UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT Pursuant

to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported): January 24, 2007

 

ACXIOM CORPORATION

(Exact Name of Registrant as Specified in Its Charter)

 

DELAWARE

(State or Other Jurisdiction of Incorporation)

 

 

0-13163

 

71-0581897

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

1 Information Way, P.O. Box 8180, Little Rock, Arkansas

72203-8180

(Address of Principal Executive Offices)

(Zip Code)

 

501-342-1000

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 


This amendment to the Current Report on Form 8-K of Acxiom Corporation dated January 24, 2007, is being filed to correct formatting errors in the Press Release of the Company included in Exhibit 99.1.  The corrected Exhibit is furnished herewith in its entirety. 

Item 9.01

Financial Statements and Exhibits

 

(c)

Exhibits

 

The following exhibits are furnished herewith:

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Press Release of the Company dated January 24, 2007 announcing third quarter earnings for fiscal year 2007.

 

 


SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated:

January 25, 2007

 

 

ACXIOM CORPORATION

 

By:    /s/ Jerry C. Jones 

 

Name:

Jerry C. Jones

 

Title:

Business Development/Legal Leader

 

 


EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Press Release of the Company dated January 24, 2007 announcing third quarter earnings for fiscal year 2007.

 

 

 

 

For more information, contact:

 

Katharine Raymond

Investor Relations Coordinator

Acxiom Corporation

(501) 342-1321

EACXM

 

Acxiom Announces Third-Quarter Results

 

LITTLE ROCK, Ark. — January 24, 2007 — Acxiom® Corporation (Nasdaq: ACXM) today announced financial results for the third quarter of fiscal 2007 ended December 31, 2006. Acxiom will hold a conference call at 4:30 p.m. CST today to discuss this information further. Interested parties are invited to listen to the call, which will be broadcast via the Internet at www.acxiom.com.

 

Third-quarter earnings per diluted share of $.31 included a $.02 benefit related to a lower-than-expected income tax rate and a $.01 expense related to organizational changes in Europe. Third-quarter earnings were equal to the $.31 per diluted share reported in the same quarter a year ago. Operating income for the quarter decreased 3 percent to $51.3 million. Third-quarter revenue totaled $352.8 million, an increase of 2 percent over the same quarter last year.

 

“Our earnings continue to improve on a sequential basis but are not in line with our expectations due to slower than expected revenue growth,” Company Leader Charles D. Morgan said. “We continue to execute our company-wide initiatives to create more value for our clients and drive more rapid revenue growth. We expect to see more from those efforts over the next several quarters.”

 

Details of Acxiom’s third-quarter performance include:

 

 

Revenue of $352.8 million, up 2 percent from $347.4 million in the third quarter a year ago. Declines in revenue in the traditional IT outsourcing business and from one large client undergoing a merger negatively impacted the growth rate by 4 percentage points for the quarter and 5 percentage points year-to-date.

 

Income from operations of $51.3 million, a 3 percent decrease compared to $52.7 million in the third quarter last year.

 

Diluted earnings per share of $.31, equal to the third quarter of fiscal 2006.

 

Operating cash flow of $62.7 million and free cash flow available to equity of $12.6 million. Free cash flow available to equity is a non-GAAP financial measure, and a reconciliation to the comparable GAAP measure, operating cash flow, is attached to this press release.

 

Gross margin of 28.4 percent compared to 31.4 percent in the same quarter last year.

 

Computer, communications and other equipment expense equaling 20.2 percent of revenue compared to 21.2 percent of revenue in the third quarter of fiscal 2006.

 

Interest expense in the quarter was $14.9 million compared with $8.6 million in the same quarter a year ago. The increase reflects the $600 million term loan completed in

 

1

 



 

September 2006. Proceeds from the term loan were used to retire debt and buy back approximately 11 million shares of Acxiom stock.

 

“While our overall revenue growth number for the quarter was disappointing, there are several areas of our business that turned in encouraging performances – including our digital and risk businesses and our direct-to-market U.S. data business,” Morgan said. “We also showed strong growth in several key industries – including auto and insurance, which were both up 10 percent, year over year. We have continued to make investments to support future revenue growth, as evidenced by our recent acquisition of Equitec, which brings us strong marketing and merchandizing optimization expertise in the retail industry.”

 

Morgan noted that General Motors awarded significant new business to Acxiom in the quarter and that the company has also recently completed new contracts with JPMorgan Chase & Co.; The Container Store; Colonial Penn® Life Insurance Company; and Sears Holdings. He also reported that Acxiom has been awarded significant business from a large European corporation in a deal pursued in partnership with EMC and Accenture.

 

Outlook

The Company’s expectations are communicated in the Financial Road Map, which includes a chart summarizing the one-year and long-term goals as well as an explanation of the assumptions and definitions that accompany these goals. Acxiom’s current Financial Road Map reflects the Company’s revised expectations for fiscal year 2007, and the long-term goals reflect expected performance in fiscal 2010.

Acxiom anticipates fiscal 2007 earnings per diluted share between $0.92 and $0.97. This range is based on revising the income tax rate from 39 percent to 37 percent as a result of Congress’ extension of the Research and Experimentation tax credit and doesn’t reflect any European restructuring charges that may be incurred during the fourth quarter.

These financial projections are based on the assumptions and limitations set forth in the Financial Road Map. These projections are forward looking, and actual results may differ materially. These projections may be impacted by mergers, acquisitions, divestitures or other business combinations that may be completed in the future as well as the other factors set forth below.

 

About Acxiom

Acxiom Corporation (Nasdaq: ACXM) integrates data, services and technology to create and deliver customer and information management solutions for many of the largest, most respected companies in the world. The core components of Acxiom’s innovative solutions are Customer Data Integration (CDI) technology, data, database services, IT outsourcing, consulting and analytics, and privacy leadership. Founded in 1969, Acxiom is headquartered in Little Rock, Arkansas, with locations throughout the United States and Europe, and in Australia, China and Canada.

 

For more information, visit www.acxiom.com.

This release and today’s conference call contain forward-looking statements that are subject to certain risks and uncertainties that could cause actual results to differ materially. Such statements may include but are not necessarily limited to the following: that we expect that our emphasis on revenue growth will lead to increased rates of revenue growth, that we expect that continued focus on expense controls will lead to continued improvement in operating margins, that the projected revenue, operating margin, return on assets and return on invested capital, operating

 

2

 



