STAMFORD, Conn.–(BUSINESS WIRE)–Pitney Bowes (NYSE: PBI), a global shipping and mailing company that provides technology, logistics, and financial services, today announced its financial results for the third quarter 2021.
“We continue to see solid demand for services and products across our portfolio,” said Marc B. Lautenbach, President and CEO, Pitney Bowes. “We have taken important steps to ensure that we are well-prepared for the upcoming peak season. Global Ecommerce remains on-track to generate positive EBITDA for full year 2021.”
Third Quarter 2021 Highlights:
- Revenues of $875 million, down 2 percent from prior year; growth of 11 percent over third quarter 2019;
- GAAP EPS of $0.05;
- Adjusted EPS $0.08;
- GAAP cash from operations of $71 million;
- Free cash flow of $30 million;
- Presort revenue growth of 9 percent over prior year and EBIT margin of 15 percent;
- Global Ecommerce gross margin improved by 100 basis points over prior year;
- SendTech reported growth in Equipment Sales of 5 percent over prior year;
- Redeemed 2022 notes for $72 million.
Earnings per share results are summarized in the table below:
|
|
Third Quarter* |
|
|
|
2021 |
2020 |
|
GAAP EPS |
$0.05 |
$0.07 |
|
Discontinued operations, net of tax |
– |
– |
|
GAAP EPS from continuing operations |
$0.05 |
$0.06 |
|
Restructuring charges |
0.02 |
0.02 |
|
Loss on debt refinancing |
0.01 |
– |
|
Adjusted EPS |
$0.08 |
$0.08 |
* The sum of the earnings per share may not equal the totals due to rounding.
Business Segment Reporting
Global Ecommerce facilitates domestic retail ecommerce shipping solutions, including delivery, returns and fulfillment, and global cross-border ecommerce transactions.
Presort Services provides sortation services to qualify large volumes of First Class Mail, Marketing Mail, Marketing Mail Flats and Bound Printed Matter for postal workshare discounts.
Sending Technology Solutions offers physical and digital mailing and shipping technology solutions, financing, services, supplies and other applications for small and medium businesses to help simplify and save on the sending, tracking and receiving of letters, parcels and flats.
|
|
Global Ecommerce |
Third Quarter |
||||||
|
|
($ millions) |
2021 |
2020 |
% Change |
% Change |
|||
|
Revenue |
$398 |
$410 |
(3%) |
(4%) |
||||
|
EBITDA |
– |
($3) |
NM |
|
||||
|
EBIT |
($21) |
($20) |
(6%) |
|
||||
Lower revenue was driven by a decrease in Domestic Parcel volumes against a tough prior year comparison, which was partly offset by an increase in revenue per parcel and a strong Cross Border performance. Gross margin improved over prior year despite higher labor and transportation costs, as well as an $8 million charge reflecting the estimated cost of a price assessment. EBITDA and EBIT were also impacted by the $8 million charge in the quarter.
|
|
Presort Services |
Third Quarter |
||||||
|
|
($ millions) |
2021 |
2020 |
% Change |
% Change |
|||
|
Revenue |
$139 |
$128 |
9% |
9% |
||||
|
EBITDA |
$27 |
$23 |
21% |
|
||||
|
EBIT |
$21 |
$14 |
45% |
|
||||
Revenue growth was largely driven by higher revenue per piece along with an increase in volumes. Revenue per piece benefited in part from investments made in the network and technology to enable a higher level of five-digit sortation services. EBITDA and EBIT improved significantly from prior year despite higher labor and transportation costs.
|
|
SendTech Solutions |
Third Quarter |
||||||
|
|
($ millions) |
2021 |
|
2020 |
% Change |
% Change |
||
|
Revenue |
$338 |
$354 |
(5%) |
(5%) |
||||
|
EBITDA |
$107 |
$121 |
(12%) |
|
||||
|
EBIT |
$99 |
$113 |
(12%) |
|
||||
Revenue reflects growth in Equipment Sales and SaaS-based Shipping subscriptions offset by declines in Financing, Services and Supplies. EBITDA and EBIT were down from prior year driven by the decline in Financing revenues along with higher freight and shipping costs.
Full Year 2021 Expectations
The Company’s full year 2021 expectations remain in-line with its previous communications.
