First Advantage Corporation (NASDAQ: FA), a leading provider of
employment background screening, identity, and verification
solutions, today announced financial results for the second quarter
ended June 30, 2024.
Key Financials (Amounts in
millions, except per share data and percentages)
|
Three Months Ended June 30, |
|
|
2024 |
|
|
2023 |
|
|
Change |
|
Revenues |
$ |
184.5 |
|
|
$ |
185.3 |
|
|
|
(0.4 |
)% |
Income from
operations |
$ |
9.9 |
|
|
$ |
17.6 |
|
|
|
(43.9 |
)% |
Net
income |
$ |
1.9 |
|
|
$ |
9.8 |
|
|
|
(81.0 |
)% |
Net income
margin |
|
1.0 |
% |
|
|
5.3 |
% |
|
NA |
|
Diluted net
income per share |
$ |
0.01 |
|
|
$ |
0.07 |
|
|
|
(85.7 |
)% |
Adjusted
EBITDA1 |
$ |
55.8 |
|
|
$ |
56.0 |
|
|
|
(0.4 |
)% |
Adjusted
EBITDA Margin1 |
|
30.2 |
% |
|
|
30.2 |
% |
|
NA |
|
Adjusted Net Income1 |
$ |
30.8 |
|
|
$ |
34.8 |
|
|
|
(11.7 |
)% |
Adjusted
Diluted Earnings Per Share1 |
$ |
0.21 |
|
|
$ |
0.24 |
|
|
|
(12.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
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.
“In the second quarter, we delivered solid
financial results in line with our communicated expectations, even
considering the normalization that is occurring within the labor
market. Our team demonstrated outstanding execution with important
upsell and new logo bookings. Additionally, we have been early
adopters of integrating responsible Generative AI into our business
and we are continuing to expand our use of AI to both enhance our
customer value proposition with solutions like our SmartHub™
verifications router and to optimize our operations with
initiatives like our Click. Chat. Call. program for customer and
applicant support,” said Scott Staples, Chief Executive
Officer.
“Our acquisition of Sterling continues to
progress, and we are working to advance our integration planning
initiatives for this exciting combination. We are committed to
facilitating a seamless integration of our corporate cultures,
minimizing disruptions to customers, and quickly and effectively
executing our synergy plans. This acquisition will extend our
high-quality and cost-effective background screening, identity, and
verification technology solutions for the benefit of both
companies’ customers. The Sterling acquisition represents a
significant advancement in our value creation framework, and we
expect it will support and accelerate our strategic priorities. As
we announced at the end of May, we now expect our acquisition of
Sterling to close in the fourth quarter of 2024 based on our latest
view of the regulatory review process,” Staples concluded.
Liquidity, Cash Flow, and Capital
Allocation
As of June 30, 2024, First Advantage had
cash and cash equivalents of $269.6 million and total debt of
$564.7 million.
During the second quarter of 2024, the Company
generated $40.7 million of cash flow from operations after
adjusting for $8.7 million of cash costs paid directly related to
the Sterling acquisition.
“We are reaffirming our full-year 2024 guidance
given our performance in the first half of the year and our outlook
for the second half of the year,” commented David Gamsey, EVP and
Chief Financial Officer. “We are pleased to have delivered results
in line with our communicated expectations, including sequential
quarter-over-quarter growth for revenues, Adjusted EBITDA, and
Adjusted EBITDA Margin, with margins returning to over 30%, and we
expect this trend to continue through the second half of the year.
Looking forward, we will continue to execute on our operational
strategies to control what we can control and deliver value for our
customers while preparing to close on the Sterling acquisition.
Post-closing, we will maintain our product and customer focus while
endeavoring to conduct a smooth integration, achieve synergies, and
reduce leverage.”
Chief Financial Officer
Transition
The Company announced today that David Gamsey,
Executive Vice President and Chief Financial Officer, has decided
to retire after a long and distinguished career spanning 45 years.
As part of its formal succession plan, the Board of Directors has
selected Steven Marks, the Company’s Chief Accounting Officer, to
succeed Mr. Gamsey. Mr. Gamsey will remain in his current role
until November 8, 2024, and then transition to an advisory role
through December 1, 2024.
“I want to thank David for his tremendous
contributions to First Advantage over the past eight plus years, as
well as for being a great partner to me, the rest of the leadership
team, and our Board,” said Scott Staples, Chief Executive Officer.
“David has been instrumental in building this company into the
industry leader we are today. He has been a critical member of our
team as we have substantially grown the business, executed our IPO
and M&A strategies, and most recently, announced our
acquisition of Sterling. I congratulate David and wish him well in
his upcoming retirement.”
“I look forward to working with Steven as our
next CFO and I join the Board in expressing our confidence in his
appointment,” Staples continued. “Steven is an accomplished finance
professional and respected leader, bringing over 15 years of
financial leadership experience to the role, including the last
eight years with First Advantage. He knows this company very well
and we expect him to continue to advance our history of creating
value for our shareholders. Steven has been intimately involved
with, and has helped spearhead, our acquisition of Sterling,
including leading the finance workstream for our post-close
integration planning, and we believe that he will be an excellent
CFO of the combined companies.”
