First Advantage Corporation (NASDAQ: FA), a leading global provider
of employment background screening and verification solutions,
today announced financial results for the third quarter ended
September 30, 2023.
Key Financials (Amounts in
millions, except per share data and percentages)
|
Three Months Ended September 30, |
|
|
2023 |
|
|
2022 |
|
|
Change |
|
Revenues |
$ |
200.4 |
|
|
$ |
206.0 |
|
|
|
(2.7 |
)% |
Income from operations |
$ |
23.2 |
|
|
$ |
25.7 |
|
|
|
(9.5 |
)% |
Net income |
$ |
10.8 |
|
|
$ |
17.2 |
|
|
|
(37.4 |
)% |
Net income margin |
|
5.4 |
% |
|
|
8.4 |
% |
|
NA |
|
Diluted net income per
share |
$ |
0.07 |
|
|
$ |
0.11 |
|
|
|
(36.4 |
)% |
Adjusted EBITDA1 |
$ |
64.8 |
|
|
$ |
64.2 |
|
|
|
0.9 |
% |
Adjusted
EBITDA Margin1 |
|
32.3 |
% |
|
|
31.2 |
% |
|
NA |
|
Adjusted Net Income1 |
$ |
40.0 |
|
|
$ |
40.0 |
|
|
|
0.1 |
% |
Adjusted Diluted Earnings Per
Share1 |
$ |
0.28 |
|
|
$ |
0.26 |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
1 Adjusted
EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted
Diluted Earnings Per Share are non-GAAP measures. Please see the
schedules accompanying this earnings release for a reconciliation
of these measures to their most directly comparable respective GAAP
measures.Note: "NA" indicates not applicable information. |
|
“We continue to deliver results in-line with the
expectations we previously communicated, even as we navigate these
uncertain times. Third quarter Revenues and Adjusted EBITDA
improved sequentially, with the Americas segment showing particular
resilience. Our disciplined cost management along with flexible
business model enabled us to maintain industry-leading Adjusted
EBITDA Margins of 32.3% and generate strong operating cash flow of
$34.4 million this quarter. We are pleased with our continued
ability to invest in market-leading solutions that meet the needs
of our customers, enabled by our healthy and well-capitalized
balance sheet,” said Scott Staples, Chief Executive Officer.
“During the third quarter, we continued to build
on our solid foundation and further strengthen our digital strategy
with the acquisition of Infinite ID. This acquisition expands our
portfolio of innovative products and differentiated solutions while
strengthening our core business. Infinite ID’s technology
complements our other identity verification and identity fraud
solutions, enabling us to continuously roll-out state-of-the-art
digital solutions to our customers. Digital identity has been a
core part of our strategy, and we will continue to innovate in this
space,” added Mr. Staples.
Balance Sheet and Liquidity
As of September 30, 2023, First Advantage
had cash and cash equivalents of $164.9 million, short-term
investments of $2.2 million, and total debt of $564.7 million,
resulting in net debt of $397.6 million and a net leverage ratio of
1.7x. The Company also has full availability of $100 million under
its revolving credit facility as of September 30, 2023. There
are no principal debt payments due until 2027.
Cash Flow and Capital
Allocation
During the third quarter of 2023, the Company
generated $34.4 million of cash flow from operations and spent $7.5
million on purchases of property and equipment, including
capitalized software development costs.
On August 31, 2023, the Company paid a one-time
special dividend of $1.50 per share, totaling $217.7 million. This
one-time special dividend represented a greater than 10% return of
capital to shareholders.
On September 1, 2023, the Company acquired
Infinite ID, a U.S.-based digital identity solutions company. The
$41 million transaction was funded with cash from the balance
sheet.
During the third quarter, the Company
repurchased 244,782 shares of its common stock for an aggregate
outlay of approximately $3.6 million under its $200 million share
repurchase program. As of November 6, 2023, the Company has
repurchased approximately 9.0 million shares for an aggregate
outlay of approximately $118.4 million since the authorization of
the share repurchase program. As of September 30, 2023, the
Company had 145,217,657 shares of common stock outstanding.
