2014

Lender Processing Services Reports Third Quarter 2012 Earnings Adjusted EPS increased 20% from prior year to $0.71

Technology, Data and Analytics revenue increased 11% with growth across all lines of business

Investment in technology-driven solutions supports mortgage industry requirements

JACKSONVILLE, Fla., Oct. 29, 2012 /PRNewswire/ -- Lender Processing Services, Inc. (NYSE: LPS), a leading provider of integrated technology and services to the mortgage and real estate industries, today reported consolidated revenue of $512.7 million for the third quarter of 2012, a decrease of 1.3% from the prior year quarter, and GAAP net earnings of $58.3 million, or $0.69 per diluted share, an increase of 44% from the prior year quarter.

(Logo: http://photos.prnewswire.com/prnh/20120802/FL50731LOGO )

Third Quarter Highlights

  • Technology, Data and Analytics revenue of $192.0 million, up 11% from prior year
  • Adjusted earnings per diluted share of $0.71, including $0.02 per share loss from discontinued operations
  • EBITDA margin of 26.7%, up 460 basis points from prior year
  • Adjusted free cash flow of $69.2 million in the third quarter and $252.8 million year-to-date
  • Initiated debt refinancing to lower cost of capital and further strengthen the balance sheet
  • Completed conversion of 240,000 home equity loans to the MSP Servicing Technology platform

"Our strong third quarter results demonstrate LPS' continued delivery of high-value, technology-driven solutions to our clients to meet evolving compliance, loan quality and efficiency requirements," said Hugh Harris, president and chief executive officer of LPS.  "Our proven business model consistently generates strong cash flow allowing LPS to invest in innovative solutions that enhance the mortgage lending value chain, enable our clients to succeed, and drive long-term value for our shareholders through sustainable growth." 

"The positive quarterly results were driven by increased demand for LPS' technology solutions, record low interest rates resulting in strong refinance activity and the benefits of ongoing investments to expand our platforms.  Technology, Data and Analytics is our growth platform for the future, and we are very pleased with its strong performance this quarter," commented Chief Financial Officer Tom Schilling.  "Strong margins and cash flow resulted from our focus on high-return core markets, disciplined cost management and favorable revenue mix."

Operating income for the third quarter increased 19.4% to $112.4 million from the prior year period, while the operating margin increased to 21.9% from 18.1% in the third quarter of 2011.

Net cash provided by operating activities for the third quarter of 2012 was $85.7 million compared to $102.7 million in the prior year period, and $303.6 million in the first three quarters of 2012 compared to $329.6 million in the same period in 2011.  Adjusted free cash flow for the third quarter of 2012 decreased to $69.2 million from $76.6 million in the prior year due to changes in working capital, which offset the increase in net earnings.  Adjusted free cash flow is defined as net cash provided by operating activities minus certain non-recurring expenses and additions to property, equipment and computer software.    

Technology, Data and Analytics Segment  (TD&A)

Revenue for the Technology, Data and Analytics segment for the third quarter increased 11.2% from the prior year to $192.0 million as a result of growth in all lines of business.  Revenue from Servicing Technology increased 4.0% primarily due to loan growth on the MSP platform; Default Technology revenue increased 28.3% primarily reflecting market share gains achieved during 2011 and strong demand for professional services; and Origination Technology revenue increased 25.3% due principally to higher transaction volume on the Loan Quality Gateway platform resulting from elevated refinance activity and new client implementations. In addition, Data and Analytics revenue increased 7.5% driven by greater demand for data to support elevated origination volume.  Third quarter operating income increased to $60.4 million from $58.7 million in the same period in 2011 as a result of higher income from all TD&A sub-segments.

Transaction Services Segment

Revenue for the Transaction Services segment for the third quarter decreased 7.9% from the prior year period to $320.7 million. Origination Services revenue increased 15.7% to $154.1 million from the prior year as a result of higher refinance origination volume that generated increased title and escrow orders, partially offset by lower appraisal volume as the Company exited lower margin contracts.  Default Services revenue decreased 22.5% to $166.7 million from the prior year quarter primarily reflecting lower transaction volumes due to industry-wide foreclosure delays.  Operating income increased 15.0% from the prior year quarter to $64.2 million, while the operating margin increased 400 basis points to 20.0% reflecting higher Origination Services contributions, favorable revenue mix and prudent cost management.

