- GAAP revenue increased 12% and operating income increased 23% for the nine months ended
March 31, 2022 compared to the prior-year period. - Non-GAAP adjusted revenue increased 9% and non-GAAP adjusted operating income increased 14% for the nine months ended
March 31, 2022 compared to the prior-year period.1 - GAAP EPS was
$3.84 per diluted share for the nine months endedMarch 31, 2022 , compared to$3.08 per diluted share in the prior-year period. - Cash at
March 31, 2022 was$39.8 million and$70.1 million atMarch 31, 2021 . - Debt related to the revolving credit line was
$225 million atMarch 31, 2022 and$200 million atMarch 31, 2021 .
- GAAP revenue increased 10% and operating income increased 22% for the quarter compared to the prior-year quarter.
- Non-GAAP adjusted revenue increased 7% and non-GAAP adjusted operating income increased 11% for the quarter compared to the prior-year quarter.1
- GAAP EPS was
$1.16 per diluted share for the quarter, compared to$0.95 per diluted share in the prior-year quarter.
- GAAP revenue
$1,939 million to$1,942 million - GAAP EPS
$4.80 to$4.85 - Non-GAAP revenue
$1,889 million to$1,892 million 2
According to |
||||||
1 See tables below reconciling non-GAAP financial measures to GAAP. |
2 See tables below reconciling fiscal year 2022 GAAP to non-GAAP guidance. |
3 See tables below on page 10 reconciling Net Income to non-GAAP EBITDA. |
Revenue, operating expenses, operating income, and net income for the three and nine months ended
(Unaudited, in thousands) |
Three Months Ended |
% |
Nine Months Ended |
% |
|||||||
2022 |
2021 |
2022 |
2021 |
||||||||
Services and support |
$ 282,921 |
$ 254,639 |
11% |
$ 876,625 |
$ 786,509 |
11% |
|||||
Percentage of total revenue |
59% |
59% |
60% |
60% |
|||||||
Processing |
195,339 |
179,137 |
9% |
583,587 |
521,429 |
12% |
|||||
Percentage of total revenue |
41% |
41% |
40% |
40% |
|||||||
REVENUE |
$ 478,260 |
$ 433,776 |
10% |
$ 1,460,212 |
|
12% |
- Services and support revenue increased for the third quarter, primarily driven by an increase in deconversion fee revenue of
$13,064 . Other increases were data processing and hosting fees and implementation revenue. Processing revenue increased for the third quarter, primarily driven by growth in card processing fee revenue of 6%. Other increases were in Jack Henry digital and remote capture and automated clearinghouse (ACH) revenues. - Services and support revenue increased for the year-to-date period, primarily driven by growth in data processing and hosting fee revenue of 12%. Other increases were deconversion fee, implementation, and software usage fee revenues. Processing revenue increased for the year-to-date period, primarily driven by growth in card processing fee revenue of 10%. Other increases were in Jack Henry digital and remote capture and ACH revenues.
- For the third quarter, core segment revenue increased 12%, payments segment revenue increased 10%, complementary segment revenue increased 10%, and corporate and other segment revenue decreased 1%. Non-GAAP adjusted core segment revenue increased 7%, non-GAAP adjusted payments segment revenue increased 9%, non-GAAP adjusted complementary segment revenue increased 7%, and non-GAAP adjusted corporate and other segment revenue decreased 1% (see revenue lines of segment break-out tables on page 4 below).
- For the year-to-date period, core segment revenue increased 11%, payments segment revenue increased 12%, complementary segment revenue increased 12%, and corporate and other segment revenue increased 11%. Non-GAAP adjusted core segment revenue increased 8%, non-GAAP adjusted payments segment revenue increased 10%, non-GAAP adjusted complementary segment revenue increased 9%, and non-GAAP adjusted corporate and other segment revenue increased 11% (see revenue lines of segment break-out tables on page 5 below).
