ACI
Worldwide, Inc. (NASDAQ:ACIW), a leading international provider of electronic
payment and banking systems, today announced financial results for
the period ended December 31, 2013. Management will host a conference
call at 8:30 am EST to discuss these results as well as 2014 guidance.
Interested persons may access a real-time audio broadcast of the
teleconference at www.aciworldwide.com/investors
or use the following numbers for dial-in participation: US/Canada: (866)
914-7436, International/Local: +1 (817) 385-9117. Please provide your
name, the conference name ACI Worldwide, Inc. and conference code
76644361. There will be a replay available for two weeks on (855)
859-2056 for US/Canada dial-in and +1 (404) 537- 3406 for
International/Local dial-in participants.
“ACI has finished an important transitional year,” commented Phil
Heasley, ACI President and CEO. “The integration of Online Resources is
substantially complete, Official Payments is on schedule and our EBPP
business is performing better than expected. Our Universal Payments
strategy came to fruition in 2013 and we have seen encouraging interest
in the marketplace. Our overall pipeline is at record levels and we have
enhanced our financial guidance. We are very confident our efforts have
positioned us to successfully take advantage of significant opportunity
in 2014 and beyond.”
Q4 FINANCIAL SUMMARY
Revenue in Q4 was $283 million, an increase of $59 million, or 26%,
above the prior-year quarter.
New sales bookings, net of term extensions (SNET), increased 25%
compared to the prior-year quarter. Excluding the contribution from
Online Resources and Official Payments, SNET increased 13% in Q4,
compared to last year’s quarter.
Operating income was $86 million for the quarter, an increase of $10
million, or 14%, above the prior-year quarter. Q4 adjusted EBITDA of
$117 million was 15% above the prior year’s $101 million.
Net income for the quarter was $50 million, or $1.28 per diluted share,
compared to net income of $50 million, or $1.24 per diluted share,
during the same period the prior year. Operating free cash flow in Q4
was $62 million, up from $24 million in the prior-year quarter.
FULL YEAR 2013 FINANCIAL SUMMARY
Revenue for the full year 2013 was $865 million, an increase of $198
million, or 30%. The acquisitions of Online Resources and Official
Payments contributed $144 million of GAAP revenue to the full year.
Non-GAAP revenue for the full year 2013 was $871 million, up 26% from
the prior year’s $689 million. These figures include $6 million and $22
million, respectively, in deferred revenue not reportable under GAAP
purchase accounting requirements.
New sales bookings, net of term extensions (SNET) for the year was $600
million, up 20% from $501 million in 2012. Excluding the contribution
from Online Resources and Official Payments, SNET grew 7% compared to
the prior year.
Operating income for the full year 2013 was $123 million, versus $74
million for the full year 2012. Non-GAAP operating income for the year
was $155 million, up 21% from the prior year’s $128 million. Adjusted
EBITDA of $239 million for the year grew 25% from the prior year’s $191
million. Non-GAAP figures include $6 million and $22 million of deferred
revenue adjustments due to purchase accounting and exclude one-time
acquisition-related expenses of $26 million and $31 million in 2013 and
2012, respectively. Excluding pass through interchange revenues of $38
million in 2013, net adjusted EBITDA margin represented 29% of revenue
in the 2013, versus 28% in 2012.
Net income for the year ended December 31, 2013 was $64 million, or
$1.60 per diluted share, compared to net income of $49 million, or $1.22
per diluted share, in the prior year. Non-GAAP net income for the year
was $85 million, or $2.11 per diluted share, versus $84 million, or
$2.10 per diluted share for 2012. Operating free cash flow for the year
was $151 million, up from $24 million the prior year.
We ended the year with a 60-month backlog of $3.9 billion, adjusted for
foreign currency fluctuations, up 24% from last quarter. Similarly, our
12-month backlog increased to $870 million. Official Payments
contributed $696 million and $142 million to 60- and 12-month backlog,
respectively.
As of December 31, 2013, we had $95 million in cash on hand, a debt
balance of $755 million, down slightly from last quarter’s $764 million.
We repurchased $81 million of our stock during 2013.
INCREASING SHARE REPURCHASE AUTHORIZATION
Year to date in 2014, we have repurchased 930,000 shares for $54
million. In addition, ACI’s Board of Directors has authorized an
increase to its Share Repurchase Program of $100 million. Including this
increase, we now have $156 million remaining on our share buyback
authorization.
2014 GUIDANCE
We expect to generate non-GAAP revenue in a range of $1.06 to $1.08
billion for the full year and $220 to $230 million in the first quarter.
Adjusted EBITDA is expected to be in a range of $290 to $300 million.
This guidance excludes $13 to $15 million of one-time
integration-related expenses and $2 million of deferred revenue haircut.
Lastly, we expect full year 2014 net new sales bookings to increase in
the upper single digit range.
About ACI Worldwide
ACI Worldwide, the Universal Payments company, powers electronic
payments and banking for more than 5,000 financial institutions,
retailers, billers and processors around the world. ACI software
processes $13 trillion in payments and securities transactions for more
than 250 of the leading global retailers, and 21 of the world’s 25
largest banks. Through our comprehensive suite of software products and
hosted services, we deliver a broad range of solutions for payments
processing; card and merchant management; online
banking; mobile, branch and voice banking; fraud
detection; trade finance; and electronic
bill presentment and payment. To learn more about ACI, please visit www.aciworldwide.com.
You can also find us on Twitter @ACI_Worldwide.