 

cash flow and free cash flow, borrowings, dividends and other metrics referred to in the Financial Road Map attached to this release will be within the estimated ranges; that the Company has identified categories of opportunity that provide upside to the ranges of the Financial Road Map, that the estimations of revenue, earnings, cash flow, growth rates, restructuring charges and expense reductions will be within the estimated ranges; and that the business pipeline and our anticipated cost structure will allow us to continue to meet or exceed revenue, cash flow and other projections. The following are important factors, among others, that could cause actual results to differ materially from these forward-looking statements: The possibility that certain contracts may not be closed, or may not be closed within the anticipated time frames; the possibility that clients may attempt to reduce the amount of business they do with the Company; the possibility that in the event that a change of control of the Company was sought that certain of the clients of the Company would invoke certain provisions in their contracts resulting in a decline in the revenue and profit of the Company; the possibility that certain contracts may not generate the anticipated revenue or profitability; the possibility that negative changes in economic or other conditions might lead to a reduction in demand for our products and services; the possibility of an economic slowdown or that economic conditions in general will not be as expected; the possibility that the historical seasonality of our business may change; the possibility that significant customers may experience extreme, severe economic difficulty; the possibility that the integration of acquired businesses may not be as successful as planned; the possibility that the fair value of certain of our assets may not be equal to the carrying value of those assets now or in future time periods; the possibility that sales cycles may lengthen; the possibility that we may not be able to attract and retain qualified technical and leadership associates, or that we may lose key associates to other organizations; the possibility that we won’t be able to properly motivate our sales force or other associates; the possibility that we won’t be able to achieve cost reductions and avoid unanticipated costs; the possibility that we won’t be able to continue to receive credit upon satisfactory terms and conditions; the possibility that competent, competitive products, technologies or services will be introduced into the marketplace by other companies; the possibility that we may be subjected to pricing pressure due to market conditions and/or competitive products and services; the possibility that there will be changes in consumer or business information industries and markets that negatively impact the Company; the possibility that changes in accounting pronouncements may occur and may impact these projections; the possibility that we won’t be able to protect proprietary information and technology or to obtain necessary licenses on commercially reasonable terms; the possibility that we may encounter difficulties when entering new markets or industries; the possibility that there will be changes in the legislative, accounting, regulatory and consumer environments affecting our business, including but not limited to litigation, legislation, regulations and customs relating to our ability to collect, manage, aggregate and use data; the possibility that data suppliers might withdraw data from us, leading to our inability to provide certain products and services; the possibility that we may enter into short-term contracts which would affect the predictability of our revenues; the possibility that the amount of ad hoc, volume-based and project work will not be as expected; the possibility that we may experience a loss of data center capacity or interruption of telecommunication links or power sources; the possibility that we may experience failures or breaches of our network and data security systems, leading to potential adverse publicity, negative customer reaction, or liability to third parties; the possibility that postal rates may increase, thereby leading to reduced volumes of business; the possibility that our clients may cancel or modify their agreements with us; the possibility that we will not successfully complete customer contract requirements on time or meet the service levels specified in the contracts, which may result in contract penalties or lost revenue; the possibility that we experience processing errors which result in credits to customers, re-performance of services or payment of damages to customers; the possibility that the services of the United States Postal Service, their

 

3

 



 

global counterparts and other delivery systems may be disrupted; and the possibility that we may be affected by other competitive factors.

With respect to the Financial Road Map, all of the above factors apply, along with the following which were assumptions made in creating the Financial Road Map: that the U.S. and global economies will continue to improve at a moderate pace; that global growth will continue to be strong and that globalization trends will continue to grow at an increasing pace; that Acxiom’s computer, communications and other equipment expenses will continue to fall as a percentage of revenue; that the Customer Information Infrastructure (CII) grid-based environment will continue to be implemented successfully over the next 3-4 years and that the new CII infrastructure will continue to provide increasing operational efficiencies; that the acquisitions of companies operating primarily outside of the United States will be successfully integrated and that significant efficiencies will be realized from this integration; relating to operating cash flow and free cash flow, that sufficient operating and capital lease arrangements will continue to be available to the Company to provide for the financing of most of its computer equipment and that software suppliers will continue to provide financing arrangements for most of the software purchases; relating to revolving credit line balance, that free cash flow will meet expectations and that the Company will use free cash flow to pay down bank debt, buy back stock and fund dividends; relating to annual dividends, that the Board of Directors will continue to approve quarterly dividends and will vote to increase dividends over time; relating to diluted shares, that the Company will meet its cash flow expectations and that potential dilution created through the issuance of equity instruments will be mitigated by continued stock repurchases in accordance with the Company’s stock repurchase program. With respect to the provision of products or services outside our primary base of operations in the United States, all of the above factors apply, along with the difficulty of doing business in numerous sovereign jurisdictions due to differences in scale, competition, culture, laws and regulations.

Other factors are detailed from time to time in our periodic reports and registration statements filed with the United States Securities and Exchange Commission. We believe that we have the product and technology offerings, facilities, associates and competitive and financial resources for continued business success, but future revenues, costs, margins and profits are all influenced by a number of factors, including those discussed above, all of which are inherently difficult to forecast.

We undertake no obligation to update the information contained in this press release, including the Financial Road Map or any other forward-looking statement.

Acxiom is a registered trademark of Acxiom Corporation.

###

 

 

 

4

 

 

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

$

%

 

 

 

 

 

2006

 

2005

 

Variance

Variance

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Services

 

 

 

 

265,798

 

263,266

 

2,532

1.0%

Data

 

 

 

 

87,043

 

84,165

 

2,878

3.4%

Total revenue

 

 

 

352,841

 

347,431

 

5,410

1.6%

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

Services

 

 

 

199,704

 

189,502

 

10,202

5.4%

Data

 

 

 

 

53,004

 

48,799

 

4,205

8.6%

Total cost of revenue

 

 

252,708

 

238,301

 

14,407

6.0%

 

 

 

 

 

 

 

 

 

 

 

Services gross margin

 

 

24.9%

 

28.0%

 

 

 

Data gross margin

 

 

 

39.1%

 

42.0%

 

 

 

Total gross margin

 

 

 

28.4%

 

31.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

49,065

 

57,625

 

(8,560)

(14.9%)

Gains, losses and other items, net

 

(225)

 

(1,202)

 

977

0.0%

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

301,548

 

294,724

 

6,824

2.3%

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

51,293

 

52,707

 

(1,414)

(2.7%)

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

 

 

(14,911)

 

(8,635)

 

(6,276)

72.7%

Other, net

 

 

 

1,157

 

(71)

 

1,228

(1729.6%)

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

(13,754)

 

(8,706)

 

(5,048)

58.0%

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

 

37,539

 

44,001

 

(6,462)

(14.7%)

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

12,594

 

16,720

 

(4,126)

(24.7%)

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

24,945

 

27,281

 

(2,336)

(8.6%)

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

0.32

 

0.32

 

0.00

0.0%

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

0.31

 

0.31

 

0.00

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

$

%

 

 

 

 

 

2006

 

2005

 

Variance

Variance

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Services

 

 

 

 

793,789

 

754,958

 

38,831

5.1%

Data

 

 

 

 

244,076

 

233,267

 

10,809

4.6%

Total revenue

 

 

 

1,037,865

 

988,225

 

49,640

5.0%

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

Services

 

 

 

597,161

 

575,734

 

21,427

3.7%

Data

 

 

 

 

153,638

 

149,808

 

3,830

2.6%

Total cost of revenue

 

 

750,799

 

725,542

 

25,257

3.5%

 

 

 

 

 

 

 

 

 

 

 

Services gross margin

 

 

24.8%

 

23.7%

 

 

 

Data gross margin

 

 

 

37.1%

 

35.8%

 

 

 

Total gross margin

 

