LPL Financial Announces Second Quarter 2011 Financial Results
For the first six months of 2011, net income of
"In the second quarter, the business activities and success of our independent advisors and institutional customers generated continued momentum in our financial and operational performance," said
During the quarter, total advisory and brokerage assets hit a record level of
"We are making ongoing investments in our business, particularly in new business development, which adds new advisors and institutional programs to our platform. While these investments yielded an increase in business development expenses year-over-year, our expense rate in 2011 reflects a more normalized level of spending versus the prior year."
Financial Highlights
- Net revenue for the second quarter of 2011 increased 13.1% to
$894.0 million from$790.2 million in the second quarter of 2010. Key drivers of this growth include:- Total advisory and brokerage assets hit a record level of
$340.8 billion as ofJune 30, 2011 , up 23.1% compared to$276.9 billion as ofJune 30, 2010 . - Advisory assets in the Company's fee-based platforms were
$103.2 billion atJune 30, 2011 , up 30.8% from$78.9 billion atJune 30, 2010 . - Net new advisory assets were
$3.1 billion during the three months endedJune 30, 2011 compared to$2.4 billion for the three month periods endedJune 30, 2010 , primarily as a result of strong new business development and mix shift toward more advisory business. - Asset-based fees increased by 16.9% due to growth in record-keeping, omnibus processing, and other administrative fees.
- Approximately 80% of the increase in commissions revenue is from increased sales activity, with the remainder due to increases in market levels.
- Total advisory and brokerage assets hit a record level of
- Revenues generated from the Company's cash sweep programs increased
by
$0.3 million , or 1.0%, to$29.8 million in the second quarter of 2011 compared to$29.5 million in the prior-year period. The increase in revenues was driven by growth in assets in the Company's cash sweep programs, which averaged$19.5 billion for the second quarter of 2011 compared to$18.6 billion in the year-ago quarter, offset by a decrease in the effective federal funds rate, which averaged 0.09% for the second quarter of 2011 compared to 0.19% for the same period in the prior year.
- Interest expense for the second quarter of 2011 declined
$9.5 million compared to the second quarter of 2010, largely as the result of the Company's debt refinancing in the second quarter of 2010, which included a redemption of its senior unsecured subordinated notes. At current interest rates, the Company expects annual interest savings of approximately$20.0 million .
- On
April 26, 2011 , the Company successfully completed its secondary offering of 6.2 million shares of its common stock by certain minority stockholders at a price to the public of$34.85 per share. The Company did not sell any shares in this offering.
- During the second quarter of 2011, the Company repurchased 2.3 million shares of its common stock under its Board of Directors approved open market share
repurchase program for a total of
$80.0 million , or an average price of$34.84 per share. As ofJuly 1, 2011 , the Company had used 100% of the$80.0 million authorized under this program. This share repurchase was undertaken in accordance with the Company's intention to mitigate dilution from various equity programs over the next two years.
Operational Highlights
- The Company added 594 net new advisors during the twelve months ending
June 30, 2011 , building relationships with advisors from all channels in the financial services industry.
- Assets under custody in the LPL Financial Hybrid RIA platform, which provides integrated fee- and commission-based capabilities for independent advisors, grew to
$19.6 billion as ofJune 30, 2011 , and encompassed 128 RIA firms, compared to$8.7 billion and 96 RIA firms as ofJune 30, 2010 . The strong growth in the firm's RIA business over the last several years makesLPL Financial one of the largest RIA custodians in the industry.
LPL Financial was named the nation's largest independent broker-dealer as measured by annual revenues for the 16th year in a row by Financial Planning magazine, a leading industry media publication.
LPL Financial was ranked fourth out of fourteen firms in this year's JD Power U.S. Full Service Investor Satisfaction Study, and received our highest rating, second of fourteen, in Financial Advisor satisfaction, which measures investor satisfaction with their financial advisor.