To supplement our financial results presented on a GAAP basis, we use
the non-GAAP measures indicated in the tables, which exclude certain
business combination accounting entries related to the acquisitions of
S1, Online Resources and Official Payments and significant transaction
related expenses, as well as other significant non-cash expenses such as
depreciation, amortization and share-based compensation, that we believe
are helpful in understanding our past financial performance and our
future results. The presentation of these non-GAAP financial measures
should be considered in addition to our GAAP results and are not
intended to be considered in isolation or as a substitute for the
financial information prepared and presented in accordance with GAAP.
Management generally compensates for limitations in the use of non-GAAP
financial measures by relying on comparable GAAP financial measures and
providing investors with a reconciliation of non-GAAP financial measures
only in addition to and in conjunction with results presented in
accordance with GAAP. We believe that these non-GAAP financial measures
reflect an additional way of viewing aspects of our operations that,
when viewed with our GAAP results, provide a more complete understanding
of factors and trends affecting our business. Certain non-GAAP measures
include:
-
Non-GAAP revenue: revenue plus deferred revenue that would have been
recognized in the normal course of business by S1 and Online Resources
if not for GAAP purchase accounting requirements. Non-GAAP revenue
should be considered in addition to, rather than as a substitute for,
revenue.
-
Non-GAAP operating income: operating income (loss) plus deferred
revenue that would have been recognized in the normal course of
business by S1 and Online Resources, if not for GAAP purchase
accounting requirements and significant transaction related expenses.
Non-GAAP operating income should be considered in addition to, rather
than as a substitute for, operating income.
-
Adjusted EBITDA: net income (loss) plus income tax expense, net
interest income (expense), net other income (expense), depreciation,
amortization and non-cash compensation, as well as deferred revenue
that would have been recognized in the normal course of business by S1
and Online Resources if not for GAAP purchase accounting requirements
and significant transaction related expenses. Adjusted EBITDA should
be considered in addition to, rather than as a substitute for,
operating income.
ACI is also presenting operating free cash flow, which is defined as net
cash provided by operating activities, plus payments associated with the
cash settlement of acquisition related options and significant acquired
opening balance sheet liabilities, plus net after-tax payments
associated with employee-related actions and facility closures, net
after-tax payments associated with significant transaction related
expenses, net after-tax payments associated with IBM IT outsourcing
transition and termination, and less capital expenditures. Operating
free cash flow is considered a non-GAAP financial measure as defined by
SEC Regulation G. We utilize this non-GAAP financial measure, and
believe it is useful to investors, as an indicator of cash flow
available for debt repayment and other investing activities, such as
capital investments and acquisitions. We utilize operating free cash
flow as a further indicator of operating performance and for planning
investing activities. Operating free cash flow should be considered in
addition to, rather than as a substitute for, net cash provided by
operating activities. A limitation of operating free cash flow is that
it does not represent the total increase or decrease in the cash balance
for the period. This measure also does not exclude mandatory debt
service obligations and, therefore, does not represent the residual cash
flow available for discretionary expenditures. We believe that operating
free cash flow is useful to investors to provide disclosures of our
operating results on the same basis as that used by our management.
ACI also includes backlog estimates, which include all software license
fees, maintenance fees and services specified in executed contracts, as
well as revenues from assumed contract renewals to the extent that we
believe recognition of the related revenue will occur within the
corresponding backlog period. We have historically included assumed
renewals in backlog estimates based upon automatic renewal provisions in
the executed contract and our historic experience with customer renewal
rates.
Backlog is considered a non-GAAP financial measure as defined by SEC
Regulation G. Our 60-month backlog estimate represents expected revenues
from existing customers using the following key assumptions:
-
Maintenance fees are assumed to exist for the duration of the license
term for those contracts in which the committed maintenance term is
less than the committed license term.
-
License, facilities management, and software hosting arrangements are
assumed to renew at the end of their committed term at a rate
consistent with our historical experiences.
-
Non-recurring license arrangements are assumed to renew as recurring
revenue streams.
-
Foreign currency exchange rates are assumed to remain constant over
the 60-month backlog period for those contracts stated in currencies
other than the U.S. dollar.
-
Our pricing policies and practices are assumed to remain constant over
the 60-month backlog period.
Estimates of future financial results are inherently unreliable. Our
backlog estimates require substantial judgment and are based on a number
of assumptions as described above. These assumptions may turn out to be
inaccurate or wrong, including for reasons outside of management’s
control. For example, our customers may attempt to renegotiate or
terminate their contracts for a number of reasons, including mergers,
changes in their financial condition, or general changes in economic
conditions in the customer’s industry or geographic location, or we may
experience delays in the development or delivery of products or services
specified in customer contracts which may cause the actual renewal rates
and amounts to differ from historical experiences. Changes in foreign
currency exchange rates may also impact the amount of revenue actually
recognized in future periods. Accordingly, there can be no assurance
that contracts included in backlog estimates will actually generate the
specified revenues or that the actual revenues will be generated within
the corresponding 60-month period.
Backlog should be considered in addition to, rather than as a substitute
for, reported revenue and deferred revenue.
Forward-Looking Statements
This press release contains forward-looking statements based on current
expectations that involve a number of risks and uncertainties.
Generally, forward-looking statements do not relate strictly to
historical or current facts and may include words or phrases such as
“believes,” “will,” “expects,” “anticipates,” “intends,” and words and
phrases of similar impact. The forward-looking statements are made
pursuant to safe harbor provisions of the Private Securities Litigation
Reform Act of 1995.