Corporate

Net corporate expenses in the third quarter of 2012 decreased to $12.1 million from $20.3 million in the prior year period primarily as a result of current period legal-related expenses being charged against our previously established legal and regulatory reserve.

Balance Sheet and Capital Resources

During the third quarter, the company initiated senior debt refinancing to lower the cost of capital and further strengthen the balance sheet by extending the maturity of long-term debt and reducing secured debt.  The Company commenced an offering of $600 million of Senior Notes due 2023 at a coupon of 5.75% issued at par value.  The net proceeds, along with cash on hand, is being used to repay $609 million of outstanding debt including $362 million of 8.125% Notes due 2016 and $247 million of Term Loan B under its senior credit facility, and pay fees and expenses.  The refinancing will result in annual net interest expense savings of approximately $9.0 million.  The Senior Note offering was completed on October 12, 2012.

The legal and regulatory accrual decreased by $6.7 million during the current quarter to $196.4 million, due to the payment of expenses that were previously recognized in our legal and regulatory reserve established in prior quarters. No reserves for legal and regulatory matters were added during the third quarter.

The company ended the third quarter with cash of $160.7 million compared to $138.5 million in the second quarter 2012.

Outlook

Based on the current environment, the company expects fourth quarter 2012 revenue to be in the range of $475 million to $495 million and adjusted net earnings per diluted share to be in the range of $0.65 to $0.69.

Earnings Conference Call and Webcast

LPS will host a conference call tomorrow at 10:00 a.m. ET with a live webcast on the Investor Relations section of its website at www.lpsvcs.com.  Earnings information, including this press release and our financial results presentation, is available on the website.  A replay of the webcast will be available on the website shortly after the call where it will be archived for one month.  A replay of the call will be available until November 6, 2012, by dialing 888-203-1112 (access code: 4041948).

About Lender Processing Services

LPS (NYSE: LPS) delivers comprehensive technology solutions and services, as well as powerful data and analytics, to the nation's top mortgage lenders, servicers and investors. As a proven and trusted partner with deep client relationships, LPS offers the only end-to-end suite of solutions that provides major U.S. banks and many federal government agencies the technology and data needed to support mortgage lending and servicing operations, meet unique regulatory and compliance requirements and mitigate risk. 

These integrated solutions support origination, servicing, portfolio retention and default servicing. LPS' servicing solutions include MSP, the industry's leading loan-servicing platform, which is used to service approximately 50 percent of all U.S. mortgages by dollar volume. The company also provides proprietary data and analytics for the mortgage, real estate and capital markets industries. Lender Processing Services is a Fortune 1000 company headquartered in Jacksonville, Fla., employing approximately 8,000 professionals. For more information, please visit www.lpsvcs.com.

Use of Non-GAAP Financial Information

U.S. Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting.  GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions, and in the preparation of financial statements.  In addition to reporting financial results in accordance with GAAP, LPS reports several non-GAAP measures, including "EBITDA" (GAAP operating income plus depreciation and amortization); "EBITDA, as adjusted" (EBITDA adjusted for the impact of certain non-recurring adjustments, if applicable); "EBIT, as adjusted" or "adjusted operating income" (GAAP operating income adjusted for the impact of certain non-recurring adjustments, if applicable); "adjusted net earnings" (GAAP net earnings adjusted for the impact of certain non-recurring adjustments, if applicable, plus the after-tax purchase price amortization of intangible assets added through acquisitions); "adjusted net earnings per diluted share" or "adjusted EPS per diluted share" (adjusted net earnings divided by diluted weighted average shares); and "adjusted free cash flow" (net cash provided by operating activities less additions to property, equipment and computer software, as well as non-recurring adjustments, if applicable). LPS provides these measures because it believes that they are helpful to investors in comparing year-over-year performance in light of certain non-recurring and other charges, and to better understand our financial performance, competitive position and future prospects.  Non-GAAP measures should be considered in conjunction with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP measures.  A reconciliation of these non-GAAP measures to related GAAP measures is included in the attachments to this release.