LPL Financial 's centrally managed fee-based Model Wealth Portfolios platform has been awarded the Advisory Solutions Product of the Year byMoney Management Institute , the leading national organization for the advisory solutions industry. The award is granted to the firm that launched the most innovative advisory platform that contributed to the growth of the industry.
- On
June 22, 2011 , the Company closed the acquisition ofConcord Capital Partners, Inc. ("Concord Wealth Management"), establishingLPL Financial as an industry leader in providing technology and open architecture investment management solutions for trust departments of financial institutions. Concord Wealth Management has over$10.0 billion in assets under administration. Through this acquisition,LPL Financial will have the ability to support both the trust and brokerage business lines of current and prospective financial institutions. It will also create new expansion opportunities such as giving the Company the ability to custody personal trust assets within banks across the country.
Conference Call and Additional Information
The Company will hold a conference call to discuss results at
The conference call will also be webcast simultaneously on the Investor Relations section of Company's website (www.lpl.com), where a replay of the call will also be available following the live webcast. A telephonic replay will be available one hour after the call and can be accessed by dialing 800-642-1687 (domestic) or 706-645-9291 (international) and entering passcode 82191160. The telephonic replay will be available until
Financial Highlights and Key Metrics (Dollars in thousands, except per share data and where noted) | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2011 | 2010 | Change | 2011 | 2010 | Change | ||
Financial Highlights (unaudited) | |||||||
Net Revenue | $ 893,996 | $ 790,161 | 13.1% | $ 1,767,865 | $ 1,533,567 | 15.3% | |
Net Income | $ 45,507 | $ 8,000 | * | $ 94,506 | $ 33,554 | 181.7% | |
Adjusted Earnings(1) | $ 58,807 | $ 46,418 | 26.7% | $ 118,180 | $ 87,517 | 35.0% | |
Earnings Per Share (diluted) | $ 0.40 | $ 0.08 | * | $ 0.82 | $ 0.33 | 148.5% | |
Adjusted Earnings Per Share(1) | $ 0.52 | $ 0.47 | 10.6% | $ 1.04 | $ 0.88 | 18.2% | |
Adjusted EBITDA(1) | $ 122,997 | $ 109,864 | 12.0% | $ 247,328 | $ 215,321 | 14.9% | |
As of June 30, | ||||
2011 | 2010 | Change | ||
Metric Highlights | ||||
Advisors(2) | 12,660 | 12,066 | 4.9% | |
Advisory and Brokerage Assets (billions)(3) | $ 340.8 | $ 276.9 | 23.1% | |
Advisory Assets Under Management (billions)(4) | $ 103.2 | $ 78.9 | 30.8% | |
Net New Advisory Assets (billions)(5) | $ 6.8 | $ 3.9 | 74.4% | |
Insured Cash Account Balances (billions)(4) | $ 13.2 | $ 11.8 | 11.9% | |
Money Market Account Balances (billions)(4) | $ 8.2 | $ 7.2 | 13.9% | |
___________________ * Not Meaningful | ||||
(1) Adjusted EBITDA, Adjusted Earnings, and Adjusted Earnings per share have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of the Company's results as reported under GAAP. Some of these limitations are:
- Adjusted EBITDA, Adjusted Earnings, and Adjusted Earnings per share do not reflect all cash expenditures, future requirements for capital expenditures, or contractual commitments;
- Adjusted EBITDA, Adjusted Earnings, and Adjusted Earnings per share do not reflect changes in, or cash requirements for, working capital needs; and
- Adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt.