Forward-looking statements in this press release include, but are not
limited to, statements regarding: (i) marketplace interest in our
Universal Payments strategy; (ii) our overall pipeline; (iii) our
ability to successfully take advantage of significant opportunities in
2014 and beyond; (iv) expectations regarding 2014 financial guidance,
including non-GAAP revenue, adjusted EBITDA, and net new sales bookings;
and (v) expectations regarding non-GAAP revenue in the first quarter.
All of the foregoing forward-looking statements are expressly qualified
by the risk factors discussed in our filings with the Securities and
Exchange Commission. Such factors include but are not limited to,
increased competition, the performance of our strategic product,
BASE24-eps, demand for our products, restrictions and other financial
covenants in our credit facility, consolidations and failures in the
financial services industry, customer reluctance to switch to a new
vendor, the accuracy of management’s backlog estimates, the maturity of
certain products, our strategy to migrate customers to our next
generation products, ratable or deferred recognition of certain revenue
associated with customer migrations and the maturity of certain of our
products, failure to obtain renewals of customer contracts or to obtain
such renewals on favorable terms, delay or cancellation of customer
projects or inaccurate project completion estimates, volatility and
disruption of the capital and credit markets and adverse changes in the
global economy, our existing levels of debt, impairment of our goodwill
or intangible assets, litigation, future acquisitions, strategic
partnerships and investments, risks related to the expected benefits to
be achieved in the transactions with Online Resources and Official
Payments, the complexity of our products and services and the risk that
they may contain hidden defects or be subjected to security breaches or
viruses, compliance of our products with applicable legislation,
governmental regulations and industry standards, our compliance with
privacy regulations, the protection of our intellectual property in
intellectual property litigation, the cyclical nature of our revenue and
earnings and the accuracy of forecasts due to the concentration of
revenue generating activity during the final weeks of each quarter,
business interruptions or failure of our information technology and
communication systems, our offshore software development activities,
risks from operating internationally, including fluctuations in currency
exchange rates, exposure to unknown tax liabilities, and volatility in
our stock price. For a detailed discussion of these risk factors,
parties that are relying on the forward-looking statements should review
our filings with the Securities and Exchange Commission, including our
most recently filed Annual Report on Form 10-K, Registration Statement
on Form S-4, and subsequent reports on Forms 10-Q and 8-K.
|
ACI WORLDWIDE, INC. AND SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(unaudited and in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2013
|
|
|
2012
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
95,059
|
|
|
|
$
|
76,329
|
|
Receivables, net of allowances of $4,459 and $8,117, respectively
|
|
|
|
|
203,575
|
|
|
|
|
217,321
|
|
Deferred income taxes, net
|
|
|
|
|
47,593
|
|
|
|
|
34,342
|
|
Recoverable income taxes
|
|
|
|
|
2,258
|
|
|
|
|
5,572
|
|
Prepaid expenses
|
|
|
|
|
22,549
|
|
|
|
|
16,746
|
|
Other current assets
|
|
|
|
|
65,328
|
|
|
|
|
5,816
|
|
Total current assets
|
|
|
|
|
436,362
|
|
|
|
|
356,126
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
57,347
|
|
|
|
|
41,286
|
|
Software, net
|
|
|
|
|
191,468
|
|
|
|
|
129,314
|
|
Goodwill
|
|
|
|
|
669,217
|
|
|
|
|
501,141
|
|
Intangible assets, net
|
|
|
|
|
237,693
|
|
|
|
|
127,900
|
|
Deferred income taxes, net
|
|
|
|
|
48,852
|
|
|
|
|
63,370
|
|
Other noncurrent assets
|
|
|
|
|
40,912
|
|
|
|
|
31,749
|
|
TOTAL ASSETS
|
|
|
|
$
|
1,681,851
|
|
|
|
$
|
1,250,886
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
43,658
|
|
|
|
$
|
33,926
|
|
Employee compensation
|
|
|
|
|
35,623
|
|
|
|
|
35,194
|
|
Current portion of long-term debt
|
|
|
|
|
47,313
|
|
|
|
|
17,500
|
|
Deferred revenue
|
|
|
|
|
122,045
|
|
|
|
|
139,863
|
|
Income taxes payable
|
|
|
|
|
1,192
|
|
|
|
|
3,542
|
|
Deferred income taxes, net
|
|
|
|
|
753
|
|
|
|
|
174
|
|
Other current liabilities
|
|
|
|
|
95,016
|
|
|
|
|
36,400
|
|
Total current liabilities
|
|
|
|
|
345,600
|
|
|
|
|
266,599
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities
|
|
|
|
|
|
|
|
Deferred revenue
|
|
|
|
|
45,656
|
|
|
|
|
51,519
|
|
Long-term debt
|
|
|
|
|
708,070
|
|
|
|
|
356,750
|
|
Deferred income taxes, net
|
|
|
|
|
11,000
|
|
|
|
|
14,940
|
|
Other noncurrent liabilities
|
|
|
|
|
