Attached files

file filename
8-K - FORM 8-K - IHS Inc.d8k.htm

Exhibit 99.1

LOGO

 

News Media Contact:    Investor Relations Contact:
David E. Pendery    Andy Schulz
IHS Inc.    IHS Inc.
+1 303 397 2468    +1 303 397 2969
david.pendery@ihs.com    andy.schulz@ihs.com

IHS Inc. Reports Third Quarter 2010 Results

 

 

Record quarterly revenue of $272 million, up 14%

 

 

Higher rate of organic revenue growth

 

 

Adjusted EBITDA of $82.2 million, or 30.2% of revenue

 

 

EPS of $0.53 and adjusted EPS of $0.76

ENGLEWOOD, Colo. (September 22, 2010) – IHS Inc. (NYSE: IHS), a leading global source of critical information and insight, today reported results for the third quarter ended August 31, 2010. Revenue for the third quarter of 2010 totaled $272 million, a 14 percent increase over third quarter 2009 revenue of $239 million. Net income attributable to IHS for the third quarter of 2010 was $34.6 million, or $0.53 per diluted share, compared to third quarter 2009 net income of $34.7 million, or $0.54 per diluted share. Third quarter 2010 reported results included a previously announced restructuring charge of $9.1 million, or $0.09 per diluted share.

Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) totaled $82.2 million for the third quarter of 2010, up 16 percent from $70.8 million in the third quarter of 2009. Adjusted earnings per diluted share were $0.76 for the third quarter of 2010, an increase of 15 percent over the prior-year period. Adjusted EBITDA and adjusted earnings per share are non-GAAP (Generally Accepted Accounting Principles) financial measures used by management to measure operating performance. Please see the end of this release for more information about these non-GAAP measures.

“We were very pleased to see the results of our efforts translate into improving organic revenue growth and record financial performance,” said Jerre Stead, IHS chairman and chief executive officer. “With the exciting additions of the Access Intelligence products, Atrion and Syntex, we made significant investments in the future success of our company.”

 

1


Third Quarter 2010 Details

Revenue for the third quarter of 2010 totaled $272 million, a 14 percent increase over third quarter 2009 revenue of $239 million. The revenue increase was driven by 10 percent organic growth, five percent acquisitive growth, and was held down by foreign currency movements. The subscription-based business grew 6.5 percent organically and represented 77 percent of total revenue. Overall organic growth of 10 percent was also helped by growth from the non-subscription parts of the business as well as the inclusion of a once-every-three-year release of a certain engineering code. The company continued to grow its business overall in all three regions. The Americas (North and South America) segment increased its revenue during the third quarter by $22.7 million, or 15 percent, to $170 million. The EMEA (Europe, Middle East and Africa) segment grew its third quarter revenue by $5.4 million, or seven percent, to $78.0 million. The APAC (Asia Pacific) segment’s revenue was up $4.5 million, or 24 percent, to $23.7 million.

Adjusted EBITDA for the third quarter of 2010 was $82.2 million, up $11.4 million, or 16 percent, over the prior-year period. Operating income decreased $1.2 million, or two percent, to $45.1 million, due to the $9.1 million restructuring charge. The restructuring charge was split among the segments as follows: Americas included $7.7 million, EMEA included $1.3 million and the remainder was in APAC. Inclusive of the restructuring charge, Americas’ operating income decreased $1.7 million, or four percent, to $46.8 million (up 12 percent before the restructuring charge). EMEA’s operating income was up $2.0 million, or 14 percent, to $16.4 million (up 23 percent before the restructuring charge). APAC’s operating income grew $1.7 million, or 27 percent, to $8.0 million.

