GNRC Generac Holding Inc

 UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 

 

Date of Report (Date of earliest event reported): July 31, 2014

 

Generac Holdings Inc.

(Exact name of registrant as specified in its charter)

 

Delaware		001-34627		20-5654756
(State or other jurisdiction		(Commission		(IRS Employer
of incorporation)		File Number)		Identification No.)

 

S45 W29290 Hwy. 59
Waukesha, Wisconsin		53189
(Address of principal executive offices)		(Zip Code)

 

(262) 544-4811

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

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

 

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

 

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

 

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

  

 

Item 2.02               Results of Operations and Financial Condition

 

On July 31, 2014, Generac Holdings Inc. (the “Company,” “we,” “us” or “our”) issued a press release (the “Press Release”) announcing its financial results for the second quarter ended June 30, 2014. A copy of the Press Release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information contained in this Current Report on Form 8-K (including the exhibits) is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information contained in this Current Report on Form 8-K shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in any such filing.

 

Discussion of Non-GAAP Financial Measures

 

In the Press Release, we present certain financial information, specifically Adjusted EBITDA, Adjusted Net Income and Free Cash Flow which are not in accordance with generally accepted accounting principles, or U.S. GAAP. We present Adjusted EBITDA, Adjusted Net Income and Free Cash Flow in the Press Release because these metrics assist us in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Our management uses Adjusted EBITDA, Adjusted Net Income and Free Cash Flow:

 

●

for planning purposes, including the preparation of our annual operating budget and developing and refining our internal projections for future periods;

 

●

to evaluate the effectiveness of our business strategies and as a supplemental tool in evaluating our performance against our budget for each period;

 

●

in communications with our board of directors and investors concerning our financial performance; and

 

●

to evaluate prior acquisitions in relation to the existing business.

 

We also use Adjusted EBITDA as a benchmark for the determination of the bonus component of compensation for our senior executives under our management incentive plans.

 

We believe that the disclosure of Adjusted EBITDA, Adjusted Net Income and Free Cash Flow offers additional financial metrics which, when coupled with U.S. GAAP results and the reconciliation to U.S. GAAP results, provide a more complete understanding of our results of operations and the factors and trends affecting our business for securities analysts, investors and other interested parties in the evaluation of our company. We believe Adjusted EBITDA, Adjusted Net Income and Free Cash Flow are useful to investors for the following reasons:

 

●

Adjusted EBITDA, Adjusted Net Income and Free Cash Flow and similar non-GAAP measures are widely used by investors to measure a company’s operating performance without regard to items that can vary substantially from company to company depending upon financing and accounting methods, book values of assets, tax jurisdictions, capital structures and the methods by which assets were acquired; and

 

●

by comparing our Adjusted EBITDA, Adjusted Net Income and Free Cash Flow in different historical periods, our investors can evaluate our operating performance excluding the impact of certain items.

  

 

Item 9.01

Financial Statements and Exhibits

 

(d)

 

Exhibit No.		Description
99.1		Press Release, dated July 31, 2014.

 

  

SIGNATURES

 

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

 

 

	GENERAC HOLDINGS INC.
	/s/ York Ragen
	Name:	York Ragen
Date: July 31, 2014	Title:	Chief Financial Officer

 

  

EXHIBIT INDEX

 

99.1

Press Release, dated July 31, 2014.

 

 

5 

Exhibit 99.1

 

Generac Reports Second Quarter 2014 Results

 

Strong home standby shipments drive sequential sales improvement in residential products as increased sales from C&I products further diversifies business

  

 

WAUKESHA, WISCONSIN, (July 31, 2014) – Generac Holdings Inc. (NYSE: GNRC) (the “Company”), a leading designer and manufacturer of power generation equipment and other engine powered products, today reported financial results for its second quarter ended June 30, 2014.

 

Second Quarter 2014 Highlights

 

●	Net sales increased over the prior year by 4.6% to $362.6 million as compared to $346.7 million in the second quarter of 2013.

 

-

Commercial & Industrial (C&I) product sales increased 22.5% to $163.5 million as compared $133.4 million in the prior-year second quarter, primarily due to the contribution of recent acquisitions and continued strength in the oil & gas market.

 

-

Residential product sales were $179.6 million during the second quarter of 2014 as compared to $196.6 million in the prior year quarter. The prior year second quarter benefited from approximately $40 million in shipments due to Superstorm Sandy. Excluding this prior year benefit, residential product sales increased approximately 15% primarily as a result of strong home standby generator shipments.