27,831
|
|
|
|
|
26,721
|
|
Total liabilities
|
|
|
|
|
1,138,157
|
|
|
|
|
716,529
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
Preferred stock; $0.01 par value; 5,000,000 shares authorized; no
shares issued and outstanding at December 31, 2013 and 2012
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Common stock; $0.005 par value; 70,000,000 shares authorized;
46,606,796 shares issued at December 31, 2013 and 2012
|
|
|
|
|
232
|
|
|
|
|
232
|
|
Additional paid-in capital
|
|
|
|
|
543,163
|
|
|
|
|
534,953
|
|
Retained earnings
|
|
|
|
|
263,855
|
|
|
|
|
199,987
|
|
Treasury stock, at cost, 7,751,807 and 7,159,023 shares at December
31, 2013 and 2012, respectively
|
|
|
|
|
(240,241
|
)
|
|
|
|
(186,784
|
)
|
Accumulated other comprehensive loss
|
|
|
|
|
(23,315
|
)
|
|
|
|
(14,031
|
)
|
Total stockholders' equity
|
|
|
|
|
543,694
|
|
|
|
|
534,357
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
$
|
1,681,851
|
|
|
|
$
|
1,250,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACI WORLDWIDE, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited and in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
License
|
|
|
|
$
|
82,625
|
|
|
|
$
|
94,731
|
|
Maintenance
|
|
|
|
|
69,033
|
|
|
|
|
58,862
|
|
Services
|
|
|
|
|
40,952
|
|
|
|
|
38,985
|
|
Hosting
|
|
|
|
|
90,552
|
|
|
|
|
31,517
|
|
Total revenues
|
|
|
|
|
283,162
|
|
|
|
|
224,095
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Cost of license (1)
|
|
|
|
|
7,349
|
|
|
|
|
6,968
|
|
Cost of maintenance, services and hosting (1)
|
|
|
|
|
93,123
|
|
|
|
|
53,502
|
|
Research and development
|
|
|
|
|
33,375
|
|
|
|
|
33,586
|
|
Selling and marketing
|
|
|
|
|
23,118
|
|
|
|
|
22,730
|
|
General and administrative
|
|
|
|
|
23,557
|
|
|
|
|
21,616
|
|
Depreciation and amortization
|
|
|
|
|
16,660
|
|
|
|
|
10,158
|
|
Total operating expenses
|
|
|
|
|
197,182
|
|
|
|
|
148,560
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
85,980
|
|
|
|
|
75,535
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
(9,818
|
)
|
|
|
|
(3,031
|
)
|
Interest income
|
|
|
|
|
158
|
|
|
|
|
209
|
|
Other, net
|
|
|
|
|
(1,821
|
)
|
|
|
|
1,298
|
|
Total other income (expense)
|
|
|
|
|
(11,481
|
)
|
|
|
|
(1,524
|
)
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
74,499
|
|
|
|
|
74,011
|
|
Income tax expense
|
|
|
|
|
24,108
|
|
|
|
|
24,347
|
|
Net income
|
|
|
|
$
|
50,391
|
|
|
|
$
|
49,664
|
|
|
|
|
|
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.30
|
|
|
|
$
|
1.26
|
|
Diluted
|
|
|
|
$
|
1.28
|
|
|
|
$
|
1.24
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
38,650
|
|
|
|
|
39,393
|
|
Diluted
|
|
|
|
|
39,479
|
|
|
|
|
40,055
|
|
|
|
|
|
|
|
|
|
(1) The cost of software license fees excludes charges for depreciation
but includes amortization of purchased and developed software for
resale. The cost of maintenance, services and hosting fees excludes
charges for depreciation.
|
|
ACI WORLDWIDE, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited and in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
License
|
|
|
|
$
|
233,931
|
|
|
|
$
|
221,846
|
|
Maintenance
|
|
|
|
|
245,954
|
|
|
|
|
199,876
|
|
Services
|
|
|
|
|
122,085
|
|
|
|
|
131,536
|
|
Hosting
|
|
|
|
|
262,958
|
|
|
|
|
113,321
|
|
Total revenues
|
|
|
|
|
864,928
|
|
|
|
|
666,579
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Cost of license (1)
|
|
|
|
|
25,324
|
|
|
|
|
23,592
|
|
Cost of maintenance, services and hosting (1)
|
|
|
|
|
318,515
|
|
|
|
|
202,052
|
|
Research and development
|
|
|
|
|
142,557
|
|
|
|
|
133,759
|
|
Selling and marketing
|
|
|
|
|
99,828
|
|
|
|
|
87,054
|
|
General and administrative
|
|
|
|
|
99,300
|
|
|
|
|
108,747
|
|
Depreciation and amortization
|
|
|
|
|
56,356
|
|
|
|
|
37,003
|
|
Total operating expenses
|
|
|
|
|
741,880
|
|
|
|
|
592,207
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
123,048
|
|
|
|
|
74,372
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
(27,221
|
)
|
|
|
|
(10,417
|
)
|
Interest income
|
|
|
|
|
659
|
|
|
|
|
914
|
|
Other, net
|
|
|
|
|
(3,327
|
)
|
|
|
|
399
|
|
Total other income (expense)
|
|
|
|
|
(29,889
|
)
|
|
|
|
(9,104
|
)
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
93,159
|
|
|
|
|
65,268
|
|
Income tax expense
|
|
|
|
|
29,291
|
|
|
|
|
16,422
|
|
Net income
|
|
|
|
$
|
63,868
|
|
|
|
$
|
48,846
|
|
|
|
|
|
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.63
|
|
|
|
$
|
1.26
|
|
Diluted
|
|
|
|
$
|
1.60
|
|
|
|
$
|
1.22
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
39,295
|
|
|
|
|
38,696
|
|
Diluted
|
|
|
|
|
40,018
|
|
|
|
|
39,905
|
|
|
|
|
|
|
|
|
|
(1) The cost of software license fees excludes charges for depreciation
but includes amortization of purchased and developed software for
resale. The cost of maintenance, services and hosting fees excludes
charges for depreciation.