Forward-Looking Statements

This press release contains forward-looking statements that involve a number of risks and uncertainties. Those forward-looking statements include all statements that are not historical facts, including statements about our beliefs and expectations. Forward-looking statements are based on management's beliefs, as well as assumptions made by and information currently available to management. Because such statements are based on expectations as to future economic performance and are not statements of historical fact, actual results may differ materially from those projected. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.  The risks and uncertainties to which forward-looking statements are subject include, but are not limited to: our ability to adapt our services to changes in technology or the marketplace; the impact of adverse changes in the level of real estate activity (including among others, loan originations and foreclosures) on demand for certain of our services; our ability to maintain and grow our relationships with our customers; the effects of our substantial leverage on our ability to make acquisitions and invest in our business; the level of scrutiny being placed on participants in the foreclosure process; risks associated with federal and state enforcement proceedings, inquiries and examinations currently underway or that may be commenced in the future with respect to our default management operations, and with civil litigation related to these matters; the impact of continued delays in the foreclosure process on the timing and collectability of our fees for certain of our services; changes to the laws, rules and regulations that regulate our businesses as a result of the current economic and financial environment; changes in general economic, business and political conditions, including changes in the financial markets; the impact of any potential defects, development delays, installation difficulties or system failures on our business and reputation; risks associated with protecting information security and privacy; and other risks and uncertainties detailed in the "Statement Regarding Forward-Looking Information," "Risk Factors" and other sections of the Company's Form 10-K and other filings with the Securities and Exchange Commission.

 











Exhibit A























LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Earnings

(Unaudited)






































Three months ended September 30,


Nine months ended September 30,





2012


2011


2012


2011





(In thousands, except per share data)












Revenues


$        512,676


$         519,437


$       1,551,904


$       1,556,280

Expenses:










Operating expenses


375,716


404,423


1,150,905


1,175,381


Depreciation and amortization


24,516


20,822


72,538


66,445


Legal and regulatory charges


-


-


144,476


-


Exit costs, impairments and other charges


-


-


-


29,198



Total expenses


400,232


425,245


1,367,919


1,271,024



Operating income


112,444


94,192


183,985


285,256












Other income (expense):










Interest income


463


353


1,365


1,064


Interest expense


(16,112)


(22,986)


(48,969)


(50,961)


Other income (expense), net


14


(128)


173


(174)



Total other income (expense)


(15,635)


(22,761)


(47,431)


(50,071)



Earnings from continuing operations before income taxes

96,809


71,431


136,554


235,185

Provision for income taxes


36,110


26,787


60,973


88,195



Net earnings from continuing operations


60,699


44,644


75,581


146,990

Loss from discontinued operations, net of tax


(2,395)


(4,194)


(8,036)


(29,246)

Net earnings


$          58,304


$           40,450


$           67,545


$         117,744









-


-

Net earnings per share - diluted from continuing operations


$              0.71


$               0.53


$               0.88


$               1.71

Net loss per share - diluted from discontinued operations


(0.02)


(0.05)


(0.08)


(0.34)

Net earnings per share - diluted


$              0.69


$               0.48


$               0.80


$               1.37

Weighted average shares outstanding - diluted


84,948


84,415


84,774


86,108












 

 











Exhibit B























LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)




















September 30,


December 31,









2012


2011









(In thousands)

Assets





Current assets:








Cash and cash equivalents


$        160,716


$        77,355


Trade receivables, net of allowance for doubtful accounts


308,359


345,048


Other receivables


3,652


1,423


Prepaid expenses and other current assets


33,726


33,004


Deferred income taxes


111,853


74,006



Total current assets


618,306


530,836












Property and equipment, net


112,463


121,245

Computer software, net


241,103


228,882

Other intangible assets, net


26,299


39,140

Goodwill






1,126,090


1,132,828

Other non-current assets


245,267


192,484



Total assets



$     2,369,528


$   2,245,415























Liabilities and Stockholders' Equity





Current liabilities:







Current portion of long-term debt


$           2,500


$        39,310


Trade accounts payable


37,655


43,105


Accrued salaries and benefits


79,042


64,383


Legal and regulatory accrual


196,446


78,483


Other accrued liabilities


158,659


168,627


Deferred revenues


53,210


64,078



Total current liabilities


527,512


457,986












Deferred revenues



25,724


34,737

Deferred income taxes, net


160,360


122,755

Long-term debt, net of current portion


1,074,500


1,109,850

Other non-current liabilities


36,375


32,099



Total liabilities


1,824,471


1,757,427












Stockholders' equity:






