Attached files

file filename
8-K - 8-K - Black Knight InfoServ, LLCd299879d8k.htm
EX-99.2 - EX-99.2 - Black Knight InfoServ, LLCd299879dex992.htm

Exhibit 99.1

 

LOGO   Press Release

 

Investors:    Media:
Nancy Murphy    Michelle Kersch
(904) 854-8640    (904) 854-5043
nancy.murphy@lpsvcs.com    michelle.kersch@lpsvcs.com

Lender Processing Services Reports Fourth Quarter and Full Year 2011 Earnings

Fiscal year adjusted earnings per diluted share of $2.68 and free cash flow of $381 million

JACKSONVILLE, Fla. – February 13, 2012 – Lender Processing Services, Inc. (NYSE:LPS), a leading provider of integrated technology and services to the mortgage and real estate industries, today announced financial results for the fourth quarter and full year 2011.

“Today, LPS is a different and improved company. In 2011, we took the right steps to strengthen our core business and improve accountability in our operations by enhancing our management team,” said Hugh Harris, president and chief executive officer of LPS. “LPS has a significant opportunity to leverage our technologies and services and capitalize on our leading market positions, strong client relationships and expertise. Our priorities in 2012 are to continue to deliver outstanding service and technology solutions to our customers, demonstrate our commitment to operational excellence and leverage our strong cash flow to build shareholder value.”

Fiscal Year 2011

 

   

Revenue of $2.1 billion

 

   

GAAP earnings of $96.5 million or $1.13 per diluted share reflecting a charge of $1.42 per share, including a reserve for legal and regulatory actions and for exiting non-core businesses

 

   

Adjusted earnings per diluted share of $2.68 excluding the fiscal year charge and reflecting the add back for purchase amortization

 

   

Adjusted free cash flow of $381.2 million

Fourth Quarter 2011

 

   

Revenue of $533.8 million

 

   

GAAP net loss of $21.2 million or $0.25 loss per diluted share reflecting a charge of $0.94 per share, including a reserve for legal and regulatory actions and for exiting non-core businesses

 

   

Adjusted earnings per diluted share of $0.72 excluding the fourth quarter charge and reflecting the add back for purchase amortization

 

   

Adjusted free cash flow of $121.5 million


Expanded Customer Relationships

 

   

Signed 7 new MSP customers and 15 new Desktop technology customers in 2011

 

   

8 of the top 10 mortgage institutions now use MSP and/or Desktop technology

 

   

Developed technology solutions critical to helping customers with compliance requirements

“Although 2011 was a very challenging year, we generated solid earnings - adjusted EBITDA margin of 25 percent - and strong free cash flow,” commented Tom Schilling, chief financial officer. “Our Technology, Data and Analytics segment grew revenue and EBITDA for the third consecutive year. We continued to gain market share in our Loan Transaction Services segment, although revenue declined due to lower industry volumes in both mortgage refinance originations and notices of default.”

Fourth quarter results are adjusted for a pretax charge of $131.7 million, or $0.94 per diluted share, including $0.63 per share related to estimated legal and regulatory contingencies, $0.18 per share related to exiting non-core businesses, and $0.21 per share related to other non-recurring charges, partially offset by an $0.08 per share income tax benefit. The non-core businesses that were discontinued in the fourth quarter generated revenue of $51 million and an adjusted operating loss of $18 million in fiscal year 2011.

($ in millions, except EPS)

 

     Sequential     Full Year  

GAAP

   Q411     Q311      %PQ     FY11      FY10      %YOY  

Revenue

   $ 545.8      $ 532.1         2.6   $ 2,141.5       $ 2,420.8         -11.5

Q4 Discontinued Operations

     12.0        12.7         -5.3     51.4         44.0         16.8
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Revenue from Continuing Operations

     533.8        519.4         2.8     2,090.1         2,376.9         -12.1
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Operating Income

     4.9        94.2         -94.8     290.2         580.1         -50.0

Net Earnings (Loss)

     (21.2     40.5         nm        96.5         302.3         -68.1

EPS Diluted

   $ (0.25   $ 0.48         nm      $ 1.13       $ 3.23         -65.0

 

Adjusted Results

   Q411      Q311      %PQ     FY11      FY10      %YOY  

Revenue

   $ 533.8       $ 519.4         2.8   $ 2,090.1       $ 2,376.9         -12.1

Operating Income

     111.1         94.2         18.0     425.6         594.2         -28.4

Adjusted Net Earnings

     60.4         49.4         22.3     228.9         326.4         -29.9

EPS Diluted

   $ 0.72       $ 0.59         22.0   $ 2.68       $ 3.50         -23.4


Consolidated Fourth Quarter and Full Year Performance

Fourth quarter 2011 revenue was $533.8 million, a decrease of 13.6% compared to the prior year quarter, due to lower origination and default volume in the Loan Transaction Services segment which was partially offset by higher revenue in the Technology, Data and Analytics segment. Sequentially, fourth quarter revenue increased 2.8% as a result of higher origination volumes in the Loan Transaction Services segment and higher revenue in the Technology, Data and Analytics segment. Adjusting for the charges noted earlier, fourth quarter 2011 operating income was $111.1 million, down from $148.8 million in the comparable period in 2010, due to lower revenue in the Loan Transaction Services segment and higher legal and compliance expenses. Adjusted net earnings were $60.4 million, or $0.72 per diluted share.