|
|
ACI WORLDWIDE, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited and in thousands)
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
50,391
|
|
|
|
$
|
49,664
|
|
Adjustments to reconcile net income to net cash flows from operating
activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
5,218
|
|
|
|
|
3,596
|
|
Amortization
|
|
|
|
|
14,966
|
|
|
|
|
10,352
|
|
Amortization of deferred debt issuance costs
|
|
|
|
|
1,367
|
|
|
|
|
762
|
|
Deferred income taxes
|
|
|
|
|
14,913
|
|
|
|
|
12,542
|
|
Stock-based compensation expense
|
|
|
|
|
2,462
|
|
|
|
|
3,525
|
|
Excess tax benefit of stock options exercised
|
|
|
|
|
(4,396
|
)
|
|
|
|
(165
|
)
|
Other
|
|
|
|
|
(1,246
|
)
|
|
|
|
852
|
|
Changes in operating assets and liabilities, net of impact of
acquisitions:
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
|
(3,286
|
)
|
|
|
|
(48,003
|
)
|
Accounts payable
|
|
|
|
|
1,481
|
|
|
|
|
5,965
|
|
Accrued employee compensation
|
|
|
|
|
(19,494
|
)
|
|
|
|
(2,737
|
)
|
Repayment of IBM Alliance agreement liability
|
|
|
|
|
-
|
|
|
|
|
(20,667
|
)
|
Current income taxes
|
|
|
|
|
3,165
|
|
|
|
|
5,886
|
|
Deferred revenue
|
|
|
|
|
(29,494
|
)
|
|
|
|
(21,470
|
)
|
Other current and noncurrent assets and liabilities
|
|
|
|
|
15,811
|
|
|
|
|
3,375
|
|
Net cash flows from operating activities
|
|
|
|
|
51,858
|
|
|
|
|
3,477
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(9,622
|
)
|
|
|
|
(3,018
|
)
|
Purchases of software and distribution rights
|
|
|
|
|
(4,619
|
)
|
|
|
|
(54
|
)
|
Acquisition of businesses, net of cash acquired
|
|
|
|
|
(113,911
|
)
|
|
|
|
-
|
|
Net cash flows from investing activities
|
|
|
|
|
(128,152
|
)
|
|
|
|
(3,072
|
)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
|
|
654
|
|
|
|
|
398
|
|
Proceeds from exercises of stock options
|
|
|
|
|
9,669
|
|
|
|
|
1,671
|
|
Excess tax benefit of stock options exercised
|
|
|
|
|
4,396
|
|
|
|
|
165
|
|
Repurchases of common stock
|
|
|
|
|
(264
|
)
|
|
|
|
-
|
|
Repurchase of restricted stock and performance shares for tax
withholdings
|
|
|
|
|
(328
|
)
|
|
|
|
(331
|
)
|
Repayments of revolving credit facility
|
|
|
|
|
(40,000
|
)
|
|
|
|
(6,000
|
)
|
Proceeds from revolving credit facility
|
|
|
|
|
40,000
|
|
|
|
|
-
|
|
Repayment of term portion of credit agreement
|
|
|
|
|
(8,871
|
)
|
|
|
|
(4,375
|
)
|
Payments on other debt and capital leases
|
|
|
|
|
(702
|
)
|
|
|
|
(1,332
|
)
|
Payment for debt issuance costs
|
|
|
|
|
(645
|
)
|
|
|
|
-
|
|
Net cash flows from financing activities
|
|
|
|
|
3,909
|
|
|
|
|
(9,804
|
)
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuations on cash
|
|
|
|
|
933
|
|
|
|
|
(1,954
|
)
|
Net decrease in cash and cash equivalents
|
|
|
|
|
(71,452
|
)
|
|
|
|
(11,353
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
166,511
|
|
|
|
|
87,682
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
95,059
|
|
|
|
$
|
76,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACI WORLDWIDE, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited and in thousands)
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
|
2013
|
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
63,868
|
|
|
|
$
|
48,846
|
|
Adjustments to reconcile net income to net cash flows from operating
activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
18,751
|
|
|
|
|
13,284
|
|
Amortization
|
|
|
|
|
51,216
|
|
|
|
|
37,497
|
|
Amortization of deferred debt issuance costs
|
|
|
|
|
5,388
|
|
|
|
|
2,450
|
|
Deferred income taxes
|
|
|
|
|
9,573
|
|
|
|
|
4,775
|
|
Stock-based compensation expense
|
|
|
|
|
13,572
|
|
|
|
|
15,186
|
|
Excess tax benefit of stock options exercised
|
|
|
|
|
(6,960
|
)
|
|
|
|
(3,543
|
)
|
Other
|
|
|
|
|
(593
|
)
|
|
|
|
150
|
|
Changes in operating assets and liabilities, net of impact of
acquisitions:
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
|
22,496
|
|
|
|
|
(61,965
|
)
|
Accounts payable
|
|
|
|
|
(13,548
|
)
|
|
|
|
5,981
|
|
Accrued employee compensation
|
|
|
|
|
(24,501
|
)
|
|
|
|
(29,026
|
)
|
Repayment of IBM Alliance agreement liability
|
|
|
|
|
-
|
|
|
|
|
(20,667
|
)
|
Current income taxes
|
|
|
|
|
9,360
|
|
|
|
|
(5,660
|
)
|
Deferred revenue
|
|
|
|
|
(23,613
|
)
|
|
|
|
(11,816
|
)
|
Other current and noncurrent assets and liabilities
|
|
|
|
|
13,409
|
|
|
|
|
(4,757
|
)
|
Net cash flows from operating activities
|
|
|
|
|
138,418
|
|
|
|
|
(9,265
|
)
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(21,104
|
)
|
|
|
|
(13,050
|
)
|
Purchases of software and distribution rights
|
|
|
|
|
(11,497
|
)
|
|
|
|
(3,612
|
)
|
Acquisition of businesses, net of cash acquired
|
|
|
|
|
(378,113
|
)
|
|
|
|
(325,232
|
)
|
Other
|
|
|
|
|
-
|
|
|
|
|
(1,046
|
)
|
Net cash flows from investing activities
|
|
|
|
|
(410,714
|
)
|
|
|
|
(342,940
|
)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
|
|
2,186
|
|
|
|
|
1,426
|
|
Proceeds from exercises of stock options
|
|
|
|
|
19,561
|
|
|
|
|
16,730
|
|
Excess tax benefit of stock options exercised
|
|
|
|
|
6,960
|
|
|
|
|
3,543
|
|
Repurchases of common stock
|
|
|
|
|
(80,912
|
)
|
|
|
|
(57,836
|
)
|
Repurchase of restricted stock and performance shares for tax
withholdings
|
|
|
|
|
(6,222
|
)
|
|
|
|
(3,273
|
)
|
Proceeds from exercises of common stock warrants
|
|
|
|
|
-
|
|
|
|
|
11,866
|
|
Cash settlement of common stock warrants
|
|
|
|
|
-
|
|
|
|
|
(29,596
|
)
|
Repayments of revolving credit facility
|
|
|
|
|
(228,000
|
)
|
|
|
|
(6,000
|
)
|
Proceeds from revolving credit facility
|
|
|
|
|
40,000
|
|
|
|
|
119,000
|
|
Proceeds from term portion of credit agreement
|
|
|
|
|
300,000
|
|
|
|
|
200,000
|
|
Proceeds from issuance of senior notes
|
|
|
|
|
300,000
|
|
|
|
|
-
|
|
Repayment of term portion of credit agreement
|
|
|
|
|
(30,867
|
)
|
|
|
|
(13,750
|
)
|
Payments on other debt and capital leases
|
|
|
|
|
(14,024
|
)
|
|
|
|
(7,115
|
)
|
Payment for debt issuance costs
|
|
|
|
|
(17,042
|
)
|
|
|
|
(1,094
|
)
|
Net cash flows from financing activities
|
|
|
|
|
291,640
|
|
|
|
|
233,901
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuations on cash
|
|
|
|
|
(614
|
)
|
|
|
|
(2,465
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
18,730
|
|
|
|
|
(120,769
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
76,329
|
|
|
|
|
197,098
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
95,059
|
|
|
|
$
|
76,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACI Worldwide, Inc.
|
Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)
|
(unaudited and in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS ENDED December 31,
|
|
|
|
|
2013
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
Selected Non-GAAP Financial Data
|
|
|
|
GAAP
|
|
|
Adj
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Adj
|
|
|
Non-GAAP
|
|
|
$ Diff
|
|
|
% Diff
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues (2)
|
|
|
|
$
|
283,162
|
|
|
$
|
940
|
|
|
|
$
|
284,102
|
|
|
$
|
224,095
|
|
|
$
|
3,635
|
|
|
|
$
|
227,730
|
|
|
$
|
56,372
|
|
|
|
25
|
%
|
Total expenses (3)
|
|
|
|
|
197,182
|
|
|
|
(6,975
|
)
|
|
|
|
190,207
|
|
|
|
148,560
|
|
|
|
(4,430
|
)
|
|
|
|
144,130
|
|
|
|
46,077
|
|
|
|
32
|
%
|
Operating income
|
|
|
|
|
85,980
|
|
|
|
7,915
|
|
|
|
|
93,895
|
|
|
|
75,535
|
|
|
|
8,065
|
|
|
|
|
83,600
|
|
|
|
10,295
|
|
|
|
12
|
%
|
Income before income taxes
|
|
|
|
|
74,499
|
|
|
|
7,915
|
|
|
|
|
82,414
|
|
|
|
74,011
|
|
|
|
8,065
|
|
|
|
|
82,076
|
|
|
|
338
|
|
|
|
0
|
%
|
Income tax expense (benefit) (4)
|
|
|
|
|
24,108
|
|
|
|
2,770
|
|
|
|
|
26,878
|
|
|
|
24,347
|
|
|
|
2,823
|
|
|
|
|
27,170
|
|
|
|
(292
|
)
|
|
|
-1
|
%
|
Net income
|
|
|
|
$
|
50,391
|
|
|
$
|
5,145
|
|
|
|
$
|
55,536
|
|
|
$
|
49,664
|
|
|
$
|
5,242
|
|
|
|
$
|
54,906
|
|
|
$
|
629
|
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
5,218
|
|
|
|
-
|
|
|
|
|
5,218
|
|
|
|
3,596
|
|
|
|
-
|
|
|
|
|
3,596
|
|
|
|
1,622
|
|
|
|
45
|
%
|
Amortization - acquisition related intangibles
|
|
|
|
|
5,180
|
|
|
|
-
|
|
|
|
|
5,180
|
|
|
|
3,414
|
|
|
|
-
|
|
|
|
|
3,414
|
|
|
|
1,766
|
|
|
|
52
|
%
|
Amortization - acquisition related software
|
|
|
|
|
4,607
|
|
|
|
-
|
|
|
|
|
4,607
|
|
|
|
3,555
|
|
|
|
-
|
|
|
|
|
3,555
|
|
|
|
1,052
|
|
|
|
30
|
%
|
Amortization - other
|
|
|
|
|
5,179
|
|
|
|
-
|
|
|
|
|
5,179
|
|
|
|
3,383
|
|
|
|
-
|
|
|
|
|
3,383
|
|
|
|
1,796
|
|
|
|
53
|
%
|
Stock-based compensation (5)
|
|
|
|
|
2,462
|
|
|
|
-
|
|
|
|
|
2,462
|
|
|
|
3,525
|
|
|
|
-
|
|
|
|
|
3,525
|
|
|
|
(1,063
|
)
|
|
|
-30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
108,626
|
|
|
$
|
7,915
|
|
|
|
$
|
116,541
|
|
|
$
|
93,008
|
|
|
$
|
8,065
|
|
|
|
$
|
101,073
|
|
|
$
|
15,468
|
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
38,650
|
|
|
|
38,650
|
|
|
|
|
38,650
|
|
|
|
39,393
|
|
|
|
39,393
|
|
|
|
|
39,393
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
39,479
|
|
|
|
39,479
|
|
|
|
|
39,479
|
|
|
|
40,055
|
|
|
|
40,055
|
|
|
|
|
40,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.30
|
|
|
$
|
0.13
|
|
|
|
$
|
1.44
|
|
|
$
|
1.26
|
|
|
$
|
0.13
|
|
|
|
$
|
1.39
|
|
|
$
|
0.04
|
|
|
|
3
|
%
|
Diluted
|
|
|
|
$
|
1.28
|
|
|
$
|
0.13
|
|
|
|
$
|
1.41
|
|
|
$
|
1.24
|
|
|
$
|
0.13
|
|
|
|
$
|
1.37
|
|
|
$
|
0.04
|
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This presentation includes non-GAAP measures. Our non-GAAP measures
are not meant to be considered in isolation or as a substitute for
comparable GAAP measures, and should be read only in conjunction with
our consolidated financial statements prepared in accordance with GAAP.
(2) Adjustment for deferred revenue that would have been recognized in
the normal course of business by ORCC and S1 but was not recognized due
to GAAP purchase accounting requirements.
(3) Expense for significant transaction related transactions, including,
$1.2 million for employee related actions, $1.2 million for facility
closures, $1.4 million for data center moves and $3.1 million for
professional and other fees in 2013 and $0.2 million for employee
related actions, $1.3 million for facility closures, and $3.0 million
for other professional fees in 2012.
(4) Adjustments tax effected at 35%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
December 31,
|
Reconciliation of Operating Free Cash Flow (millions)
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by operating activities
|
|
|
|
$
|
51.9
|
|
|
|
$
|
3.5
|
|
Payments associated with cash settlement of acquisition related
options (4)
|
|
|
|
|
10.2
|
|
|
|
|
-
|
|
Payments associated with acquired opening balance sheet liabilities
|
|
|
|
|
4.5
|
|
|
|
|
-
|
|
Net after-tax payments associated with employee-related actions (4)
|
|
|
|
|
1.8
|
|
|
|
|
0.4
|
|
Net after-tax payments associated with lease terminations (4)
|
|
|
|
|
0.4
|
|
|
|
|
1.9
|
|
Net after-tax payments associated with significant transaction
related expenses (4)
|
|
|
|
|
6.9
|
|
|
|
|
-
|
|
Net after-tax payments associated with IBM IT Outsourcing
Termination (4)
|
|
|
|
|
-
|
|
|
|
|
0.2
|
|
Plus IBM Alliance liability payment
|
|
|
|
|
-
|
|
|
|
|
20.7
|
|
Less capital expenditures
|
|
|
|
|
(14.2
|
)
|
|
|
|
(3.1
|
)
|
Operating Free Cash Flow
|
|
|
|
$
|
61.5
|
|
|
|
$
|
23.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACI Worldwide, Inc.