- Revenue still expected to grow over prior year in the low-to-mid single digit range;
- Adjusted EPS still expected to grow over prior year and be in the range of $0.35 to $0.42;
- Management continues to expect Global Ecommerce EBITDA to be positive for full year 2021; and
- Free cash flow is still expected to be lower as compared to prior year, primarily due to increased capital investments.
Conference Call and Webcast
Management of Pitney Bowes will discuss the Company’s results in a broadcast over the Internet today at 8:00 a.m. EDT. Instructions for listening to the earnings results via the Web are available on the Investor Relations page of the Company’s web site at www.pitneybowes.com.
About Pitney Bowes
Pitney Bowes (NYSE:PBI) is a global shipping and mailing company that provides technology, logistics, and financial services to more than 90 percent of the Fortune 500. Small business, retail, enterprise, and government clients around the world rely on Pitney Bowes to remove the complexity of sending mail and parcels. For additional information visit Pitney Bowes at www.pitneybowes.com.
Use of Non-GAAP Measures
The Company’s financial results are reported in accordance with generally accepted accounting principles (GAAP); however, in its disclosures the Company uses certain non-GAAP measures, such as adjusted earnings before interest and taxes (EBIT), adjusted earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted earnings per share (EPS), revenue growth on a constant currency basis and free cash flow.
The Company reports measures such as adjusted EBIT, adjusted EBITDA and adjusted EPS to exclude the impact of items like discontinued operations, restructuring charges, gains, losses and costs related to acquisitions and dispositions, asset impairment charges, goodwill impairment charges and other unusual or one-time items. Such items are often inconsistent in amount and frequency and as such, the Company believes that these non-GAAP measures provide investors greater insight into the underlying operating trends of the business.
In addition, revenue growth is presented on a constant currency basis to exclude the impact of changes in foreign currency exchange rates since the prior period under comparison. Constant currency is calculated by converting the current period non-U.S. dollar denominated revenue using the prior year’s exchange rate for the comparable quarter. We believe that excluding the impacts of currency exchange rates provides investors a better understanding of the underlying revenue performance. A reconciliation of reported revenue to constant currency revenue can be found in the attached financial schedules.
Free cash flow adjusts GAAP cash from operations for cash flows of discontinued operations, capital expenditures, restructuring payments, changes in customer deposits held at the Pitney Bowes Bank, transaction costs and other special items. The Company reports free cash flow to provide investors insight into the amount of cash that management could have available for other discretionary uses. A reconciliation of GAAP cash from operations to free cash flow can be found in the attached financial schedules.
Segment EBIT is the primary measure of profitability and operational performance at the segment level and is determined by deducting from segment revenue the related costs and expenses attributable to the segment. Segment EBIT excludes interest, taxes, general corporate expenses not allocated to a particular business segment, restructuring charges and other unusual or one-time items, which are recognized on a consolidated basis. The Company also provides segment EBITDA, which further excludes depreciation and amortization expense for the segment, as an additional useful measure of segment profitability and operational performance. A reconciliation of segment EBIT and EBITDA to net income can be found in the attached financial schedules. Complete reconciliations of non-GAAP measures to comparable GAAP measures can also be found at the Company’s web site: www.pb.com/investorrelations
This document contains “forward-looking statements” about the Company’s expected or potential future business and financial performance. Forward-looking statements include, but are not limited to, statements about future revenue and earnings guidance and future events or conditions. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that could cause actual results to differ materially from those projected. In particular, we continue to navigate the impacts of the Covid-19 pandemic (Covid-19), including its effects on the cost and availability of labor and transportation and global supply chains. Other factors which could cause future financial performance to differ materially from expectations, and which may also be exacerbated by Covid-19 or a negative change in the economy, include, without limitation: declining physical mail volumes; changes in postal regulations or the operations and financial health of posts in the U.S. or other major markets or changes to the broader postal or shipping markets; the loss of, or significant changes to, our contractual relationships with the United States Postal Service (USPS) or USPS’ performance under those contracts; our ability to continue to grow and manage volumes, gain additional economies of scale and improve profitability within our Global Ecommerce and Presort Services segments; changes in labor and transportation availability and costs; third-party suppliers’ ability to provide products and services required by us and our clients; competitive factors, including pricing pressures, technological developments and the introduction of new products and services by competitors; the loss of some of our larger clients in our Global Ecommerce and Presort Services segments; expenses and potential impacts resulting from a breach of security, including cyber-attacks or other comparable events; our success at managing customer credit risk; and other factors as more fully outlined in the Company’s 2020 Form 10-K Annual Report and other reports filed with the Securities and Exchange Commission. Pitney Bowes assumes no obligation to update any forward-looking statements contained in this document as a result of new information, events or developments.
