IHS Inc.
IHS Inc.
Advanced Search
IHS Inc.
 

Add Article to My Stuff Print Friendly Version

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


IHS Inc. Reports Strong Third Quarter 2009 Results

Reports Record Revenue and Adjusted EBITDA

Reports Record EPS of $0.54 and Adjusted EPS of $0.66

ENGLEWOOD, Colo., September 17, 2009 - IHS Inc. (NYSE: IHS), a leading global source of critical information and insight, today reported strong results for the third quarter ended August 31, 2009. Revenue for the third quarter of 2009 totaled $239 million, a 15 percent increase over third quarter 2008 revenue of $207 million. Net income for the third quarter of 2009 was $34.7 million, or $0.54 per diluted share, compared to third quarter 2008 net income of $21.0 million, or $0.33 per diluted share. The company’s reported third quarter 2009 revenue and net income figures were the highest such quarterly amounts in its history.

Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) totaled $70.8 million for the third quarter of 2009, up 24 percent from $57.2 million in the third quarter of 2008. Adjusted earnings per diluted share were $0.66 for the third quarter of 2009, an increase of 18 percent over the prior-year period. The company’s reported third quarter 2009 Adjusted EBITDA and adjusted earnings per diluted share figures were the highest such quarterly amounts in its history. 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.

“Strong operational execution helped generate solid financial results despite the overall economic environment,” said Jerre Stead, IHS chairman and chief executive officer. “With the acquisition of Environmental Support Solutions, we continue building our Environment domain offerings which represent exciting prospects for our future growth.”

Third Quarter 2009 Details

Revenue for the third quarter of 2009 totaled $239 million, a $32 million, or 15 percent, increase over the prior year. Organic revenue growth in the third quarter of 2009 was two percent overall and nine percent for the subscription-based portion of the business, which represented 80 percent of total revenue. Acquisitions contributed 17 percent of the increase. Foreign currency movements decreased revenue by four percent compared to last year’s third quarter. The company continued to grow its business overall and in all three regions. The Americas (North and South America) segment increased its revenue during the third quarter by $18.7 million, or 15 percent, to $148 million. The EMEA (Europe, Middle East and Africa) segment grew its third quarter revenue by $7.9 million, or 12 percent, to $72.6 million. The APAC (Asia Pacific) segment’s revenue was up $5.4 million, or 39 percent, to $19.2 million.

Adjusted EBITDA for the third quarter of 2009 was $70.8 million, up $13.6 million, or 24 percent, over the prior-year period. Operating income increased $22.1 million year-over-year to $46.2 million, although the third quarter of 2008 included a $12.5 million restructuring charge. Americas’ operating income increased $11.4 million, or 31 percent, to $48.5 million (up 13 percent before the restructuring charge). EMEA’s operating income was up $8.1 million, or 128 percent, to $14.4 million (up 14 percent before the restructuring charge). APAC’s operating income grew $2.1 million, or 50 percent, to $6.3 million.

Year-to-Date 2009

Revenue for the nine months ended August 31, 2009, totaled $710 million, up $97 million, or 16 percent, over the prior-year total. Year-to-date 2009 organic revenue growth was four percent overall and ten percent for the subscription-based portion of the business. Acquisitions added 18 percent. Foreign exchange movements offset the above by six percent year to date. The Americas segment grew its revenue during the first nine months of 2009 by $68.3 million, or 18 percent, to $445 million. The EMEA segment increased its year-to-date 2009 revenue by $14.0 million, or seven percent, to $209 million. The APAC segment increased its revenue by $14.4 million, or 34 percent, to $56.4 million, during the first nine months of 2008.

Adjusted EBITDA for the nine months ended August 31, 2009, totaled $201 million, up $39.5 million, or 24 percent. Operating income increased $38.2 million, or 43 percent, year-over-year to $126 million, in part due to the inclusion of a $12.5 million restructuring charge in the third quarter of 2008. Americas’ operating income was $140 million, up $25.1 million, or 22 percent, over the prior-year period (up 16 percent before the restructuring charge). EMEA grew its year-to-date 2009 operating income to $40.9 million, up $12.2 million, or 43 percent, during the first nine months of 2008 (up 17 percent before the restructuring charge). APAC’s operating income was $17.8 million, an increase of $5.8 million, or 49 percent, over last year.

Net income for the nine months ended August 31, 2009, increased 43 percent to $93.8 million, or $1.47 per diluted share, compared to prior-year net income of $65.7 million, or $1.04 per diluted share.