Preferred stock $0.0001 par value; 50 million shares authorized, none


-


-



issued at September 30, 2012 and December 31, 2011






Common stock $0.0001 par value; 500 million shares authorized, 97.4 million


10


10



shares issued at September 30, 2012 and December 31, 2011






Additional paid-in capital


253,285


250,533


Retained earnings


699,895


658,146


Accumulated other comprehensive loss


(3,427)


(1,783)


Treasury stock at cost; 12.7 million and 13.0 million shares at







September 30, 2012 and December 31, 2011, respectively


(404,706)


(418,918)



Total stockholders' equity


545,057


487,988



Total liabilities and stockholders' equity


$     2,369,528


$   2,245,415












 












Exhibit C














LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES


Condensed Consolidated Statements of Cash Flows


(Unaudited)






















Nine months ended September 30,










2012


2011










(In thousands)


Cash flows from operating activities:







Net earnings



$          67,545


$        117,744



Adjustments to reconcile net earnings to net 








cash provided by operating activities:









Depreciation and amortization


73,407


73,753





Amortization of debt issuance costs


3,317


8,901





Asset impairment charges


3,812


31,855





(Gain) loss on sale of discontinued operations


(6,688)


1,486





Deferred income taxes, net


776


11,985





Stock-based compensation cost


19,520


28,179





Income tax effect of equity compensation


(494)


588

















Changes in assets and liabilities, net of effects of acquisitions:










Trade receivables


27,543


64,291






Other receivables


(1,748)


2,708






Prepaid expenses and other assets


(18,512)


(6,258)






Deferred revenues


10,605


(3,382)






Accounts payable, accrued liabilities and other liabilities


124,487


(2,249)







Net cash provided by operating activities


303,570


329,601














Cash flows from investing activities:







Additions to property and equipment


(16,109)


(25,970)



Additions to capitalized software


(56,088)


(55,501)



Purchases of investments, net of proceeds from sales


(17,604)


(14,918)



Acquisition of title plants and property records data


(33,600)


(15,686)



Acquisitions, net of cash acquired


(12,250)


(9,802)



Proceeds from sale of discontinued operations, net of cash distributed


16,206


-







Net cash used in investing activities


(119,445)


(121,877)














Cash flows from financing activities:







Borrowings



-


960,000



Debt service payments


(72,082)


(942,915)



Exercise of stock options and restricted stock vesting


(1,792)


(2,680)



Income tax effect of equity compensation


494


(588)



Dividends paid


(25,384)


(26,006)



Debt issuance costs paid


-


(22,059)



Treasury stock repurchases


-


(136,878)



Bond repurchases


-


(4,925)



Payment of contingent consideration related to acquisitions


(2,000)


-







Net cash used in financing activities


(100,764)


(176,051)







Net increase in cash and cash equivalents


83,361


31,673


Cash and cash equivalents, beginning of period


77,355


52,287


Cash and cash equivalents, end of period


$        160,716


$          83,960














Supplemental disclosures of cash flow information:







Cash paid for interest


$          54,774


$          48,672















Cash paid for taxes


$          46,853


$          49,181

























 






















Exhibit D

LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES

















SUPPLEMENTAL FINANCIAL INFORMATION - UNAUDITED

















(In thousands)























YEAR-TO-DATE(1)


QUARTER (1)






Q3-2012


Q3-2011


Q3-2012


Q2-2012


Q1-2012


Q4-2011


Q3-2011


Q2-2011


Q1-2011























1.


Revenues - Continuing Operations




















Technology, Data and Analytics:





















Technology

$   503,790


$   460,333


$  173,985


$  168,515


$161,290


$161,252


$156,414


$152,676


$151,243





Servicing Technology

331,207


314,249


111,572


111,284


108,351


107,103


107,273


103,676


103,300





Default Technology

101,790


86,536


36,163


34,051


31,576


33,752


28,185


29,201


29,150





Origination Technology

70,793


59,548


26,250


23,180


21,363


20,397


20,956


19,799


18,793




Data and Analytics

52,414


51,926


17,971


17,590


16,853


17,019


16,724


17,897


17,305





Total

556,204


512,259


191,956


186,105


178,143


178,271


173,138


170,573


168,548



Transaction Services:





