 

●	Net income during the second quarter of 2014 was $54.0 million, or $0.77 per share, as compared to $28.3 million, or $0.40 per share, for the same period of 2013.

 

●	Adjusted net income, as defined in the accompanying reconciliation schedules, was $57.1 million, or $0.82 per share, as compared to $66.6 million, or $0.95 per share, in the second quarter of 2013.

 

●	Adjusted EBITDA, as defined in the accompanying reconciliation schedules, was $84.5 million as compared to $90.1 million in the second quarter last year.

 

●	Cash flow from operations in the second quarter of 2014 was $48.9 million as compared to $36.1 million in the prior year quarter. Free cash flow, as defined in the accompanying reconciliation schedules, was $40.5 million as compared to $30.3 million in the second quarter of 2013.

 

●	For the trailing four quarters, including the second quarter of 2014, net sales were $1.444 billion; net income was $184.3 million; adjusted EBITDA was $365.7 million; cash flow from operations was $270.9 million; and free cash flow was $236.9 million.

 

“Our second quarter results for residential products were seasonally higher as we saw shipments increase as compared to the first quarter of 2014 due to strength in home standby generators. We remain focused on a number of key initiatives to continue to grow the market, further building on our leadership position in this product category,” said Aaron Jagdfeld, President and Chief Executive Officer. “C&I products continue to represent a growing portion of our sales as we have recently increased our exposure to new markets such as oil & gas, broadened our industrial product line, and strengthened our industrial distribution network to further diversify our business. We also continue to convert a significant amount of our earnings to free cash flow, providing us with the flexibility to drive our Powering Ahead strategic plan forward.”

 

 

Additional Second quarter 2014 Highlights

 

Residential product sales for the second quarter of 2014 were $179.6 million as compared to $164.0 million in the first quarter of 2014, and as compared to $196.6 million for the second quarter of 2013. Sales of residential products during the prior-year second quarter were positively impacted by approximately $40 million in incremental shipments as a result of satisfying the extended lead times that resulted from Superstorm Sandy, which did not repeat during the second quarter of 2014. Excluding this benefit in the prior year quarter, residential product revenue increased approximately 15% during the current year quarter, driven by strong shipments of home standby generators. In addition, increased revenue from power washer products contributed to this year-over-year sales growth in residential products.

  

 

C&I product sales for the second quarter of 2014 increased 22.5% to $163.5 million from $133.4 million for the comparable period in 2013. The improvement was driven primarily by contributions from recent acquisitions and strength in oil & gas end markets, along with increased sales of natural gas generators used in light commercial and retail applications. Partially offsetting this strength was a year-over-year decline in sales within Latin America driven by the combination of a difficult prior-year comparison related to certain large projects which did not repeat, as well as overall economic softness in the region.

 

Gross profit margin for the second quarter of 2014 was 35.3% compared to 37.8% in the prior-year second quarter. Gross margin was impacted over the prior year due to the addition of recent acquisitions along with a return to regular promotional activities consistent with a period of normal seasonality.

 

Operating expenses for the second quarter of 2014 declined $4.7 million, or 8.6%, as compared to the second quarter of 2013, primarily driven by a $4.9 million gain recorded in the current year quarter relating to a remeasurement of a contingent earn-out obligation from a recent acquisition. Excluding this gain, operating expenses were approximately flat relative to prior year despite the addition of SG&A costs associated with recent acquisitions.

 

Interest expense in the second quarter of 2014 declined to $11.4 million compared to $14.3 million in the same period last year, resulting from a reduction in interest rate from the credit agreement refinancing completed in May 2013. In conjunction with the May 2013 refinancing and other debt prepayments made in the prior year quarter, a $13.5 million loss on extinguishment of debt was recorded during the second quarter of 2013.

 

Beginning in the second quarter of 2014, there was a further 25 basis point reduction in borrowing costs as a result of the leverage ratio as defined in the credit agreement falling below 3.0 times, resulting in a $16.0 million non-cash gain being recorded in the current year quarter.

2014 Outlook

 

The Company is reaffirming its prior guidance for 2014 in terms of revenue growth, EBITDA margins and cash flows. For the full-year 2014, the Company still expects net sales to increase in the mid-single digit range as compared to the prior year. This sales outlook assumes an increased level of power outage severity in the second half of 2014 as compared to recent quarters, returning to a more normalized annual baseline level. Adjusted EBITDA margins are expected to remain in the mid-20% range as previously guided, which are consistent with the average levels seen during the past four years. Free cash flow is still expected to be approximately 90% of full year 2014 adjusted net income.

