt issuance costs and write-off of original issue discount | 1,659 | 1,525 | 6,719 | 13,018 | ||||||||||||
Adjustments for tax effect (d) | (1,508 | ) | (2,230 | ) | (6,505 | ) | (13,649 | ) | ||||||||
Adjusted Net Income | $ | 49,159 | $ | 58,158 | $ | 241,946 | $ | 239,530 | ||||||||
Adjusted Diluted Earnings Per Share | ||||||||||||||||
Weighted-average number of diluted shares outstanding | 149,145,614 | 146,144,633 | 148,681,074 | 144,854,724 | ||||||||||||
Adjusted Net Income Per Diluted Share (e) | $ | 0.33 | $ | 0.40 | $ | 1.63 | $ | 1.65 | ||||||||
Free Cash Flow | ||||||||||||||||
Net cash provided by operating activities | $ | 40,384 | $ | 65,720 | $ | 332,718 | $ | 464,654 | ||||||||
Less: Purchases of property and equipment | (8,561 | ) | (12,456 | ) | (20,905 | ) | (33,113 | ) | ||||||||
Free Cash Flow | $ | 31,823 | $ | 53,264 | $ | 311,813 | $ | 431,541 | ||||||||
(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 of our Company by The Carlyle Group (the Acquisition) under the Officers' Rollover Stock Plan. 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. |
(b) | Reflects amortization of intangible assets resulting from the Acquisition. |
(c) | Reflects debt refinancing costs incurred in connection with the recapitalization transaction consummated on July 31, 2012. |
(d) | Reflects tax effect of adjustments at an assumed marginal tax rate of 40%. |
(e) | Excludes an adjustment of approximately $1.4 million and $3.1 million of net earnings for the three and twelve months ended March 31, 2014, respectively, and excludes an adjustment of approximately $457,000 and $9.1 million of net earnings for the three and twelve months ended March 31, 2013, respectively, associated with the application of the two-class method for computing diluted earnings per share. |
Exhibit 5
Booz Allen Hamilton Holding Corporation
Operating Data
As of March 31, | ||||||||
(Amounts in millions) | 2014 | 2013 | ||||||
Backlog | ||||||||
Funded | $ | 2,290 | $ | 2,509 | ||||
Unfunded (1) | 2,343 | 2,799 | ||||||
Priced Options (2) | 5,205 | 6,227 | ||||||
Total Backlog | $ | 9,838 | $ | 11,535 | ||||
(1) | Reflects a reduction by management to the revenue value of orders for services under two existing single award ID/IQ contracts the Company has had for several years, 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. |
Three Months Ended March 31, | ||||
2014 | 2013 | |||
Book-to-Bill * | 0.62 | 0.26 | ||
* | Book-to-bill is calculated as the change in total backlog during the relevant fiscal quarter plus the relevant fiscal quarter revenue, all divided by the relevant fiscal quarter revenue. |
As of March 31, | ||||
2014 | 2013 | |||
Headcount | ||||
Total Headcount | 22,664 | 24,455 | ||
Consulting Staff Headcount | 20,572 | 21,996 | ||
Three Months Ended March 31, | Fiscal Year Ended March 31, | |||||||
2014 | 2013 | 2014 | 2013 | |||||
Percentage of Total Revenue by Contract Type | ||||||||
Cost-Reimbursable (3) | 56% | 59% | 55% | 57% | ||||
Time-and-Materials | 25% | 27% | 28% | 28% | ||||
Fixed-Price (4) | 19% | 14% | 17% | 15% | ||||
(3) | Includes both cost-plus-fixed-fee and cost-plus-award fee contracts. |
(4) | Includes fixed-price level of effort contracts. |
Three Months Ended March 31, | ||||
2014 | 2013 | |||
Days Sales Outstanding * | 60 | 61 | ||
* | Calculated as total accounts receivable divided by revenue per day during the relevant fiscal quarter. |
Booz Allen Hamilton Full Year and Fourth Quarter Fiscal 2014
Curt Riggle Director Investor Relations Introduction Today’s Agenda 1 Ralph Shrader Chairman and Chief Executive Officer Management Overview Sam Strickland Executive Vice President and Chief Financial Officer Financial Overview Questions and Answers
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 and efficiency initiatives, budget reductions, Congressionally mandated automatic spending cuts, and other efforts to reduce U.S. government spending, including automatic sequestration required by the Budget Control Act of 2011 (as amended by the American Taxpayer Relief Act of 2012 and the Consolidated Appropriations Act, 2014), which have reduced and delayed contract awards and funding for orders for services especially in the current political environment or otherwise negatively affect our ability to generate revenue under contract awards, including as a result of reduced staffing and hours of operation at U.S. government clients; delayed funding of our contracts due to uncertainty relating to and a possible failure of Congressional efforts to craft a long-term agreement on the U.S. government’s ability to incur indebtedness in excess of its current limits, or changes in the pattern or timing of government funding and spending (including those resulting from or related to cuts associated with sequestration or other budgetary cuts made in lieu of sequestration); current and continued uncertainty around the timing, extent, nature, and effect of Congressional and other U.S. government action to address budgetary constraints, including, but not limited to, uncertainty around the outcome of Congressional efforts to craft