Origination Services

451,548


367,911


154,057


150,741


146,750


151,527


133,099


105,856


128,956




Default Services

546,144


680,889


166,657


196,625


182,862


205,326


214,996


224,744


241,149





Total

997,692


1,048,800


320,714


347,366


329,612


356,853


348,095


330,600


370,105



Corporate

(1,992)


(4,779)


6


(264)


(1,734)


(1,292)


(1,796)


(1,513)


(1,470)




Total Revenue

$1,551,904


$1,556,280


$  512,676


$  533,207


$506,021


$533,832


$519,437


$499,660


$537,183

























Revenue Growth from Prior Year Period




















Technology, Data and Analytics:





















Technology

9.4%


3.1%


11.2%


10.4%


6.6%


4.6%


0.1%


2.7%


6.9%





Servicing Technology

5.4%


3.3%


4.0%


7.3%


4.9%


5.8%


4.0%


0.7%


5.3%





Default Technology

17.6%


0.4%


28.3%


16.6%


8.3%


1.9%


-14.7%


15.1%


5.0%





Origination Technology

18.9%


6.3%


25.3%


17.1%


13.7%


3.4%


4.7%


-2.7%


20.2%




Data and Analytics

0.9%


-6.8%


7.5%


-1.7%


-2.6%


-13.7%


-8.1%


-3.9%


-8.5%





Total

8.6%


2.0%


10.9%


9.1%


5.7%


2.5%


-0.7%


2.0%


5.0%



Transaction Services:





















Origination Services

22.7%


-13.7%


15.7%


42.4%


13.8%


-15.5%


-14.8%


-19.5%


-7.0%




Default Services

-19.8%


-18.6%


-22.5%


-12.5%


-24.2%


-23.0%


-22.5%


-20.4%


-12.9%





Total

-4.9%


-16.9%


-7.9%


5.1%


-10.9%


-20.0%


-19.7%


-20.1%


-10.9%



Corporate

n/m


n/m


n/m


n/m


n/m


n/m


n/m


n/m


n/m




Total Revenue

-0.3%


-11.5%


-1.3%


6.7%


-5.8%


-13.6%


-14.3%


-13.7%


-6.3%

























Revenue Growth from Sequential Period



















Technology, Data and Analytics:





















Technology

9.4%


3.1%


3.2%


4.5%


0.0%


3.1%


2.4%


0.9%


-1.9%





Servicing Technology

5.4%


3.3%


0.3%


2.7%


1.2%


-0.2%


3.5%


0.4%


2.0%





Default Technology

17.6%


0.4%


6.2%


7.8%


-6.4%


19.8%


-3.5%


0.2%


-12.0%





Origination Technology

18.9%


6.3%


13.2%


8.5%


4.7%


-2.7%


5.8%


5.4%


-4.8%




Data and Analytics

0.9%


-6.8%


2.2%


4.4%


-1.0%


1.8%


-6.6%


3.4%


-12.3%





Total

8.6%


2.0%


3.1%


4.5%


-0.1%


3.0%


1.5%


1.2%


-3.1%



Transaction Services:





















Origination Services

22.7%


-13.7%


2.2%


2.7%


-3.2%


13.8%


25.7%


-17.9%


-28.1%




Default Services

-19.8%


-18.6%


-15.2%


7.5%


-10.9%


-4.5%


-4.3%


-6.8%


-9.6%





Total

-4.9%


-16.9%


-7.7%


5.4%


-7.6%


2.5%


5.3%


-10.7%


-17.1%



Corporate

n/m


n/m


n/m


n/m


n/m


n/m


n/m


n/m


n/m




Total Revenue

-0.3%


-11.5%


-3.9%


5.4%


-5.2%


2.8%


4.0%


-7.0%


-13.1%























(1)

2011 revenues have been reclassified to conform to the current year presentation.



































 



























Exhibit E




























LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES




















NON-GAAP FINANCIAL INFORMATION - UNAUDITED




















(In thousands, except per share data)




























YEAR-TO-DATE


QUARTER


YEAR ENDED









Q3-2012


Q3-2011


Q3-2012


Q2-2012


Q1-2012


Q4-2011


Q3-2011


Q2-2011


Q1-2011


12/31/2011

1.