 

 

27.7%

 

26.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

157,818

 

166,227

 

(8,409)

(5.1%)

Gains, losses and other items, net

 

(225)

 

9,960

 

(10,185)

0.0%

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

908,392

 

901,729

 

6,663

0.7%

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

129,473

 

86,496

 

42,977

49.7%

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

 

 

(31,630)

 

(21,213)

 

(10,417)

49.1%

Other, net

 

 

 

4,489

 

1,870

 

2,619

140.1%

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

(27,141)

 

(19,343)

 

(7,798)

40.3%

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

 

102,332

 

67,153

 

35,179

52.4%

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

37,863

 

26,084

 

11,779

45.2%

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

64,469

 

41,069

 

23,400

57.0%

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

0.77

 

0.47

 

0.30

63.8%

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

0.75

 

0.45

 

0.30

66.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

$

%

 

 

 

 

 

2006

 

2006

 

Variance

Variance

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Services

 

 

 

 

265,798

 

266,099

 

(301)

(0.1%)

Data

 

 

 

 

87,043

 

82,220

 

4,823

5.9%

Total revenue

 

 

 

352,841

 

348,319

 

4,522

1.3%

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

Services

 

 

 

199,704

 

201,384

 

(1,680)

(0.8%)

Data

 

 

 

 

53,004

 

51,062

 

1,942

3.8%

Total cost of revenue

 

 

252,708

 

252,446

 

262

0.1%

 

 

 

 

 

 

 

 

 

 

 

Services gross margin

 

 

24.9%

 

24.3%

 

 

 

Data gross margin

 

 

 

39.1%

 

37.9%

 

 

 

Total gross margin

 

 

 

28.4%

 

27.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

49,065

 

54,008

 

(4,943)

(9.2%)

Gains, losses and other items, net

 

(225)

 

-

 

(225)

0.0%

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

301,548

 

306,454

 

(4,906)

(1.6%)

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

51,293

 

41,865

 

9,428

22.5%

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

 

 

(14,911)

 

(8,950)

 

(5,961)

66.6%

Other, net

 

 

 

1,157

 

2,685

 

(1,528)

(56.9%)

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

(13,754)

 

(6,265)

 

(7,489)

119.5%

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

 

37,539

 

35,600

 

1,939

5.4%

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

12,594

 

13,884

 

(1,290)

(9.3%)

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

24,945

 

21,716

 

3,229

14.9%

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

0.32

 

0.25

 

0.07

28.0%

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

0.31

 

0.25

 

0.06

24.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 


ACXIOM CORPORATION AND SUBSIDIARIES

CALCULATION OF EARNINGS PER SHARE

(Unaudited)

(In thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

September 30,

 

 

 

 

 

2006

 

2005

 

2006

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator - net earnings

 

 

24,945

 

27,281

 

21,716

 

 

 

 

 

 

 

 

 

 

Denominator - weighted-average shares outstanding

77,717

 

85,203

 

86,000

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

0.32

 

0.32

 

0.25

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator - net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

24,945

 

27,281

 

21,716

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

77,717

 

85,203

 

86,000

 

 

 

 

 

 

 

 

 

 

Dilutive effect of common stock options, warrants and restricted stock

2,238

 

2,723

 

2,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,955

 

87,926

 

88,203

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

0.31

 

0.31

 

0.25

 

 

 

 

 

 

 

 

 

 

 

 

8

 


ACXIOM CORPORATION AND SUBSIDIARIES

CALCULATION OF EARNINGS PER SHARE

(Unaudited)

(In thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

2006

 

2005

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator - net earnings

 

 

64,469

 

41,069

 

 

 

 

 

 

 

 

Denominator - weighted-average shares outstanding

83,957

 

87,748

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

0.77

 

0.47

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator - net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

64,469

 

41,069

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

83,957

 

87,748

 

 

 

 

 

 

 

 

Dilutive effect of common stock options, warrants and restricted stock

2,237

 

2,691

 

 

 

 

 

 

 

 

 

 

 

 

 

86,194

 

90,439

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

0.75

 

0.45

 

 

 

 

 

 

 

 

 

 

9

 


ACXIOM CORPORATION AND SUBSIDIARIES

RESULTS BY SEGMENT

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

September 30,

Revenue:

 

 

 

 

2006

 

2005

 

2006

 

 

 

 

 

 

 

 

 

 

US services & data

 

 

 

298,978

 

300,086

 

300,204

International services & data

 

 

53,863

 

47,345

 

48,115

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

 

352,841

 

347,431

 

348,319

 

 

 

 

 

 

 

 

 

 

US supplemental information:

 

 

 

 

 

 

 

Services & data excluding IT mgmt

 

211,312

 

210,455

 

211,447

IT management services

 

 

87,666

 

89,631

 

88,757

 

 

 

 

 

298,978

 

300,086

 

300,204

 

 

 

 

 

 

 

 

 

 

International supplemental information:

 

 

 

 

 

 

Services & data excluding IT mgmt

 

53,863

 

47,345

 

48,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US services & data

 

 

 

46,832

 

47,766

 

40,090

International services & data

 

 

4,236

 

3,739

 

1,775

Corporate & other

 

 

 

225

 

1,202

 

-

 

 

 

 

 

 

 

 

 

 

Total income from operations

 

 

51,293

 

52,707

 

41,865

 

 

 

 

 

 

 

 

 

 

Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US services & data

 

 

 

15.7%

 

15.9%

 

13.4%

International services & data

 

 

7.9%

 

7.9%

 

3.7%

 

 

 

 

 

 

 

 

 

 

Total margin

 

 

 

14.5%

 

15.2%

 

12.0%

 

 

 

 

 

 

 

 

 

 

 

 

10

 


ACXIOM CORPORATION AND SUBSIDIARIES

RESULTS BY SEGMENT

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

US services & data

 

 

 

890,601

 

851,846

 

 

International services & data

 

 

147,264

 

136,379

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

 

1,037,865

 

988,225

 

 

 

 

 

 

 

 

 

 

 

 

US supplemental information:

 

 

 

 

 

 

 

Services & data excluding IT mgmt

 

624,001

 

589,653

 

 

IT management services

 

 

266,600

 

262,193

 

 

 

 

 

 

 

890,601

 

851,846

 

 

 

 

 

 

 

 

 

 

 

 

International supplemental information:

 

 

 

 

 

 

Services & data excluding IT mgmt

 

147,264

 

136,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US services & data

 

 

 

122,872

 

95,129

 

 

International services & data

 

 

6,376

 

1,327

 

 

Corporate & other

 

 

 

225

 

(9,960)

 

 

 

 

 

 

 

 

 

 

 

 

Total income from operations

 

 

129,473

 

86,496

 

 

 

 

 

 

 

 

 

 

 

 

Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US services & data

 

 

 

13.8%

 

11.2%

 

 

International services & data

 

 

4.3%

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

 

Total margin

 

 

 

12.5%

 

8.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 


ACXIOM CORPORATION AND SUBSIDIARIES

DATA REVENUE AND COST OF DATA SUPPLEMENTAL SCHEDULE

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

$

%

 