(Unaudited, in thousands) |
Three Months Ended |
% |
Nine Months Ended |
% |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||
Cost of revenue |
$ 282,339 |
$ 267,770 |
5% |
$ 841,799 |
$ 788,481 |
7% |
||||||
Percentage of total revenue |
59% |
62% |
58% |
60% |
||||||||
Research and development |
30,725 |
27,395 |
12% |
87,394 |
80,233 |
9% |
||||||
Percentage of total revenue |
6% |
6% |
6% |
6% |
||||||||
Selling, general, and administrative |
53,607 |
47,408 |
13% |
160,172 |
136,801 |
17% |
||||||
Percentage of total revenue |
11% |
11% |
11 % |
10 % |
||||||||
OPERATING EXPENSES |
366,671 |
342,573 |
7% |
1,089,365 |
1,005,515 |
8% |
||||||
OPERATING INCOME |
$ 111,589 |
$ 91,203 |
22% |
$ 370,847 |
$ 302,423 |
23% |
||||||
Operating margin4 |
23% |
21% |
25% |
23% |
- Cost of revenue increased for the third quarter and year-to-date period, primarily due to higher costs associated with our card processing platform and personnel costs. Operating licenses and fees also contributed to the increase for the year-to-date period.
- Research and development expense increased for the third quarter and year-to-date period, primarily due to higher personnel costs (net of capitalized personnel costs).
- Selling, general, and administrative expense increased for the third quarter and year-to-date period, primarily due to higher personnel costs and travel expenses. A smaller gain on sale of assets, period-over-period, also contributed to the increase for the year-to-date period.
4 Operating margin is calculated by dividing operating income by revenue. |
(Unaudited, in thousands, except per share data) |
Three Months Ended |
% |
Nine Months Ended |
% |
|||||||
2022 |
2021 |
2022 |
2021 |
||||||||
Income before income taxes |
$ 110,901 |
$ 90,937 |
22% |
$ 369,476 |
$ 302,042 |
22% |
|||||
Provision for income taxes |
26,194 |
19,528 |
34% |
86,986 |
67,435 |
29% |
|||||
NET INCOME |
$ 84,707 |
$ 71,409 |
19% |
$ 282,490 |
$ 234,607 |
20% |
|||||
Diluted earnings per share |
$ 1.16 |
$ 0.95 |
23% |
$ 3.84 |
$ 3.08 |
25% |
- Effective tax rates for the third quarter of fiscal years 2022 and 2021 were 23.6% and 21.5%, respectively. Effective tax rates for the year-to-date period of fiscal years 2022 and 2021 were 23.5% and 22.3%, respectively.
- The Company repurchased 1.25 million shares of common stock during fiscal year-to-date 2022 and 2.5 million shares of common stock during fiscal year-to-date 2021. Common stock repurchases during the trailing twelve months contributed
$0.02 to diluted earnings per share for the third quarter and$0.05 for year-to-date fiscal 2022.
According to |
The table below is our revenue and operating income (in thousands) for the three and nine months ended
Three Months Ended |
% |
Nine Months Ended March |
% |
||||||||
(Unaudited, in thousands) |
2022 |
2021 |
2022 |
2021 |
|||||||
Revenue (GAAP) |
$ 478,260 |
$ 433,776 |
10% |
|
|
12% |
|||||
Adjustments: |
|||||||||||
Deconversion fee revenue |
(17,431) |
(4,367) |
(48,058) |
(12,405) |
|||||||
Revenue from acquisitions and divestitures |
(71) |
— |
(273) |
(1,182) |
|||||||
NON-GAAP ADJUSTED REVENUE |
$ 460,758 |
$ 429,409 |
7% |
|
|
9% |
|||||
Operating income (GAAP) |
$ 111,589 |
$ 91,203 |
22% |
$ 370,847 |
$ 302,423 |
23% |
|||||
Adjustments: |
|||||||||||
Operating income from deconversion fees* |
(15,482) |
(3,967) |
(43,022) |
(11,105) |
|||||||
Operating (income)/loss from acquisitions, |
306 |
— |
372 |
(2,410) |
|||||||
NON-GAAP ADJUSTED OPERATING INCOME |
$ 96,413 |
$ 87,236 |
11% |
$ 328,197 |
$ 288,908 |
14% |
*For the fiscal quarters ended |
The tables below are the segment breakdown of revenue and cost of revenue for each period presented, as adjusted for the items above, and include a reconciliation to non-GAAP adjusted operating income presented above.