 

“We remain excited about the compelling penetration opportunities for our residential and light commercial standby generators as we continue to focus our efforts on several high impact initiatives to increase the adoption for these products,” continued Mr. Jagdfeld. “These initiatives are targeted at improving the awareness, availability and affordability of standby generators and are highlighted by our innovative sales and marketing processes, our efforts to increase and develop distribution, and our introduction of new products. In addition, we have several initiatives aimed at increasing our share of the C&I market by leveraging our recently expanded product offering. We also believe the overall secular trends toward natural gas generators, rental of mobile power equipment, and the penetration of certain end markets such as telecommunications and oil & gas will continue to drive additional growth. Through the execution of our Powering Ahead strategic plan, we expect to capitalize on these long-term opportunities, while also becoming a more balanced company as we further implement our diversification and international expansion strategies.”

 

Conference Call and Webcast

 

Generac management will hold a conference call at 9:00 a.m. EDT on Thursday, July 31, 2014 to discuss highlights of the second quarter operating results. The conference call can be accessed by dialing (877) 703-6103 (domestic) or +1 (857) 244-7302 (international) and entering passcode 50076462.

  

 

The conference call will also be webcast simultaneously on Generac's website (http://www.generac.com), under the Investor Relations link. The webcast link will be made available on the Company’s website prior to the start of the call within the Events section of the Investor Relations website.

Following the live webcast, a replay will be available on the Company's web site. A telephonic replay will also be available approximately one hour after the call and can be accessed by dialing (888) 286-8010 (domestic) or +1 (617) 801-6888 (international) and entering passcode 19346995. The telephonic replay will be available for 30 days.

 

 

About Generac

 

Since 1959, Generac has been a leading designer and manufacturer of a wide range of power generation equipment and other engine powered products.  As a leader in power equipment serving residential, light commercial, industrial and construction markets, Generac's power products are available globally through a broad network of independent dealers, retailers, wholesalers and equipment rental companies, as well as sold direct to certain end user customers.

 

 

Forward-looking Information

 

Certain statements contained in this news release, as well as other information provided from time to time by Generac Holdings Inc. or its employees, may contain forward looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward looking statements. Forward-looking statements give Generac's current expectations and projections relating to the Company's financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate," "estimate," "expect," "forecast," "project," "plan," "intend," "believe," "confident," "may," "should," "can have," "likely," "future" and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events.

 

Any such forward looking statements are not guarantees of performance or results, and involve risks, uncertainties (some of which are beyond the Company's control) and assumptions. Although Generac believes any forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect Generac's actual financial results and cause them to differ materially from those anticipated in any forward-looking statements, including:

 

●

demand for Generac products;

●

frequency and duration of power outages;

●

availability, cost and quality of raw materials and key components used in producing Generac products;

●

the impact on our results of possible fluctuations in interest rates;

●

the possibility that the expected synergies, efficiencies and cost savings of our acquisitions will not be realized, or will not be realized within the expected time period;

●

the risk that our acquisitions will not be integrated successfully;

●

difficulties Generac may encounter as its business expands globally;

●

competitive factors in the industry in which Generac operates;

●

Generac's dependence on its distribution network;

●

Generac's ability to invest in, develop or adapt to changing technologies and manufacturing techniques;

●

loss of key management and employees;

●

increase in product and other liability claims; and

●

changes in environmental, health and safety laws and regulations.

 

Should one or more of these risks or uncertainties materialize, Generac's actual results may vary in material respects from those projected in any forward-looking statements. A detailed discussion of these and other factors that may affect future results is contained in Generac's filings with the U.S. Securities and Exchange Commission (“SEC”), particularly in the Risk Factors section of our 2013 Annual Report on Form 10K and in its periodic reports on Form 10Q. Stockholders, potential investors and other readers should consider these factors carefully in evaluating the forward-looking statements.