The reconciliation from net income to Adjusted EBITDA and Adjusted Earnings for the periods presented is as follows (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | ||||
2011 | 2010 | 2011 | 2010 | ||
(unaudited) | (unaudited) | ||||
Net income | $ 45,507 | $ 8,000 | $ 94,506 | $ 33,554 | |
Interest expense | 18,154 | 27,683 | 36,326 | 52,019 | |
Income tax expense | 29,972 | 628 | 62,531 | 19,790 | |
Amortization of purchased intangible assets and software(a) | 9,686 | 10,938 | 19,223 | 25,049 | |
Depreciation and amortization of all other fixed assets | 8,721 | 11,172 | 17,349 | 22,651 | |
EBITDA | 112,040 | 58,421 | 229,935 | 153,063 | |
EBITDA Adjustments: | |||||
Share-based compensation expense(b) | 3,427 | 2,239 | 7,287 | 4,775 | |
Acquisition and integration related expenses(c) | 1,548 | 3,377 | 2,964 | 3,517 | |
Restructuring and conversion costs(d) | 4,599 | 5,619 | 5,434 | 13,598 | |
Debt amendment and extinguishment costs(e) | — | 38,484 | — | 38,605 | |
Equity issuance and related offering costs | 1,349 | 1,687 | 1,641 | 1,687 | |
Other(f) | 34 | 37 | 67 | 76 | |
Total EBITDA Adjustments | 10,957 | 51,443 | 17,393 | 62,258 | |
Adjusted EBITDA | $ 122,997 | $ 109,864 | $ 247,328 | $ 215,321 | |
Three Months Ended June 30, | Six Months Ended June 30, | ||||
2011 | 2010 | 2011 | 2010 | ||
(unaudited) | (unaudited) | ||||
Net income | $ 45,507 | $ 8,000 | $ 94,506 | $ 33,554 | |
After-Tax: | |||||
EBITDA Adjustments(g) | |||||
Share-based compensation expense(h) | 2,677 | 1,870 | 5,578 | 3,880 | |
Acquisition and integration related expenses | 955 | 2,052 | 1,829 | 2,137 | |
Restructuring and conversion costs | 2,838 | 3,415 | 3,353 | 8,238 | |
Debt amendment and extinguishment costs | — | 23,387 | — | 23,460 | |
Equity issuance and related offering costs | 832 | 1,025 | 1,012 | 1,025 | |
Other | 21 | 22 | 41 | 46 | |
Total EBITDA Adjustments | 7,323 | 31,771 | 11,813 | 38,786 | |
Amortization of purchased intangible assets and software(g) | 5,977 | 6,647 | 11,861 | 15,177 | |
Adjusted Earnings | $ 58,807 | $ 46,418 | $ 118,180 | $ 87,517 | |
Adjusted Earnings per share(i) | $ 0.52 | $ 0.47 | $ 1.04 | $ 0.88 | |
Weighted average shares outstanding — diluted(j) | 113,150 | 99,487 | 113,155 | 99,248 | |
___________________
(a) Represents amortization of intangible assets and software as a result of the Company's purchase accounting adjustments from its 2005 merger transaction, as well as various acquisitions.
(b) Represents share-based compensation related to vested stock options awarded to employees and non-executive directors based on the grant date fair value under the Black-Scholes valuation model.
(c) Represents acquisition and integration costs resulting from certain of the Company's acquisitions.
(d) Represents organizational restructuring charges and conversion and other related costs incurred resulting from the 2009 consolidation of
(e) Represents debt amendment costs incurred in 2010 for amending and restating the credit agreement to establish a new term loan tranche and to extend the maturity of an existing tranche on the senior credit facilities.
(f) Represents excise and other taxes.