Note: Consolidated statements of income; revenue, EBIT and EBITDA by business segment; and reconciliations of GAAP to non-GAAP measures for the three months and nine months ended September 30, 2021 and 2020, and consolidated balance sheets at September 30, 2021 and December 31, 2020 are attached.
| Pitney Bowes Inc. | ||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||
| (Unaudited; in thousands, except per share amounts) | ||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|||||
| Revenue: | ||||||||||||||||
| Business services |
$ |
551,384 |
|
$ |
550,954 |
|
$ |
1,688,860 |
|
$ |
1,524,323 |
|
||||
| Support services |
|
113,413 |
|
|
117,519 |
|
|
347,266 |
|
|
353,320 |
|
||||
| Financing |
|
71,936 |
|
|
86,218 |
|
|
223,201 |
|
|
260,758 |
|
||||
| Equipment sales |
|
83,234 |
|
|
79,572 |
|
|
256,304 |
|
|
213,682 |
|
||||
| Supplies |
|
38,211 |
|
|
39,635 |
|
|
119,090 |
|
|
118,117 |
|
||||
| Rentals |
|
17,271 |
|
|
18,000 |
|
|
55,128 |
|
|
55,458 |
|
||||
| Total revenue |
|
875,449 |
|
|
891,898 |
|
|
2,689,849 |
|
|
2,525,658 |
|
||||
| Costs and expenses: | ||||||||||||||||
| Cost of business services |
|
472,216 |
|
|
482,965 |
|
|
1,454,564 |
|
|
1,311,941 |
|
||||
| Cost of support services |
|
38,250 |
|
|
37,647 |
|
|
112,646 |
|
|
114,132 |
|
||||
| Financing interest expense |
|
11,710 |
|
|
11,626 |
|
|
35,369 |
|
|
36,054 |
|
||||
| Cost of equipment sales |
|
62,221 |
|
|
59,766 |
|
|
185,622 |
|
|
165,045 |
|
||||
| Cost of supplies |
|
10,705 |
|
|
10,132 |
|
|
32,383 |
|
|
30,751 |
|
||||
| Cost of rentals |
|
6,480 |
|
|
6,055 |
|
|
18,940 |
|
|
18,455 |
|
||||
| Selling, general and administrative |
|
225,024 |
|
|
238,618 |
|
|
699,316 |
|
|
720,882 |
|
||||
| Research and development |
|
10,621 |
|
|
9,255 |
|
|
32,996 |
|
|
28,838 |
|
||||
| Restructuring charges |
|
3,701 |
|
|
3,766 |
|
|
11,434 |
|
|
12,505 |
|
||||
| Goodwill impairment |
|
– |
|
|
– |
|
|
– |
|
|
198,169 |
|
||||
| Interest expense, net |
|
24,312 |
|
|
27,175 |
|
|
73,816 |
|
|
79,504 |
|
||||
| Other components of net pension and postretirement expense (income) |
|
46 |
|
|
(109 |
) |
|
708 |
|
|
126 |
|
||||
| Other expense (income), net |
|
3,193 |
|
|
(6,325 |
) |
|
40,941 |
|
|
9,787 |
|
||||
| Total costs and expenses |
|
868,479 |
|
|
880,571 |
|
|
2,698,735 |
|
|
2,726,189 |
|
||||
| Income (loss) from continuing operations before taxes |
|
6,970 |
|
|
11,327 |
|
|
(8,886 |
) |
|
(200,531 |
) |
||||
| (Benefit) provision for income taxes |
|
(1,525 |
) |
|
554 |
|
|
(10,602 |
) |
|
7,540 |
|
||||
| Income (loss) from continuing operations |
|
8,495 |
|
|
10,773 |
|
|
1,716 |
|
|
(208,071 |
) |
||||
| Income (loss) from discontinued operations, net of tax |
|
572 |
|
|
616 |
|
|
(4,334 |
) |
|
7,648 |
|
||||
| Net income (loss) |
$ |
9,067 |
|
$ |
11,389 |
|
$ |
(2,618 |
) |
$ |
(200,423 |
) |
||||