  

 

Any forward-looking statement made by Generac in this press release speaks only as of the date on which it is made.  Generac undertakes no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

 

 

Reconciliations to GAAP Financial Metrics

 

Adjusted EBITDA

 

The computation of adjusted EBITDA is based on the definition of EBITDA contained in Generac's credit agreement, dated as of May 31, 2013, which is substantially the same definition that was contained in the Company’s previous credit agreements. To supplement the Company's condensed consolidated financial statements presented in accordance with US GAAP, Generac provides a summary to show the computation of adjusted EBITDA, taking into account certain charges and gains that were recognized during the periods presented.

 

Adjusted Net Income

 

To further supplement Generac's condensed consolidated financial statements presented in accordance with US GAAP, the Company provides a summary to show the computation of adjusted net income. Adjusted net income is defined as net income before provision (benefit) for income taxes adjusted for the following items: cash income tax expense, amortization of intangible assets, amortization of deferred financing costs and original issue discount related to the Company's debt, intangible impairment charges, certain transaction costs and other purchase accounting adjustments, losses on extinguishment of debt, and certain other non-cash gains and losses.

 

Free Cash Flow

 

In addition, we reference free cash flow to further supplement Generac's condensed consolidated financial statements presented in accordance with US GAAP. Free cash flow is defined as net cash provided by operating activities less expenditures for property and equipment and is intended to be a measure of operational cash flow taking into account additional capital expenditure investment into the business.

 

The presentation of this additional information is not meant to be considered in isolation of, or as a substitute for, results prepared in accordance with US GAAP.  Please see our SEC filings for additional discussion of the basis for Generac's reporting of Non-GAAP financial measures.

 

SOURCE: Generac Holdings Inc.

CONTACT:

Michael W. Harris

Vice President – Finance and Investor Relations
(262) 544-4811 x2675

Michael.Harris@Generac.com 

 

 

Generac Holdings Inc.

Condensed Consolidated Statements of Comprehensive Income

(Dollars in Thousands, Except Share and Per Share Data)

(Unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2014				2013				2014				2013
Net sales		$	362,609			$	346,688			$	704,617			$	746,260
Costs of goods sold			234,597				215,735				457,091				461,845
Gross profit			128,012				130,953				247,526				284,415
Operating expenses:
Selling and service			29,115				27,072				57,084				58,753
Research and development			8,012				7,064				15,758				13,709
General and administrative			12,503				14,039				25,651				26,465
Amortization of intangible assets			5,099				6,345				10,444				12,530
Gain on remeasurement of contingent consideration			(4,877	)		–					(4,877	)		–
Total operating expenses			49,852				54,520				104,060				111,457
Income from operations			78,160				76,433				143,466				172,958
Other (expense) income:
Interest expense			(11,428	)			(14,263	)			(23,117	)			(29,938	)
Investment income			42				25				81				42
Loss on extinguishment of debt		–					(13,497	)		–					(15,336	)
Gain on change in contractual interest rate			16,014			–					16,014			–
Other, net			(366	)			(1,909	)			202				(1,513	)
Total other expense, net			4,262				(29,644	)			(6,820	)			(46,745	)
Income before provision for income taxes			82,422				46,789				136,646				126,213
Provision for income taxes			28,397				18,535				47,920				47,285
Net income		$	54,025			$	28,254			$	88,726			$	78,928
Net income per common share - basic:		$	0.79			$	0.41			$	1.30			$	1.16
Weighted average common shares outstanding - basic:			68,538,251				68,140,330				68,481,682				68,003,164
Net income per common share - diluted:		$	0.77			$	0.40			$	1.27			$	1.13
Weighted average common shares outstanding - diluted:			70,087,976				69,809,599				70,088,438				69,801,498
Dividends declared per share		$	-			$	5.00			$	-			$	5.00
Comprehensive income		$	52,730			$	29,276			$	87,002			$	80,952

 

 

Generac Holdings Inc.

Condensed Consolidated Balance Sheets

(Dollars in Thousands, Except Share and Per Share Data)

 

		June 30,				December 31,
		2014				2013
		(Unaudited)				(Audited)
Assets
Current assets:
Cash and cash equivalents		$	197,959			$	150,147
Restricted cash		–					6,645
Accounts receivable, less allowance for doubtful accounts			203,692				164,907
Inventories			287,233				300,253
Deferred income taxes			22,392				26,869
Prepaid expenses and other assets			5,879				5,358
Total current assets			717,155				654,179
Property and equipment, net			153,063				146,390
Customer lists, net			36,076				42,764
Patents, net			58,509				62,418
Trade names, net			173,062				173,196
Goodwill			607,763				608,287
Other intangible assets, net			3,543				4,447
Deferred income taxes			61,391				85,104
Deferred financing costs, net			18,548				20,051
Other assets			58				1,369
Total assets		$	1,829,168			$	1,798,205
Liabilities and Stockholders’ Equity
Current liabilities:
Short-term borrowings		$	6,509			$	9,575
Accounts payable			116,149				109,238
Accrued wages and employee benefits			16,115				26,564
Other accrued liabilities			74,840				92,997
Current portion of long-term borrowings and capital lease obligations			436				12,471
Total current liabilities			214,049				250,845
Long-term borrowings and capital lease obligations			1,154,316				1,175,349
Other long-term liabilities			52,241				54,940
Total liabilities			1,420,606				1,481,134
Stockholders’ equity:
Common stock, par value $0.01, 500,000,000 shares authorized, 69,026,792 and 68,767,367 shares issued at June 30, 2014 and December 31, 2013, respectively			690				688
Additional paid-in capital			427,269				421,672
Treasury stock, at cost			(7,681	)			(6,571	)
Excess purchase price over predecessor basis			(202,116	)			(202,116	)
Retained earnings			194,539				105,813
Accumulated other comprehensive loss			(4,139	)			(2,415	)
Total stockholders’ equity			408,562				317,071
Total liabilities and stockholders’ equity		$	1,829,168			$	1,798,205

 

 

Generac Holdings Inc.

Condensed Consolidated Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)

 

		Six Months Ended June 30,
		2014				2013
Operating Activities
Net income		$	88,726			$	78,928
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation			6,512				5,126
Amortization of intangible assets			10,444				12,530
Amortization of original issue discount			1,514				1,138
Amortization of deferred financing costs			1,507				1,189
Amortization of unrealized loss on interest rate swaps		–					2,005
Loss on extinguishment of debt		–					15,336
Gain on change in contractual interest rate			(16,014	)		–
Gain on remeasurement of contingent consideration			(4,877	)		–
Provision for losses on accounts receivable			115				636
Deferred income taxes			28,145				35,324
Loss on disposal of property and equipment			95				36
Share-based compensation expense			6,203				6,192
Net changes in operating assets and liabilities:
Accounts receivable			(38,924	)			(36,908	)
Inventories			12,460				(62,561	)
Other assets			839				182
Accounts payable			6,717				18,984
Accrued wages and employee benefits			(10,427	)			1,452
Other accrued liabilities			(521	)			3,130
Excess tax benefits from equity awards			(7,229	)			(8,401	)
Net cash provided by operating activities			85,285				74,318
Investing Activities
Proceeds from sale of property and equipment			7				35
Expenditures for property and equipment			(13,317	)			(10,051	)
Proceeds from sale of business, net		–					2,254
Acquisition of business			(429	)			6,278
Net cash used in investing activities			(13,739	)			(1,484	)
Financing Activities
Proceeds from short-term borrowings			4,000				14,007
Proceeds from long-term borrowings		–					1,200,000
Repayments of short-term borrowings			(7,066	)			(2,510	)
Repayments of long-term borrowings and capital lease obligations			(18,567	)			(897,750	)
Payment of debt issuance costs			(4	)			(21,698	)
Cash dividends paid			(459	)			(343,421	)
Taxes paid related to the net share settlement of equity awards			(8,950	)			(11,259	)
Excess tax benefits from equity awards			7,229				8,401
Net cash used in financing activities			(23,817	)			(54,230	)
Effect of exchange rate changes on cash and cash equivalents			83				(29	)
Net increase in cash and cash equivalents			47,812				18,575
Cash and cash equivalents at beginning of period			150,147				108,023
Cash and cash equivalents at end of period		$	197,959			$	126,598

 

 

Generac Holdings Inc.

Reconciliation Schedules

(Dollars in Thousands, Except Share and Per Share Data)

 

Net income to Adjusted EBITDA reconciliation

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2014				2013				2014				2013
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net income		$	54,025			$	28,254			$	88,726			$	78,928
Interest expense			11,428				14,263				23,117				29,938
Depreciation and amortization			8,381				8,906				16,956				17,656
Income taxes provision			28,397				18,535				47,920				47,285
Non-cash write-down and other adjustments (1)			(5,198	)			1,240				(5,752	)			817
Non-cash share-based compensation expense (2)			2,881				3,261				6,203				6,192
Loss on extinguishment of debt (3)			-				13,497				-				15,336
Gain on change in contractual interest rate (4)			(16,014	)			-				(16,014	)			-
Transaction costs and credit facility fees (5)			498				1,589				701				1,903
Other			134				552				173				843
Adjusted EBITDA		$	84,532			$	90,097			$	162,030			$	198,898

 

(1) Includes losses on disposals of assets, unrealized mark-to-market adjustments on commodity contracts and adjustments to certain earn-out obligations in connection with acquisitions ($4.9 million). A full description of these and the other reconciliation adjustments contained in these schedules is included in Generac's SEC filings.