Year-to-Date 2010

Revenue for the nine months ended August 31, 2010, totaled $779 million, a 10 percent increase over year-to-date 2009 revenue of $710 million. Revenue growth was comprised of five percent organic, four percent acquisitive, and one percent from foreign currency movements. The subscription-based portion of the business grew 5.5 percent organically and represented 78 percent of total revenue. The company continued to grow its business overall in all three regions. The Americas segment increased its revenue year to date by $45.7 million, or 10 percent, to $490 million. The EMEA segment grew its nine-month revenue by $14.7 million, or seven percent, to $224 million. The APAC segment’s revenue was up $8.7 million, or 15 percent, to $65.1 million.

Adjusted EBITDA for year-to-date 2010 was $235 million, up $34 million, or 17 percent, over the prior-year period. Operating income increased $4.9 million, or four percent, to $131 million, primarily due to improving organic growth offset by the restructuring charge. Americas’ operating income increased $7.7 million, or five percent, to $148 million. EMEA’s operating income was up $6.6 million, or 16 percent, to $47.8 million. APAC’s operating income grew $3.0 million, or 17 percent, to $20.7 million.

 

2


Net income attributable to IHS for the nine months ended August 31, 2010 increased $6.1 million, or seven percent, to $99.9 million, or $1.55 per diluted share.

Cash Flows

IHS generated $221 million of cash flow from operations during the nine months ended August 31, 2010, representing a 28 percent increase over last year’s $173 million.

Balance Sheet

IHS ended third quarter 2010 with $257 million of cash and cash equivalents and $144 million of debt.

“With the acquisitions announced today, we have deployed well over $1 billion of capital since our initial public offering almost five years ago,” stated Michael J. Sullivan, IHS executive vice president and chief financial officer. “Looking back, we have significantly expanded our offer set and created meaningful shareowner value through our deployment of capital, while maintaining over 75 percent of our revenue as subscription based.”

Third Quarter 2010 Restructuring

As previously announced, IHS recorded a $9.1 million restructuring charge in the third quarter of 2010 related to identified efficiencies from the streamlining of operations and merging of functions. Approximately three percent of the company’s current worldwide workforce was affected. IHS expects to realize an $8-10 million improvement annually to pre-tax income and adjusted EBITDA beginning in its fourth fiscal quarter of 2010, net of additional investments in profitable growth opportunities.

Outlook (forward-looking statement)

For the year ending November 30, 2010, IHS is increasing both its revenue and its Adjusted EBITDA guidance and expects:

 

   

All-in revenue in a range of $1.06 billion to $1.07 billion; and

 

   

All-in adjusted EBITDA in a range of $320 million to $324 million.

For the year ending November 30, 2010, IHS also expects:

 

   

Depreciation and amortization expense to be in the range of $59-60 million;

 

   

Net interest expense to be approximately $1.5 million;

 

   

Stock-based compensation expense to be in the range of $66-67 million; and

 

   

Net pension expense to be in the range of $3-4 million.

At the midpoint of its adjusted EBITDA guidance for 2010, IHS estimates $2.93 of adjusted earnings per share, based on a weighted average diluted share count of approximately 65 million. The aforementioned adjusted earnings per share figure assumes a tax rate of about 28 percent. The company’s GAAP tax rate is expected to be about 24 percent.

 

3


For the year ending November 30, 2011, IHS expects:

 

   

Approximately 4 percent of revenue growth stemming from the combination of the full-year effect of the 2010 acquisitions completed to date and the projection that currency rates do not change from current levels. At the current midpoint of our 2010 guidance, this would imply about $1.11 billion of revenue for fiscal 2011, before the addition of organic growth. IHS will provide guidance of 2011 organic growth in November 2010.

 

   

All-in adjusted EBITDA margin to be 31 percent or greater.

The above outlook incorporates the savings related to the restructuring and assumes constant currencies and no further acquisitions or unanticipated events.

See discussion of adjusted EBITDA and non-GAAP financial measures at the end of this release.

As previously announced, IHS will hold a conference call to discuss third quarter and year-to-date 2010 results on September 22, 2010, at 3:00 p.m. MDT (5:00 p.m. EDT). The conference call will be simultaneously webcast on the company’s website: www.ihs.com.

Use of Non-GAAP Financial Measures

Non-GAAP results are presented only as a supplement to the financial statements based on U.S. generally accepted accounting principles (GAAP). The non-GAAP financial information is provided to enhance the reader’s understanding of our financial performance, but no non-GAAP measure should be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures, such as adjusted EBITDA and adjusted earnings per diluted share, are provided within the schedules attached to this release.

EBITDA is defined as net income plus or minus net interest plus income taxes, depreciation and amortization. Adjusted EBITDA excludes non-cash items, gains and losses on sales of assets, restructuring charges and other items that management does not utilize in assessing our operating performance (as further described in the attached financial schedules). Adjusted earnings per diluted share exclude similar non-cash items as adjusted EBITDA. None of these non-GAAP financial measures are recognized terms under GAAP and do not purport to be an alternative to net income as an indicator of operating performance or any other GAAP measure.

Management uses these non-GAAP measures in its operational and financial decision-making, believing that it is useful to eliminate certain items in order to focus on what it deems to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. As a result, internal management reports used during monthly operating reviews feature the adjusted EBITDA and adjusted earnings per diluted share metrics. Management also believes that investors may find non-GAAP financial measures useful for the same reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. EBITDA, adjusted EBITDA, and adjusted earnings per diluted share are also used by research analysts, investment bankers and lenders to assess our operating performance. For example, a measure similar to EBITDA is required by the lenders under our credit facility.

 

4


Because not all companies use identical calculations, our presentation of non-GAAP financial measures may not be comparable to other similarly-titled measures of other companies. However, these measures can still be useful in evaluating our performance against our peer companies because management believes the measures provide users with valuable insight into key components of GAAP financial disclosures. For example, a company with greater GAAP net income may not be as appealing to investors if its net income is more heavily comprised of gains on asset sales. Likewise, eliminating the effects of interest income and expense moderates the impact of a company’s capital structure on its performance.

All of the items included in the reconciliation from net income to adjusted EBITDA are either (i) non-cash items (e.g., depreciation and amortization) or (ii) items that management does not consider to be useful in assessing our operating performance (e.g., income taxes, restructurings and gain on sale of assets). In the case of the non-cash items, management believes that investors can better assess our operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect our ability to generate free cash flow or invest in our business. For example, by eliminating depreciation and amortization from EBITDA, users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items, management believes that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

IHS Forward-Looking Statements:

This release may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts. Such statements may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Forward-looking statements are generally identified by the words “expect,” “anticipate,” “believe,” “intend,” “estimate,” “plan” and similar expressions. Although IHS and its management believe that the expectations reflected in such forward-looking statements are reasonable, investors are cautioned that forward-looking information and statements are subject to various risks and uncertainties—many of which are difficult to predict and generally beyond the control of IHS—that could cause actual results and developments to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. These risks and uncertainties include those discussed or identified by IHS from time to time in its public filings. Other than as required by applicable law, IHS does not undertake any obligation to update or revise any forward-looking information or statements. Please consult our public filings at www.sec.gov or www.ihs.com.

 

5


About IHS Inc. (www.ihs.com)

IHS (NYSE: IHS) is a leading source of information and insight in pivotal areas that shape today’s business landscape: energy, economics, geopolitical risk, sustainability and supply chain management. Businesses and governments around the globe rely on the comprehensive content, expert independent analysis and flexible delivery methods of IHS to make high-impact decisions and develop strategies with speed and confidence. IHS has been in business since 1959 and became a publicly traded company on the New York Stock Exchange in 2005. Headquartered in Englewood, Colorado, USA, IHS employs more than 4,400 people in more than 30 countries around the world.

IHS is a registered trademark of IHS Inc. All other company and product names may be trademarks of their respective owners. Copyright © 2010 IHS Inc. All rights reserved.