(g) EBITDA Adjustments and amortization of purchased intangible assets and software have been tax effected using a federal rate of 35% and the applicable effective state rate, which was 3.30% for the three and six month periods ended
(h) Represents the after-tax expense of non-qualified stock options in which the Company receives a tax deduction upon exercise, and the full expense impact of incentive stock options granted to employees that have vested and qualify for preferential tax treatment and conversely, the Company does not receive a tax deduction. Share-based compensation for vesting of incentive stock options was
(i) Represents Adjusted Earnings divided by weighted average number of shares outstanding on a fully diluted basis. Set forth is a reconciliation of earnings per share on a fully diluted basis as calculated in accordance with GAAP to Adjusted Earnings per share:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||
2011 | 2010 | 2011 | 2010 | ||
(unaudited) | (unaudited) | ||||
Earnings per share — diluted | $ 0.40 | $ 0.08 | $ 0.82 | $ 0.33 | |
Adjustment for allocation of undistributed earnings to stock units | 0.01 | — | 0.01 | 0.01 | |
After-Tax: | |||||
EBITDA Adjustments per share | 0.06 | 0.32 | 0.11 | 0.39 | |
Amortization of purchased intangible assets and software per share | 0.05 | 0.07 | 0.10 | 0.15 | |
Adjusted Earnings per share | $ 0.52 | $ 0.47 | $ 1.04 | $ 0.88 | |
(j) Weighted average shares outstanding on a fully diluted basis increased from 99.2 million shares for the six months ended
The following table reflects pro-forma Adjusted Earnings per share and growth in pro-forma Adjusted Earnings per share, assuming the number of weighted average shares outstanding on a fully diluted basis as of
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||
2011 | 2010 | % Change | 2011 | 2010 | % Change | ||
(unaudited) | (unaudited) | ||||||
Adjusted Earnings | $ 58,807 | $ 46,418 | $ 118,180 | $ 87,517 | |||
Weighted average shares outstanding—diluted as of June 30, 2011 | 113,150 | 113,150 | 113,155 | 113,155 | |||
Pro-forma Adjusted Earnings per share | $ 0.52 | $ 0.41 | 26.8% | $ 1.04 | $ 0.77 | 35.1% | |
(2) Advisors are defined as those independent financial advisors and financial advisors at financial institutions who are licensed to do business with the Company's broker-dealer subsidiaries.
(3) Advisory and brokerage assets are comprised of assets that are custodied, networked, and non-networked and reflect market movement in addition to new assets, inclusive of new business development and net of attrition.
(4) Advisory assets under management, insured cash account balances and money market account balances are components of advisory and brokerage assets.
(5) Represents net new advisory assets that are custodied in our fee-based advisory platforms during the six months ended
Non-GAAP Financial Measures
Adjusted Earnings represent net income before: (a) share-based compensation expense, (b) amortization of intangible assets and software, a component of depreciation and amortization, resulting from previous acquisitions, (c) debt amendment and extinguishment costs (d) restructuring and conversion costs and (e) equity issuance and related offering costs. Reconciling items are tax effected using the income tax rates in effect for the applicable period, adjusted for any potentially non-deductible amounts. Adjusted Earnings per share represents Adjusted Earnings divided by weighted average outstanding shares on a fully diluted basis. The Company prepared Adjusted Earnings and Adjusted Earnings per share to eliminate the effects of items that it does not consider indicative of its core operating performance. The Company believes this measure provides investors with greater transparency by helping illustrate the underlying financial and business trends relating to results of operations and financial condition and comparability between current and prior periods. Adjusted Earnings and Adjusted Earnings per share are not measures of the Company's financial performance under GAAP and should not be considered as an alternative to net income or earnings per share or any other performance measure derived in accordance with GAAP, or as an alternative to cash flows from operating activities as a measure of profitability or liquidity.
Adjusted EBITDA is defined as EBITDA (net income plus interest expense, income tax expense, depreciation and amortization), further adjusted to exclude certain non-cash charges and other adjustments set forth in the table above. The Company presents Adjusted EBITDA because the Company considers it a useful financial metric in assessing the Company's operating performance from period to period by excluding certain items that the Company believes are not representative of its core business, such as certain material non-cash items and other adjustments that are outside the control of management. Adjusted EBITDA is not a measure of the Company's financial performance under GAAP and should not be considered as an alternative to net income or any other performance measure derived in accordance with GAAP, or as an alternative to cash flows from operating activities as a measure of profitability or liquidity. In addition, Adjusted EBITDA can differ significantly from company to company depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments.