Full year 2011 revenue was $2.1 billion, down 12.1% from the prior year, due to lower origination and default volume in the Loan Transaction Services segment. Loan Facilitation Services revenue was $539.3 million, a 14.6% decrease from 2010 which compares favorably to the industry decline in total market refinancing volume of 22% as reported by the Mortgage Bankers Association (MBA). Default Services revenue was $816.2 million, a 23.0% decline from the prior year, which compares favorably to the RealtyTrac report of a 30.8% industry-wide decline in default notices as compared to the prior year. Adjusting for the charges recorded during 2011, full year operating income was $425.6 million down from $594.2 million in the comparable period in 2010. Adjusted net earnings were $228.9 million, or $2.68 per diluted share.

Net cash provided by operating activities for full year 2011 increased to $477.9 million from $448.7 million in 2010. Adjusted free cash flow (net cash provided by operating activities minus certain non-recurring expenses and additions to property, equipment and computer software) was $381.2 million compared to $342.0 million in 2010. Fourth quarter adjusted free cash flow of $121.5 million exceeded guidance as a result of higher net earnings and changes in working capital primarily resulting from continued reductions in accounts receivable. Additionally, in the fourth quarter the company reduced debt by $112.3 million to $1.1 billion.

Technology, Data and Analytics Segment

Fourth quarter 2011 revenue was $192.1 million, up 4.7% from the same period in 2010. Mortgage Processing revenue increased 5.8% to $106.1 million primarily due to increased professional services revenue, while Other Technology, Data and Analytics revenue increased 3.5% to $86.0 million as a result of several Desktop implementations completed in 2011. Adjusted operating income increased to $65.5 million from $63.6 million in the fourth quarter 2010 primarily due to higher contributions from Mortgage Processing.


Loan Transaction Services Segment

Fourth quarter 2011 revenue was $343.0 million, down 21.4% from the same period in 2010 as a result of lower transaction volumes. Loan Facilitation Services revenue was $156.4 million, down 15.6% from the fourth quarter 2010, as a result of a decline in refinancing volume year over year. Sequentially, Loan Facilitation Services revenue increased 13.3% as a result of higher refinancing volume. Default Services revenue was $186.6 million, down 25.7% from the prior year quarter and 6.0% sequentially, due to a continued slowdown in the initiation of mortgage foreclosure proceedings industry-wide. Fourth quarter adjusted operating income for the segment was $75.6 million down from $108.7 million in the prior year period, due to lower operating leverage resulting from reduced volumes.

Corporate and Other

Net corporate expenses in the fourth quarter of 2011, excluding the impact of the corporate portion of charges recorded in the fourth quarter totaling $100.4 million, increased to $30.0 million from $23.5 million in the prior year quarter primarily due to higher legal and compliance related expenses.

Outlook

Based on the current environment, the company expects first quarter 2012 revenue to be in the range of $470 million to $490 million and adjusted earnings per diluted share to be in the range of $0.50 to $0.55.

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


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.

Conference Call and Webcast

LPS will host a conference call to discuss these results today, Monday, February 13, 2012, at 5:00 p.m. ET. Interested parties are invited to listen to the live webcast by logging on to the Investor Relations section of the Company’s website at www.lpsvcs.com. Supplemental materials will be available on the website. Those wishing to participate via the conference call may do so by calling 866-823-5035. 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 conference call will be available through February 20, 2012, by dialing 888-203-1112 (access code: 6443271).

To access a printer-friendly version of this release and accompanying exhibits, go to LPS Investor Relations.

About Lender Processing Services

Lender Processing Services, Inc. (LPS) is a leading provider of integrated technology, services and loan performance data and analytics to the mortgage, consumer lending, capital markets and real estate industries. LPS offers solutions that span the mortgage continuum, including lead generation, origination, servicing, workflow automation, portfolio retention and default, augmented by the company’s award-winning customer support and professional services. Almost half of all U.S. mortgages are serviced using LPS’ Mortgage Servicing Package (MSP). For more information about LPS, visit www.lpsvcs.com.

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 actions, 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; 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, the Company’s subsequent reports on Form 10-Q and other filings with the Securities and Exchange Commission.

