Booz Allen Hamilton Announces Fourth Quarter and Full-Year Fiscal 2014 Results
Annual results consistent with or exceeding guidance
Full-year revenue of
Full-year Adjusted EBITDA of
Full-year Adjusted Diluted Earnings per Share of
Quarterly dividend increased to
Revenue for fiscal year 2014 was
The Company authorized and declared a 10 percent increase in its regular
quarterly cash dividend, which is now
"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 theOctober 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
Funded backlog as of
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
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
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
About
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
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
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 | |||||||||||||||||||
|
|||||||||||||||||||
Consolidated Statements of Operations | |||||||||||||||||||
Three Months Ended | Fiscal Year Ended | ||||||||||||||||||
|
|
||||||||||||||||||
(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 | ||||||||||||
|
||||||||||||
Consolidated Balance Sheets | ||||||||||||
2014 |
2013 |
|||||||||||
(Amounts in thousands, except share and per share data) | ||||||||||||
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 — |
||||||||||||
issued, 143,962,073 shares at
31, 2013; outstanding, 143,352,448 shares at
shares at |
1,440 | 1,364 | ||||||||||
Non-voting common stock, Class B — |
||||||||||||
16,000,000 shares; issued and outstanding, 582,080 shares at
and 1,451,600 shares at |
6 | 15 | ||||||||||
Restricted common stock, Class C — |
||||||||||||
5,000,000 shares; issued and outstanding, 935,871 shares at
and 1,224,319 shares at |
9 | 12 | ||||||||||
Special voting common stock, Class E — |
||||||||||||
25,000,000 shares; issued and outstanding, 4,424,814 shares at
and 7,478,522 shares at |
13 | 22 | ||||||||||
Treasury stock, at cost — 609,625 shares at |
||||||||||||
shares at |
(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 | ||||||||||||
|
||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||
Fiscal Year Ended | ||||||||||||
|
||||||||||||
(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 | ||||||||||
Losses on dispositions and impairments | 1,024 | 1,106 | ||||||||||
Gain on sales of businesses | - | (254 | ) | |||||||||
Change 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 | ||||||||||||||||||||
|
||||||||||||||||||||
Non-GAAP Financial Information | ||||||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||||||
|
|
|||||||||||||||||||
(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 |
||||||||||||||||||||
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 |
$ | 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 |
||
(d) | Reflects tax effect of adjustments at an assumed marginal tax rate of 40%. | ||
(e) |
Excludes an adjustment of approximately |
||
Exhibit 5 | ||||||||||||||||
|
||||||||||||||||
Operating Data | ||||||||||||||||
As of | ||||||||||||||||
|
||||||||||||||||
(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 | ||||||||||||||||
|
||||||||||||||||
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 | ||||||||||||||||
|
||||||||||||||||
2014 | 2013 | |||||||||||||||
Headcount | ||||||||||||||||
Total Headcount | 22,664 | 24,455 | ||||||||||||||
Consulting Staff Headcount | 20,572 | 21,996 | ||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||
|
|
|||||||||||||||
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 | ||||||||||||||||
|
||||||||||||||||
2014 | 2013 | |||||||||||||||
Days Sales Outstanding ** | 60 | 61 | ||||||||||||||
* * Calculated as total accounts receivable divided by revenue per day during the relevant fiscal quarter. |
Media Relations:
or
Marie Lerch, 703-902-5559
or
Investor
Relations:
Source:
News Provided by Acquire Media