| Basic earnings (loss) per share (1): | ||||||||||||||||
| Continuing operations |
$ |
0.05 |
|
$ |
0.06 |
|
$ |
0.01 |
|
$ |
(1.21 |
) |
||||
| Discontinued operations |
|
– |
|
|
– |
|
|
(0.02 |
) |
|
0.04 |
|
||||
| Net income (loss) |
$ |
0.05 |
|
$ |
0.07 |
|
$ |
(0.02 |
) |
$ |
(1.17 |
) |
||||
| Diluted earnings (loss) per share (1): | ||||||||||||||||
| Continuing operations |
$ |
0.05 |
|
$ |
0.06 |
|
$ |
0.01 |
|
$ |
(1.21 |
) |
||||
| Discontinued operations |
|
– |
|
|
– |
|
|
(0.02 |
) |
|
0.04 |
|
||||
| Net income (loss) |
$ |
0.05 |
|
$ |
0.07 |
|
$ |
(0.02 |
) |
$ |
(1.17 |
) |
||||
| Weighted-average shares used in diluted earnings per share |
|
179,409 |
|
|
174,704 |
|
|
178,949 |
|
|
171,388 |
|
||||
|
(1) |
The sum of the earnings per share amounts may not equal the totals due to rounding. | |
| Pitney Bowes Inc. | ||||||||
| Consolidated Balance Sheets | ||||||||
| (Unaudited; in thousands) | ||||||||
| Assets | September 30, 2021 |
December 31, 2020 |
||||||
| Current assets: | ||||||||
| Cash and cash equivalents |
$ |
729,149 |
|
$ |
921,450 |
|
||
| Short-term investments |
|
14,060 |
|
|
18,974 |
|
||
| Accounts and other receivables, net |
|
313,765 |
|
|
389,240 |
|
||
| Short-term finance receivables, net |
|
556,985 |
|
|
568,050 |
|
||
| Inventories |
|
69,496 |
|
|
65,845 |
|
||
| Current income taxes |
|
32,290 |
|
|
23,219 |
|
||
| Other current assets and prepayments |
|
127,513 |
|
|
120,145 |
|
||
| Total current assets |
|
1,843,258 |
|
|
2,106,923 |
|
||
| Property, plant and equipment, net |
|
467,396 |
|
|
391,280 |
|
||
| Rental property and equipment, net |
|
36,461 |
|
|
38,435 |
|
||
| Long-term finance receivables, net |
|
582,352 |
|
|
605,292 |
|
||
| Goodwill |
|
1,124,705 |
|
|
1,152,285 |
|
||
| Intangible assets, net |
|
137,118 |
|
|
159,839 |
|
||
| Operating lease assets |
|
212,028 |
|
|
201,916 |
|
||
| Noncurrent income taxes |
|
67,049 |
|
|
72,653 |
|
||
| Other assets |
|
484,247 |
|
|
491,514 |
|
||
| Total assets |
$ |
4,954,614 |
|
$ |
5,220,137 |
|
||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities |
$ |
871,798 |
|
$ |
880,616 |
|
||
| Customer deposits at Pitney Bowes Bank |
|
642,712 |
|
|
617,200 |
|
||
| Current operating lease liabilities |
|
41,347 |
|
|
39,182 |
|
||
| Current portion of long-term debt |
|
24,733 |
|
|
216,032 |
|
||
| Advance billings |
|
104,094 |
|
|
114,550 |
|
||
| Current income taxes |
|
4,078 |
|
|
2,880 |
|
||
| Total current liabilities |
|
1,688,762 |
|
|
1,870,460 |
|
||
| Long-term debt |
|
2,314,151 |
|
|
2,348,361 |
|
||
| Deferred taxes on income |
|
283,395 |
|
|
279,451 |
|
||
| Tax uncertainties and other income tax liabilities |
|
35,380 |
|
|
38,163 |
|
||
| Noncurrent operating lease liabilities |
|
193,861 |
|
|
180,292 |
|
||
| Other noncurrent liabilities |
|
390,402 |
|
|
437,015 |
|
||
| Total liabilities |
|