Operating Results - Continuing Operations






















Consolidated
























Revenues


$    1,551,904


$1,556,280


$      512,676


$      533,207


$      506,021


$    533,832


$      519,437


$      499,660


$      537,183


$   2,090,112




Operating Income (Loss), as reported

183,985


285,256


112,444


(22,760)


94,301


4,926


94,192


80,666


110,398


290,182




Adjustments:
























Legal and Regulatory Charge (1)

144,476


-


-


144,476


-


78,484


-


-


-


78,484





Exit costs, Impairments and Other Charges (2)

-


29,198


-


-


-


27,714


-


9,887


19,311


56,912




Operating Income, as adjusted

328,461


314,454


112,444


121,716


94,301


111,124


94,192


90,553


129,709


425,578




Depreciation and Amortization

72,538


66,445


24,516


23,778


24,244


23,931


20,822


22,627


22,996


90,376




EBITDA, as adjusted

$       400,999


$   380,899


$      136,960


$      145,494


$      118,545


$    135,055


$      115,014


$      113,180


$      152,705


$      515,954






Operating Margin, as adjusted

21.2%


20.2%


21.9%


22.8%


18.6%


20.8%


18.1%


18.1%


24.1%


20.4%






EBITDA Margin, as adjusted

25.8%


24.5%


26.7%


27.3%


23.4%


25.3%


22.1%


22.7%


28.4%


24.7%



Technology, Data and Analytics























Revenues



$       556,204


$   512,259


$      191,956


$      186,105


$      178,143


$    178,271


$      173,138


$      170,573


$      168,548


$      690,530




Operating Income, as reported

172,244


162,563


60,377


57,901


53,966


51,341


58,715


49,526


54,322


213,904




Adjustments:
























Exit costs, Impairments and Other Charges (2)

-


8,887


-


-


-


7,971


-


6,585


2,302


16,858




Operating Income, as adjusted

172,244


171,450


60,377


57,901


53,966


59,312


58,715


56,111


56,624


230,762




Depreciation and Amortization

55,385


49,234


18,765


18,036


18,584


18,105


15,120


16,881


17,233


67,339




EBITDA, as adjusted

$       227,629


$   220,684


$        79,142


$        75,937


$        72,550


$      77,417


$        73,835


$        72,992


$        73,857


$      298,101






Operating Margin, as adjusted

31.0%


33.5%


31.5%


31.1%


30.3%


33.3%


33.9%


32.9%


33.6%


33.4%






EBITDA Margin, as adjusted

40.9%


43.1%


41.2%


40.8%


40.7%


43.4%


42.6%


42.8%


43.8%


43.2%



Transaction Services























Revenues



$       997,692


$1,048,800


$      320,714


$      347,366


$      329,612


$    356,853


$      348,095


$      330,600


$      370,105


$   1,405,653




Operating Income, as reported

191,641


189,567


64,177


76,010


51,454


70,752


55,824


52,610


81,133


260,319




Adjustments:
























Exit costs, Impairments and Other Charges (2)

-


4,052


-


-


-


(236)


-


1,074


2,978


3,816




Operating Income, as adjusted

191,641


193,619


64,177


76,010


51,454


70,516


55,824


53,684


84,111


264,135




Depreciation and Amortization

14,153


13,984


4,767


4,694


4,692


4,850


4,726


4,650


4,608


18,834




EBITDA, as adjusted

$       205,794


$   207,603


$        68,944


$        80,704


$        56,146


$      75,366


$        60,550


$        58,334


$        88,719


$      282,969






Operating Margin, as adjusted

19.2%


18.5%


20.0%


21.9%


15.6%


19.8%


16.0%


16.2%


22.7%


18.8%






EBITDA Margin, as adjusted

20.6%


19.8%


21.5%


23.2%


17.0%


21.1%


17.4%


17.6%


24.0%


20.1%



Corporate and Other























Revenues


$          (1,992)


$     (4,779)


$                6


$           (264)


$        (1,734)


$       (1,292)


$        (1,796)


$        (1,513)


$        (1,470)


$        (6,071)




Operating Loss, as reported

(179,900)


(66,874)


(12,110)


(156,671)


(11,119)


(117,167)


(20,347)


(21,470)


(25,057)


(184,041)




Adjustments:
























Legal and Regulatory Charge (1)

144,476


-


-


144,476


-


78,484


-


-


-


78,484





Exit costs, Impairments and Other Charges (2)

-


16,259


-


-


-


19,979


-


2,228


14,031


36,238




Operating Loss, as adjusted

(35,424)


(50,615)


(12,110)


(12,195)


(11,119)


(18,704)


(20,347)


(19,242)


(11,026)


(69,319)




Depreciation and Amortization

3,000


3,227


984


1,048


968


976


976


1,096


1,155


4,203




EBITDA, as adjusted

$        (32,424)


$    (47,388)


$       (11,126)


$       (11,147)


$       (10,151)


$     (17,728)


$       (19,371)


$       (18,146)


$        (9,871)


$       (65,116)

2.