###


Exhibit A

LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(Unaudited)

 

     Three months ended December 31,     Year ended December 31,  
     2011     2010     2011     2010  
     (In thousands, except per share data)  

Revenues

   $ 533,832      $ 618,152      $ 2,090,112      $ 2,376,861   

Cost of revenues

     360,200        416,961        1,418,324        1,562,818   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     173,632        201,191        671,788        814,043   

Selling, general and administrative expenses

     168,706        66,462        381,606        233,953   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     4,926        134,729        290,182        580,090   

Other income (expense):

        

Interest income

     387        119        1,451        982   

Interest expense

     (16,622     (16,457     (67,583     (71,277

Other income (expense), net

     (8     70        (182     340   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense)

     (16,243     (16,268     (66,314     (69,955
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) from continuing operations before income taxes

     (11,317     118,461        223,868        510,135   

Provision (benefit) for income taxes

     (7,133     44,036        81,062        193,849   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) from continuing operations

     (4,184     74,425        142,806        316,286   

Discontinued operations, net of tax

     (17,017     (3,701     (46,263     (13,942
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss)

   $ (21,201   $ 70,724      $ 96,543      $ 302,344   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) per share - diluted from continuing operations

   $ (0.05   $ 0.82      $ 1.67      $ 3.38   

Net loss per share - diluted from discontinued operations

     (0.20     (0.04     (0.54     (0.15
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) per share - diluted

   $ (0.25   $ 0.78      $ 1.13      $ 3.23   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding - diluted

     84,430        90,296        85,685        93,559   
  

 

 

   

 

 

   

 

 

   

 

 

 


Exhibit B

LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)

 

     December 31,  
     2011     2010  
     (In thousands)  
Assets     

Current assets:

    

Cash and cash equivalents

   $ 77,355      $ 52,287   

Trade receivables, net

     345,048        419,647   

Other receivables

     1,423        4,910   

Prepaid expenses and other current assets

     33,004        38,328   

Deferred income taxes

     74,006        44,102   
  

 

 

   

 

 

 

Total current assets

     530,836        559,274   
  

 

 

   

 

 

 

Property and equipment, net

     121,245        123,897   

Computer software, net

     228,882        217,573   

Other intangible assets, net

     39,140        58,269   

Goodwill

     1,132,828        1,159,539   

Other non-current assets

     192,484        133,291   
  

 

 

   

 

 

 

Total assets

   $ 2,245,415      $ 2,251,843   
  

 

 

   

 

 

 
Liabilities and Stockholders’ Equity     

Current liabilities:

    

Current portion of long-term debt

   $ 39,310      $ 145,154   

Trade accounts payable

     43,105        51,610   

Accrued salaries and benefits

     64,383        55,230   

Recording and transfer tax liabilities

     11,901        10,879   

Other accrued liabilities

     235,209        145,203   

Deferred revenues

     64,078        57,651   
  

 

 

   

 

 

 

Total current liabilities

     457,986        465,727   
  

 

 

   

 

 

 

Deferred revenues

     34,737        36,893   

Deferred income taxes, net

     122,755        96,732   

Long-term debt, net of current portion

     1,109,850        1,104,247   

Other non-current liabilities

     32,099        22,030   
  

 

 

   

 

 

 

Total liabilities

     1,757,427        1,725,629   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Preferred stock $0.0001 par value; 50 million shares authorized, none issued at December 31, 2011 and 2010

     —          —     

Common stock $0.0001 par value; 500 million shares authorized, 97.4 million shares issued at December 31, 2011 and 2010

     10        10   

Additional paid-in capital

     250,533        216,896   

Retained earnings

     658,146        596,168   

Accumulated other comprehensive loss

     (1,783     (283

Treasury stock at cost; 13.0 million and 8.6 million shares at December 31, 2011 and 2010, respectively

     (418,918     (286,577
  

 

 

   

 

 

 

Total stockholders’ equity

     487,988        526,214   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,245,415      $ 2,251,843   
  

 

 

   

 

 

 


Exhibit C

LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Year ended December 31,  
     2011     2010  
     (In thousands)  

Cash flows from operating activities:

    

Net earnings

   $ 96,543      $ 302,344   

Adjustments to reconcile net earnings to net cash provided by operating activities:

    

Depreciation and amortization

     98,828        98,761   

Amortization of debt issuance costs

     10,017        4,716   

Asset impairment charges

     71,995        —     

Loss on sale of discontinued operations

     849        —     

Deferred income taxes, net

     (4,761     30,417   

Stock-based compensation cost

     41,709        32,077   

Income tax effect of equity compensation

     873        (165

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

    

Trade receivables

     72,446        (17,802

Other receivables

     3,303        (1,126

Prepaid expenses and other assets

     (6,274     (22,859

Deferred revenues

     3,975        (11,687

Accounts payable, accrued liabilities and other liabilities

     88,356        34,018   
  

 

 

   

 

 

 

Net cash provided by operating activities

     477,859        448,694   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Additions to property and equipment

     (32,768     (40,653

Additions to capitalized software

     (72,111     (67,603

Purchases of investments, net of proceeds from sales

     (21,509     (20,956

Acquisition of title plants and property records data

     (23,967     (4,401

Acquisitions, net of cash acquired

     (9,802     (18,823

Proceeds from sale of discontinued operation, net of cash distributed

     4,451        —     
  

 

 

   

 

 

 

Net cash used in investing activities

     (155,706     (152,436
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowings

     1,005,000        —     

Debt service payments

     (1,100,242     (40,109

Exercise of stock options and restricted stock vesting

     (2,662     12,111   

Income tax effect of equity compensation

     (873     165   

Dividends paid

     (34,446     (37,139

Debt issuance costs paid

     (22,059     —     

Treasury stock repurchases

     (136,878     (246,549

Bond repurchases

     (4,925     —     

Payment of contingent consideration related to acquisitions

     —          (2,978
  

 