 

(2) Includes share-based compensation expense to account for stock options, restricted stock and other stock awards over their respective vesting periods.

 

(3) Relates to the May 2013 credit agreement refinancing and other debt prepayments, resulting in a loss on extinguishment of debt.

 

(4) Non-cash gain relating to a 25 basis point reduction in borrowing costs, effective second quarter 2014, as a result of the credit agreement leverage ratio falling below 3.0 times.

 

(5) Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing, together with certain fees relating to our senior secured credit facilities.

 

Net income to Adjusted net income reconciliation

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2014				2013				2014				2013
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net income		$	54,025			$	28,254			$	88,726			$	78,928
Provision for income taxes			28,397				18,535				47,920				47,285
Income before provision for income taxes			82,422				46,789				136,646				126,213
Amortization of intangible assets			5,099				6,345				10,444				12,530
Amortization of deferred finance costs and original issue discount			1,818				1,150				3,021				2,327
Loss on extinguishment of debt (6)			-				13,497				-				15,336
Gain on change in contractual interest rate (7)			(16,014	)			-				(16,014	)			-
Transaction costs and other purchase accounting adjustments (8)			(4,512	)			1,430				(4,699	)			1,177
Adjusted net income before provision for income taxes			68,813				69,211				129,398				157,583
Cash income tax expense (9)			(11,690	)			(2,650	)			(21,560	)			(7,170	)
Adjusted net income		$	57,123			$	66,561			$	107,838			$	150,413
Adjusted net income per common share - diluted:		$	0.82			$	0.95			$	1.54			$	2.15
Weighted average common shares outstanding - diluted:			70,087,976				69,809,599				70,088,438				69,801,498

 

(6) Relates to the May 2013 credit agreement refinancing and other debt prepayments, resulting in a loss on extinguishment of debt.

 

(7) Non-cash gain relating to a 25 basis point reduction in borrowing costs, effective second quarter 2014, as a result of the credit agreement leverage ratio falling below 3.0 times.

 

(8) Represents transaction costs incurred directly in connection with any investment, as defined in our credit agreement, equity issuance or debt issuance or refinancing. Also includes certain purchase accounting adjustments and adjustments to certain earn-out obligations in connection with acquisitions ($4.9 million).

 

(9) Amount for the three and six months ended June 30, 2014 is based on an anticipated cash income tax rate of approximately 18% for the full year-ended 2014. Amount for the three and six months ended June 30, 2013 is based on an anticipated cash income tax rate of approximately 6% for the full year-ended 2013.

  

 

Free cash flow reconciliation

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2014				2013				2014				2013
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net cash provided by operating activities		$	48,932			$	36,052			$	85,285			$	74,318
Expenditures for property and equipment			(8,392	)			(5,729	)			(13,317	)			(10,051	)
Free cash flow		$	40,540			$	30,323			$	71,968			$	64,267

 

 LTM free cash flow reconciliation

 

		LTM June 30,
		2014
		(unaudited)
2013 net cash provided by operating activities, as reported		$	259,944
Add: June 2014 net cash provided by operating activities, as reported			85,285
Less: June 2013 net cash provided by operating activities, as reported			(74,318	)
LTM net cash provided by operating activities			270,911
2013 expenditures for property and equipment, as reported			(30,770	)
Include: June 2014 expenditures for property and equipment, as reported			(13,317	)
Exclude: June 2013 expenditures for property and equipment, as reported			10,051
LTM expenditures for property and equipment			(34,036	)
Free cash flow		$	236,875

 

 LTM Adjusted EBITDA reconciliation

 

		LTM June 30,
		2014
		(unaudited)
2013 Adjusted EBITDA, as reported		$	402,613
Add: June 2014 Adjusted EBITDA, as reported			162,030
Less: June 2013 Adjusted EBITDA, as reported			(198,898	)
Adjusted EBITDA		$	365,745