###

 

6


IHS INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per-share amounts)

 

     August 31,     November 30,  
     2010     2009  
     (Unaudited)        

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 257,151      $ 124,201   

Accounts receivable, net

     189,455        203,500   

Deferred subscription costs

     37,381        40,279   

Deferred income taxes

     29,540        30,970   

Other

     19,751        14,284   
                

Total current assets

     533,278        413,234   

Non-current assets:

    

Property and equipment, net

     84,293        74,798   

Intangible assets, net

     297,446        309,795   

Goodwill, net

     926,968        875,742   

Other

     4,101        2,019   
                

Total non-current assets

     1,312,808        1,262,354   
                

Total assets

   $ 1,846,086      $ 1,675,588   
                

Liabilities and stockholders’ equity

    

Current liabilities:

    

Short-term debt

   $ 143,888      $ 92,577   

Accounts payable

     29,147        26,470   

Accrued compensation

     31,604        44,196   

Accrued royalties

     14,487        25,666   

Other accrued expenses

     45,642        39,385   

Income tax payable

     1,896        1,720   

Deferred subscription revenue

     351,740        319,163   
                

Total current liabilities

     618,404        549,177   

Long-term debt

     95        141   

Accrued pension liability

     22,224        19,194   

Accrued post-retirement benefits

     7,845        9,914   

Deferred income taxes

     71,125        68,334   

Other liabilities

     17,034        15,150   

Commitments and contingencies

    

Stockholders’ equity:

    

Class A common stock, $0.01 par value per share, 160,000,000 and 80,000,000 shares authorized, 66,184,152 and 64,801,035 shares issued and 64,196,232 and 63,283,947 shares outstanding at August 31, 2010 and November 30, 2009, respectively

     661        648   

Additional paid-in capital

     523,450        472,791   

Treasury stock, at cost; 1,987,920 and 1,517,088 shares at August 31, 2010 and November 30, 2009, respectively

     (100,597     (75,112

Retained earnings

     819,042        719,182   

Accumulated other comprehensive loss

     (133,197     (103,831
                

Total stockholders’ equity

     1,109,359        1,013,678   
                

Total liabilities and stockholders’ equity

   $ 1,846,086      $ 1,675,588   
                

 

7


IHS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per-share amounts)

 

     Three Months Ended August 31,     Nine Months Ended August 31,  
     2010     2009     2010     2009  
     (Unaudited)     (Unaudited)  

Revenue:

        

Products

   $ 240,027      $ 213,505      $ 678,149      $ 618,533   

Services

     32,032        25,980        101,125        91,639   
                                

Total revenue

     272,059        239,485        779,274        710,172   

Operating expenses:

        

Cost of revenue:

        

Products

     98,446        87,037        279,099        251,476   

Services

     17,345        14,670        54,836        50,808   
                                

Total cost of revenue (includes stock-based compensation expense of $446; $450; $3,203 and $1,910 for the three and nine months ended August 31, 2010 and 2009, respectively)

     115,791        101,707        333,935        302,284   

Selling, general and administrative (includes stock-based compensation expense of $12,336; $12,371; $46,521 and $42,352 for the three and nine months ended August 31, 2010 and 2009, respectively)

     86,203        79,369        259,914        248,423   

Depreciation and amortization

     14,406        12,771        42,505        36,031   

Restructuring charges (credits)

     9,104        —          9,022        (416

Net periodic pension and post-retirement expense (income)

     1,191        (679     3,579        (2,057

Other expense (income), net

     262        60        (852     (409
                                

Total operating expenses

     226,957        193,228        648,103        583,856   
                                

Operating income

     45,102        46,257        131,171        126,316   

Interest income

     188        219        386        782   

Interest expense

     (413     (416     (1,073     (1,677
                                

Non-operating loss, net

     (225     (197     (687     (895
                                

Income from continuing operations before income taxes minoriuty

     44,877        46,060        130,484        125,421   

Provision for income taxes

     (10,314     (11,322     (30,494     (29,250
                                

Net income from continuing operations

     34,563        34,738        99,990        96,171   

Loss from discontinued operations, net

     (4     (32     (130     (263
                                

Net income

     34,559        34,706        99,860        95,908   

Less: net income attributable to noncontrolling interests

     —          —          —          (2,144
                                

Net income attributable to IHS Inc.