Additionally, in September, the Company’s Board
of Directors approved a one-year extension of its existing $200
million share repurchase authorization through December 31,
2024.
“We are committed to a balanced capital
allocation approach and creating value for our shareholders. We
continue to generate strong cash flow from operations, which
provides funding for long-term growth, while returning capital to
shareholders. During the quarter, we executed several strategic
capital allocation initiatives including the acquisition of
Infinite ID, paying our one-time special dividend, and continuing
to repurchase shares, all while maintaining a healthy balance
sheet. Additionally, the extension of our existing share repurchase
authorization reflects our confidence in the trajectory of our
business as we continue to execute against our strategic
priorities,” commented David Gamsey, EVP and Chief Financial
Officer.
Full Year 2023 Guidance
The Company reiterates its full-year 2023
guidance ranges, expecting results at the low end of these ranges.
This reflects the current hiring environment and expectations that
existing macroeconomic conditions and similar labor market trends
will continue through the end of fiscal year 2023.
Guidance ranges have not been adjusted upward or
downward for the impact of the one-time special dividend or the
contribution from Infinite ID, acquired in September 2023.
The following table summarizes our reaffirmed
full-year 2023 guidance:
|
As of November 9, 2023 |
Revenues |
$770 million – $810 million |
Adjusted EBITDA2 |
$240 million – $255 million |
Adjusted Net Income2 |
$145 million – $155 million |
Adjusted Diluted Earnings Per Share2 |
$1.00 – $1.07 |
2 A
reconciliation of the foregoing guidance for the non-GAAP metrics
of Adjusted EBITDA and Adjusted Net Income to GAAP net income and
Adjusted Diluted Earnings Per Share to GAAP diluted net income per
share cannot be provided without unreasonable effort because of the
inherent difficulty of accurately forecasting the occurrence and
financial impact of the various adjusting items necessary for such
reconciliation that have not yet occurred, are out of our control,
or cannot be reasonably predicted. For the same reasons, the
Company is unable to assess the probable significance of the
unavailable information, which could have a material impact on its
future GAAP financial results. |
|
Actual results may differ materially from First
Advantage’s full-year 2023 guidance as a result of, among other
things, the factors described under “Forward-Looking Statements”
below.
Conference Call and Webcast
Information
First Advantage will host a conference call to
review its results today, November 9, 2023, at 8:30 a.m. ET.
To participate in the conference call, please
dial 800-267-6316 (domestic) or 203-518-9783 (international)
approximately ten minutes before the 8:30 a.m. ET start. Please
mention to the operator that you are dialing in for the First
Advantage third quarter 2023 earnings call or provide the
conference code FA3Q23. The call will also be webcast live on the
Company’s investor relations website at https://investors.fadv.com
under the “News & Events” and then “Events & Presentations”
section, where related presentation materials will be posted prior
to the conference call.
Following the conference call, a replay of the
webcast will be available on the Company’s investor relations
website, https://investors.fadv.com. Alternatively, the live
webcast and subsequent replay will be available at
https://event.on24.com/wcc/r/4326081/C6E9971F47D1DCACB2860D6B2664D5FD.
Forward-Looking Statements
This press release contains “forward-looking
statements” within the meaning of the Private Securities Litigation
Reform Act of 1995. These forward-looking statements reflect our
current views with respect to, among other things, our operations
and financial performance. Forward-looking statements include all
statements that are not historical facts. These forward-looking
statements relate to matters such as our industry, business
strategy, goals, and expectations concerning our market position,
future operations, margins, profitability, capital expenditures,
liquidity and capital resources, and other financial and operating
information. In some cases, you can identify these forward-looking
statements by the use of words such as “anticipate,” “assume,”
“believe,” “continue,” “could,” “estimate,” “expect,” “intend,”
“may,” “plan,” “potential,” “predict,” “project,” “future,” “will,”
“seek,” “foreseeable,” "target," “guidance,” the negative version
of these words, or similar terms and phrases.