Net Earnings - Reconciliation























Net Earnings (Loss)

$         67,545


$   117,744


$        58,304


$       (37,880)


$        47,121


$     (21,201)


$        40,450


$        21,365


$        55,929


$        96,543




Adjustments - Continuing Operations:
























Legal and Regulatory Charge (1)

100,624


-


-


100,624


-


53,086


-


-


-


53,086





Exit costs, Impairments and Other Charges (2)

-


18,177


-


-


-


16,822


-


6,204


11,973


34,999






Total EBIT Adjustments to Continuing Operations

100,624


18,177


-


100,624


-


69,908


-


6,204


11,973


88,085




Adjustments - Discontinued Operations:
























Impairment and Restructuring Charges, net

-


17,797


-


-


-


16,454


-


17,759


38


34,251





(Gain)/Loss on Disposal of Operations, net

-


1,486


-


-


-


(928)


1,486


-


-


558






Total Adjustments to Discontinued Operations

-


19,283


-


-


-


15,526


1,486


17,759


38


34,809




Adjustments - Non-operating:
























Write-off of Debt Issuance Costs, net (3)

-


4,978


-


-


-


-


4,978


-


-


4,978





Prior Year Tax Benefit

-


-


-


-


-


(6,458)


-


-


-


(6,458)






Total Non-operating Adjustments

-


4,978


-


-


-


(6,458)


4,978


-


-


(1,480)




Net Earnings, as adjusted

168,169


160,182


58,304


62,744


47,121


57,775


46,914


45,328


67,940


217,957




Purchase Price Amortization, net (4)

5,866


8,297


1,712


1,733


2,421


2,655


2,495


2,674


3,128


10,952




Adjusted Net Earnings

$       174,035


$   168,479


$        60,016


$        64,477


$        49,542


$      60,430


$        49,409


$        48,002


$        71,068


$      228,909




Adjusted Net Earnings Per Diluted Share 

$            2.06


$        1.96


$           0.71


$           0.76


$           0.59


$         0.72


$           0.59


$           0.56


$           0.81


$           2.68




Diluted Weighted Average Shares

84,774


86,108


84,948


84,578


84,567


84,430


84,415


85,812


88,134


85,685

3.


Cash Flow - Reconciliation























Cash Flows from Operating Activities:
























Net Earnings (Loss)

$         67,545


$   117,744


$        58,304


$       (37,880)


$        47,121


$     (21,201)


$        40,450


$        21,365


$        55,929


$        96,543





Adjustments:

























Cash Related Restructuring Costs, net

21,434


11,479


5,746


13,335


2,353


(3,302)


2,107


5,220


4,152


8,177







Net Earnings (Loss), as adjusted

88,979


129,223


64,050


(24,545)


49,474


(24,503)


42,557


26,585


60,081


104,720





Adjustments to reconcile net earnings to

























net cash provided by operating activities:


























Non-cash adjustments

93,650


156,747


49,196


7,022


37,432


62,763


50,508


61,260


44,979


219,510







Working capital adjustments

142,375


55,110


(21,816)


158,693


5,498


106,696


11,756


23,822


19,532


161,806








Net cash provided by operating activities

325,004


341,080


91,430


141,170


92,404


144,956


104,821


111,667


124,592


486,036





Capital expenditures included in investing activities

(72,197)


(81,471)


(22,220)


(26,258)


(23,719)


(23,408)


(28,243)


(29,907)


(23,321)


(104,879)





Adjusted Free Cash Flow

$       252,807


$   259,609


$        69,210


$      114,912


$        68,685


$    121,548


$        76,578


$        81,760


$      101,271


$      381,157

4.


Discontinued Operations  - Reconciliation