Forward-Looking Statements
This press release may contain forward-looking statements (regarding the Company's future financial condition, results of operations, business strategy and financial needs, and other similar matters) that involve risks and uncertainties. Forward-looking statements can be identified by words such as "anticipates," "expects," "believes," "plans," "predicts," and similar terms. Forward-looking statements are not guarantees of future performance and actual results may differ significantly from the results discussed in the forward-looking statements. Important factors that may cause such differences include, but are not limited to, changes in general economic and financial market conditions, fluctuations in the value of assets under management, effects of competition in the financial services industry, changes in the number of the Company's financial advisors and institutions and their
ability to effectively market financial products and services, the effect of current, pending and future legislation, regulation and regulatory actions, and other factors set forth in the Company's Annual Report on Form 10-K for the period ended
About
Member FINRA/
LPLA-F
Media Relations | Investor Relations | |
Joseph Kuo | Trap Kloman | |
LPL Financial | LPL Financial | |
Phone: 704-733-3931 | Phone: 617-897-4574 | |
Email: media.inquiries@lpl.com | Email: investor.relations@lpl.com | |
LPL Investment Holdings Inc. Condensed Consolidated Statements of Operations (Dollars in thousands, except per share data) (Unaudited) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | % | June 30, | % | ||||
2011 | 2010 | Change | 2011 | 2010 | Change | ||
Revenues | |||||||
Commissions | $ 459,882 | $ 420,169 | 9.5% | $ 911,759 | $ 809,141 | 12.7% | |
Advisory fees | 264,289 | 215,146 | 22.8% | 508,376 | 421,476 | 20.6% | |
Asset-based fees | 90,504 | 77,436 | 16.9% | 180,327 | 148,886 | 21.1% | |
Transaction and other fees | 68,755 | 68,132 | 0.9% | 142,504 | 135,495 | 5.2% | |
Other | 10,566 | 9,278 | 13.9% | 24,899 | 18,569 | 34.1% | |
Net revenues | 893,996 | 790,161 | 13.1% | 1,767,865 | 1,533,567 | 15.3% | |
Expenses | |||||||
Production | 634,088 | 556,538 | 13.9% | 1,238,415 | 1,069,740 | 15.8% | |
Compensation and benefits | 81,410 | 74,822 | 8.8% | 165,552 | 148,397 | 11.6% | |
General and administrative | 58,168 | 54,550 | 6.6% | 122,450 | 107,787 | 13.6% | |
Depreciation and amortization | 18,407 | 22,110 | (16.7)% | 36,572 | 47,700 | (23.3)% | |
Restructuring charges | 4,814 | 4,622 | 4.2% | 5,351 | 8,571 | (37.6)% | |
Other | 3,476 | 3,229 | 7.6% | 6,162 | 8,030 | (23.3)% | |
Total operating expenses | 800,363 | 715,871 | 11.8% | 1,574,502 | 1,390,225 | 13.3% | |
Non-operating interest expense | 18,154 | 27,683 | (34.4)% | 36,326 | 52,019 | (30.2)% | |
Loss on extinguishment of debt | -- | 37,979 | * | -- | 37,979 | * | |
Total expenses | 818,517 | 781,533 | 4.7% | 1,610,828 | 1,480,223 | 8.8% | |
Income before provision for income taxes | 75,479 | 8,628 | * | 157,037 | 53,344 | 194.4% | |
Provision for income taxes | 29,972 | 628 | * | 62,531 | 19,790 | * | |
Net income | $ 45,507 | $ 8,000 | * | $ 94,506 | $ 33,554 | 181.7% | |
Earnings per share | |||||||
Basic | $ 0.41 | $ 0.09 | * | $ 0.86 | $ 0.38 | 126.3% | |
Diluted | $ 0.40 | $ 0.08 | * | $ 0.82 | $ 0.33 | 148.5% | |
___________________ * Not Meaningful | |||||||
LPL Investment Holdings Inc. Financial Highlights (Dollars in thousands, except per share data and where noted) (Unaudited) | ||||||
Three Month Quarterly Results | ||||||
Q2 2011 | Q1 2011 | Q4 2010 | Q3 2010 | Q2 2010 | ||
REVENUES | ||||||
Commissions | $ 459,882 | $ 451,877 | $ 426,397 | $ 385,273 | $ 420,169 | |
Advisory fees | 264,289 | 244,087 | 226,407 | 212,344 | 215,146 | |
Asset-based fees | 90,504 | 89,823 | 87,020 | 81,599 | 77,436 | |
Transaction and other fees | 68,755 | 73,749 | 68,410 | 70,243 | 68,132 | |
Other | 10,566 | 14,333 | 11,721 | 10,505 | 9,278 | |
Net revenues | 893,996 | 873,869 | 819,955 | 759,964 | 790,161 | |
EXPENSES | ||||||
Production(1)(5) | 634,088 | 604,327 | 802,167 | 525,628 | 556,538 | |
Compensation and benefits | 81,410 | 84,142 | 85,632 | 74,627 | 74,822 | |
General and administrative | 58,168 | 64,282 | 56,430 | 68,798 | 54,550 | |
Depreciation and amortization | 18,407 | 18,165 | 18,565 | 19,772 | 22,110 | |
Restructuring charges | 4,814 | 537 | 3,488 | 1,863 | 4,622 | |
Other(2) | 3,476 | 2,686 | 23,001 | 3,753 | 3,229 | |
Total operating expenses(2) | 800,363 | 774,139 | 989,283 | 694,441 | 715,871 | |
Non-operating interest expense | 18,154 | 18,172 | 18,877 | 19,511 | 27,683 | |
Loss on extinguishment of debt | -- | -- | -- | -- | 37,979 | |
Total expenses | 818,517 | 792,311 | 1,008,160 | 713,952 | 781,533 | |
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES | 75,479 | 81,558 | (188,205) | 46,012 | 8,628 | |
PROVISION (BENEFIT) FOR INCOME TAXES(3) | 29,972 | 32,559 | (71,645) | 19,868 | 628 | |
NET INCOME (LOSS) | $ 45,507 | $ 48,999 | $ (116,560) | $ 26,144 | $ 8,000 | |
EARNINGS (LOSS) PER SHARE | ||||||
Basic | $ 0.41 | $ 0.44 | $ (1.20) | $ 0.30 | $ 0.09 | |
Diluted | $ 0.40 | $ 0.43 | $ (1.20) | $ 0.26 | $ 0.08 | |
FINANCIAL CONDITION | ||||||
Total Cash & Cash Equivalents | $ 681,471 | $ 596,584 | $ 419,208 | $ 442,547 | $ 402,741 | |
Total Assets | $ 3,662,789 | $ 3,694,264 | $ 3,646,167 | $ 3,364,896 | $ 3,315,310 | |
Total Debt(4) | $ 1,339,653 | $ 1,343,146 | $ 1,386,639 | $ 1,390,132 | $ 1,393,625 | |
Stockholders' Equity | $ 1,263,456 | $ 1,265,916 | $ 1,173,755 | $ 927,335 | $ 897,863 | |
KEY METRICS | ||||||
Advisors | 12,660 | 12,554 | 12,444 | 12,017 | 12,066 | |
Production Payout(5) | 86.3% | 85.4% | 87.5% | 86.6% | 86.1% | |
Advisory and Brokerage Assets (billions) | $ 340.8 | $ 330.1 | $ 315.6 | $ 293.3 | $ 276.9 | |
Advisory Assets Under Management (billions) | $ 103.2 | $ 99.7 | $ 93.0 | $ 86.2 | $ 78.9 | |
Insured Cash Account Balances (billions)(6) | $ 13.2 | $ 12.3 | $ 12.2 | $ 11.7 | $ 11.8 | |
Money Market Account Balances (billions)(6) | $ 8.2 | $ 6.9 | $ 6.9 | $ 6.9 | $ 7.2 | |
Adjusted EBITDA(7) | $ 122,997 | $ 124,331 | $ 99,159 | $ 98,633 | $ 109,864 | |
Adjusted Earnings(7) | $ 58,807 | $ 59,373 | $ 44,677 | $ 40,526 | $ 46,418 | |
Adjusted Earnings per share(7) | $ 0.52 | $ 0.52 | $ 0.42 | $ 0.41 | $ 0.47 | |
___________________
(1) Upon closing of the Company's IPO in the fourth quarter of 2010, the restriction on approximately 7.4 million shares of common stock issued to advisors under the Fifth Amended and Restated 2000 Stock Bonus Plan (the "2000 Stock Bonus Plan") was released. Accordingly, the Company recorded a share-based compensation charge of
(2) Certain reclassifications have been made to previously reported amounts to make them consistent with the current period presentation.