Cash Flows

IHS generated $173 million of cash flow from operations during the nine months ended August 31, 2009, as compared to last year’s $138 million.

Balance Sheet

IHS ended third quarter 2009 with $118 million of cash and cash equivalents, and $77 million of debt.

“We are pleased with our continued profit growth and cash flow generation,” stated Michael J. Sullivan, IHS executive vice president and chief financial officer. “We will continue to manage our expenses carefully while looking for optimal ways to deploy our capital.”

Share Repurchase Program

During the third quarter of 2009, IHS withheld 41,198 shares valued at $2.0 million to fund employee statutory withholding tax requirements stemming from employee equity awards. As shares vest and tax withholdings come due, IHS withholds enough shares in treasury to cover the tax liability and make a payment to the tax authority out of corporate cash.

Outlook (forward-looking statement)

For the year ending November 30, 2009, we expect:

  • All-in revenue growth of 14 to 15 percent from a 2008 base of $844 million;
  • All-in adjusted EBITDA growth of 22 to 24 percent from a 2008 base of $225 million;
  • Depreciation and amortization expense to be in the range of $50-52 million;
  • Net interest expense to approximate $1-2 million;
  • Stock-based compensation expense to be in the range of $56-58 million;
  • Effective tax rate to be approximately 28 to 29 percent; and
  • Weighted average diluted shares to be approximately 64 million.

For the year ending November 30, 2010, we expect all-in revenue in a range of $1.04 billion to $1.08 billion and adjusted EBITDA in a range of $312 million to $324 million. IHS expects to provide full 2010 guidance in December 2009.

This above outlook includes acquisitions to date and assumes constant currencies and no further acquisitions, restructurings 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 2009 results on September 17, 2009, 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 includes our share of adjusted EBITDA from an unconsolidated joint venture and excludes non-cash items, gains and losses on sales of assets and investments 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.

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 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.

About IHS Inc. (www.ihs.com)

IHS (NYSE: IHS) is a leading global source of critical information and insight, dedicated to providing the most complete and trusted data and expertise. IHS product and service solutions span four areas of information that encompass the most important concerns facing global business today: Energy, Product Lifecycle, Security and Environment, all supported by Macroeconomics. By focusing on customers first, IHS enables innovative and successful decision-making for customers ranging from governments and multinational companies to smaller companies and technical professionals in more than 180 countries. IHS is celebrating its 50th anniversary in 2009 and employs approximately 4,000 people in 20 countries.

IHS is a registered trademark of IHS Inc. All other company and product names may be trademarks of their respective owners. Copyright © 2009 IHS Inc. All rights reserved.

         

IHS INC.

CONSOLIDATED BALANCE SHEETS

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

 
    August 31,   November 30,
    2009   2008
    (Unaudited)    
Assets        
Current assets:        
Cash and cash equivalents   $ 118,471     $ 31,040  
Accounts receivable, net     167,190       207,815  
Deferred subscription costs     35,682       35,948  
Deferred income taxes     28,317       28,801  
Other     15,885       14,213  
Total current assets     365,545       317,817  
                 
Non-current assets:        
Property and equipment, net     68,910       59,578  
Equity investments in joint venture           56,139  
Intangible assets, net     294,761       285,902  
Goodwill, net     828,375       705,077  
Prepaid pension asset     11,533       8,768  
Other     3,082       2,899  
Total non-current assets     1,206,661       1,118,363  
Total assets   $ 1,572,206     $ 1,436,180  
                 
Liabilities and stockholders’ equity        
Current liabilities:        
Short-term debt   $ 77,274     $ 96,020  
Accounts payable     20,002       35,084  
Accrued compensation     30,500       39,083  
Accrued royalties     13,925       24,769  
Other accrued expenses     42,746       58,831  
Income tax payable     4,200       3,994  
Deferred subscription revenue     309,750       288,145  
Total current liabilities     498,397       545,926  
                 
Long-term debt            
Accrued pension liability     7,066       6,778  
Accrued post-retirement benefits     6,577       8,852  
Deferred income taxes     76,497       65,749  
Other liabilities     11,714       7,820  
Commitments and contingencies        
         
Stockholders’ equity:        

Class A common stock, $0.01 par value per share, 80,000,000 shares authorized,
64,745,908 and 64,090,207 shares issued and 63,247,630 and 62,802,179 shares
outstanding at August 31, 2009, and November 30, 2008, respectively

    647       641  
Additional paid-in capital     459,821       408,007  

Treasury stock, at cost; 1,498,278 and 1,288,028 shares at August 31, 2009 and November
30, 2008, respectively