4,905,951 |
|
|
5,153,742 |
|
||
| Stockholders’ equity: | ||||||||
| Common stock |
|
323,338 |
|
|
323,338 |
|
||
| Additional paid-in-capital |
|
2,463 |
|
|
68,502 |
|
||
| Retained earnings |
|
5,172,527 |
|
|
5,201,195 |
|
||
| Accumulated other comprehensive loss |
|
(841,230 |
) |
|
(839,131 |
) |
||
| Treasury stock, at cost |
|
(4,608,435 |
) |
|
(4,687,509 |
) |
||
| Total stockholders’ equity |
|
48,663 |
|
|
66,395 |
|
||
| Total liabilities and stockholders’ equity |
$ |
4,954,614 |
|
$ |
5,220,137 |
|
||
| Pitney Bowes Inc. | ||||||||||||||||||||
| Business Segment Revenue | ||||||||||||||||||||
| (Unaudited; in thousands) | ||||||||||||||||||||
|
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||||
|
2021 |
|
|
2020 |
% Change |
|
2021 |
|
|
2020 |
% Change |
||||||||||
| Global Ecommerce |
$ |
398,011 |
|
$ |
409,981 |
(3 |
%) |
$ |
1,229,526 |
|
$ |
1,100,757 |
12 |
% |
||||||
| Presort Services |
|
139,296 |
|
|
127,705 |
9 |
% |
|
417,041 |
|
|
386,552 |
8 |
% |
||||||
| Sending Technology Solutions |
|
338,142 |
|
|
354,212 |
(5 |
%) |
|
1,043,282 |
|
|
1,038,349 |
0 |
% |
||||||
| Total revenue – GAAP |
|
875,449 |
|
|
891,898 |
(2 |
%) |
|
2,689,849 |
|
|
2,525,658 |
7 |
% |
||||||
| Currency impact on revenue |
|
(5,268 |
) |
|
– |
|
(27,593 |
) |
|
– |
||||||||||
| Revenue, at constant currency |
$ |
870,181 |
|
$ |
891,898 |
(2 |
%) |
$ |
2,662,256 |
|
$ |
2,525,658 |
5 |
% |
||||||
| Pitney Bowes Inc. | ||||||||||||||||||||||
| Business Segment EBIT & EBITDA | ||||||||||||||||||||||
| (Unaudited; in thousands) | ||||||||||||||||||||||
| Three months ended September 30, | ||||||||||||||||||||||
|
2021 |
|
2020 |
|
% change |
||||||||||||||||||
| EBIT (1) | D&A | EBITDA | EBIT (1) | D&A | EBITDA | EBIT | EBITDA | |||||||||||||||
| Global Ecommerce |
$ |
(20,950 |
) |
$ |
20,935 |
$ |
(15 |
) |
$ |
(19,757 |
) |
$ |
16,824 |
$ |
(2,933 |
) |
(6 |
%) |
>100% | |||
| Presort Services |
|
21,062 |
|
|
6,235 |
|
27,297 |
|
|
14,481 |
|
|
8,031 |
|
22,512 |
|
45 |
% |
21 |
% |
||
| Sending Technology Solutions |
|
98,950 |
|
|
7,694 |
|
106,644 |
|
|
112,599 |
|
|
7,955 |
|
120,554 |
|
(12 |
%) |
(12 |
%) |
||
| Segment total |
$ |
99,062 |
|
$ |
34,864 |
|
133,926 |
|
$ |
107,323 |
|
$ |
32,810 |
|
140,133 |
|
(8 |
%) |
(4 |
%) |
||
| Reconciliation of Segment EBITDA to Net Income: | ||||||||||||||||||||||
| Segment depreciation and amortization |
|
(34,864 |
) |
|
(32,810 |
) |
||||||||||||||||
| Unallocated corporate expenses |
|
(49,176 |
) |
|
(53,429 |
) |
||||||||||||||||
| Restructuring charges |
|
(3,701 |
) |
|
(3,766 |
) |
||||||||||||||||
| Loss on debt refinancing |
|
(3,193 |
) |
|
– |
|
||||||||||||||||
| Interest, net |
|
(36,022 |
) |
|
(38,801 |
) |
||||||||||||||||
| Benefit (provision) for income taxes |
|
1,525 |
|
|
(554 |
) |
||||||||||||||||
| Income from continuing operations |
|
8,495 |