(3) The Company reported a low effective income tax rate for the three months ended
(4) Represents borrowings on the Company's senior secured credit facility, senior unsecured subordinated notes, revolving line of credit and bank loans payable.
(5) Production expense is comprised of commission and advisory fees and brokerage, clearing and exchange fees. Production payout excludes brokerage, clearing and exchange fees and is calculated as commission and advisory fees divided by commission and advisory revenues. The production payout for the three months ended
(6) Represents insured cash and money market account balances as of each reporting period.
(7) The reconciliation from net (loss) income to Adjusted EBITDA and Adjusted Earnings for the periods presented is as follows (in thousands, except per share data):
Q2 2011 | Q1 2011 | Q4 2010 | Q3 2010 | Q2 2010 | ||
(unaudited) | ||||||
Net income (loss) | $ 45,507 | $ 48,999 | $ (116,560) | $ 26,144 | $ 8,000 | |
Interest expense | 18,154 | 18,172 | 18,877 | 19,511 | 27,683 | |
Income tax expense (benefit) | 29,972 | 32,559 | (71,645) | 19,868 | 628 | |
Amortization of purchased intangible assets and | 9,686 | 9,537 | 9,257 | 9,352 | 10,938 | |
Depreciation and amortization of all other fixed | 8,721 | 8,628 | 9,308 | 10,420 | 11,172 | |
EBITDA | 112,040 | 117,895 | (150,763) | 85,295 | 58,421 | |
EBITDA Adjustments: | ||||||
Share-based compensation expense(b) | 3,427 | 3,860 | 2,801 | 2,853 | 2,239 | |
Acquisition and integration related expenses(c) | 1,548 | 1,416 | 2,784 | 6,268 | 3,377 | |
Restructuring and conversion costs(d) | 4,599 | 835 | 6,122 | 3,115 | 5,619 | |
Debt amendment and extinguishment costs(e) | — | — | — | 28 | 38,484 | |
Equity issuance and offering related costs(f) | 1,349 | 292 | 238,177 | 1,038 | 1,687 | |
Other(g) | 34 | 33 | 38 | 36 | 37 | |
Total EBITDA Adjustments | 10,957 | 6,436 | 249,922 | 13,338 | 51,443 | |
Adjusted EBITDA | $ 122,997 | $ 124,331 | $ 99,159 | $ 98,633 | $ 109,864 | |
Net income (loss) | $ 45,507 | $ 48,999 | $ (116,560) | $ 26,144 | $ 8,000 | |
After-Tax: | ||||||
EBITDA Adjustments(h) | ||||||
Share-based compensation expense(i) | 2,677 | 2,901 | 2,263 | 2,257 | 1,870 | |
Acquisition and integration related expenses | 955 | 874 | 1,692 | 3,809 | 2,052 | |
Restructuring and conversion costs | 2,838 | 515 | 3,721 | 1,918 | 3,415 | |
Debt amendment and extinguishment costs | — | — | — | 17 | 23,387 | |
Equity issuance and offering related costs(j) | 832 | 180 | 147,912 | 631 | 1,025 | |
Other | 21 | 20 | 23 | 22 | 22 | |
Total EBITDA Adjustments | 7,323 | 4,490 | 155,611 | 8,654 | 31,771 | |
Amortization of purchased intangible assets and | 5,977 | 5,884 | 5,626 | 5,728 | 6,647 | |
Adjusted Earnings | $ 58,807 | $ 59,373 | $ 44,677 | $ 40,526 | $ 46,418 | |
Adjusted Earnings per share(k) | $ 0.52 | $ 0.52 | $ 0.42 | $ 0.41 | $ 0.47 | |
Weighted average shares outstanding — diluted | 113,150 | 113,196 | 105,873 | 99,612 | 99,487 | |