    (74,154 )     (64,632 )
Retained earnings     677,983       584,219  
Accumulated other comprehensive loss     (92,342 )     (127,180 )
Total stockholders’ equity     971,955       801,055  
Total liabilities and stockholders’ equity   $ 1,572,206     $ 1,436,180  
                 
         

IHS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per-share amounts)

         
   

Three Months Ended August 31,

 

Nine Months Ended August 31,

    2009   2008   2009   2008
    (Unaudited)
Revenue:                
Products   $ 213,505     $ 182,032     $ 618,533     $ 524,317  
Services     25,980       25,402       91,639       89,087  
Total revenue     239,485       207,434       710,172       613,404  
                                 
Operating expenses:                
Cost of revenue:                
Products     87,078       74,700       251,771       216,502  
Services     14,670       16,641       50,808       57,179  

Total cost of revenue (includes stock-based compensation
expense of $450 ; $391; $1,910 and $1,078 for the three and
nine months ended August 31, 2009 and 2008, respectively)

    101,748       91,341       302,579       273,681  

Selling, general and administrative (includes stock-based
compensation expense of $12,371; $9,961; $42,352 and
$32,352 for the three and nine months ended August 31, 2009
and 2008, respectively)

    79,369       73,036       248,423       217,845  
Depreciation and amortization     12,771       9,675       36,031       28,181  
Restructuring charge (credit)           12,479       (416 )     12,479  
Gain on sales of assets, net                       (119 )
Net periodic pension and post-retirement benefits     (679 )     (1,082 )     (2,057 )     (3,261 )
Other expense (income), net     60       (2,106 )     (409 )     (3,242 )
Total operating expenses     193,269       183,343       584,151       525,564  
                                 
Operating income     46,216       24,091       126,021       87,840  
Interest income     219       754       782       2,668  
Interest expense     (416 )     (363 )     (1,677 )     (1,342 )
Non-operating (loss) income, net     (197 )     391       (895 )     1,326  

Income from continuing operations before income taxes, income from
equity investments and minority interests

    46,019       24,482       125,126       89,166  
Provision for income taxes     (11,313 )     (4,585 )     (29,218 )     (25,609 )

Income from continuing operations before income from equity
investments and minority interests

    34,706       19,897       95,908       63,557  
Income from equity investments           1,169             2,213  
Minority interests           (42 )     (2,144 )     (57 )
Net income   $ 34,706     $ 21,024     $ 93,764     $ 65,713  
Net income per share:                

Basic (Class A common stock for 2009; Class A and Class B
common stock for 2008*)

  $ 0.55     $ 0.34     $ 1.49     $ 1.06  

Diluted (Class A common stock for 2009; Class A and Class B
common stock for 2008*)

  $ 0.54     $ 0.33     $ 1.47     $ 1.04  
Weighted average shares:                

Basic (Class A common stock for 2009; Class A and Class B
common stock for 2008*)

    63,160       61,892       62,998       62,028  

Diluted (Class A common stock for 2009; Class A and Class B
common stock for 2008*)

    64,024       62,770       63,837       62,947  
                                 

*Note that in September 2008, the holder of the Class B common stock elected to convert these shares

one-for-one to Class A common stock, after which no shares of Class B common stock were outstanding.

     

IHS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

     
    Nine Months Ended August 31,
    2009   2008
    (Unaudited)
Operating activities        
Net income   $ 93,764     $ 65,713  
Reconciliation of net income to net cash provided by operating activities:        
Depreciation and amortization     36,031       28,181  
Stock-based compensation expense     44,262       33,430  
Gain on sales of assets, net           (119 )
Impairment of assets           323  
Excess tax benefit from stock-based compensation     (9,796 )     (1,509 )
Distributions from equity-method investment           2,603  
Non-cash net periodic pension and post-retirement benefits     (3,004 )     (4,685 )
Undistributed earnings of equity-method investments, net     (17 )     (2,213 )
Minority interests     497       57  
Deferred income taxes     11,380       2,082  
Change in assets and liabilities:        
Accounts receivable, net     50,793       24,555  
Other current assets     1,541       (2,881 )
Accounts payable     (18,196 )     (15,437 )
Accrued expenses     (36,036 )     (16,503 )
Income taxes     (1,308 )     (2,615 )
Deferred subscription revenue     2,038       26,501  
Other liabilities     750       617  
Net cash provided by operating activities     172,699       138,100  
Investing activities        
Capital expenditures on property and equipment     (17,872 )     (8,155 )
Acquisitions of businesses, net of cash acquired     (62,985 )     (130,878 )
Intangible assets acquired           (4,000 )
Change in other assets     818       (5,721 )
Settlements of forward contracts     952        
Sales and maturities of investments           10,500  
Proceeds from sales of assets           140  
Net cash used in investing activities     (79,087 )     (138,114 )
Financing activities        
Proceeds from borrowings     94,000       50,000  
Repayment of borrowings     (113,266 )     (53,099 )
Excess tax benefit from stock-based compensation     9,796       1,509  
Proceeds from the exercise of employee stock options     2,044        
Repurchases of common stock     (9,522 )     (56,886 )
Net cash used in financing activities     (16,948 )     (58,476 )
Foreign exchange impact on cash balance     10,767       (2,515 )
Net increase (decrease) in cash and cash equivalents     87,431       (61,005 )
Cash and cash equivalents at the beginning of the period     31,040       148,484  
Cash and cash equivalents at the end of the period   $ 118,471     $ 87,479  
                 