|
|
10,773 |
|
||||||||||||||||
| Income from discontinued operations, net of tax |
|
572 |
|
|
616 |
|
||||||||||||||||
| Net income |
$ |
9,067 |
|
$ |
11,389 |
|
||||||||||||||||
| Nine months ended September 30, | ||||||||||||||||||||||
|
2021 |
|
2020 |
|
% change |
||||||||||||||||||
| EBIT (1) | D&A | EBITDA | EBIT (1) | D&A | EBITDA | EBIT | EBITDA | |||||||||||||||
| Global Ecommerce |
$ |
(58,157 |
) |
$ |
58,171 |
$ |
14 |
|
$ |
(68,126 |
) |
$ |
52,187 |
$ |
(15,939 |
) |
15 |
% |
>100% | |||
| Presort Services |
|
56,247 |
|
|
20,532 |
|
76,779 |
|
|
42,758 |
|
|
23,662 |
|
66,420 |
|
32 |
% |
16 |
% |
||
| Sending Technology Solutions |
|
320,541 |
|
|
22,835 |
|
343,376 |
|
|
323,429 |
|
|
25,771 |
|
349,200 |
|
(1 |
%) |
(2 |
%) |
||
| Segment Total |
$ |
318,631 |
|
$ |
101,538 |
|
420,169 |
|
$ |
298,061 |
|
$ |
101,620 |
|
399,681 |
|
7 |
% |
5 |
% |
||
| Reconciliation of Segment EBITDA to Net Loss: | ||||||||||||||||||||||
| Segment depreciation and amortization |
|
(101,538 |
) |
|
(101,620 |
) |
||||||||||||||||
| Unallocated corporate expenses |
|
(162,957 |
) |
|
(146,640 |
) |
||||||||||||||||
| Restructuring charges |
|
(11,434 |
) |
|
(12,505 |
) |
||||||||||||||||
| Loss on debt refinancing |
|
(55,576 |
) |
|
(36,987 |
) |
||||||||||||||||
| Gain on sale of business |
|
10,201 |
|
|
– |
|
||||||||||||||||
| Gain on sale of assets |
|
1,434 |
|
|
11,908 |
|
||||||||||||||||
| Goodwill impairment |
|
– |
|
|
(198,169 |
) |
||||||||||||||||
| Transaction costs |
|
– |
|
|
(641 |
) |
||||||||||||||||
| Interest, net |
|
(109,185 |
) |
|
(115,558 |
) |
||||||||||||||||
| Benefit (provision) for income taxes |
|
10,602 |
|
|
(7,540 |
) |
||||||||||||||||
| Income (loss) from continuing operations |
|
1,716 |
|
|
(208,071 |
) |
||||||||||||||||
| (Loss) income from discontinued operations, net of tax |
|
(4,334 |
) |
|
7,648 |
|
||||||||||||||||
| Net loss |
$ |
(2,618 |
) |
$ |
(200,423 |
) |
||||||||||||||||
| (1) | Segment EBIT excludes interest, taxes, general corporate expenses, restructuring charges, and other items that are not allocated to a particular business segment. | ||||||||||
| Pitney Bowes Inc. | ||||||||||||||||||
| Reconciliation of Reported Consolidated Results to Adjusted Results | ||||||||||||||||||
| (Unaudited; in thousands, except per share amounts) | ||||||||||||||||||
| Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|||||||
| Reconciliation of reported net income (loss) to adjusted EBIT and EBITDA | ||||||||||||||||||
| Net income (loss) |
$ |
9,067 |
|
$ |
11,389 |
|
$ |
(2,618 |
) |
$ |
(200,423 |
) |
||||||
| (Income) loss from discontinued operations, net of tax |
|
(572 |
) |
|
(616 |
) |
|
4,334 |
|
|
(7,648 |
) |
||||||
| (Benefit) provision for income taxes |
|
(1,525 |
) |
|
554 |
|
|
(10,602 |
) |
|
7,540 |
|
||||||
| Income (loss) from continuing operations before taxes |