__________________
(a) Represents amortization of intangible assets and software as a result of the Company's purchase accounting adjustments from its 2005 merger transaction, as well as various acquisitions.
(b) Represents share-based compensation for stock options awarded to employees and non-executive directors based on the grant date fair value under the Black-Scholes valuation model.
(c) Represents acquisition and integration costs resulting from certain of the Company's acquisitions. Included in the three months ended September 30, 2010, are expenditures for certain legal settlements that have not been resolved with the indemnifying party.
(d) Represents organizational restructuring charges and conversion and other related costs incurred resulting from the 2009 consolidation of the Affiliated Entities and the 2011 consolidation of UVEST.
(e) Represents debt amendment costs incurred in 2010 for amending and restating the credit agreement to establish a new term loan tranche and to extend the maturity of an existing tranche on the senior credit facilities, and debt extinguishment costs to redeem the subordinated notes, as well as certain professional fees incurred.
(f) Represents equity issuance and related offering costs. Upon closing of the IPO, the restriction on approximately 7.4 million shares of common stock issued to advisors under the 2000 Stock Bonus Plan was released. Accordingly, the Company recorded a share-based compensation charge of
(g) Represents excise and other taxes.
(h) EBITDA Adjustments and amortization of purchased intangible assets, a component of depreciation and amortization, have been tax effected using a federal rate of 35% and the applicable effective state rate, which ranged from 3.30% to 4.55%, net of the federal tax benefit.
(i) Represents the after-tax expense of non-qualified stock options in which the Company receives a tax deduction upon exercise, and the full expense impact of incentive stock options granted to employees that have vested and qualify for preferential tax treatment and conversely, the Company does not receive a tax deduction. Share-based compensation for vesting of incentive stock options was
(j) Represents the after-tax expense of equity issuance and related offering costs in which the Company receives a tax deduction, as well as the full expense impact of
(k) Set forth is a reconciliation of (loss) earnings per share on a fully diluted basis as calculated in accordance with GAAP to Adjusted Earnings per share:
Q2 2011 | Q1 2011 | Q4 2010 | Q3 2010 | Q2 2010 | ||
(unaudited) | ||||||
Earnings (loss) per share — diluted | $ 0.40 | $ 0.43 | $ (1.20) | $ 0.26 | $ 0.08 | |
Adjustment to include dilutive shares, not included in GAAP loss per share | — | — | 0.10 | — | — | |
Adjustment for allocation of undistributed earnings | 0.01 | — | — | — | — | |
After-Tax: | ||||||
EBITDA Adjustments per share | 0.06 | 0.04 | 1.47 | 0.09 | 0.32 | |
Amortization of purchased intangible assets per | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | |
Adjusted Earnings per share | $ 0.52 | $ 0.52 | $ 0.42 | $ 0.41 | $ 0.47 | |
SOURCE
News Provided by Acquire Media