Three Months Ended |
|||||||||
(Unaudited, in thousands) |
Core |
Payments |
Complementary |
Corporate |
Total |
||||
REVENUE (GAAP) |
$ 150,799 |
$ 177,547 |
$ 137,710 |
$ 12,204 |
$ 478,260 |
||||
Deconversion fees |
(8,154) |
(4,703) |
(4,540) |
(34) |
(17,431) |
||||
Revenue from acquisitions and divestitures |
— |
— |
(71) |
— |
(71) |
||||
NON-GAAP ADJUSTED REVENUE |
142,645 |
172,844 |
133,099 |
12,170 |
460,758 |
||||
COST OF REVENUE |
66,576 |
94,628 |
58,957 |
62,178 |
282,339 |
||||
Non-GAAP adjustments |
(623) |
(28) |
(520) |
(3) |
(1,174) |
||||
NON-GAAP ADJUSTED COST OF REVENUE |
65,953 |
94,600 |
58,437 |
62,175 |
281,165 |
||||
NON-GAAP ADJUSTED SEGMENT INCOME |
$ 76,692 |
$ 78,244 |
$ 74,662 |
$ (50,005) |
|||||
Research and development |
30,725 |
||||||||
Selling, general, and administrative |
53,607 |
||||||||
Non-GAAP adjustments unassigned to a segment |
(1,152) |
||||||||
NON-GAAP TOTAL ADJUSTED OPERATING EXPENSES |
364,345 |
||||||||
NON-GAAP ADJUSTED OPERATING INCOME |
$ 96,413 |
Three Months Ended |
|||||||||
(Unaudited, in thousands) |
Core |
Payments |
Complementary |
Corporate |
Total |
||||
REVENUE (GAAP) |
$ 135,149 |
$ 160,841 |
$ 125,431 |
$ 12,355 |
$ 433,776 |
||||
Deconversion fees |
(1,362) |
(1,911) |
(1,080) |
(14) |
(4,367) |
||||
Revenue from acquisitions and divestitures |
— |
— |
— |
— |
— |
||||
NON-GAAP ADJUSTED REVENUE |
133,787 |
158,930 |
124,351 |
12,341 |
429,409 |
||||
COST OF REVENUE |
63,225 |
87,628 |
54,207 |
62,710 |
267,770 |
||||
Non-GAAP adjustments |
(148) |
(24) |
(176) |
(4) |
(352) |
||||
NON-GAAP ADJUSTED COST OF REVENUE |
63,077 |
87,604 |
54,031 |
62,706 |
267,418 |
||||
NON-GAAP ADJUSTED SEGMENT INCOME |
$ 70,710 |
$ 71,326 |
$ 70,320 |
$ (50,365) |
|||||
Research and development |
27,395 |
||||||||
Selling, general, and administrative |
47,408 |
||||||||
Non-GAAP adjustments unassigned to a segment |
(48) |
||||||||
NON-GAAP TOTAL ADJUSTED OPERATING EXPENSES |
342,173 |
||||||||
NON-GAAP ADJUSTED OPERATING INCOME |
$ 87,236 |
Nine Months Ended |
|||||||||
(Unaudited, In Thousands) |
Core |
Payments |
Complementary |
Corporate |
Total |
||||
Revenue |
$ 470,962 |
$ 529,697 |
$ 420,915 |
$ 38,638 |
$ 1,460,212 |
||||
Deconversion fees |
(21,176) |
(13,084) |
(13,554) |
(244) |
(48,058) |
||||
Revenue from acquisitions and divestitures |
— |
— |
(273) |
— |
(273) |
||||
Non-GAAP Adjusted Revenue |
449,786 |
516,613 |
407,088 |
38,394 |
1,411,881 |
||||
Cost of Revenue |
198,032 |
283,423 |
172,593 |
187,751 |
841,799 |
||||
Non-GAAP adjustments |
(1,378) |
(317) |
(1,250) |
(324) |
(3,269) |
||||
Non-GAAP Adjusted Cost of Revenue |