|
6,970 |
|
|
11,327 |
|
|
(8,886 |
) |
|
(200,531 |
) |
||||||
| Restructuring charges |
|
3,701 |
|
|
3,766 |
|
|
11,434 |
|
|
12,505 |
|
||||||
| Loss on debt refinancing |
|
3,193 |
|
|
– |
|
|
55,576 |
|
|
36,987 |
|
||||||
| Goodwill impairment |
|
– |
|
|
– |
|
|
– |
|
|
198,169 |
|
||||||
| Gain on sale of business |
|
– |
|
|
– |
|
|
(10,201 |
) |
|
– |
|
||||||
| Gain on sale of assets |
|
– |
|
|
– |
|
|
(1,434 |
) |
|
(11,908 |
) |
||||||
| Transaction costs |
|
– |
|
|
– |
|
|
– |
|
|
641 |
|
||||||
| Adjusted net income before tax |
|
13,864 |
|
|
15,093 |
|
|
46,489 |
|
|
35,863 |
|
||||||
| Interest, net |
|
36,022 |
|
|
38,801 |
|
|
109,185 |
|
|
115,558 |
|
||||||
| Adjusted EBIT |
|
49,886 |
|
|
53,894 |
|
|
155,674 |
|
|
151,421 |
|
||||||
| Depreciation and amortization |
|
41,809 |
|
|
38,616 |
|
|
121,225 |
|
|
120,403 |
|
||||||
| Adjusted EBITDA |
$ |
91,695 |
|
$ |
92,510 |
|
$ |
276,899 |
|
$ |
271,824 |
|
||||||
| Reconciliation of reported diluted earnings (loss) per share to adjusted diluted earnings per share (1) | ||||||||||||||||||
| Diluted earnings (loss) per share |
$ |
0.05 |
|
$ |
0.07 |
|
$ |
(0.02 |
) |
$ |
(1.17 |
) |
||||||
| Loss (income) from discontinued operations, net of tax |
|
– |
|
|
– |
|
|
0.02 |
|
|
(0.04 |
) |
||||||
| Restructuring charges |
|
0.02 |
|
|
0.02 |
|
|
0.05 |
|
|
0.05 |
|
||||||
| Loss on debt refinancing |
|
0.01 |
|
|
– |
|
|
0.23 |
|
|
0.16 |
|
||||||
| Goodwill impairment |
|
– |
|
|
– |
|
|
– |
|
|
1.14 |
|
||||||
| Gain on sale of business |
|
– |
|
|
– |
|
|
(0.02 |
) |
|
– |
|
||||||
| Gain on sale of assets |
|
– |
|
|
– |
|
|
(0.01 |
) |
|
(0.05 |
) |
||||||
| Tax on surrender of company owned life insurance policies |
|
– |
|
|
– |
|
|
– |
|
|
0.07 |
|
||||||
| Adjusted diluted earnings per share |
$ |
0.08 |
|
$ |
0.08 |
|
$ |
0.26 |
|
$ |
0.17 |
|
||||||
| Reconciliation of reported net cash from operating activities to free cash flow | ||||||||||||||||||
| Net cash provided by operating activities |
$ |
71,446 |
|
$ |
104,744 |
|
$ |
216,174 |
|
$ |
191,166 |
|
||||||
| Net cash used in operating activities – discontinued operations |
|
– |
|
|
– |
|
|
– |
|
|
38,423 |
|
||||||
| Capital expenditures |
|
(57,204 |
) |
|
(20,833 |
) |
|
(140,907 |
) |
|
(80,787 |
) |
||||||
| Restructuring payments |
|
6,023 |
|
|
4,504 |
|
|
14,847 |
|
|
15,869 |
|
||||||
| Change in customer deposits at PB Bank |
|
9,879 |
|
|
(2,867 |
) |
|
25,512 |
|
|
19,464 |
|
||||||
| Transaction costs paid |
|
– |
|
|
377 |
|
|
– |
|
|
2,117 |
|
||||||
| Free cash flow |
$ |
30,144 |
|
$ |
85,925 |
|
$ |
115,626 |
|
$ |
186,252 |
|
||||||
|
(1) |
The sum of the earnings per share amounts may not equal the totals due to rounding. | |
Contacts
Editorial –
Bill Hughes
Chief Communications Officer
203/351-6785
Financial –
Ned Zachar, CFA
VP, Investor Relations
203/614-1092