 

   

 

 

 

Net cash used in financing activities

     (297,085     (314,499

Net increase (decrease) in cash and cash equivalents

     25,068        (18,241

Cash and cash equivalents, beginning of year

     52,287        70,528   
  

 

 

   

 

 

 

Cash and cash equivalents, end of year

   $ 77,355      $ 52,287   
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information:

    

Cash paid for interest

   $ 56,975      $ 69,005   
  

 

 

   

 

 

 

Cash paid for taxes

   $ 56,538      $ 151,436   
  

 

 

   

 

 

 


LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES    Exhibit D
SUPPLEMENTAL FINANCIAL INFORMATION - UNAUDITED   
(In thousands)   

 

        CALENDAR YEAR     QUARTER  
        2011     2010     Q4-2011     Q3-2011     Q2-2011     Q1-2011     Q4-2010     Q3-2010     Q2-2010     Q1-2010  

1.

 

Revenues - Continuing Operations

                   
 

Technology, Data and Analytics (TD&A):

                   
 

Mortgage Processing

  $ 417,586      $ 402,692      $ 106,123      $ 106,365      $ 102,765      $ 102,333      $ 100,341      $ 102,362      $ 102,356      $ 97,633   
 

Other TD&A

    323,106        290,572        86,007        78,247        77,937        80,915        83,118        77,561        66,246        63,647   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total

    740,692        693,264        192,130        184,612        180,702        183,248        183,459        179,923        168,602        161,280   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Loan Transaction Services:

                   
 

Loan Facilitation Services

    539,303        631,313        156,431        138,096        110,371        134,405        185,341        162,546        137,579        145,847   
 

Default Services

    816,188        1,060,113        186,563        198,525        210,100        221,000        251,245        265,454        274,743        268,671   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total

    1,355,491        1,691,426        342,994        336,621        320,471        355,405        436,586        428,000        412,322        414,518   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Corporate and Other

    (6,071     (7,829     (1,292     (1,796     (1,513     (1,470     (1,893     (1,939     (1,644     (2,353
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total Revenue

  $ 2,090,112      $ 2,376,861      $ 533,832      $ 519,437      $ 499,660      $ 537,183      $ 618,152      $ 605,984      $ 579,280      $ 573,445   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Revenue Growth from Prior Year Period

                   
 

Technology, Data and Analytics:

                   
 

Mortgage Processing

    3.7     3.8     5.8     3.9     0.4     4.8     -3.7     -0.6     14.3     7.1
 

Other TD&A

    11.2     16.0     3.5     0.9     17.6     27.1     24.7     20.5     1.7     17.2
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total

    6.8     8.6     4.7     2.6     7.2     13.6     7.4     7.5     9.0     10.9
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Loan Transaction Services:

                   
 

Loan Facilitation Services

    -14.6     15.8     -15.6     -15.0     -19.8     -7.8     30.1     20.9     -7.4     22.0
 

Default Services

    -23.0     -6.8     -25.7     -25.2     -23.5     -17.7     -9.8     -12.6     -8.3     5.2
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total

    -19.9     0.5     -21.4     -21.4     -22.3     -14.3     3.7     -2.3     -8.0     10.6
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Corporate and Other

    n/m        n/m        n/m        n/m        n/m        n/m        n/m        n/m        n/m        n/m   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total Revenue

    -12.1     3.4     -13.6     -14.3     -13.7     -6.3     4.9     1.3     -2.8     11.2
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

2.

 

Depreciation and Amortization

                   
 

Depreciation and Amortization

  $ 67,332      $ 59,335      $ 18,201      $ 15,276      $ 17,142      $ 16,713      $ 16,883      $ 15,386      $ 13,875      $ 13,191   
 

Purchase Price Amortization

    16,076        22,536        3,854        3,796        3,803        4,623        5,341        5,338        5,499        6,358   
 

Other Amortization

    6,968        7,208        1,876        1,750        1,682        1,660        1,676        1,653        1,958        1,921   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total continuing operations

    90,376        89,079        23,931        20,822        22,627        22,996        23,900        22,377        21,332        21,470   
 

Depreciation and Amortization - Discontinued Operations

    8,452        9,682        1,144        3,496        1,940        1,872        3,047        2,143        2,308        2,184   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total Depreciation and Amortization

  $ 98,828      $ 98,761      $ 25,075      $ 24,318      $ 24,567      $ 24,868      $ 26,947      $ 24,520      $ 23,640      $ 23,654   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3.

 

Stock Compensation Expense

                   
 

Stock Compensation Expense, Excluding Acceleration Charges

  $ 31,190      $ 30,280      $ 6,880      $ 9,313      $ 8,238      $ 6,759      $ 8,228      $ 8,215      $ 7,280      $ 6,557   
 

Stock Acceleration Expense

    10,519        1,797        6,650        —          —          3,869        1,797        —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total Stock Compensation Expense

  $ 41,709      $ 32,077      $ 13,530      $ 9,313      $ 8,238      $ 10,628      $ 10,025      $ 8,215      $ 7,280      $ 6,557   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES   Exhibit D - Continued
SUPPLEMENTAL FINANCIAL INFORMATION - UNAUDITED  
(In thousands)  

 

        CALENDAR YEAR     QUARTER  
        2011     2010     Q4-2011     Q3-2011     Q2-2011     Q1-2011     Q4-2010     Q3-2010     Q2-2010     Q1-2010  

4.

 

Reconciliation of Discontinued Operations

                   
 

Discontinued Operations, as previously reported (1)

                   
 

Revenue

  $ 18,770      $ 35,498      $ 1,312      $ 5,702      $ 6,045      $ 5,711      $ 7,012      $ 9,038      $ 9,280      $ 10,168   
 

Cost of Revenues

    48,487        35,420        1,336        5,684        35,362        6,105        9,261        8,288        8,294        9,577   
 

Selling, General and Administrative Expenses

    3,067        7,027        182        189        1,580        1,116        1,647        1,602        1,888        1,890   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Loss

    (32,784     (6,949     (206     (171     (30,897     (1,510     (3,896     (852     (902     (1,299
 

Total Other Income (Expense)

    (539     301        1,548        (2,195     43        65        110        95        34        62   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Income (Loss) Before Income Taxes

    (33,323     (6,648     1,342        (2,366     (30,854     (1,445     (3,786     (757     (868     (1,237
 

Benefit for Income Taxes

    (14,666     (2,524     (661     (887     (12,569     (549     (1,431     (289     (331     (473
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net Earnings (Loss)

  $ (18,657   $ (4,124   $ 2,003      $ (1,479   $ (18,285   $ (896   $ (2,355   $ (468   $ (537   $ (764
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Technology, Data and Analytics (2)

                   
 

Revenue

  $ 38,736      $ 33,877      $ 9,143      $ 9,136      $ 10,172      $ 10,285      $ 10,582      $ 7,955      $ 7,326      $ 8,014   
 

Cost of Revenues

    38,897        21,141        17,042        5,916        8,175        7,764        6,001        4,816        4,974        5,350   
 

Selling, General and Administrative Expenses

    15,227        15,309        3,695        3,765        3,819        3,948        3,846        3,749        3,843        3,871   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Income (Loss)

    (15,388     (2,573     (11,594     (545     (1,822     (1,427     735        (610     (1,491     (1,207
 

Total Other Income (Expense)

    104        18        42        34        29        (1     5        4        4        5   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Income (Loss) Before Income Taxes

    (15,284     (2,555     (11,552     (511     (1,793     (1,428     740        (606     (1,487     (1,202
 

Provision (Benefit) for Income Taxes

    (5,797     (972     (4,398     (192     (665     (542     290        (232     (570     (460
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net Earnings (Loss)

  $ (9,487   $ (1,583   $ (7,154   $ (319   $ (1,128   $ (886   $ 450      $ (374   $ (917   $ (742
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Loan Transaction Services (2)

                   
 

Revenue

  $ 12,637      $ 10,099      $ 2,858      $ 3,541      $ 3,219      $ 3,019      $ 3,074      $ 3,063      $ 3,195      $ 767   
 

Cost of Revenues

    40,173        22,696        21,788        6,975        5,396        6,014        5,740        6,068        6,106        4,782   
 

Selling, General and Administrative Expenses

    1,667        1,061        247        395        520        505        344        359        281        77   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Loss

    (29,203     (13,658     (19,177     (3,829     (2,697     (3,500     (3,010     (3,364     (3,192     (4,092
 

Total Other Income (Expense)

    21        374        —          (4     25        —          154        24        —          196   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Loss Before Income Taxes

    (29,182     (13,284     (19,177     (3,833     (2,672     (3,500     (2,856     (3,340     (3,192     (3,896
 

Benefit for Income Taxes

    (11,063     (5,049     (7,311     (1,437     (984     (1,331     (1,060     (1,278     (1,221     (1,490
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net Loss

  $ (18,119   $ (8,235   $ (11,866   $ (2,396   $ (1,688   $ (2,169   $ (1,796   $ (2,062   $ (1,971   $ (2,406
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Discontinued Operations, as adjusted

                   
 

Revenue

  $ 70,143      $ 79,474      $ 13,313      $ 18,379      $ 19,436      $ 19,015      $ 20,668      $ 20,056      $ 19,801      $ 18,949   
 

Cost of Revenues

    127,557        79,257        40,166        18,575        48,933        19,883        21,002        19,172        19,374        19,709   
 

Selling, General and Administrative Expenses

    19,961        23,397        4,124        4,349        5,919        5,569        5,837        5,710        6,012        5,838   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Loss

    (77,375     (23,180     (30,977     (4,545     (35,416     (6,437     (6,171     (4,826     (5,585     (6,598
 

Total Other Income (Expense)

    (414     693        1,590        (2,165     97        64        269        123        38        263   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Loss Before Income Taxes