These forward-looking statements are subject to
various risks, uncertainties, assumptions, or changes in
circumstances that are difficult to predict or quantify. Such risks
and uncertainties include, but are not limited to, the
following:
- negative changes in external events
beyond our control, including our customers’ onboarding volumes,
economic drivers which are sensitive to macroeconomic cycles, such
as interest rate volatility and inflation, geopolitical unrest,
uncertainty in financial markets (including as a result of recent
events affecting financial institutions), and the COVID-19
pandemic;
- our operations in a highly
regulated industry and the fact that we are subject to numerous and
evolving laws and regulations, including with respect to personal
data, data security, and artificial intelligence;
- inability to identify and
successfully implement our growth strategies on a timely basis or
at all;
- potential harm to our business,
brand, and reputation as a result of security breaches,
cyber-attacks, or the mishandling of personal data;
- our reliance on third-party data
providers;
- due to the sensitive and
privacy-driven nature of our products and solutions, we could face
liability and legal or regulatory proceedings, which could be
costly and time-consuming to defend and may not be fully covered by
insurance;
- our international business exposes us to a number of
risks;
- the timing, manner and volume of
repurchases of common stock pursuant to our share repurchase
program;
- the continued integration of our
platforms and solutions with human resource providers such as
applicant tracking systems and human capital management systems as
well as our relationships with such human resource providers;
- our ability to obtain, maintain,
protect and enforce our intellectual property and other proprietary
information;
- disruptions, outages, or other
errors with our technology and network infrastructure, including
our data centers, servers, and third-party cloud and internet
providers and our migration to the cloud;
- our indebtedness could adversely
affect our ability to raise additional capital to fund our
operations, limit our ability to react to changes in the economy or
our industry, and prevent us from meeting our obligations; and
- control by our Sponsor, "Silver
Lake" (Silver Lake Group, L.L.C., together with its affiliates,
successors, and assignees), and its interests may conflict with
ours or those of our stockholders.
For additional information on these and other
factors that could cause First Advantage’s actual results to differ
materially from expected results, please see our Annual Report on
Form 10-K for the year ended December 31, 2022, filed with the
Securities and Exchange Commission (the “SEC”), as such factors may
be updated from time to time in our filings with the SEC, which are
accessible on the SEC’s website at www.sec.gov. The forward-looking
statements included in this press release are made only as of the
date of this press release, and we undertake no obligation to
publicly update or review any forward-looking statement, whether as
a result of new information, future developments, or otherwise,
except as required by law.
Non-GAAP Financial
Information
This press release contains “non-GAAP financial
measures” that are financial measures that either exclude or
include amounts that are not excluded or included in the most
directly comparable measures calculated and presented in accordance
with accounting principles generally accepted in the United States
(“GAAP”). Specifically, we make use of the non-GAAP financial
measures “Adjusted EBITDA,” “Adjusted EBITDA Margin,” “Adjusted Net
Income,” “Adjusted Diluted Earnings Per Share,” “Constant Currency
Revenues,” and “Constant Currency Adjusted EBITDA.”
Adjusted EBITDA, Adjusted EBITDA Margin,
Adjusted Net Income, Adjusted Diluted Earnings Per Share, Constant
Currency Revenues, and Constant Currency Adjusted EBITDA have been
presented in this press release as supplemental measures of
financial performance that are not required by or presented in
accordance with GAAP because we believe they assist investors and
analysts in comparing our operating performance across reporting
periods on a consistent basis by excluding items that we do not
believe are indicative of our core operating performance.
Management believes these non-GAAP measures are useful to investors
in highlighting trends in our operating performance, while other
measures can differ significantly depending on long-term strategic
decisions regarding capital structure, the tax jurisdictions in
which we operate, and capital investments. Management uses Adjusted
EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted
Diluted Earnings Per Share, Constant Currency Revenues, and
Constant Currency Adjusted EBITDA to supplement GAAP measures of
performance in the evaluation of the effectiveness of our business
strategies, to make budgeting decisions, to establish discretionary
annual incentive compensation, and to compare our performance
against that of other peer companies using similar measures.
Management supplements GAAP results with non-GAAP financial
measures to provide a more complete understanding of the factors
and trends affecting the business than GAAP results alone.
Adjusted EBITDA, Adjusted EBITDA Margin,
Adjusted Net Income, Adjusted Diluted Earnings Per Share, Constant
Currency Revenues, and Constant Currency Adjusted EBITDA are not
recognized terms under GAAP and should not be considered as an
alternative to net income (loss) as a measure of financial
performance or cash provided by (used in) operating activities as a
measure of liquidity, or any other performance measure derived in
accordance with GAAP. The presentations of these measures have
limitations as analytical tools and should not be considered in
isolation or as a substitute for analysis of our results as
reported under GAAP. Because not all companies use identical
calculations, the presentations of these measures may not be
comparable to other similarly titled measures of other companies
and can differ significantly from company to company.
We define Adjusted EBITDA as net income before
interest, taxes, depreciation, and amortization, and as further
adjusted for loss on extinguishment of debt, share-based
compensation, transaction and acquisition-related charges,
integration and restructuring charges, and other non-cash charges.
We define Adjusted EBITDA Margin as Adjusted EBITDA divided by
total revenues. We define Adjusted Net Income for a particular
period as net income before taxes adjusted for debt-related costs,
acquisition-related depreciation and amortization, share-based
compensation, transaction and acquisition-related charges,
integration and restructuring charges, and other non-cash charges,
to which we then apply the related effective tax rate. We define
Adjusted Diluted Earnings Per Share as Adjusted Net Income divided
by adjusted weighted average number of shares outstanding—diluted.
We define Constant Currency Revenues as current period revenues
translated using prior-year period exchange rates. We define
Constant Currency Adjusted EBITDA as current period Adjusted EBITDA
translated using prior-year period exchange rates. For
reconciliations of these non-GAAP financial measures to the most
directly comparable GAAP measures, see the reconciliations included
at the end of this press release. Numerical figures included in the
reconciliations have been subject to rounding adjustments.
Accordingly, numerical figures shown as totals in various tables
may not be arithmetic aggregations of the figures that precede
them.
About First Advantage
First Advantage (NASDAQ: FA) is a leading global
provider of employment background screening and verification
solutions. The Company delivers innovative services and insights
that help customers manage risk and hire the best talent. Enabled
by its proprietary technology, First Advantage helps companies
protect their brands and provide safer environments for their
customers and their most important resources: employees,
contractors, contingent workers, tenants, and drivers.
Headquartered in Atlanta, Georgia, First Advantage performs screens
in over 200 countries and territories on behalf of its
approximately 33,000 customers. For more information about First
Advantage, visit the Company’s website at https://fadv.com/.
Investor Contact
Stephanie Gorman Vice President, Investor
Relations Investors@fadv.com (888) 314-9761
Condensed Financial
Statements
First Advantage CorporationCondensed
Consolidated Balance Sheets (Unaudited) |
|
|
|
|
|
|
|
(in thousands, except share
and per share amounts) |
|
September 30, 2023 |
|
|
December 31, 2022 |
|
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
164,874 |
|
|
$ |
391,655 |
|
Restricted cash |
|
|
133 |
|
|
|
141 |
|
Short-term investments |
|
|
2,167 |
|
|
|
1,956 |
|
Accounts receivable (net of allowance for doubtful accounts of
$1,571 and $1,348 at September 30, 2023 and December 31,
2022, respectively) |
|
|
156,912 |
|
|
|
143,811 |
|
Prepaid expenses and other current assets |
|
|
19,335 |
|
|
|
25,407 |
|
Income tax receivable |
|
|
5,893 |
|
|
|
3,225 |
|
Total current assets |
|
|
349,314 |
|
|
|
566,195 |
|
Property and equipment, net |
|
|
89,673 |
|
|
|
113,529 |
|
Goodwill |
|
|
820,970 |
|
|
|
793,080 |
|
Trade name, net |
|
|
65,690 |
|
|
|
71,162 |
|
Customer lists, net |
|
|
291,559 |
|
|
|
326,014 |
|
Deferred tax asset, net |
|
|
3,188 |
|
|
|
2,422 |
|
Other assets |
|
|
9,053 |
|
|
|
13,423 |
|
TOTAL ASSETS |
|
$ |
1,629,447 |
|
|
$ |
1,885,825 |
|
LIABILITIES AND
EQUITY |
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
Accounts payable |
|
$ |
55,954 |
|
|
$ |
54,947 |
|
Accrued compensation |
|
|
15,954 |
|
|
|
22,702 |
|
Accrued liabilities |
|
|
16,502 |
|
|
|
16,400 |
|
Current portion of operating lease liability |
|
|
4,733 |
|
|
|
4,957 |
|
Income tax payable |
|
|
480 |
|
|
|
724 |
|
Deferred revenues |
|
|
1,159 |
|
|
|
1,056 |
|
Total current liabilities |
|
|
94,782 |
|
|
|
100,786 |
|
Long-term debt (net of deferred financing costs of $6,712 and
$8,075 at September 30, 2023 and December 31, 2022,
respectively) |
|
|
558,012 |
|
|
|
556,649 |
|
Deferred tax liability, net |
|
|
82,215 |
|
|
|
90,556 |
|
Operating lease liability, less current portion |
|
|
3,847 |
|
|
|
7,879 |
|
Other liabilities |
|
|
2,591 |
|
|
|
3,337 |
|
Total liabilities |
|
|
741,447 |
|
|
|
759,207 |
|
EQUITY |
|
|
|
|
|
|
Common stock - $0.001 par value; 1,000,000,000 shares authorized,
145,217,657 and 148,732,603 shares issued and outstanding as of
September 30, 2023 and December 31, 2022,
respectively |
|
|
145 |
|
|
|
149 |
|
Additional paid-in-capital |
|
|
972,063 |
|
|
|
1,176,163 |
|
Accumulated deficit |
|
|
(61,354 |
) |
|
|
(27,363 |
) |
Accumulated other comprehensive loss |
|
|
(22,854 |
) |
|
|
(22,331 |
) |
Total equity |
|
|
888,000 |
|
|
|
1,126,618 |
|
TOTAL LIABILITIES AND
EQUITY |
|
$ |
1,629,447 |
|
|
$ |
1,885,825 |
|
|
|
|
|
First Advantage CorporationCondensed
Consolidated Statements of Operations and Comprehensive
Income (Unaudited) |
|
|
|
|
|
|
Three Months Ended September 30, |
|
(in thousands, except share
and per share amounts) |
|
2023 |
|
|
2022 |
|
REVENUES |
|
$ |
200,364 |
|
|
$ |
205,986 |
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
Cost of services (exclusive of depreciation and amortization
below) |
|
|
101,410 |
|
|
|
104,300 |
|
Product and technology expense |
|
|
13,107 |
|
|
|
13,250 |
|
Selling, general, and administrative expense |
|
|
30,217 |
|
|
|
28,034 |
|
Depreciation and amortization |
|
|
32,419 |
|
|
|
34,744 |
|
Total operating expenses |
|
|
177,153 |
|
|
|
180,328 |
|
INCOME FROM
OPERATIONS |
|
|
23,211 |
|
|
|
25,658 |
|
|
|
|
|
|
|
|
OTHER EXPENSE, NET: |
|
|
|
|
|
|
Interest expense, net |
|
|
7,557 |
|
|
|
1,740 |
|
Total other expense, net |
|
|
7,557 |
|
|
|
1,740 |
|
INCOME BEFORE PROVISION FOR
INCOME TAXES |
|
|
15,654 |
|
|
|
23,918 |
|
Provision for income taxes |
|
|
4,881 |
|
|
|
6,709 |
|
NET
INCOME |
|
$ |
10,773 |
|
|
$ |
17,209 |
|
|
|
|
|
|
|
|
Foreign currency translation
loss |
|
|
(1,610 |
) |
|
|
(10,253 |
) |
COMPREHENSIVE
INCOME |
|
$ |
9,163 |
|
|
$ |
6,956 |
|
|
|
|
|
|
|
|
NET
INCOME |
|
$ |
10,773 |
|
|
$ |
17,209 |
|
Basic net income per
share |
|
$ |
0.08 |
|
|
$ |
0.11 |
|
Diluted net income per
share |
|
$ |
0.07 |
|
|
$ |
0.11 |
|
Weighted average number of
shares outstanding - basic |
|
|
143,231,707 |
|
|
|
150,930,340 |
|
Weighted average number of
shares outstanding - diluted |
|
|
144,733,357 |
|
|
|
152,357,307 |
|
|
|
|
|
First Advantage CorporationCondensed
Consolidated Statements of Cash Flows(Unaudited) |
|
|
|
|
|
|
Nine Months Ended September 30, |
|
(in thousands) |
|
2023 |
|
|
2022 |
|
CASH FLOWS FROM
OPERATING ACTIVITIES |
|
|
|
|
|
|
Net income |
|
$ |
22,480 |
|
|
$ |
44,458 |
|
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
96,341 |
|
|
|
103,185 |
|
Amortization of deferred financing costs |
|
|
1,362 |
|
|
|
1,347 |
|
Bad debt expense (recovery) |
|
|
134 |
|
|
|
(6 |
) |
Deferred taxes |
|
|
(8,723 |
) |
|
|
5,536 |
|
Share-based compensation |
|
|
10,449 |
|
|
|
5,824 |
|
Loss on foreign currency exchange rates |
|
|
26 |
|
|
|
115 |
|
Loss on disposal of fixed assets and impairment of ROU assets |
|
|
1,724 |
|
|
|
197 |
|
Change in fair value of interest rate swaps |
|
|
(2,201 |
) |
|
|
(11,376 |
) |
Changes in operating assets
and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
(12,162 |
) |
|
|
3,063 |
|
Prepaid expenses and other assets |
|
|
8,661 |
|
|
|
700 |
|
Accounts payable |
|
|
531 |
|
|
|
165 |
|
Accrued compensation and accrued liabilities |
|
|
(8,389 |
) |
|
|
(9,337 |
) |
Deferred revenues |
|
|
87 |
|
|
|
(116 |
) |
Operating lease liabilities |
|
|
(1,134 |
) |
|
|
(773 |
) |
Other liabilities |
|
|
(198 |
) |
|
|
1,055 |
|
Income taxes receivable and payable, net |
|
|
(2,908 |
) |
|
|
(1,195 |
) |
Net cash provided by operating activities |
|
|
106,080 |
|
|
|
142,842 |
|
CASH FLOWS FROM
INVESTING ACTIVITIES |
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired |
|
|
(41,122 |
) |
|
|
(19,044 |
) |
Purchases of property and equipment |
|
|
(1,798 |
) |
|
|
(6,034 |
) |
Capitalized software development costs |
|
|
(18,781 |
) |
|
|
(16,320 |
) |
Other investing activities |
|
|
(231 |
) |
|
|
872 |
|
Net cash used in investing activities |
|
|
(61,932 |
) |
|
|
(40,526 |
) |
CASH FLOWS FROM
FINANCING ACTIVITIES |
|
|
|
|
|
|
Cash dividends paid |
|
|
(217,683 |
) |
|
|
— |
|
Share repurchases |
|
|
(55,917 |
) |
|
|
(2,248 |
) |
Payments on finance lease obligations |
|
|
(97 |
) |
|
|
(673 |
) |
Payments on deferred purchase agreements |
|
|
(703 |
) |
|
|
(704 |
) |
Proceeds from issuance of common stock under share-based
compensation plans |
|
|
4,089 |
|
|
|
3,090 |
|
Net settlement of share-based compensation plan awards |
|
|
(254 |
) |
|
|
(292 |
) |
Net cash used in financing activities |
|
|
(270,565 |
) |
|
|
(827 |
) |
Effect of exchange rate on
cash, cash equivalents, and restricted cash |
|
|
(372 |
) |
|
|
(3,879 |
) |
(Decrease) increase in cash,
cash equivalents, and restricted cash |
|
|
(226,789 |
) |
|
|
97,610 |
|
Cash, cash equivalents, and
restricted cash at beginning of period |
|
|
391,796 |
|
|
|
292,790 |
|
Cash, cash equivalents, and
restricted cash at end of period |
|
$ |
165,007 |
|
|
$ |
390,400 |
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
Cash paid for income taxes,
net of refunds received |
|
$ |
21,006 |
|
|
$ |
11,321 |
|
Cash paid for interest |
|
$ |
33,787 |
|
|
$ |
17,640 |
|
NON-CASH INVESTING AND
FINANCING ACTIVITIES: |
|
|
|
|
|
|
Property and equipment
acquired on account |
|
$ |
25 |
|
|
$ |
105 |
|
Excise taxes on share
repurchases incurred but not paid |
|
$ |
558 |
|
|
$ |
— |
|
Dividends declared but not
paid |
|
$ |
701 |
|
|
$ |
— |
|
Reconciliation of Consolidated Non-GAAP
Financial Measures
|
|
Three Months Ended September 30, 2023 |
|
(in thousands) |
|
Americas |
|
|
International |
|
|
Eliminations |
|
|
Total revenues |
|
Revenues, as reported (GAAP) |
|
$ |
176,046 |
|
|
$ |
25,805 |
|
|
$ |
(1,487 |
) |
|
$ |
200,364 |
|
Foreign currency translation
impact (a) |
|
|
(83 |
) |
|
|
(434 |
) |
|
|
19 |
|
|
|
(498 |
) |
Constant currency
revenues |
|
$ |
175,963 |
|
|
$ |
25,371 |
|
|
$ |
(1,468 |
) |
|
$ |
199,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Constant currency revenues is calculated by
translating current period amounts using prior-year period exchange
rates. |
|
|
|
Three Months Ended September 30, |
|
(in thousands, except
percentages) |
|
2023 |
|
|
2022 |
|
Net income |
|
$ |
10,773 |
|
|
$ |
17,209 |
|
Interest expense, net |
|
|
7,557 |
|
|
|
1,740 |
|
Provision for income
taxes |
|
|
4,881 |
|
|
|
6,709 |
|
Depreciation and
amortization |
|
|
32,419 |
|
|
|
34,744 |
|
Share-based compensation |
|
|
4,790 |
|
|
|
2,022 |
|
Transaction and
acquisition-related charges(a) |
|
|
1,571 |
|
|
|
1,908 |
|
Integration, restructuring,
and other charges(b) |
|
|
2,800 |
|
|
|
(144 |
) |
Adjusted
EBITDA |
|
$ |
64,791 |
|
|
$ |
64,188 |
|
Revenues |
|
|
200,364 |
|
|
|
205,986 |
|
Net income
margin |
|
|
5.4 |
% |
|
|
8.4 |
% |
Adjusted EBITDA
Margin |
|
|
32.3 |
% |
|
|
31.2 |
% |
Adjusted EBITDA |
|
$ |
64,791 |
|
|
|
|
Foreign currency translation
impact (c) |
|
|
(61 |
) |
|
|
|
Constant currency
Adjusted EBITDA |
|
$ |
64,730 |
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents charges incurred related to acquisitions
and similar transactions, primarily consisting of change in
control-related costs, professional service fees, and other
third-party costs. Also includes incremental professional service
fees incurred related to the initial public offering and subsequent
one-time compliance efforts. The three months ended September 30,
2023 and 2022 include a transaction bonus expense related to one of
the Company’s 2021 acquisitions.(b) Represents charges
from organizational restructuring and integration activities,
non-cash, and other charges primarily related to nonrecurring legal
exposures, foreign currency (gains) losses, and (gains) losses on
the sale of assets.(c) Constant currency Adjusted EBITDA
is calculated by translating current period amounts using
prior-year period exchange rates. |
|
Reconciliation of Consolidated Non-GAAP Financial
Measures (continued)
|
|
Three Months Ended September 30, |
|
(in thousands) |
|
2023 |
|
|
2022 |
|
Net income |
|
$ |
10,773 |
|
|
$ |
17,209 |
|
Provision for income
taxes |
|
|
4,881 |
|
|
|
6,709 |
|
Income before provision for
income taxes |
|
|
15,654 |
|
|
|
23,918 |
|
Debt-related charges(a) |
|
|
2,532 |
|
|
|
(3,545 |
) |
Acquisition-related
depreciation and amortization(b) |
|
|
25,660 |
|
|
|
28,927 |
|
Share-based compensation |
|
|
4,790 |
|
|
|
2,022 |
|
Transaction and
acquisition-related charges(c) |
|
|
1,571 |
|
|
|
1,908 |
|
Integration, restructuring,
and other charges(d) |
|
|
2,800 |
|
|
|
(144 |
) |
Adjusted Net Income before
income tax effect |
|
|
53,007 |
|
|
|
53,086 |
|
Less: Income tax
effect(e) |
|
|
12,972 |
|
|
|
13,083 |
|
Adjusted Net
Income |
|
$ |
40,035 |
|
|
$ |
40,003 |
|
|
|
Three Months Ended September 30, |
|
|
|
2023 |
|
|
2022 |
|
Diluted net income per share (GAAP) |
|
$ |
0.07 |
|
|
$ |
0.11 |
|
Adjusted Net Income
adjustments per share |
|
|
|
|
|
|
Income taxes |
|
|
0.03 |
|
|
|
0.04 |
|
Debt-related charges(a) |
|
|
0.02 |
|
|
|
(0.02 |
) |
Acquisition-related depreciation and amortization(b) |
|
|
0.18 |
|
|
|
0.19 |
|
Share-based compensation |
|
|
0.03 |
|
|
|
0.01 |
|
Transaction and acquisition related charges(c) |
|
|
0.01 |
|
|
|
0.01 |
|
Integration, restructuring, and other charges(d) |
|
|
0.02 |
|
|
|
(0.00 |
) |
Adjusted income taxes(e) |
|
|
(0.09 |
) |
|
|
(0.09 |
) |
Adjusted Diluted Earnings Per Share
(Non-GAAP) |
|
$ |
0.28 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
Weighted average number of
shares outstanding used in computation of Adjusted Diluted Earnings
Per Share: |
|
|
|
|
|
|
Weighted average number of shares outstanding—diluted (GAAP and
Non-GAAP) |
|
|
144,733,357 |
|
|
|
152,357,307 |
|
|
|
|
|
|
|
|
|
|
(a) Represents non-cash interest expense related to the
amortization of debt issuance costs for the Company’s First Lien
Credit Facility. Beginning in 2022, this adjustment also includes
the impact of the change in fair value of interest rate swaps. This
adjustment, which represents the difference between the fair value
gains or losses and actual cash payments and receipts on the
interest rate swaps, was added as a result of the increased
interest rate volatility observed in 2022.(b) Represents
the depreciation and amortization expense related to intangible
assets and developed technology assets recorded due to the
application of ASC 805, Business Combinations. As a result, the
purchase accounting related depreciation and amortization expense
will recur in future periods until the related assets are fully
depreciated or amortized, and the related purchase accounting
assets may contribute to revenue
generation.(c) Represents charges incurred related to
acquisitions and similar transactions, primarily consisting of
change in control-related costs, professional service fees, and
other third-party costs. Also includes incremental professional
service fees incurred related to the initial public offering and
subsequent one-time compliance efforts. The three months ended
September 30, 2023 and 2022 include a transaction bonus expense
related to one of the Company’s 2021
acquisitions.(d) Represents charges from organizational
restructuring and integration activities, non-cash, and other
charges primarily related to nonrecurring legal exposures, foreign
currency (gains) losses, and (gains) losses on the sale of
assets.(e) Effective tax rates of approximately 24.5%
and 24.6% have been used to compute Adjusted Net Income and
Adjusted Diluted Earnings Per Share for the three months ended
September 30, 2023 and 2022, respectively. As of December 31,
2022, we had net operating loss carryforwards of approximately
$11.0 million for federal income tax purposes available to reduce
future income subject to income taxes. As a result, the amount of
actual cash taxes we may pay for federal income taxes differs
significantly from the effective income tax rate computed in
accordance with GAAP and from the normalized rates shown
above. |
Grafico Azioni First Advantage (NASDAQ:FA)
Storico
Da Dic 2024 a Gen 2025
Grafico Azioni First Advantage (NASDAQ:FA)
Storico
Da Gen 2024 a Gen 2025