196,654 |
283,106 |
171,343 |
187,427 |
838,530 |
||||
Non-GAAP Adjusted Segment Income |
$ 253,132 |
$ 233,507 |
$ 235,745 |
$ (149,033) |
|||||
Research and Development |
87,394 |
||||||||
Selling, General, and Administrative |
160,172 |
||||||||
Non-GAAP adjustments unassigned to a segment |
(2,412) |
||||||||
Non-GAAP Total Adjusted Operating Expenses |
1,083,684 |
||||||||
Non-GAAP Adjusted Operating Income |
$ 328,197 |
Nine Months Ended |
|||||||||
(Unaudited, In Thousands) |
Core |
Payments |
Complementary |
Corporate |
Total |
||||
Revenue |
$ 423,253 |
$ 472,756 |
$ 377,193 |
$ 34,736 |
$ 1,307,938 |
||||
Deconversion fees |
(4,297) |
(4,433) |
(3,588) |
(87) |
(12,405) |
||||
Revenue from acquisitions and divestitures |
(1,182) |
— |
— |
— |
(1,182) |
||||
Non-GAAP Adjusted Revenue |
417,774 |
468,323 |
373,605 |
34,649 |
1,294,351 |
||||
Cost of Revenue |
185,571 |
260,411 |
158,638 |
183,861 |
788,481 |
||||
Non-GAAP adjustments |
(1,050) |
(109) |
(429) |
(50) |
(1,638) |
||||
Non-GAAP Adjusted Cost of Revenue |
184,521 |
260,302 |
158,209 |
183,811 |
786,843 |
||||
Non-GAAP Adjusted Segment Income |
$ 233,253 |
$ 208,021 |
$ 215,396 |
$ (149,162) |
|||||
Research and Development |
80,233 |
||||||||
Selling, General, and Administrative |
136,801 |
||||||||
Non-GAAP adjustments unassigned to a segment |
1,566 |
||||||||
Non-GAAP Total Adjusted Operating Expenses |
1,005,443 |
||||||||
Non-GAAP Adjusted Operating Income |
$ 288,908 |
The table below is our GAAP to non-GAAP guidance for fiscal 2022. Non-GAAP guidance excludes the impacts of deconversion fee and acquisition and divestiture revenue (see Use of Non-GAAP Financial Information below).
GAAP to Non-GAAP GUIDANCE (in millions, except per share data) |
Annual FY22 |
||||
Low |
High |
||||
REVENUE (GAAP) |
$ 1,939 |
$ 1,942 |
|||
Growth |
10.3 % |
10.5 % |
|||
Deconversion fee, acquisition and divestiture revenue |
50 |
50 |
|||
NON-GAAP ADJUSTED REVENUE |
$ 1,889 |
$ 1,892 |
|||
Non-GAAP adjusted growth |
8.8 % |
9.0 % |
|||
EPS (GAAP) |
$ 4.80 |
$ 4.85 |
|||
Growth |
16.5 % |
17.7 % |
- At
March 31, 2022 , cash and cash equivalents decreased to$39.8 million from$70.1 million atMarch 31, 2021 . - Trade receivables totaled
$222.7 million atMarch 31, 2022 compared to$207.7 million atMarch 31, 2021 . - The Company had
$225 million of borrowings atMarch 31, 2022 and$200 million borrowings atMarch 31, 2021 . - Total deferred revenue increased to
$217.6 million atMarch 31, 2022 , compared to$212.0 million a year ago. - Stockholders' equity increased to
$1,328.6 million atMarch 31, 2022 , compared to$1,315.4 million a year ago.
* |
See tables on page 7 for Net Cash Provided by Operating Activities and on page 11 for Return on Average Shareholders' Equity. Tables reconciling the non-GAAP measures Free Cash Flow and return on invested capital (ROIC) to GAAP measures are also on page 11. See Use of Non-GAAP Financial Information below for definition of Free Cash Flow and ROIC. |
The following table summarizes net cash from operating activities (Unaudited, in thousands):
Nine Months Ended |
|||
2022 |
2021 |
||
Net income |
$ 282,490 |
$ 234,607 |
|
Depreciation |
38,339 |
39,816 |
|
Amortization |
94,563 |
92,189 |
|
Change in deferred income taxes |
15,681 |
13,205 |
|
Other non-cash expenses |
19,604 |
12,753 |
|
Change in receivables |
83,868 |
92,716 |
|
Change in deferred revenue |
(177,987) |
(177,021) |
|
Change in other assets and liabilities |
(55,161) |
(41,950) |
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
$ 301,397 |
$ 266,315 |
The following table summarizes net cash from investing activities (Unaudited, in thousands):
Nine Months Ended |
|||
2022 |
2021 |
||
Payment for acquisitions, net of cash acquired |
$ — |
$ (2,300) |
|
Capital expenditures |
(28,386) |
(14,916) |
|
Proceeds from dispositions |
38 |
6,187 |
|
Purchased software |
(7,726) |
(5,820) |
|
Computer software developed |
(108,950) |
(95,991) |
|
Purchase of investments |
— |
(13,300) |
|
NET CASH FROM INVESTING ACTIVITIES |
$ (145,024) |
$ (126,140) |
The following table summarizes net cash from financing activities (Unaudited, in thousands):
Nine Months Ended |
|||
2022 |
2021 |
||
Borrowings on credit facilities* |
$ 292,000 |
$ 200,000 |
|
Repayments on credit facilities and financing leases |
(167,091) |
(86) |
|
Purchase of treasury stock* |
(193,916) |
(384,378) |
|
Dividends paid |
(103,376) |
(99,778) |
|
Net cash from issuance of stock and tax related to stock-based compensation |
4,815 |
838 |
|
NET CASH FROM FINANCING ACTIVITIES |
$ (167,568) |
$ (283,404) |
* |
For the nine months ended |
Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting in
We believe non-GAAP financial measures help investors better understand the underlying fundamentals and true operations of our business. The non-GAAP financial measures adjusted revenue, adjusted operating income, adjusted segment income, adjusted cost of revenue, and adjusted operating expenses presented eliminate one-time deconversion fees, acquisitions and divestitures, and gain/loss, all of which management believes are not indicative of the Company's operating performance. Such adjustments give investors further insight into our performance. Non-GAAP EBITDA is defined as net income attributable to the Company before the effect of interest expense, taxes, depreciation, and amortization, adjusted for net income before the effect of interest expense, taxes, depreciation, and amortization attributable to eliminated one-time deconversion fees, acquisitions and divestitures, and gain/loss. Free cash flow is defined as net cash from operating activities, less capitalized expenditures, internal use software, and capitalized software, plus proceeds from the sale of assets. ROIC is defined as net income divided by average invested capital, which is the average of beginning and ending long-term debt and stockholders' equity for a given period. Management believes that non-GAAP EBITDA is an important measure of the Company's overall operating performance and excludes certain costs and other transactions that management deems one time or non-operational in nature; free cash flow is useful to measure the funds generated in a given period that are available for debt service requirements and strategic capital decisions; and ROIC is a measure of the Company's allocation efficiency and effectiveness of its invested capital. For these reasons, management also uses these non-GAAP financial measures in its assessment and management of the Company's performance.
Non-GAAP financial measures used by the Company may not be comparable to similarly titled non-GAAP measures used by other companies. Non-GAAP financial measures have no standardized meaning prescribed by GAAP and therefore, are unlikely to be comparable with calculations of similar measures for other companies.
Any non-GAAP financial measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP financial measures. Reconciliations of the non-GAAP financial measures to related GAAP financial measures are included.
Since its outbreak in early calendar 2020, COVID-19 has rapidly spread and continues to represent a public health concern. The health, safety, and well-being of our employees and customers is of paramount importance to us. In
We work closely with our customers who are scheduled for on-site visits to ensure their needs are met while taking necessary safety precautions when our employees are required to be at a customer site. Delays of customer system installations due to COVID-19 have been limited, and we have developed processes to handle remote installations when available. We expect these processes to provide flexibility and value both during and after the COVID-19 pandemic. Even though a substantial portion of our workforce has worked remotely during the outbreak and business travel has been limited, we have not yet experienced significant disruption to our operations. We believe our technological capabilities are well positioned to allow our employees to work remotely without materially impacting our business.
Despite the changes and restrictions caused by COVID-19, the overall financial and operational impact on our business has been limited and our liquidity, balance sheet, and business trends remain strong. We experienced positive operating cash flows during fiscal 2021 and the first nine months of fiscal 2022, and we do not expect that to change in the near term. However, we are unable to accurately predict the future impact of COVID-19 due to a number of uncertainties, including further government actions; the duration, severity and recurrence of the outbreak, including the onset of variants of the virus; the effectiveness of vaccines against new variants; the development and effectiveness of treatments; the effect on the economy generally; the potential impact to our customers, vendors, and employees; and how the potential impact might affect future customer services, processing and installation-related revenue, and processes and efficiencies within the Company directly or indirectly impacting financial results. We will continue to monitor COVID-19 and its possible impact on the Company and to take steps necessary to protect the health and safety of our employees and customers.
Statements made in this news release that are not historical facts are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Because forward-looking statements relate to the future, they are subject to inherent risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, but are not limited to, those discussed in the Company's
The Company will hold a conference call on
To directly access the Company's press releases, go to ir.jackhenry.com/press-releases.
Condensed Consolidated Statements of Income |
% |
% |
|||||||||
Three Months Ended March |
Nine Months Ended March |
||||||||||
(Unaudited, in thousands, except per share data) |
2022 |
2021 |
2022 |
2021 |
|||||||
REVENUE |
$ 478,260 |
$ 433,776 |
10% |
|
$ 1,307,938 |
12% |
|||||
Cost of revenue |
282,339 |
267,770 |
5% |
841,799 |
788,481 |
7% |
|||||
Research and development |
30,725 |
27,395 |
12% |
87,394 |
80,233 |
9% |
|||||
Selling, general, and administrative |
53,607 |
47,408 |
13% |
160,172 |
136,801 |
17% |
|||||
EXPENSES |
366,671 |
342,573 |
7% |
1,089,365 |
1,005,515 |
8% |
|||||
OPERATING INCOME |
111,589 |
91,203 |
22% |
370,847 |
302,423 |
23% |
|||||
Interest income |
3 |
24 |
(88)% |
16 |
144 |
(89)% |
|||||
Interest expense |
(691) |
(290) |
138% |
(1,387) |
(525) |
164% |
|||||
Interest income (expense) |
(688) |
(266) |
159% |
(1,371) |
(381) |
260% |
|||||
INCOME BEFORE INCOME TAXES |
110,901 |
90,937 |
22% |
369,476 |
302,042 |
22% |
|||||
Provision for income taxes |
26,194 |
19,528 |
34% |
86,986 |
67,435 |
29% |
|||||
NET INCOME |
$ 84,707 |
$ 71,409 |
19% |
$ 282,490 |
$ 234,607 |
20% |
|||||
Diluted net income per share |
$ 1.16 |
$ 0.95 |
$ 3.84 |
$ 3.08 |
|||||||
Diluted weighted average shares |
73,019 |
75,431 |
73,619 |
76,141 |
|||||||
Condensed Consolidated Balance Sheet Highlights |
|||||||||||
|
|||||||||||
(Unaudited, in thousands) |
2022 |
2021 |
|||||||||
Cash and cash equivalents |
$ 39,797 |
$ 70,116 |
|||||||||
Receivables |
222,696 |
207,736 |
|||||||||
Total assets |
2,272,103 |
2,211,499 |
|||||||||
Accounts payable and accrued expenses |
$ 169,891 |
$ 160,502 |
|||||||||
Current and long-term debt |
225,103 |
200,237 |
|||||||||
Deferred revenue |
217,613 |
212,038 |
|||||||||
Stockholders' equity |
1,328,608 |
1,315,443 |
|||||||||
Calculation of Non-GAAP Earnings Before Income Taxes, Depreciation and Amortization (Non-GAAP EBITDA) |
|||||||||||
Three Months Ended March |
% Change |
Nine Months Ended March |
% Change |
||||||||
(in thousands) |
2022 |
2021 |
2022 |
2021 |
|||||||
Net income |
$ 84,707 |
$ 71,409 |
$ 282,490 |
$ 234,607 |
|||||||
Interest expense |
691 |
290 |
1,387 |
525 |
|||||||
Taxes |
26,194 |
19,528 |
86,985 |
67,435 |
|||||||
Depreciation and amortization |
44,449 |
44,189 |
132,902 |
132,005 |
|||||||
Less: Net income before interest expense, |
(15,188) |
(3,967) |
(42,697) |
(13,872) |
|||||||
NON-GAAP EBITDA |
$ 140,853 |
$ 131,449 |
7 % |
$ 461,067 |
$ 420,700 |
10 % |
|||||
Calculation of Free Cash Flow (Non-GAAP) |
|||||||||||
Nine Months Ended March |
|||||||||||
(in thousands) |
2022 |
2021 |
|||||||||
Net cash from operating activities |
$ 301,397 |
$ 266,315 |
|||||||||
Capitalized expenditures |
(28,386) |
(14,916) |
|||||||||
Internal use software |
(7,726) |
(5,820) |
|||||||||
Proceeds from sale of assets |
38 |
6,187 |
|||||||||
Capitalized software |
(108,950) |
(95,991) |
|||||||||
FREE CASH FLOW |
$ 156,373 |
$ 155,775 |
|||||||||
Calculation of the Return on Average Shareholders' Equity |
|||||||||||
|
|||||||||||
(in thousands) |
2022 |
2021 |
|||||||||
Net income (trailing four quarters) |
$ 359,353 |
$ 295,951 |
|||||||||
Average stockholder's equity (period ending balances) |
1,322,026 |
1,414,653 |
|||||||||
RETURN ON AVERAGE SHAREHOLDERS' EQUITY |
27.2% |
20.9% |
|||||||||
Calculation of Return on |
|||||||||||
|
|||||||||||
(in thousands) |
2022 |
2021 |
|||||||||
Net income (trailing four quarters) |
$ 359,353 |
$ 295,951 |
|||||||||
Average stockholder's equity (period ending balances) |
1,322,026 |
1,414,653 |
|||||||||
Average current maturities of long-term debt (period ending balances) |
109 |
99 |
|||||||||
Average long-term debt (period ending balances) |
212,561 |
127,643 |
|||||||||
Average invested capital |
|
$ 1,542,395 |
|||||||||
ROIC |
23.4% |
19.2% |
View original content to download multimedia:https://www.prnewswire.com/news-releases/jack-henry--associates-inc-reports-third-quarter-fiscal-2022-results-301539013.html
SOURCE
MEDIA CONTACT: Mark Folk, Corporate Communications, Jack Henry & Associates, Inc., 704-890-5323, MFolk@jackhenry.com; ANALYST CONTACT: Vance Sherard, CFA, Investor Relations, Jack Henry & Associates, Inc., 417-235-6652, VSherard@jackhenry.com; Kevin D. Williams | Chief Financial Officer | (417) 235-6652