    (77,789     (22,487     (29,387     (6,710     (35,319     (6,373     (5,902     (4,703     (5,547     (6,335
 

Benefit for Income Taxes

    (31,526     (8,545     (12,370     (2,516     (14,218     (2,422     (2,201     (1,799     (2,122     (2,423
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net Loss

  $ (46,263   $ (13,942   $ (17,017   $ (4,194   $ (21,101   $ (3,951   $ (3,701   $ (2,904   $ (3,425   $ (3,912
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                                                                     
 

Discontinued Operations - Reconciliation

                   
 

Net Loss, as reported

  $ (46,263   $ (13,942   $ (17,017   $ (4,194   $ (21,101   $ (3,951   $ (3,701   $ (2,904   $ (3,425   $ (3,912
 

Adjustments:

                   
 

Impairment and Restructuring Charges, net (3)

    34,251        —          16,454        —          17,759        38        —          —          —          —     
 

(Gain)/Loss on Disposal of Operations, net (4)

    558        —          (928     1,486        —          —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net Loss, as adjusted

    (11,454     (13,942     (1,491     (2,708     (3,342     (3,913     (3,701     (2,904     (3,425     (3,912
 

Purchase Price Amortization, net

    857        1,397        201        122        272        262        707        230        238        222   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted Net Loss

  $ (10,597   $ (12,545   $ (1,290   $ (2,586   $ (3,070   $ (3,651   $ (2,994   $ (2,674   $ (3,187   $ (3,690
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted Net Loss Per Diluted Share

  $ (0.13   $ (0.13   $ (0.02   $ (0.03   $ (0.04   $ (0.04   $ (0.03   $ (0.03   $ (0.03   $ (0.04
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Diluted Weighted Average Shares

    85,685        93,559        84,430        84,415        85,812        88,134        90,296        92,682        94,910        96,416   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

 

(1) Represents the quarterly results of business units that were reflected as discontinued operations as of September 30, 2011.
(2) During the fourth quarter of 2011, we discontinued certain operations that were previously included within the Technology, Data & Analytics and Loan Transaction Services segments. The historical results for these operations have been reclassified from continuing operations to discontinued operations, as summarize above.
(3) Includes charges totaling $57.0 million ($34.3 million net of tax) relating to severance accruals and the write-down of net assets for businesses that have been classified as discontinued operations.
(4) Reflects the (gain) or loss, net of tax, included in “Total Other Income (Expense)” above, recognized upon the disposition of business units that have been sold or disposed of.


LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES    Exhibit E
NON-GAAP FINANCIAL INFORMATION - UNAUDITED   
(In thousands, except per share data)   

 

        CALENDAR YEAR     QUARTER  
        2011     2010     Q4-2011     Q3-2011     Q2-2011     Q1-2011     Q4-2010     Q3-2010     Q2-2010     Q1-2010  

1.

 

Operating Results - Continuing Operations

                   
 

Consolidated

                   
 

Revenue

  $ 2,090,112      $ 2,376,861      $ 533,832      $ 519,437      $ 499,660      $ 537,183      $ 618,152      $ 605,984      $ 579,280      $ 573,445   
 

Cost of Revenues

    1,418,324        1,562,818        360,200        357,397        350,000        350,727        416,961        398,071        371,473        376,313   
 

Selling, General and Administrative Expenses

    381,606        233,953        168,706        67,848        68,994        76,058        66,462        58,806        53,803        54,882   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Income

    290,182        580,090        4,926        94,192        80,666        110,398        134,729        149,107        154,004        142,250   
 

Adjustments:

                   
 

Legal and Regulatory Accrual (1)

    78,484        —          78,484        —          —          —          —          —          —          —     
 

Restructuring Charges (2)

    33,403        4,269        12,132        —          5,977        15,294        4,269        —          —          —     
 

Asset Impairment and Other Charges

    23,509        —          15,582        —          3,910        4,017        —          —          —          —     
 

Out-of-period Adjustment (3)

    —          9,800        —          —          —          —          9,800        —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT, as adjusted

  $ 425,578      $ 594,159      $ 111,124      $ 94,192      $ 90,553      $ 129,709      $ 148,798      $ 149,107      $ 154,004      $ 142,250   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT Margin, as adjusted

    20.4     25.0     20.8     18.1     18.1     24.1     24.1     24.6     26.6     24.8
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Depreciation and Amortization

    90,376        89,079        23,931        20,822        22,627        22,996        23,900        22,377        21,332        21,470   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA, as adjusted

  $ 515,954      $ 683,238      $ 135,055      $ 115,014      $ 113,180      $ 152,705      $ 172,698      $ 171,484      $ 175,336      $ 163,720   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA Margin, as adjusted

    24.7     28.7     25.3     22.1     22.7     28.4     27.9     28.3     30.3     28.6
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Technology, Data and Analytics

                   
 

Revenue

  $ 740,692      $ 693,264      $ 192,130      $ 184,612      $ 180,702      $ 183,248      $ 183,459      $ 179,923      $ 168,602      $ 161,280   
 