|
|
|
|
|
Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)
|
|
|
|
|
(unaudited and in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE TWELVE MONTHS ENDED December 31,
|
|
|
|
|
2013
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
Selected Non-GAAP Financial Data
|
|
|
|
GAAP
|
|
|
Adj
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Adj
|
|
|
Non-GAAP
|
|
|
$ Diff
|
|
|
% Diff
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues (2)
|
|
|
|
$
|
864,928
|
|
|
$
|
5,771
|
|
|
|
$
|
870,699
|
|
|
$
|
666,579
|
|
|
$
|
22,461
|
|
|
|
$
|
689,040
|
|
|
$
|
181,659
|
|
|
|
26
|
%
|
Total expenses (3)
|
|
|
|
|
741,880
|
|
|
|
(26,169
|
)
|
|
|
|
715,711
|
|
|
|
592,207
|
|
|
|
(31,464
|
)
|
|
|
|
560,743
|
|
|
|
154,968
|
|
|
|
28
|
%
|
Operating income
|
|
|
|
|
123,048
|
|
|
|
31,940
|
|
|
|
|
154,988
|
|
|
|
74,372
|
|
|
|
53,925
|
|
|
|
|
128,297
|
|
|
|
26,691
|
|
|
|
21
|
%
|
Income before income taxes
|
|
|
|
|
93,159
|
|
|
|
31,940
|
|
|
|
|
125,099
|
|
|
|
65,268
|
|
|
|
53,925
|
|
|
|
|
119,193
|
|
|
|
5,906
|
|
|
|
5
|
%
|
Income tax expense (benefit) (4)
|
|
|
|
|
29,291
|
|
|
|
11,179
|
|
|
|
|
40,470
|
|
|
|
16,422
|
|
|
|
18,874
|
|
|
|
|
35,296
|
|
|
|
5,174
|
|
|
|
15
|
%
|
Net income
|
|
|
|
$
|
63,868
|
|
|
$
|
20,761
|
|
|
|
$
|
84,629
|
|
|
$
|
48,846
|
|
|
$
|
35,051
|
|
|
|
$
|
83,897
|
|
|
$
|
732
|
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
18,751
|
|
|
|
-
|
|
|
|
|
18,751
|
|
|
|
13,284
|
|
|
|
-
|
|
|
|
|
13,284
|
|
|
|
5,467
|
|
|
|
41
|
%
|
Amortization - acquisition related intangibles
|
|
|
|
|
51
|
|
|
|
-
|
|
|
|
|
51
|
|
|
|
12,102
|
|
|
|
-
|
|
|
|
|
12,102
|
|
|
|
(12,051
|
)
|
|
|
-100
|
%
|
Amortization - acquisition related software
|
|
|
|
|
16,911
|
|
|
|
-
|
|
|
|
|
16,911
|
|
|
|
12,837
|
|
|
|
-
|
|
|
|
|
12,837
|
|
|
|
4,074
|
|
|
|
32
|
%
|
Amortization - other
|
|
|
|
|
15,779
|
|
|
|
-
|
|
|
|
|
15,779
|
|
|
|
12,558
|
|
|
|
-
|
|
|
|
|
12,558
|
|
|
|
3,221
|
|
|
|
26
|
%
|
Stock-based compensation (5)
|
|
|
|
|
13,572
|
|
|
|
-
|
|
|
|
|
13,572
|
|
|
|
15,186
|
|
|
|
(2,822
|
)
|
|
|
|
12,364
|
|
|
|
1,208
|
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
188,112
|
|
|
$
|
31,940
|
|
|
|
$
|
220,052
|
|
|
$
|
140,339
|
|
|
$
|
51,103
|
|
|
|
$
|
191,442
|
|
|
$
|
28,610
|
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
39,295
|
|
|
|
39,295
|
|
|
|
|
39,295
|
|
|
|
38,696
|
|
|
|
38,696
|
|
|
|
|
38,696
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
40,018
|
|
|
|
40,018
|
|
|
|
|
40,018
|
|
|
|
39,905
|
|
|
|
39,905
|
|
|
|
|
39,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.63
|
|
|
$
|
0.53
|
|
|
|
$
|
2.15
|
|
|
$
|
1.26
|
|
|
$
|
0.91
|
|
|
|
$
|
2.17
|
|
|
$
|
(0.01
|
)
|
|
|
-1
|
%
|
Diluted
|
|
|
|
$
|
1.60
|
|
|
$
|
0.52
|
|
|
|
$
|
2.11
|
|
|
$
|
1.22
|
|
|
$
|
0.88
|
|
|
|
$
|
2.10
|
|
|
$
|
0.01
|
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This presentation includes non-GAAP measures. Our non-GAAP measures
are not meant to be considered in isolation or as a substitute for
comparable GAAP measures, and should be read only in conjunction with
our consolidated financial statements prepared in accordance with GAAP.
(2) Adjustment for deferred revenue that would have been recognized in
the normal course of business by ORCC and S1 but was not recognized due
to GAAP purchase accounting requirements.
(3) Expense for significant transaction related transactions, including,
$10.6 million for employee related actions, $2.2 million for facility
closures, $2.4 million for data center moves and $10.9 million for
professional and other fees in 2013 and $14.0 million for employee
related actions, $4.9 million for facility closures, $3.2 million for IT
exit costs and $9.3 million for other professional fees in 2012.
(4) Adjustments tax effected at 35%.
(5) Accelerated stock compensation expense for terminated employees
related to the S1 acquisition.
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
Reconciliation of Operating Free Cash Flow (millions)
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Net cash provided (used) by operating activities
|
|
|
|
$
|
138.4
|
|
|
|
$
|
(9.3
|
)
|
Payments associated with cash settlement of acquisition related
options (4)
|
|
|
|
|
10.2
|
|
|
|
|
10.2
|
|
Payments associated with acquired opening balance sheet liabilities
|
|
|
|
|
4.5
|
|
|
|
|
-
|
|
Net after-tax payments associated with employee-related actions (4)
|
|
|
|
|
9.7
|
|
|
|
|
6.2
|
|
Net after-tax payments associated with lease terminations (4)
|
|
|
|
|
1.0
|
|
|
|
|
2.7
|
|
Net after-tax payments associated with significant transaction
related expenses (4)
|
|
|
|
|
18.1
|
|
|
|
|
8.8
|
|
Net after-tax payments associated with IBM IT Outsourcing
Termination (4)
|
|
|
|
|
1.9
|
|
|
|
|
0.9
|
|
Plus IBM Alliance liability payment
|
|
|
|
|
-
|
|
|
|
|
20.7
|
|
Less capital expenditures
|
|
|
|
|
(32.5
|
)
|
|
|
|
(16.7
|
)
|
Operating Free Cash Flow
|
|
|
|
$
|
151.3
|
|
|
|
$
|
23.5
|
|
Copyright Business Wire 2014