         

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,
    2009   2008   2009   2008
    (Unaudited)
                 
Net income   $ 34,706     $ 21,024     $ 93,764     $ 65,713  
Interest income     (219 )     (754 )     (782 )     (2,668 )
Interest expense     416       363       1,677       1,342  
Provision for income taxes     11,313       4,585       29,218       25,609  
Depreciation and amortization     12,771       9,675       36,031       28,181  
EBITDA     58,987       34,893       159,908       118,177  
Stock-based compensation expense     12,821       10,352       44,262       33,430  
Restructuring charge (credit)           12,479       (416 )     12,479  
Gain on sales of assets, net                       (119 )
Non-cash net periodic pension and post-retirement benefits     (1,002 )     (1,563 )     (3,004 )     (4,685 )
Income from equity investment (a)           (1,169 )           (2,213 )
50% of Lloyd’s Register-Fairplay’s adjusted EBITDA (a)           2,167             4,189  
Adjusted EBITDA   $ 70,806     $ 57,159     $ 200,750     $ 161,258  
 
(a) Note: We acquired a 50% interest in Lloyd’s Register-Fairplay on March 3, 2008. From that point on for the remainder of 2008, Lloyd’s Register-Fairplay was accounted for using the equity method of accounting. We acquired a controlling interest in Lloyd’s Register-Fairplay during the first quarter of 2009. Consequently, beginning in the first quarter of 2009, we consolidated Lloyd’s Register-Fairplay; therefore, adjustments are not needed in 2009 because Lloyd’s Register-Fairplay’s results are already included in the consolidated 2009 results. We acquired the remaining interest of Lloyd’s Register-Fairplay that we did not previously own in the third quarter of 2009.
 
     

IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO
MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

     
   

Three Months Ended
August 31,

    2009   2008
    (Unaudited)
         
Americas   $ 147,682     $ 128,936  
EMEA     72,606       64,665  
APAC     19,197       13,833  
Shared Services            
Revenue   $ 239,485     $ 207,434  
         
Americas   $ 48,539     $ 37,160  
EMEA     14,352       6,301  
APAC     6,261       4,167  
Shared Services     (22,936 )     (23,537 )
Operating income   $ 46,216     $ 24,091  
                 
    Three Months Ended August 31, 2009
   

Americas

 

EMEA

  APAC  

Shared
Services

  Total
    (Unaudited)
                     
Operating income   $ 48,539   $ 14,352   $ 6,261   $ (22,936 )   $ 46,216  
Adjustments:                    
Stock-based compensation expense                 12,821       12,821  
Depreciation and amortization     7,755     4,461     27     528       12,771  
Restructuring charge (credit)                        

Non-cash net periodic pension and post-retirement
benefits

                (1,002 )     (1,002 )
Adjusted EBITDA   $ 56,294   $ 18,813   $ 6,288   $ (10,589 )   $ 70,806  
                                   
     
    Three Months Ended August 31, 2008
   

Americas

 

EMEA

  APAC  

Shared
Services

  Total
    (Unaudited)
                     
Operating income   $ 37,160   $ 6,301     $ 4,167   $ (23,537 )   $ 24,091  
Adjustments:                    
Stock-based compensation expense                   10,352       10,352  
Depreciation and amortization     5,502     3,321       29     823       9,675  
Restructuring charge     5,747     6,323       24     385       12,479  

Non-cash net periodic pension and post-retirement
benefits

                  (1,563 )     (1,563 )
Minority interest         (42 )               (42 )

50% of Lloyd’s Register-Fairplay’s adjusted
EBITDA

        2,167                 2,167  
Adjusted EBITDA   $ 48,409   $ 18,070     $ 4,220   $ (13,540 )   $ 57,159  
                     
     

IHS INC.