Cost of Revenues

    437,088        378,576        112,806        105,803        110,689        107,790        105,343        95,316        87,049        90,868   
 

Selling, General and Administrative Expenses

    67,752        58,699        19,869        15,661        15,387        16,835        14,555        15,757        14,336        14,051   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Income

    235,852        255,989        59,455        63,148        54,626        58,623        63,561        68,850        67,217        56,361   
 

Adjustments:

                   
 

Restructuring Charges (2)

    8,394        —          1,519        —          4,641        2,234        —          —          —          —     
 

Asset Impairment and Other Charges

    4,855        —          4,515        —          340        —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT, as adjusted

  $ 249,101      $ 255,989      $ 65,489      $ 63,148      $ 59,607      $ 60,857      $ 63,561      $ 68,850      $ 67,217      $ 56,361   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT Margin, as adjusted

    33.6     36.9     34.1     34.2     33.0     33.2     34.6     38.3     39.9     34.9
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Depreciation and Amortization

    67,942        59,901        17,649        17,125        16,382        16,786        16,066        14,896        14,257        14,682   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA, as adjusted

  $ 317,043      $ 315,890      $ 83,138      $ 80,273      $ 75,989      $ 77,643      $ 79,627      $ 83,746      $ 81,474      $ 71,043   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA Margin, as adjusted

    42.8     45.6     43.3     43.5     42.1     42.4     43.4     46.5     48.3     44.0
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Loan Transaction Services

                   
 

Revenue

  $ 1,355,491      $ 1,691,426      $ 342,994      $ 336,621      $ 320,471      $ 355,405      $ 436,586      $ 428,000      $ 412,322      $ 414,518   
 

Cost of Revenues

    987,089        1,190,086        248,618        253,322        240,797        244,352        311,545        304,713        286,001        287,827   
 

Selling, General and Administrative Expenses

    78,482        94,595        18,506        18,251        19,689        22,036        26,098        23,202        21,516        23,779   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Income

    289,920        406,745        75,870        65,048        59,985        89,017        98,943        100,085        104,805        102,912   
 

Adjustments:

                   
 

Restructuring Charges (2)

    3,757        —          (259     —          1,074        2,942        —          —          —          —     
 

Asset Impairment and Other Charges

    1,604        —          —          —          1,604        —          —          —          —          —     
 

Out-of-period Adjustment (3)

    —          9,800        —          —          —          —          9,800        —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT, as adjusted

  $ 295,281      $ 416,545      $ 75,611      $ 65,048      $ 62,663      $ 91,959      $ 108,743      $ 100,085      $ 104,805      $ 102,912   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT Margin, as adjusted

    21.8     24.6     22.0     19.3     19.6     25.9     24.9     23.4     25.4     24.8
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Depreciation and Amortization

    15,432        21,753        4,575        2,033        4,429        4,395        6,019        5,645        5,231        4,858   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA, as adjusted

  $ 310,713      $ 438,298      $ 80,186      $ 67,081      $ 67,092      $ 96,354      $ 114,762      $ 105,730      $ 110,036      $ 107,770   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA Margin, as adjusted

    22.9     25.9     23.4     19.9     20.9     27.1     26.3     24.7     26.7     26.0
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Corporate and Other

                   
 

Revenue

  $ (6,071   $ (7,829   $ (1,292   $ (1,796   $ (1,513   $ (1,470   $ (1,893   $ (1,939   $ (1,644   $ (2,353
 

Cost of Revenues

    (5,853     (5,844     (1,224     (1,728     (1,486     (1,415     73        (1,958     (1,577     (2,382
 

Selling, General and Administrative Expenses

    235,372        80,659        130,331        33,936        33,918        37,187        25,809        19,847        17,951        17,052   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Operating Loss

    (235,590     (82,644     (130,399     (34,004     (33,945     (37,242     (27,775     (19,828     (18,018     (17,023
 

Adjustments:

                   
 

Legal and Regulatory Accrual (1)

    78,484        —          78,484        —          —          —          —          —          —          —     
 

Restructuring Charges (2)

    21,252        4,269        10,872        —          262        10,118        4,269        —          —          —     
 

Asset Impairment and Other Charges

    17,050        —          11,067        —          1,966        4,017        —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBIT, as adjusted

  $ (118,804   $ (78,375   $ (29,976   $ (34,004   $ (31,717   $ (23,107   $ (23,506   $ (19,828   $ (18,018   $ (17,023
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Depreciation and Amortization

    7,002        7,425        1,707        1,664        1,816        1,815        1,815        1,836        1,844        1,930   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

EBITDA, as adjusted

  $ (111,802   $ (70,950   $ (28,269   $ (32,340   $ (29,901   $ (21,292   $ (21,691   $ (17,992   $ (16,174   $ (15,093
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


LENDER PROCESSING SERVICES, INC. AND SUBSIDIARIES    Exhibit E - Continued
NON-GAAP FINANCIAL INFORMATION - UNAUDITED   
(In thousands, except per share data)   

 

        CALENDAR YEAR     QUARTER  
        2011     2010     Q4-2011     Q3-2011     Q2-2011     Q1-2011     Q4-2010     Q3-2010     Q2-2010     Q1-2010  

2.