a long-term agreement on the U.S. government’s ability to incur indebtedness in excess of its current limits, and the U.S. deficit; any issue that compromises our relationships with the U.S. government or damages our professional reputation, including negative publicity concerning government contractors in general or us in particular; changes in U.S. government spending, including a continuation of efforts by the U.S. government to decrease spending for management support service contracts, 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 or losses of contract awards caused by competitors' protests of major contract awards received by us; the loss of General Services Administration Multiple Award schedule contracts, or GSA schedules, or our position as prime contractor on government-wide acquisition contract vehicles; 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 and replenish our backlog and the timing of our receipt of revenue under contracts included in backlog; changes in estimates used in recognizing revenue; an 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 timely and effectively utilize our employees; 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, including the improper use or release of our clients' sensitive or classified information; increased insourcing by various U.S. government agencies due to changes in the definition of “inherently governmental” work, including proposals to limit contractor access to sensitive or classified information and work assignments; increased competition from other companies in our industry; failure to maintain strong relationships with other contractors; inherent uncertainties and potential adverse developments in legal or regulatory proceedings, including litigation, audits, reviews, and investigations, which may result in materially adverse judgments, settlements, withheld payments, penalties, or other unfavorable outcomes including debarment, as well as disputes over the availability of insurance or indemnification; continued efforts to change how the U.S. government reimburses compensation related and other expenses or otherwise limit such reimbursements, including recent rules that expand the scope of existing reimbursement limitations, such as a reduction in allowable annual employee compensation to certain contractors as a result of the Bipartisan Budget Act of 2013, and an increased risk of compensation being deemed unallowable or payments being withheld as a result of U.S. government audit, review or investigation; internal system or service failures and security breaches, including, but not limited to, those resulting from external cyber attacks on our network and internal systems; risks related to changes to our operating structure, capabilities, or strategy intended to address client needs, grow our business or respond to market developments; risks associated with new relationships, clients, capabilities, and service offerings in our U.S. and international businesses; failure to comply with special U.S. government laws and regulations relating to our international operations; 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 or limits; risks related to completed and future acquisitions, including our ability to realize the expected benefits from such acquisitions; an inability to utilize existing or future tax benefits, including those related to our stock-based compensation expense, for any reason, including a change in law; variable purchasing patterns under U.S. government GSA schedules, blanket purchase agreements and indefinite delivery, indefinite quantity contracts. Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission (SEC), including our Annual Report on Form 10-K, filed with the SEC on May 23, 2013. All forward-looking statements attributable to Booz Allen or persons acting on Booz Allen’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, Booz Allen undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Note Regarding 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 cash flow to free cash flow, and the explanatory footnotes regarding those adjustments, and (ii) use Adjusted EBITDA, Adjusted Net Income, Adjusted Operating Income, and Adjusted Diluted EPS in addition to, and not as an alternative to operating income, net income or Diluted EPS as a measure of operating results with cash flow in addition to and not as an alternative to net cash generated from 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, or liquidity, as applicable 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. 2
Fiscal 2014 Business Highlights ► Delivered on Adjusted Diluted EPS guidance ► Exceeded annual margin expansion goal ► Distributed $2.40/share in dividends and realized over 86% in TSR* ► Celebrating our 100th anniversary ► Increasing regular quarterly dividend by 10% to $0.11/share per quarter ► Confident in the future and preparing for Booz Allen Hamilton’s second century 3 * TSR (Total Shareholder Return) price change adjusts for any dividends and splits