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO
MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(In thousands)

     
   

Nine Months Ended
August 31,

    2009   2008
    (Unaudited)
         
Americas   $ 444,668     $ 376,328  
EMEA     209,056       195,022  
APAC     56,448       42,054  
Shared Services            
Revenue   $ 710,172     $ 613,404  
         
Americas   $ 140,223     $ 115,164  
EMEA     40,909       28,705  
APAC     17,771       11,927  
Shared Services     (72,882 )     (67,956 )
Operating income   $ 126,021     $ 87,840  
                 
    Nine Months Ended August 31, 2009
   

Americas

 

EMEA

  APAC  

Shared
Services

  Total
    (Unaudited)
                     
Operating income   $ 140,223     $ 40,909     $ 17,771   $ (72,882 )   $ 126,021  
Adjustments:                    
Stock-based compensation expense                     44,262       44,262  
Depreciation and amortization     23,161       10,956       78     1,836       36,031  
Restructuring credit     (57 )     (111 )         (248 )     (416 )

Non-cash net periodic pension and
post-retirement benefits

                    (3,004 )     (3,004 )
Minority interest           (2,144 )               (2,144 )
Adjusted EBITDA   $ 163,327     $ 49,610     $ 17,849   $ (30,036 )   $ 200,750  
                                       
     
    Nine Months Ended August 31, 2008
   

Americas

 

EMEA

  APAC  

Shared
Services

  Total
    (Unaudited)
                     
Operating income   $ 115,164   $ 28,705   $ 11,927   $ (67,956)   $ 87,840
Adjustments:                    
Stock-based compensation expense         33,430   33,430
Depreciation and amortization   15,780   10,008   101   2,292   28,181
Restructuring charge   5,747   6,323   24   385   12,479
Gain on sales of assets, net     (119)       (119)

Non-cash net periodic pension and
post-retirement benefits

        (4,685)   (4,685)
Minority interest     (57)       (57)

50% of Lloyd’s Register-Fairplay’s adjusted
EBITDA

    4,189       4,189
Adjusted EBITDA   $ 136,691   $ 49,049   $ 12,052   $ (36,534)   $ 161,258
                     
         

IHS INC.

SUPPLEMENTAL INFORMATION

(In thousands, except per-share amounts)

         
    Three Months Ended August 31,   Nine Months Ended August 31,
    2009   2008   2009   2008
    (Unaudited)
                 
Net cash provided by operating activities   $ 56,420     $ 43,127     $ 172,699     $ 138,100  
Capital expenditures on property and equipment     (8,744 )     (2,804 )     (17,872 )     (8,155 )
Free cash flow   $ 47,676     $ 40,323     $ 154,827     $ 129,945  
                                 
    Three Months Ended August 31,
    2009   2008
    Pre-tax   After tax   Pre-tax   After tax
    (Unaudited)
                 
Stock-based compensation expense   $ 12,821     $ 8,079     $ 10,352     $ 6,522  
Restructuring charge   $     $     $ 12,479     $ 8,698  

Non-cash net periodic pension and post-retirement
benefits

  $ (1,002 )   $ (620 )   $ (1,563 )   $ (969 )
                                 
    Nine Months Ended August 31,
    2009   2008
    Pre-tax   After tax   Pre-tax   After tax
    (Unaudited)
                 
Stock-based compensation expense   $ 44,262     $ 27,887     $ 33,430     $ 21,061  
Restructuring charge   $ (416 )   $ (276 )   $ 12,479     $ 8,698  
Gain on sale of assets, net   $     $     $ (119 )   $ (74 )

Non-cash net periodic pension and post-retirement
benefits

  $ (3,004 )   $ (1,861 )   $ (4,685 )   $ (2,905 )
                                 
    Three Months Ended August 31,   Nine Months Ended August 31,
    2009   2008   2009   2008
    (Unaudited)
                 
Earnings per diluted share   $ 0.54     $ 0.33     $ 1.47     $ 1.04  
Stock-based compensation expense     0.13       0.10       0.44       0.33  
Restructuring charge           0.14             0.14  
Gain on sale of assets, net                        

Non-cash net periodic pension and post-retirement
benefits

    (0.01 )     (0.02 )     (0.03 )     (0.05 )
Adjusted earnings per diluted share   $ 0.66     $ 0.56     $ 1.87     $ 1.47  
Note: amounts may not sum due to rounding.                

 


< back

Related Items 


Other articles in News Releases: