(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Ticker symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | JKHY | Nasdaq Global Select Market |
JACK HENRY & ASSOCIATES, INC. | |||||||||||
(Registrant) | |||||||||||
Date: | May 3, 2022 | /s/ Kevin D. Williams | |||||||||
Kevin D. Williams | |||||||||||
Chief Financial Officer and Treasurer |
PRESS RELEASE | |||||
Kevin D. Williams | Chief Financial Officer | (417) 235-6652 |
Monett, MO, May 3, 2022 – Jack Henry & Associates, Inc. (NASDAQ: JKHY), a leading provider of technology solutions and payment processing services primarily for the financial services industry, today announces results for the third quarter of fiscal 2022 and discusses its continued response to the novel coronavirus (COVID-19) pandemic (page 8 below). | |||||||||||||||||
Year to date summary: •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 ended March 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 at March 31, 2021. •Debt related to the revolving credit line was $225 million at March 31, 2022 and $200 million at March 31, 2021. Third quarter summary: •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. Full-year fiscal 2022 guidance: •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 million2 | |||||||||||||||||
Year to date Revenue | Year to date Operating Income | Year to date3 | |||||||||||||||
GAAP | Non-GAAP1 | GAAP | Non-GAAP1 | GAAP Net Income | |||||||||||||
increased | increased | increased | increased | increased | |||||||||||||
12% | 9% | 23% | 14% | 20% | |||||||||||||
Third quarter Revenue | Third quarter Operating Income | Year to date3 | |||||||||||||||
GAAP | Non-GAAP1 | GAAP | Non-GAAP1 | Non-GAAP EBITDA1 | |||||||||||||
increased | increased | increased | increased | increased | |||||||||||||
10% | 7% | 22% | 11% | 10% | |||||||||||||
According to David Foss, Board Chair and CEO, “We are very pleased to report another quarter of revenue growth and overall strong financial performance. We continue to experience great demand for Jack Henry financial technology solutions in the markets we serve. The technology modernization strategy we shared publicly in February has been received very positively by the industry, and we’re excited about the opportunities this strategy creates for our clients, their accountholders, and our company. As a well-rounded financial technology company, we are dedicated to strengthening connections between community and regional financial institutions and the people and businesses they serve.” | |||||||||||||||||
1 |
(Unaudited, in thousands) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
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 | $ | 1,307,938 | 12 | % |
(Unaudited, in thousands) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | ||||||||||||||||||||||||||||||||||
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 | % |
2 |
(Unaudited, in thousands, except per share data) | Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | |||||||||||||||||||||||||||||||
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 | % |
According to Kevin Williams, CFO and Treasurer, “For the third quarter of the fiscal year, our private cloud and processing services continue to drive revenue growth. As we guided in February our deconversion fees were up considerably in our third fiscal quarter compared to a year ago. We reported solid 10% GAAP and 7% non-GAAP revenue growth compared to the prior year quarter. We also saw nice margin expansion on both a GAAP and non-GAAP basis compared to the prior year. We continue to be pleased to report our Return on Average Shareholders’ Equity and Return on Invested Capital (ROIC) of 27.2% and 23.4% for the trailing twelve months, respectively, which improved nicely from 20.9% and 19.2%, respectively, for those financial performance measurements a year ago. I continue to be amazed at the dedication and contributions to support our customers by our management team and associates.” |
Three Months Ended March 31, | % Change | Nine Months Ended March 31, | % Change | ||||||||||||||||||||||||||||||||
(Unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||
Revenue (GAAP) | $ | 478,260 | $ | 433,776 | 10 | % | $ | 1,460,212 | $ | 1,307,938 | 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 | % | $ | 1,411,881 | $ | 1,294,351 | 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, divestitures and gain/loss | 306 | — | 372 | (2,410) | |||||||||||||||||||||||||||||||
NON-GAAP ADJUSTED OPERATING INCOME | $ | 96,413 | $ | 87,236 | 11 | % | $ | 328,197 | $ | 288,908 | 14 | % |
3 |
Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||
(Unaudited, in thousands) | Core | Payments | Complementary | Corporate and Other | 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 March 31, 2021 | |||||||||||||||||||||||||||||
(Unaudited, in thousands) | Core | Payments | Complementary | Corporate and Other | 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 |
4 |
Nine Months Ended March 31, 2022 | |||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Core | Payments | Complementary | Corporate and Other | 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 March 31, 2021 | |||||||||||||||||||||||||||||
(Unaudited, In Thousands) | Core | Payments | Complementary | Corporate and Other | 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 |
5 |
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 | % | |||||||||||||
6 |
Nine Months Ended March 31, | |||||||||||
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 |
Nine Months Ended March 31, | |||||||||||
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) |
Nine Months Ended March 31, | |||||||||||
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) |
7 |
8 |
About Jack Henry & Associates, Inc.® | Quarterly Conference Call | ||||||||||
Jack Henry (NASDAQ: JKHY) is a leading provider of technology solutions primarily for the financial services industry. We are an S&P 500 company that serves approximately 8,000 clients nationwide through three divisions: Jack Henry Banking® provides innovative solutions to community and regional banks; Symitar® provides industry-leading solutions to credit unions of all sizes; and ProfitStars® offers highly specialized solutions to financial institutions of every asset size, as well as diverse corporate entities outside of the financial services industry. With a heritage that has been dedicated to openness, partnership, and user centricity for more than 40 years, we are well-positioned as a driving market force in future-ready digital solutions and payment processing services. We empower our clients and consumers with the human-centered, tech-forward, and insights-driven solutions that will get them where they want to go. Are you future ready? Additional information is available at www.jackhenry.com. | The Company will hold a conference call on May 4, 2022; at 7:45 a.m. Central Time and investors are invited to listen at www.jackhenry.com. A webcast replay will be available approximately one hour after the event at ir.jackhenry.com/events-and-presentations and will remain available for one year. | ||||||||||
For More Information | |||||||||||
To directly access the Company’s press releases, go to ir.jackhenry.com/press-releases. | |||||||||||
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 Securities and Exchange Commission filings, including the Company's most recent reports on Form 10-K and Form 10-Q, particularly under the heading Risk Factors. Any forward-looking statement made in this news release speaks only as of the date of the news release, and the Company expressly disclaims any obligation to publicly update or revise any forward-looking statement, whether because of new information, future events or otherwise. | 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 | |||||||||||
9 |
Condensed Consolidated Statements of Income | % Change | % Change | |||||||||||||||||||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||||||||||||||
(Unaudited, in thousands, except per share data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||
REVENUE | $ | 478,260 | $ | 433,776 | 10% | $ | 1,460,212 | $ | 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 outstanding | 73,019 | 75,431 | 73,619 | 76,141 | |||||||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet Highlights | |||||||||||||||||||||||||||||||||||
March 31, | |||||||||||||||||||||||||||||||||||
(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 31, | % Change | Nine Months Ended March 31, | % 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, taxes, depreciation and amortization attributable to eliminated one-time deconversions, acquisitions and divestitures, and gain/loss | (15,188) | (3,967) | (42,697) | (13,872) | |||||||||||||||||||||||||||||||
NON-GAAP EBITDA | $ | 140,853 | $ | 131,449 | 7 | % | $ | 461,067 | $ | 420,700 | 10 | % | |||||||||||||||||||||||
10 |
Calculation of Free Cash Flow (Non-GAAP) | |||||||||||||||||||||||||||||||||||
Nine Months Ended March 31, | |||||||||||||||||||||||||||||||||||
(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 | |||||||||||||||||||||||||||||||||||
March 31, | |||||||||||||||||||||||||||||||||||
(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 Invested Capital (ROIC) (Non-GAAP) | |||||||||||||||||||||||||||||||||||
March 31, | |||||||||||||||||||||||||||||||||||
(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 | $ | 1,534,696 | $ | 1,542,395 | |||||||||||||||||||||||||||||||
ROIC | 23.4% | 19.2% |
11 |