September 30,

 

$

%

 

 

 

2006

 

2005

 

Variance

Variance

 

2006

 

Variance

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data

 

 

68,520

 

66,054

 

2,466

3.7%

 

62,654

 

5,866

9.4%

Passthrough data

 

18,523

 

18,111

 

412

2.3%

 

19,566

 

(1,043)

(5.3%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total data revenue

 

87,043

 

84,165

 

2,878

3.4%

 

82,220

 

4,823

5.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of data revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Data

 

 

34,481

 

30,688

 

3,793

12.4%

 

31,496

 

2,985

9.5%

Passthrough data

 

18,523

 

18,111

 

412

2.3%

 

19,566

 

(1,043)

(5.3%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of data

 

53,004

 

48,799

 

4,205

8.6%

 

51,062

 

1,942

3.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data

 

 

49.7%

 

53.5%

 

 

 

 

49.7%

 

 

 

Passthrough data

 

0.0%

 

0.0%

 

 

 

 

0.0%

 

 

 

Total data

 

 

39.1%

 

42.0%

 

 

 

 

37.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 


ACXIOM CORPORATION AND SUBSIDIARIES

DATA REVENUE AND COST OF DATA SUPPLEMENTAL SCHEDULE

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

$

%

 

 

 

 

 

2006

 

2005

 

Variance

Variance

 

 

 

 

 

 

 

 

 

 

 

Data

 

 

 

 

185,704

 

177,454

 

8,250

4.6%

Passthrough data

 

 

 

58,372

 

55,813

 

2,559

4.6%

 

 

 

 

 

 

 

 

 

 

 

Total data revenue

 

 

 

244,076

 

233,267

 

10,809

4.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of data revenue:

 

 

 

 

 

 

 

 

 

Data

 

 

 

 

95,266

 

93,995

 

1,271

1.4%

Passthrough data

 

 

 

58,372

 

55,813

 

2,559

4.6%

 

 

 

 

 

 

 

 

 

 

 

Total cost of data

 

 

 

153,638

 

149,808

 

3,830

2.6%

 

 

 

 

 

 

 

 

 

 

 

Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data

 

 

 

 

48.7%

 

47.0%

 

 

 

Passthrough data

 

 

 

0.0%

 

0.0%

 

 

 

Total data

 

 

 

 

37.1%

 

35.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

 

 

 

December 31,

 

March 31,

 

$

%

 

2006

 

2006

 

Variance

Variance

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

88,014

 

7,705

 

80,309

1042.3%

Trade accounts receivable, net

276,061

 

261,624

 

14,437

5.5%

Deferred income taxes

24,452

 

24,587

 

(135)

(0.5%)

Other current assets

53,437

 

44,937

 

8,500

18.9%

 

 

 

 

 

 

 

Total current assets

441,964

 

338,853

 

103,111

30.4%

 

 

 

 

 

 

 

Property and equipment

713,235

 

662,948

 

50,287

7.6%

Less - accumulated depreciation and amortization

397,261

 

329,177

 

68,084

20.7%

 

 

 

 

 

 

 

Property and equipment, net

315,974

 

333,771

 

(17,797)

(5.3%)

 

 

 

 

 

 

 

Software, net of accumulated amortization

40,319

 

45,509

 

(5,190)

(11.4%)

Goodwill

500,639

 

472,401

 

28,238

6.0%

Purchased software licenses, net of accumulated amortization

149,982

 

155,518

 

(5,536)

(3.6%)

Unbilled and notes receivable, excluding current portions

17,466

 

19,139

 

(1,673)

(8.7%)

Deferred costs, net

130,016

 

112,817

 

17,199

15.2%

Data acquisition costs

35,241

 

40,828

 

(5,587)

(13.7%)

Other assets, net

19,504

 

21,662

 

(2,158)

(10.0%)

 

 

 

 

 

 

 

 

1,651,105

 

1,540,498

 

110,607

7.2%

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current installments of long-term obligations

100,801

 

93,518

 

7,283

7.8%

Trade accounts payable

41,343

 

44,144

 

(2,801)

(6.3%)

Accrued payroll and related expenses

28,318

 

32,139

 

(3,821)

(11.9%)

Other accrued expenses

79,166

 

81,428

 

(2,262)

(2.8%)

Deferred revenue

99,606

 

123,916

 

(24,310)

(19.6%)

Income taxes

7,055

 

4,845

 

2,210

45.6%

 

 

 

 

 

 

 

Total current liabilities

356,289

 

379,990

 

(23,701)

(6.2%)

 

 

 

 

 

 

 

Long-term obligations:

 

 

 

 

 

 

Long-term debt and capital leases, net of current

installments

688,381

 

353,692

 

334,689

94.6%

Software and data licenses, net of current installments

20,353

 

22,723

 

(2,370)

(10.4%)

 

 

 

 

 

 

 

Total long-term obligations

708,734

 

376,415

 

332,319

88.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

77,043

 

77,916

 

(873)

(1.1%)

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Common stock

11,103

 

10,946

 

157

1.4%

Additional paid-in capital

709,983

 

677,026

 

32,957

4.9%

Unearned stock-based compensation

-

 

(1,941)

 

1,941

(100.0%)

Retained earnings

461,276

 

410,278

 

50,998

12.4%

Accumulated other comprehensive income

15,670

 

2,205

 

13,465

610.7%

Treasury stock, at cost

(688,993)

 

(392,337)

 

(296,656)

75.6%

 

 

 

 

 

 

 

Total stockholders' equity

509,039

 

706,177

 

(197,138)

(27.9%)

 

 

 

 

 

 

 

 

1,651,105

 

1,540,498

 

110,607

7.2%

 

 

 

 

 

 

 

 

 

14

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

2006

 

2005

 

 

 

 

Cash flows from operating activities:

 

 

 

Net earnings

24,945

 

27,281

Non-cash operating activities:

 

 

 

Depreciation and amortization

54,396

 

59,712

Loss (gain) on disposal or impairment of assets, net

187

 

(524)

Deferred income taxes

(553)

 

4,386

Non-cash stock compensation expense

1,555

 

346

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

(8,933)

 

(8,552)

Other assets

(769)

 

(6,587)

Accounts payable and other liabilities

979

 

4,161

Deferred revenue

(9,148)

 

15,191

Net cash provided by operating activities

62,659

 

95,414

Cash flows from investing activities:

 

 

 

Disposition of operations

-

 

3,315

Sale of assets

-

 

1,510

Capitalized software

(6,798)

 

(5,204)

Capital expenditures

(2,518)

 

(401)

Cash collected from the sale and license of software

-

 

20,000

Deferral of costs

(16,149)

 

(19,603)

Payments received from investments

-

 

2,093

Net cash paid in acquisitions

(14,400)

 

(2,983)

Net cash used by investing activities

(39,865)

 

(1,273)

Cash flows from financing activities:

 

 

 

Proceeds from debt

(513)

 

31,833

Payments of debt

(25,817)

 

(125,264)

Dividends paid

(4,663)

 

(4,259)

Sale of common stock

8,896

 

10,058

Acquisition of treasury stock

(6,001)

 

(2,430)

Tax benefit of stock options exercised

1,237

 

-

Net cash used by financing activities

(26,861)

 

(90,062)

Effect of exchange rate changes on cash

249

 

(135)

 

 

 

 

Net increase (decrease) in cash and cash equivalents

(3,818)

 

3,944

Cash and cash equivalents at beginning of period

91,832

 

5,962

Cash and cash equivalents at end of period

88,014

 

9,906

 

 

 

 

Supplemental cash flow information:

 

 

 

Cash paid (received) during the period for:

 

 

 

Interest

14,813

 

7,932

Income taxes

8,196

 

1,070

Payments on capital leases and installment payment arrangements

16,700

 

17,994

Payments on software and data license liabilities

6,000

 

7,344

Other debt payments, excluding line of credit

3,117

 

1,715

Noncash investing and financing activities:

 

 

 

Acquisition of property and equipment under capital lease

 

 

 

and installment payment arrangements

10,427

 

14,804

Construction and other financing

4,511

 

402

Issuance of common stock for acquisition

3,610

 

-

 

 

15

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

December 31,

 

 

 

 

 

2006

 

2005

 

 

 

 

Cash flows from operating activities:

 

 

 

Net earnings

64,469

 

41,069

Non-cash operating activities:

 

 

 

Depreciation and amortization

170,379

 

172,350

Gain on disposal or impairment of assets, net

(1,483)

 

(1,451)

Deferred income taxes

(975)

 

12,401

Non-cash stock compensation expense

2,699

 

968

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

(15,768)

 

(13,838)

Other assets

(2,159)

 

(21,747)

Accounts payable and other liabilities

(7,844)

 

2,790

Deferred revenue

(25,900)

 

9,133

Net cash provided by operating activities

183,418

 

201,675

Cash flows from investing activities:

 

 

 

Disposition of operations

-

 

4,844

Sale of assets

-

 

5,123

Capitalized software

(19,443)

 

(16,686)

Capital expenditures

(5,995)

 

(6,355)

Cash collected from the sale and license of software

10,000

 

20,000

Deferral of costs

(49,595)

 

(54,498)

Payments received from investments

2,708

 

2,855

Net cash paid in acquisitions

(14,400)

 

(144,509)

Net cash used by investing activities

(76,725)

 

(189,226)

Cash flows from financing activities:

 

 

 

Proceeds from debt

649,756

 

423,122

Payments of debt

(393,742)

 

(216,041)

Dividends paid

(13,471)

 

(13,068)

Sale of common stock

25,801

 

31,609

Acquisition of treasury stock

(299,301)

 

(231,865)

Tax benefit of stock options exercised

4,081

 

-

Net cash used by financing activities

(26,876)

 

(6,243)

Effect of exchange rate changes on cash

492

 

(485)

 

 

 

 

Net increase in cash and cash equivalents

80,309

 

5,721

Cash and cash equivalents at beginning of period

7,705

 

4,185

Cash and cash equivalents at end of period

88,014

 

9,906

 

 

 

 

Supplemental cash flow information:

 

 

 

Cash paid (received) during the period for:

 

 

 

Interest

31,375

 

18,405

Income taxes

31,027

 

(376)

Payments on capital leases and installment payment arrangements

57,556

 

53,890

Payments on software and data license liabilities

21,151

 

23,610

Other debt payments, excluding line of credit

6,632

 

5,506

Noncash investing and financing activities:

 

 

 

Issuance of options for acquisition

-

 

7,541

Software licenses and maintenance acquired under software obligation

15,266

 

8,380

Acquisition of property and equipment under capital lease

 

 

 

and installment payment arrangements

44,454

 

70,377

Construction and other financing

18,167

 

7,200

Issuance of common stock for acquisition

3,610

 

-

 

 

16

 


ACXIOM CORPORATION AND SUBSIDIARIES

CALCULATION OF FREE CASH FLOW AVAILABLE TO EQUITY

AND RECONCILIATION TO OPERATING CASH FLOW

(Unaudited)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/05

09/30/05

12/31/05

03/31/06

FY2006

 

06/30/06

09/30/06

12/31/06

YTD FY2007

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

61,476

44,785

95,414

74,158

275,833

 

56,350

64,409

62,659

183,418

Less:

 

 

 

 

 

 

 

 

 

 

 

Tax benefit of stock options and

warrants

-

-

-

(19,097)

(19,097)

 

-

-

-

-

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

61,476

44,785

95,414

55,061

256,736

 

56,350

64,409

62,659

183,418

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from the disposition

of operations

-

1,529

3,315

-

4,844

 

-

-

-

-

 

Proceeds received from the disposition

of assets

-

3,613

1,510

-

5,123

 

-

-

-

-

 

Payments received from investments

721

41

2,093

905

3,760

 

783

1,925

-

2,708

Less:

 

 

 

 

 

 

 

 

 

 

 

Capitalized software

(5,673)

(5,809)

(5,204)

(5,217)

(21,903)

 

(5,719)

(6,926)

(6,798)

(19,443)

 

Capital expenditures

(2,929)

(3,025)

(401)

(493)

(6,848)

 

(217)

(3,260)

(2,518)

(5,995)

 

Deferral of costs

(16,192)

(18,703)

(19,603)

(15,956)

(70,454)

 

(16,887)

(16,559)

(16,149)

(49,595)

 

Payments on capital leases and

installment payment arrangements

(19,929)

(15,967)

(17,994)

(18,342)

(72,232)

 

(18,905)

(21,951)

(16,700)

(57,556)

 

Payments on software and data license

liabilities

(10,938)

(5,328)

(7,344)

(5,459)

(29,069)

 

(7,847)

(7,304)

(6,000)

(21,151)

 

Other required debt payments

(1,357)

(2,434)

(1,715)

(3,796)

(9,302)

 

(1,711)

(1,804)

(3,117)

(6,632)

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

5,179

(1,298)

50,071

6,703

60,655

 

5,847

8,530

11,377

25,754

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Tax benefit of stock options and

warrants

-

-

-

19,097

19,097

 

1,079

1,765

1,237

4,081

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

5,179

(1,298)

50,071

25,800

79,752

 

6,926

10,295

12,614

29,835

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Cash collected from sale of software

-

-

20,000

-

20,000

 

5,000

5,000

-

10,000

 

 

 

 

 

 

 

 

 

 

 

 

Total

5,179

(1,298)

70,071

25,800

99,752

 

11,926

15,295

12,614

39,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 


 

ACXIOM CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(Unaudited)

 

(Dollars in thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 FY06 to Q3 FY07

 

Q2 FY07 to Q3 FY07

 

 

06/30/05

09/30/05

12/31/05

03/31/06

FY2006

 

06/30/06

09/30/06

12/31/06

 

%

$

 

%

$

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services

238,499

253,193

263,266

257,591

1,012,549

 

261,892

266,099

265,798

 

1.0%

2,532

 

-0.1%

(301)

 

Data

71,772

77,330

84,165

86,752

320,019

 

74,813

82,220

87,043

 

3.4%

2,878

 

5.9%

4,823

 

Total revenue

310,271

330,523

347,431

344,343

1,332,568

 

336,705

348,319

352,841

 

1.6%

5,410

 

1.3%

4,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services

194,349

191,883

189,502

196,428

772,162

 

196,073

201,384

199,704

 

5.4%

10,202

 

-0.8%

(1,680)

 

Data

48,885

52,124

48,799

52,142

201,950

 

49,572

51,062

53,004

 

8.6%

4,205

 

3.8%

1,942

 

Total cost of revenue

243,234

244,007

238,301

248,570

974,112

 

245,645

252,446

252,708

 

6.0%

14,407

 

0.1%

262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

53,700

54,902

57,625

51,642

217,869

 

54,745

54,008

49,065

 

-14.9%

(8,560)

 

-9.2%

(4,943)

 

Gains, losses and other items, net

(1,637)

12,799

(1,202)

(456)

9,504

 

0

0

(225)

 

-81.3%

977

 

0.0%

(225)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

295,297

311,708

294,724

299,756

1,201,485

 

300,390

306,454

301,548

 

2.3%

6,824

 

-1.6%

(4,906)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

14,974

18,815

52,707

44,587

131,083

 

36,315

41,865

51,293

 

-2.7%

(1,414)

 

22.5%

9,428

 

% Margin

4.8%

5.7%

15.2%

12.9%

9.8%

 

10.8%

12.0%

14.5%

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

(5,162)

(7,416)

(8,635)

(7,531)

(28,744)

 

(7,769)

(8,950)

(14,911)

 

72.7%

(6,276)

 

66.6%

(5,961)

 

Other, net

891

1,050

(71)

135

2,005

 

647

2,685

1,157

 

-1729.6%

1,228

 

-56.9%

(1,528)

 

Total other income (expense)

(4,271)

(6,366)

(8,706)

(7,396)

(26,739)

 

(7,122)

(6,265)

(13,754)

 

58.0%

(5,048)

 

119.5%

(7,489)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

10,703

12,449

44,001

37,191

104,344

 

29,193

35,600

37,539

 

-14.7%

(6,462)

 

5.4%

1,939

 

Income taxes

4,064

5,300

16,720

14,132

40,216

 

11,385

13,884

12,594

 

-24.7%

(4,126)

 

-9.3%

(1,290)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

6,639

7,149

27,281

23,059

64,128

 

17,808

21,716

24,945

 

-8.6%

(2,336)

 

14.9%

3,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

0.07

0.08

0.31

0.26

0.71

 

0.20

0.25

0.31

 

0.0%

0.00

 

24.0%

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 


ACXIOM CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS - INTERNAL FORMAT

(Unaudited)

(Dollars in thousands, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 FY06 to Q3 FY07

 

Q2 FY07 to Q3 FY07

 

06/30/05

09/30/05

12/31/05

03/31/06

FY2006

 

06/30/06

09/30/06

12/31/06

 

%

$

 

%

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

310,271

330,523

347,431

344,343

1,332,568

 

336,705

348,319

352,841

 

1.6%

5,410

 

1.3%

4,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

126,264

127,325

129,888

132,579

516,056

 

135,917

139,557

139,724

 

7.6%

9,836

 

0.1%

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computer, communications and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other equipment

77,647

76,250

73,614

71,730

299,241

 

73,119

72,685

71,132

 

-3.4%

(2,482)

 

-2.1%

(1,553)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data costs

41,831

44,752

42,021

44,593

173,197

 

43,372

44,196

43,761

 

4.1%

1,740

 

-1.0%

(435)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating costs and expenses

51,192

50,582

50,403

51,310

203,487

 

47,982

50,016

47,156

 

-6.4%

(3,247)

 

-5.7%

(2,860)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains, losses and other items, net

(1,637)

12,799

(1,202)

(456)

9,504

 

-

-

(225)

 

-81.3%

977

 

0.0%

(225)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

295,297

311,708

294,724

299,756

1,201,485

 

300,390

306,454

301,548

 

2.3%

6,824

 

-1.6%

(4,906)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

14,974

18,815

52,707

44,587

131,083

 

36,315

41,865

51,293

 

-2.7%

(1,414)

 

22.5%

9,428

Operating Margin

4.8%

5.7%

15.2%

12.9%

9.8%

 

10.8%

12.0%

14.5%

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

(5,162)

(7,416)

(8,635)

(7,531)

(28,744)

 

(7,769)

(8,950)

(14,911)

 

72.7%

(6,276)

 

66.6%

(5,961)

Other, net

891

1,050

(71)

135

2,005

 

647

2,685

1,157

 

-1729.6%

1,228

 

-56.9%

(1,528)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271)

(6,366)

(8,706)

(7,396)

(26,739)

 

(7,122)

(6,265)

(13,754)

 

58.0%

(5,048)

 

119.5%

(7,489)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before income taxes

10,703

12,449

44,001

37,191

104,344

 

29,193

35,600

37,539

 

-14.7%

(6,462)

 

5.4%

1,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

4,064

5,300

16,720

14,132

40,216

 

11,385

13,884

12,594

 

-24.7%

(4,126)

 

-9.3%

(1,290)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

6,639

7,149

27,281

23,059

64,128

 

17,808

21,716

24,945

 

-8.6%

(2,336)

 

14.9%

3,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

0.07

0.08

0.31

0.26

0.71

 

0.20

0.25

0.31

 

0.0%

0.00

 

24.0%

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 


ACXIOM CORPORATION AND SUBSIDIARIES

MARGIN ANALYSIS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 FY06 to Q3 FY07

 

Q2 FY07 to Q3 FY07

 

06/30/05

09/30/05

12/31/05

03/31/06

FY2006

 

06/30/06

09/30/06

12/31/06

%

$

 

%

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

67,037

86,516

109,130

95,773

358,456

 

91,060

95,873

100,133

-8.2%

(8,997)

 

4.4%

4,260

Gross margin

21.6%

26.2%

31.4%

27.8%

26.9%

 

27.0%

27.5%

28.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

4.8%

5.7%

15.2%

12.9%

9.8%

 

10.8%

12.0%

14.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services gross profit

44,150

61,310

73,764

61,163

240,387

 

65,819

64,715

66,094

-10.4%

(7,670)

 

2.1%

1,379

Services gross margin

18.5%

24.2%

28.0%

23.7%

23.7%

 

25.1%

24.3%

24.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data gross profit

22,887

25,206

35,366

34,610

118,069

 

25,241

31,158

34,039

-3.8%

(1,327)

 

9.2%

2,881

Data gross margin

31.9%

32.6%

42.0%

39.9%

36.9%

 

33.7%

37.9%

39.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 


ACXIOM CORPORATION AND SUBSIDIARIES

EXPENSE TREND ANALYSIS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/30/05

09/30/05

12/31/05

03/31/06

FY2006

 

06/30/06

09/30/06

12/31/06

YTD FY2007

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits % of revenue

40.7%

38.5%

37.4%

38.5%

38.7%

 

40.4%

40.1%

39.6%

40.0%

 

 

 

 

 

 

 

 

 

 

 

Computer, communications and other

 

 

 

 

 

 

 

 

 

 

equipment % of revenue

25.0%

23.1%

21.2%

20.8%

22.5%

 

21.7%

20.9%

20.2%

20.9%

 

 

 

 

 

 

 

 

 

 

 

Data costs % of revenue

13.5%

13.5%

12.1%

13.0%

13.0%

 

12.9%

12.7%

12.4%

12.7%

 

 

 

 

 

 

 

 

 

 

 

Other operating costs and expenses % of revenue

16.5%

15.3%

14.5%

14.9%

15.3%

 

14.3%

14.4%

13.4%

14.0%

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses % of revenue

95.2%

94.3%

84.8%

87.1%

90.2%

 

89.2%

88.0%

85.5%

87.5%

 

 

 

 

 

 

 

 

 

 

 

SG&A % of revenue

17.3%

16.6%

16.6%

15.0%

16.3%

 

16.3%

15.5%

13.9%

15.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 

 


 

ACXIOM CORPORATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Road Map

 

(as of December 31, 2006)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Actual

 

Actual

 

Target

 

Long-Term Goals

 

Years Ending March 31,

 

 

 

Fiscal 2006

 

Q3 Fiscal 2007

 

YTD Fiscal 2007

 

Fiscal 2007

 

Fiscal 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Revenue Growth

 

 

 

13.6%

 

-0.4%

 

4.5%

 

4% to 5%

 

8% to 11% (CAGR)

 

U.S. Revenue

 

 

 

 

$1,148 million

 

$299 million

 

$891 million

 

$1,195 to $1,205 mil

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Revenue Growth

 

 

-13.0%

 

13.8%

 

8.0%

 

5% to 8%

 

5% to 8% (CAGR)

 

International Revenue

 

 

 

$185 million

 

$54 million

 

$147 million

 

$195 to $200 mil

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Operating Margin

 

 

 

11.6%

 

15.7%

 

13.8%

 

13% to 14%

 

16% to 18%

 

Adjusted U.S. Operating Margin

 

12.4%2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Operating Margin

 

 

-1.1%

 

7.9%

 

4.3%

 

4% to 5%

 

12% to 15%

 

Adjusted International Operating Margin

2.5%2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Assets 1

 

 

 

 

8.5%

 

10.9%

 

10.9%

 

10% to 11%

 

14% to 17%

 

Adjusted Return on Assets 1

 

 

9.5%2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Invested Capital 1

 

 

11.4%2

 

13.2%

 

13.2%

 

12% to 13%

 

16% to 19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow

 

 

 

 

$276 million

 

$63 million

 

$183 million

 

$245 to $255 mil

 

$320 to $360 mil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow to Equity

 

 

$100 million

 

$13 million

 

$40 million

 

$50 to $60 mil

 

$140 to $160 mil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Line Balance

 

 

$252 million

 

$0 million

 

$0 million

 

< $250 mil

 

< $250 mil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends Per Share

 

 

 

 

$0.20

 

$0.06

 

$0.16

 

$0.22

 

$0.24 to $0.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 ROA and ROIC are calculated on a trailing 4 quarters basis.

 

 

 

 

 

 

 

 

 

2 Results exclude unusual charges of $9.1 million for U.S. and $6.7 million for International in the quarter ended September 30, 2005. These charges are excluded when calculating performance compared to the Road Map since they were not

considered in setting the Road Map target. All other time periods are as reported for GAAP.

 

 

 

 

 

 

 

 

 

22

 

 

 

 

 


 

Reconciliation of Non-GAAP Measurements

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Actual

 

Actual

 

Target

 

Long-Term Goals

 

 

 

Years Ending March 31,

 

 

 

Fiscal 2006

 

Q3 Fiscal 2007

 

YTD Fiscal 2007

 

Fiscal 2007

 

Fiscal 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Operating Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Revenue

 

 

 

 

1,147,641

 

 

 

298,978

 

 

 

890,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Operating Income

 

 

 

 

133,072

 

 

 

47,057

 

 

 

123,097

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Operating Income Margin

 

 

 

 

11.6%

 

 

 

15.7%

 

 

 

13.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains, losses and nonrecurring items, net

 

 

 

6,147

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

ValueAct Defense

 

 

 

 

2,216

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

Lawsuit Expenses

 

 

 

 

761

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted U.S. Operating Income (1)

 

 

 

 

142,196

 

 

 

47,057

 

 

 

123,097

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted U.S. Operating Income Margin (1)

 

 

 

12.4%

 

 

 

15.7%

 

 

 

13.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Operating Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Revenue

 

 

 

 

184,927

 

 

 

53,863

 

 

 

147,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Operating Income

 

 

 

 

(1,991)

 

 

 

4,236

 

 

 

6,376

 

 

 

 

 

 

 

 

 

 

 

 

International Operating Income Margin

 

 

 

-1.1%

 

 

 

7.9%

 

 

 

4.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains, losses and nonrecurring items, net

 

 

 

6,652

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted International Operating Income (1)

 

 

 

4,661

 

 

 

4,236

 

 

 

6,376

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted International Operating Income Margin (1)

 

 

 

2.5%

 

 

 

7.9%

 

 

 

4.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow to Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Low

 

High

 

Low

 

High

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

 

 

275,833

 

 

 

62,659

 

 

 

183,418

 

 

245,000

 

255,000

 

320,000

 

360,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Proceeds received from disposition of assets

 

 

5,123

 

 

 

0

 

 

 

0

 

 

0

 

0

 

0

 

0

 

 

 

 

Proceeds received from disposition of operations

 

 

4,844

 

 

 

0

 

 

 

0

 

 

0

 

0

 

0

 

0

 

 

 

 

Cash received from investments

 

 

 

3,760

 

 

 

0

 

 

 

2,708

 

 

3,000

 

3,000

 

0

 

0

 

 

 

 

Tax benefit of stock option and warrant exercise

 

 

0

 

 

 

1,237

 

 

 

4,081

 

 

5,000

 

5,000

 

10,000

 

10,000

 

 

 

 

Proceeds received from sale of software

 

 

 

20,000

 

 

 

0

 

 

 

10,000

 

 

10,000

 

10,000

 

0

 

0

 

 

 

 

 

 

 

 

 

33,727

 

 

 

1,237

 

 

 

16,789

 

 

18,000

 

18,000

 

10,000

 

10,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Capitalized software

 

 

 

 

(21,903)

 

 

 

(6,798)

 

 

 

(19,443)

 

 

(26,000)

 

(26,000)

 

(20,000)

 

(25,000)

 

 

 

 

Capital expenditures

 

 

 

 

(6,848)

 

 

 

(2,518)

 

 

 

(5,995)

 

 

(9,000)

 

(9,000)

 

(10,000)

 

(10,000)

 

 

 

 

Deferral of costs

 

 

 

 

(70,454)

 

 

 

(16,149)

 

 

 

(49,595)

 

 

(66,000)

 

(66,000)

 

(65,000)

 

(75,000)

 

 

 

 

Capital lease and installment payments

 