   $ 34,559      $ 34,706      $ 99,860      $ 93,764   
                                

Income from continuing operations attributable to IHS Inc. per share:

        

Basic

   $ 0.54      $ 0.55      $ 1.57      $ 1.49   
                                

Diluted

   $ 0.53      $ 0.54      $ 1.55      $ 1.47   
                                

Loss from discontinued operations per share:

        

Basic

   $ —        $ —        $ —        $ —     
                                

Diluted

   $ —        $ —        $ —        $ —     
                                

Net income attributable to IHS Inc. per share:

        

Basic

   $ 0.54      $ 0.55      $ 1.56      $ 1.49   
                                

Diluted

   $ 0.53      $ 0.54      $ 1.55      $ 1.47   
                                

Weighted average shares:

        

Basic

     64,122        63,160        63,881        62,998   
                                

Diluted

     64,720        64,024        64,574        63,837   
                                

 

8


IHS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

     Nine Months Ended August 31,  
     2010     2009  
     (Unaudited)  

Operating activities:

    

Net income.

   $ 99,860      $ 95,908   

Reconciliation of net income to net cash provided by operating activities:

    

Depreciation and amortization

     42,505        36,031   

Stock-based compensation expense

     49,724        44,262   

Excess tax benefit from stock-based compensation

     (5,024     (9,796

Non-cash net periodic pension and post-retirement expense (income)

     2,555        (3,004

Deferred income taxes

     347        11,380   

Change in assets and liabilities:

    

Accounts receivable, net

     14,591        50,793   

Other current assets

     (1,098     1,541   

Accounts payable

     2,221        (18,196

Accrued expenses

     (17,363     (36,036

Income tax payable

     2,825        (1,308

Deferred subscription revenue

     30,770        2,038   

Other liabilities

     (598     (914
                

Net cash provided by operating activities

     221,315        172,699   

Investing activities:

    

Capital expenditures on property and equipment

     (23,187     (17,872

Acquisitions of businesses, net of cash acquired

     (83,567     (62,985

Change in other assets

     (889     818   

Settlements of forward contracts

     (71     952   
                

Net cash used in investing activities

     (107,714     (79,087

Financing activities:

    

Proceeds from borrowings

     95,000        94,000   

Repayment of borrowings

     (43,270     (113,266

Excess tax benefit from stock-based compensation

     5,024        9,796   

Proceeds from the exercise of employee stock options

     618        2,044   

Repurchases of common stock

     (25,485     (9,522
                

Net cash provided by (used in) financing activities

     31,887        (16,948
                

Foreign exchange impact on cash balance

     (12,538     10,767   
                

Net increase in cash and cash equivalents

     132,950        87,431   

Cash and cash equivalents at the beginning of the period

     124,201        31,040   
                

Cash and cash equivalents at the end of the period

   $ 257,151      $ 118,471   
                

 

9


IHS INC.

SUPPLEMENTAL REVENUE DISCLOSURE

(In thousands)

 

     Three Months Ended August 31,    Nine Months Ended August 31,
     2010    2009    2010    2009
     (Unaudited)    (Unaudited)

Revenue by transaction type:

           

Subscription

   $ 209,245    $ 191,100    $ 610,453    $ 553,872

Consulting

     16,330      12,702      43,300      41,313

Transaction

     21,134      15,567      44,759      44,276

Other

     25,350      20,116      80,762      70,711
                           
Total revenue    $ 272,059    $ 239,485    $ 779,274    $ 710,172
                           

 

     Three Months Ended August 31,    Nine Months Ended August 31,
     2010    2009    2010    2009
     (Unaudited)    (Unaudited)