 

Net Earnings - Reconciliation

                   
 

Net Earnings (Loss)

  $ 96,543      $ 302,344      $ (21,201   $ 40,450      $ 21,365      $ 55,929      $ 70,724      $ 78,691      $ 80,413      $ 72,516   
 

Adjustments - Continuing Operations:

                   
 

Legal and Regulatory, net (1)

    53,086        —          53,086        —          —          —          —          —          —          —     
 

Restructuring Charges, net (2)

    20,601        2,647        7,364        —          3,754        9,483        2,647        —          —          —     
 

Asset Impairment and Other Charges, net

    14,398        —          9,458        —          2,450        2,490        —          —          —          —     
 

Out-of-period Adjustment, net (3)

    —          6,076        —          —          —          —          6,076        —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total EBIT Adjustments to Continuing Operations

    88,085        8,723        69,908        —          6,204        11,973        8,723        —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjustments - Discontinued Operations:

                   
 

Impairment and Restructuring Charges, net

    34,251        —          16,454        —          17,759        38        —          —          —          —     
 

(Gain)/Loss on Disposal of Operations, net

    558        —          (928     1,486        —          —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total Adjustments to Discontinued Operations

    34,809        —          15,526        1,486        17,759        38        —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjustments - Non-operating:

                   
 

Write-off of Debt Issuance Costs, net (4)

    4,978        —          —          4,978        —          —          —          —          —          —     
 

Prior Year Tax Benefit

    (6,458     —          (6,458     —          —          —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Total Non-operating Adjustments

    (1,480     —          (6,458     4,978        —          —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  Net Earnings, as adjusted     217,957        311,067        57,775        46,914        45,328        67,940        79,447        78,691        80,413        72,516   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Purchase Price Amortization, net (5)

    10,952        15,366        2,655        2,495        2,674        3,128        4,059        3,526        3,633        4,148   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted Net Earnings

  $ 228,909      $ 326,433      $ 60,430      $ 49,409      $ 48,002      $ 71,068      $ 83,506      $ 82,217      $ 84,046      $ 76,664   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted Net Earnings Per Diluted Share

  $ 2.68      $ 3.50      $ 0.72      $ 0.59      $ 0.56      $ 0.81      $ 0.92      $ 0.89      $ 0.89      $ 0.80   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Diluted Weighted Average Shares

    85,685        93,559        84,430        84,415        85,812        88,134        90,296        92,682        94,910        96,416   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3.

 

Cash Flow - Reconciliation

                   
 

Cash Flows from Operating Activities:

                   
 

Net Earnings (Loss)

  $ 96,543      $ 302,344      $ (21,201   $ 40,450      $ 21,365      $ 55,929      $ 70,724      $ 78,691      $ 80,413      $ 72,516   
 

Adjustments:

                   
 

Cash Related Restructuring Costs, net

    8,177        1,533        (3,302     2,107        5,220        4,152        1,533        —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net Earnings (Loss), as adjusted

    104,720        303,877        (24,503     42,557        26,585        60,081        72,257        78,691        80,413        72,516   
 

Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:

                   
 

Non-cash adjustments

    219,510        165,806        62,763        50,508        61,260        44,979        51,625        41,548        34,591        38,042   
 

Working capital adjustments

    161,806        (19,456     106,696        11,756        23,822        19,532        34,628        (35,191     (17,375     (1,518
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Net cash provided by operating activities

    486,036        450,227        144,956        104,821        111,667        124,592        158,510        85,048        97,629        109,040   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Capital expenditures included in investing activities

    (104,879     (108,256     (23,408     (28,243     (29,907     (23,321     (24,150     (26,940     (29,122     (28,044
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted Net Free Cash Flow

  $ 381,157      $ 341,971      $ 121,548      $ 76,578      $ 81,760      $ 101,271      $ 134,360      $ 58,108      $ 68,507      $ 80,996   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

 

(1) During 2011, we recognized a pre-tax legal and regulatory contingency accrual of $78.5 million ($53.1 million after tax) for estimated settlement and third-party legal expenses related to various ongoing legal and regulatory matters.
(2) Restructuring charges reflect the impact of the departure of certain executives including our former chief executive officer, co-chief operating officer and chief financial officer, as well as the impact of various restructuring programs. In connection with these initiatives, during 2011 and 2010, we recorded pre-tax restructuring charges totaling $22.9 million and $2.5 million ($14.2 million and $1.5 million net of tax), respectively, and equity acceleration charges of $10.5 million and $1.8 million ($6.4 million and $1.1 million net of tax), respectively.
(3) During 2010, we recorded an immaterial error correction within cost of revenues totaling $9.8 million related to fiscal years 2007 and 2008.
(4) During 2011, we recorded a charge totaling $8.0 million ($5.0 million net of tax) related to the write-off of certain debt issuance costs in connection with the refinancing of our senior credit facilities.
(5) Purchase price amortization, net represents the periodic amortization of intangible assets acquired through business acquisitions primarily relating to customer lists, trademarks and non-compete agreements.