Key Financial Highlights 4 Preliminary Full Year and Fourth Quarter Fiscal 2014 Results Comparisons are to prior fiscal year period Full Year Fourth Quarter Revenue $5.48 billion 4.9% Decline $1.40 billion 9.4% Decline Adjusted EBITDA $534.0 million 1.0% Increase $107.2 million 19.8% Decline Adjusted Net Income $241.9 million 1.0% Increase $49.2 million 15.5% Decline Adjusted Diluted EPS $1.63/share $0.02 Decline $0.33/share $0.07 Decline Total Backlog $9.84 billion 14.7% Decline
Growth Platforms ► Investing in markets and capabilities – Commercial and International – Engineering – Advanced Analytics and Predictive Intelligence – Cyber – Enterprise Integration – Software Development ► Examples of successful results in the past year… – Strategic Innovation Group is fostering a culture of innovation – Commercial and International growth is accelerating – Published the “Field Guide to Data Science” – Established multiple product lines related to predictive intelligence – Successfully integrated Defense Systems Engineering & Support division of ARINC 5
Financial Outlook Revenue growth forecast: Mid Single Digit Percentage Decline for the Full Fiscal 2015 Diluted EPS forecast (1): $1.44 - $1.54 Adjusted Diluted EPS forecast (1): $1.50 - $1.60 6 (1) Full Fiscal Year 2015 Estimated Weighted Average Diluted Share Count: 151.3 million Assumes an effective tax rate of 40.5% Fiscal 2015 Full Year Outlook
Financial Appendix 7
Booz Allen Hamilton Holding Corporation Non-GAAP Financial Information ► “Adjusted Operating Income” represents Operating Income before (i) certain stock option-based and other equity-based compensation expenses, (ii) adjustments related to the amortization of intangible assets, and (iii) 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, including fees associated with debt prepayments, and (iii) 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) adjustments related to the amortization of intangible assets, (iv) amortization or write-off of debt issuance costs and write-off of original issue discount and (v) 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 taxes, 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. Additionally, Adjusted Diluted EPS does not contemplate any adjustments to Net Income as required under the two- class method of calculating EPS as required in accordance with GAAP. ► “Free Cash Flow” represents the net cash generated from operating activities less the impact of purchases of property and equipment. 8
Booz Allen Hamilton Holding Corporation Non-GAAP Financial Information 9 (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 of our Company by The Carlyle Group (the Acquisition) under the Officers' Rollover Stock Plan. 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. (b) Reflects amortization of intangible assets resulting from the Acquisition. (c) Reflects debt refinancing costs incurred in connection with the recapitalization transaction consummated on July 31, 2012. (d) Reflects tax effect of adjustments at an assumed marginal tax rate of 40%. (e) Excludes an adjustment of approximately $1.4 million and $3.1 million of net earnings for the three and twelve months ended March 31, 2014, respectively, and excludes an adjustment of approximately $457,000 and $9.1 million of net earnings for the three and twelve months ended March 31, 2013, respectively, associated with the application of the two-class method for computing diluted earnings per share. 2014 2013 2014 2013 89,237$ 112,873$ 460,611$ 446,234$ - 924 1,094 5,868 2,113 3,126 8,450 12,510 - - - 2,725 91,350$ 116,923$ 470,155$ 467,337$ 46,895$ 54,813$ 232,188$ 219,058$ 23,898 38,617 148,599 149,253 18,444 19,443 79,824 77,923 17,950 19,766 72,327 74,009 107,187 132,639 532,938 520,243 - 924 1,094 5,868 - - - 2,725 107,187$ 133,563$ 534,032$ 528,836$ 46,895$ 54,813$ 232,188$ 219,058$ - 924 1,094 5,868 - - - 2,725 2,113 3,126 8,450 12,510 1,659 1,525 6,719 13,018 (1,508) (2,230) (6,505) (13,649) 49,159$ 58,158$ 241,946$ 239,530$ 149,145,614 146,144,633 148,681,074 144,854,724 0.33$ 0.40$ 1.63$ 1.65$ 40,384$ 65,720$ 332,718$ 464,654$ (8,561) (12,456) (20,905) (33,113) 31,823$ 53,264$ 311,813$ 431,541$ Adjustments for tax effect (d) Adjusted Net Income EBITDA & Adjusted EBITDA Net income Certain stock-based compensation expense (a) Adjusted Net Income Net income Adjusted EBITDA Transaction expenses (c) Income tax expense Interest and other, net Depreciation and amortization EBITDA Certain stock-based compensation expense (a) Transaction expenses (c) Amortization of intangible assets (b) Amortization or write-off of debt issuance costs and write-off of original issue discount Free Cash Flow Adjusted Diluted Earnings Per Share Weighted-average number of diluted shares outstanding Free Cash Flow Net cash provided by operating activities Less: Purchases of property and equipment Adjusted Net Income Per Diluted Share (e) Fiscal Year Ended March 31, Certain stock-based compensation expense (a) (Unaudited) Adjusted Operating Income Operating Income (Unaudited) Amortization of intangible assets (b) Transaction expenses (c) Adjusted Operating Income (Amounts in thousands, except share and per share data) Three Months Ended March 31,