Revenue by information domain:

           

Energy

   $ 117,391    $ 109,188    $ 350,440    $ 335,598

Product Lifecycle

     90,750      76,510      248,659      220,116

Security

     28,891      27,526      81,243      75,681

Environment

     13,315      6,319      37,913      20,768

Macroeconomic Forecasting and Intersection

     21,712      19,942      61,019      58,009
                           
Total revenue    $ 272,059    $ 239,485    $ 779,274    $ 710,172
                           

 

10


IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO

MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

 

     Three Months Ended August 31,     Nine Months Ended August 31,  
     2010     2009     2010     2009  
     (Unaudited)  
Net income attributable to IHS Inc.    $ 34,559      $ 34,706      $ 99,860      $ 93,764   

Interest income

     (188     (219     (386     (782

Interest expense

     413        416        1,073        1,677   

Provision for income taxes

     10,314        11,322        30,494        29,250   

Depreciation and amortization

     14,406        12,771        42,505        36,031   
                                
EBITDA      59,504        58,996        173,546        159,940   

Stock-based compensation expense

     12,782        12,821        49,724        44,262   

Restructuring charges (credits)

     9,104        —          9,022        (416

Non-cash net periodic pension and post-retirement expense (income)

     851        (1,002     2,555        (3,004

Loss from discontinued operations, net

     4        32        130        263   
                                
Adjusted EBITDA    $ 82,245      $ 70,847      $ 234,977      $ 201,045   
                                

 

11


IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO

MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

 

                    Three Months Ended
August 31,
 
                    2010     2009  
                    (Unaudited)  

Americas

            $ 170,359      $ 147,682   

EMEA

              77,985        72,606   

APAC

              23,715        19,197   

Shared Services

              —          —     
                         
Revenue             $ 272,059      $ 239,485   
                         

Americas

            $ 46,812      $ 48,539   

EMEA

              16,360        14,393   

APAC

              7,974        6,261   

Shared Services

              (26,044     (22,936
                         
Operating income             $ 45,102      $ 46,257   
                         
     Three Months Ended August 31, 2010  
     Americas    EMEA    APAC    Shared
Services
    Total  
     (Unaudited)  
Operating income    $ 46,812    $ 16,360    $ 7,974    $ (26,044   $ 45,102   

Adjustments:

             

Stock-based compensation expense

     —        —        —        12,782        12,782   

Depreciation and amortization

     10,042      3,796      24      544        14,406   

Restructuring charges

     7,716      1,338      50      —          9,104   

Non-cash net periodic pension and post-retirement expense

     —        —        —        851        851   
                                     
Adjusted EBITDA    $ 64,570    $ 21,494    $ 8,048    $ (11,867   $ 82,245   
                                     
     Three Months Ended August 31, 2009  
     Americas    EMEA    APAC    Shared
Services
    Total  
     (Unaudited)  
Operating income    $ 48,539    $ 14,393    $ 6,261    $ (22,936   $ 46,257   

Adjustments:

             

Stock-based compensation expense

     —        —        —        12,821        12,821   

Depreciation and amortization

     7,755      4,461      27      528        12,771   

Non-cash net periodic pension and post-retirement income

     —        —        —        (1,002     (1,002
                                     
Adjusted EBITDA    $ 56,294    $ 18,854    $ 6,288    $ (10,589   $ 70,847   
                                     

 

12


IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO

MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

 

                      Nine Months Ended
August 31,
 
                      2010     2009  
                      (Unaudited)  

Americas

          $ 490,381      $ 444,668   

EMEA

            223,783        209,056   

APAC

            65,110        56,448   

Shared Services

            —          —     
                       
Revenue           $ 779,274      $ 710,172   
                       

Americas

          $ 147,910      $ 140,223   

EMEA

            47,754        41,204   

APAC

            20,749        17,771   

Shared Services

            (85,242     (72,882
                       
Operating income           $ 131,171      $ 126,316   
                       
     Nine Months Ended August 31, 2010  
     Americas     EMEA     APAC    Shared
Services
    Total  
     (Unaudited)  
Operating income    $ 147,910      $ 47,754      $ 20,749    $ (85,242   $ 131,171   