 

 

(72,232)

 

 

 

(16,700)

 

 

 

(57,556)

 

 

(75,000)

 

(75,000)

 

(65,000)

 

(70,000)

 

 

 

 

Software and data license liability payments

 

 

(29,069)

 

 

 

(6,000)

 

 

 

(21,151)

 

 

(27,000)

 

(27,000)

 

(25,000)

 

(25,000)

 

 

 

 

Other debt payments

 

 

 

 

(9,302)

 

 

 

(3,117)

 

 

 

(6,632)

 

 

(10,000)

 

(10,000)

 

(5,000)

 

(5,000)

 

 

 

 

 

 

 

 

 

(209,808)

 

 

 

(51,282)

 

 

 

(160,372)

 

 

(213,000)

 

(213,000)

 

(190,000)

 

(210,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow to equity

 

 

 

 

99,752

 

 

 

12,614

 

 

 

39,835

 

 

50,000

to

60,000

 

140,000

to

160,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow to equity as defined by the Company may not be comparable to similarly titled measures reported by other companies. Management of the Company has included free cash flow to equity in this

 

 

 

Financial Road Map representing the amount of money available for the Company's discretionary spending. Management believes that it provides investors with a useful alternative measure of liquidity by allowing an assessment of

 

 

 

the amount of cash available for general corporate and strategic purposes after funding operating activities and capital expenditures, capitalized software expenses, deferred costs and required debt repayments. The above table

 

 

 

 

reconciles free cash flow to equity to cash provided by operating activities, the nearest comparable GAAP measure.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Results exclude unusual charges of $9.1 million for U.S. and $6.7 million for International in the quarter ended September 30, 2005. These charges are excluded when calculating performance compared to the Road Map since they were not considered in setting

 

 

 

 

 

 

the Road Map target. All other time periods are as reported for GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 


 

Reconciliation of Non-GAAP Measurements

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Actual

 

Actual

 

Target

 

Long-Term Goals

 

 

 

 

 

Fiscal 2006

 

Q3 Fiscal 2007

 

YTD Fiscal 2007

 

Fiscal 2007

 

Fiscal 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Assets (ROA) and

 

 

 

 

Adjusted

 

 

 

 

 

 

 

 

ROA

ROIC

 

ROA

ROIC

Return on Invested Capital (ROIC)

 

 

 

ROA

ROA

ROIC

 

ROA

ROIC

 

ROA

ROIC

 

Low

 

High

Low

 

High

 

Low

 

High

Low

 

High

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations (3)

 

 

 

131,083

131,083

131,083

 

174,060

174,060

 

174,060

174,060

 

163,200

 

178,700

163,200

 

178,700

 

268,600

 

337,600

268,600

 

337,600

Unusual Charges, Net (1)

 

 

 

 

15,776

15,776

 

0

0

 

0

0

 

0

 

0

0

 

0

 

 

 

 

 

 

 

Add implied interest on operating leases

 

 

 

 

11,696

 

 

10,369

 

 

10,369

 

 

 

 

10,400

 

10,400

 

 

 

 

9,000

 

9,000

 

 

 

 

 

131,083

146,859

158,554

 

174,060

184,429

 

174,060

184,429

 

163,200

 

178,700

173,600

 

189,100

 

268,600

 

337,600

277,600

 

346,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

 

 

1,549,933

1,549,933

1,549,933

 

1,592,493

1,592,493

 

1,592,493

1,592,493

 

1,622,400

 

1,627,800

1,622,400

 

1,627,800

 

1,860,000

 

1,960,000

1,860,000

 

1,960,000

Less average cash (2)

 

 

 

 

 

(8,616)

 

 

(47,929)

 

 

(47,929)

 

 

 

 

(71,700)

 

(74,200)

 

 

 

 

(10,000)

 

(10,000)

Less average non-interest bearing current liabilities

 

 

 

(288,063)

 

 

(271,317)

 

 

(271,317)

 

 

 

 

(263,400)

 

(266,400)

 

 

 

 

(261,000)

 

(285,000)

Plus average present value of operating leases

 

 

 

 

135,190

 

 

128,525

 

 

128,525

 

 

 

 

128,600

 

128,600

 

 

 

 

114,000

 

114,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,549,933

1,549,933

1,388,444

 

1,592,493

1,401,773

 

1,592,493

1,401,773

 

1,622,400

 

1,627,800

1,415,900

 

1,415,800

 

1,860,000

 

1,960,000

1,703,000

 

1,779,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on invested capital

 

 

 

8.5%

9.5%

11.4%

 

10.9%

13.2%

 

10.9%

13.2%

 

10%

to

11%

12%

to

13%

 

14%

to

17%

16%

to

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Results exclude unusual charges of $9.1 million for U.S. and $6.7 million for International in the quarter ended September 30, 2005. These charges are excluded when calculating performance compared to the Road Map since they were not considered in setting

 

 

 

 

the Road Map target. All other time periods are as reported for GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

Future cash balances above $10.0 million are assumed to be invested at money market rates and are excluded from this operating cash adjustment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

Trailing four quarters.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Invested Capital (ROIC) as defined by the Company, may not be comparable to similarly titled measures reported by other companies. Management of the Company has included ROIC in this

 

Financial Road Map because it measures the capital efficiency of our business. ROIC does not consider whether the business is financed with debt or equity; rather ROIC calculates a return on all capital invested in the business.

The above table reconciles ROIC to a ROA calculation using GAAP numbers. The Company uses ROIC in a number of ways, including pricing analysis, capital expenditure evaluation, and merger and acquisition valuation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Road Map Definitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.

Revenue Growth is defined as the percentage growth compared to the previous corresponding fiscal year or comparable period.

 

 

 

 

 

 

 

 

 

 

 

2.

Operating Margin is defined as the income from operations as a percentage of revenue.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.

Operating Cash Flow is as shown on the Company's cash flow statement.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.

Free Cash Flow to Equity is defined as cash flow from operating activities plus or minus cash flow from investing activities (excluding net cash

 

 

 

 

 

 

 

 

 

 

paid for acquisitions), less required payments of debt (total debt payments excluding payments on the line of credit).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.

Revolving Credit Line Balance is defined as actual funds borrowed under the Company’s revolving line of credit facility at the end of the period.

 

 

 

 

 

 

 

 

 

6.

Dividends Per Share is defined as the sum of the dividends for that period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.

Return on Assets (ROA) is defined as income from operations divided by average total assets for the trailing four quarters.

 

 

 

 

 

 

 

 

 

 

 

 

8.

Return on Invested Capital (ROIC) is defined as trailing four quarters income from operations adjusted for the implied interest expense included in operating leases divided by the trailing four quarters' average invested capital.

 

The implied interest adjustment for operating leases is calculated by multiplying the average quarterly balances of the present value of operating leases [(beginning balance + ending balance)/2] x an 8% implied interest rate on the

 

leases. Average invested capital is defined as the trailing four-quarter average of the ending quarterly balances for total assets less operating cash, less non-interest bearing liabilities (current liabilities less the current portion of

 

long-term debt), plus the present value of operating leases.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24