Adjustments:

           

Stock-based compensation expense

     —          —          —        49,724        49,724   

Depreciation and amortization

     29,213        11,614        74      1,604        42,505   

Restructuring charges

     7,634        1,338        50      —          9,022   

Non-cash net periodic pension and post-retirement expense

     —          —          —        2,555        2,555   
                                       
Adjusted EBITDA    $ 184,757      $ 60,706      $ 20,873    $ (31,359   $ 234,977   
                                       
     Nine Months Ended August 31, 2009  
     Americas     EMEA     APAC    Shared
Services
    Total  
     (Unaudited)  
Operating income    $ 140,223      $ 41,204      $ 17,771    $ (72,882   $ 126,316   

Adjustments:

           

Stock-based compensation expense

     —          —          —        44,262        44,262   

Depreciation and amortization

     23,161        10,956        78      1,836        36,031   

Restructuring credits

     (57     (111     —        (248     (416

Non-cash net periodic pension and post-retirement income

     —          —          —        (3,004     (3,004

Net income attributable to noncontrolling interest

     —          (2,144     —        —          (2,144
                                       
Adjusted EBITDA    $ 163,327      $ 49,905      $ 17,849    $ (30,036   $ 201,045   
                                       

 

13


IHS INC.

SUPPLEMENTAL INFORMATION

(In thousands, except per-share amounts)

 

     Three Months Ended August 31,     Nine Months Ended August 31,  
     2010     2009     2010     2009  
     (Unaudited)  
Net cash provided by operating activities    $ 42,159      $ 56,420      $ 221,315      $ 172,699   

Capital expenditures on property and equipment

     (6,848     (8,744     (23,187     (17,872
                                
Free cash flow    $ 35,311      $ 47,676      $ 198,128      $ 154,827   
                                
     Three Months Ended August 31,  
     2010     2009  
     Pre-tax     After tax     Pre-tax     After tax  
     (Unaudited)  

Stock-based compensation expense

   $ 12,782      $ 8,338      $ 12,821      $ 8,079   

Restructuring charges (credit)

   $ 9,104      $ 5,645      $ —        $ (4

Non-cash net periodic pension and post-retirement expense (income)

   $ 851      $ 529      $ (1,002   $ (620

Loss from discontinued operations, net

   $ 6      $ 4      $ 41      $ 32   
     Nine Months Ended August 31,  
     2010     2009  
     Pre-tax     After tax     Pre-tax     After tax  
     (Unaudited)  

Stock-based compensation expense

   $ 49,724      $ 31,611      $ 44,262      $ 27,887   

Restructuring charges (credits)

   $ 9,022      $ 5,594      $ (416   $ (276

Non-cash net periodic pension and post-retirement expense (income)

   $ 2,555      $ 1,585      $ (3,004   $ (1,861

Loss from discontinued operations, net

   $ 165      $ 130      $ 295      $ 263   
     Three Months Ended August 31,     Nine Months Ended August 31,  
     2010     2009     2010     2009  
     (Unaudited)  
Earnings per diluted share    $ 0.53      $ 0.54      $ 1.55      $ 1.47   

Stock-based compensation expense

     0.13        0.13        0.49        0.44   

Restructuring charges (credits)

     0.09        —          0.09        (0.00

Non-cash net periodic pension and post-retirement expense (income)

     0.01        (0.01     0.02        (0.03

Loss from discontinued operations, net

     —          (0.00     —          (0.00
                                
Adjusted earnings per diluted share    $ 0.76      $ 0.66      $ 2.15      $ 1.88   
                                
Note: amounts may not sum due to rounding.         

 

14