Steven Marks has served as Chief Accounting
Officer since February 2022. He joined the company in 2016 and
previously served as Senior Vice President, Accounting and
Controller. Before joining the Company, Mr. Marks held roles in
accounting and financial reporting at Serta Simmons Bedding, LLC.
Mr. Marks began his career in public accounting at
PricewaterhouseCoopers.
Standalone First Advantage Full-Year
2024 Guidance
The following table summarizes our full-year
2024 guidance, which excludes contributions from the pending
Sterling acquisition and will be adjusted accordingly upon
closing:
|
As of August 8, 2024 |
Revenues |
$750
million – $800 million |
Adjusted
EBITDA2 |
$228
million – $248 million |
Adjusted Net
Income2 |
$127
million – $142 million |
Adjusted
Diluted Earnings Per Share2 |
$0.88 –
$0.98 |
|
|
2 A reconciliation of the foregoing
guidance for the non-GAAP metrics of Adjusted EBITDA and Adjusted
Net Income to GAAP net (loss) income and Adjusted Diluted Earnings
Per Share to GAAP diluted net (loss) 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.
The Company’s full-year 2024 guidance ranges
reflect the current hiring environment and expectations that
existing macroeconomic conditions and similar labor market trends
will continue throughout 2024, with the high-end of the guidance
ranges reflecting some macroeconomic recovery towards year end.
Adjusted Net Income and Adjusted Diluted Earnings Per Share
guidance ranges include the impacts from the 2023 one-time special
dividend, expired interest rate swaps, and share buybacks.
Actual results may differ materially from First
Advantage’s full-year 2024 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 second quarter 2024 results today, August 8, 2024, at
8:30 a.m. ET.
To participate in the conference call, please
dial 800-343-4136 (domestic) or 203-518-9843 (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 second quarter 2024 earnings call or provide the
conference code FA2Q24. 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/4615983/29A49BF68C43A0526A4F5D06705D5F4E.
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, and uncertainty in
financial markets;
- 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;
- the failure to complete or realize the expected benefits of our
acquisition of Sterling Check Corp.;
- expectations regarding our Chief Financial Officer succession
plan; 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, 2023, 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
or will be 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 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 (loss) income as a measure of financial
performance or cash provided by 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 (loss) 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 (loss) 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
provider of employment background screening, identity, 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 more than
30,000 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 Corporation
Condensed Consolidated Balance Sheets
(Unaudited)
(in
thousands, except share and per share amounts) |
|
June 30, 2024 |
|
|
December 31, 2023 |
|
ASSETS |
|
|
|
|
|
|
CURRENT
ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
269,563 |
|
|
$ |
213,774 |
|
Restricted cash |
|
|
86 |
|
|
|
138 |
|
Accounts receivable (net of allowance for doubtful accounts of
$1,179 and $1,036 at June 30, 2024 and December 31, 2023,
respectively) |
|
|
130,768 |
|
|
|
142,690 |
|
Prepaid expenses and other current assets |
|
|
19,707 |
|
|
|
13,426 |
|
Income tax receivable |
|
|
7,101 |
|
|
|
3,710 |
|
Total current assets |
|
|
427,225 |
|
|
|
373,738 |
|
Property and equipment, net |
|
|
63,463 |
|
|
|
79,441 |
|
Goodwill |
|
|
819,136 |
|
|
|
820,654 |
|
Trade names, net |
|
|
62,571 |
|
|
|
66,229 |
|
Customer lists, net |
|
|
250,397 |
|
|
|
275,528 |
|
Other intangible assets, net |
|
|
2,018 |
|
|
|
2,257 |
|
Deferred tax asset, net |
|
|
2,872 |
|
|
|
2,786 |
|
Other assets |
|
|
8,268 |
|
|
|
10,021 |
|
TOTAL
ASSETS |
|
$ |
1,635,950 |
|
|
$ |
1,630,654 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
CURRENT
LIABILITIES |
|
|
|
|
|
|
Accounts payable |
|
$ |
55,486 |
|
|
$ |
47,024 |
|
Accrued compensation |
|
|
17,422 |
|
|
|
16,379 |
|
Accrued liabilities |
|
|
20,641 |
|
|
|
16,162 |
|
Current portion of operating lease liability |
|
|
2,984 |
|
|
|
3,354 |
|
Income tax payable |
|
|
331 |
|
|
|
264 |
|
Deferred revenues |
|
|
2,234 |
|
|
|
1,856 |
|
Total current liabilities |
|
|
99,098 |
|
|
|
85,039 |
|
Long-term debt (net of deferred financing costs of $5,352 and
$6,268 at June 30, 2024 and December 31, 2023,
respectively) |
|
|
559,372 |
|
|
|
558,456 |
|
Deferred tax liability, net |
|
|
56,508 |
|
|
|
71,274 |
|
Operating lease liability, less current portion |
|
|
4,964 |
|
|
|
5,931 |
|
Other liabilities |
|
|
2,697 |
|
|
|
3,221 |
|
Total liabilities |
|
|
722,639 |
|
|
|
723,921 |
|
EQUITY |
|
|
|
|
|
|
Common stock - $0.001 par value; 1,000,000,000 shares authorized,
145,324,615 and 145,074,802 shares issued and outstanding at
June 30, 2024 and December 31, 2023, respectively |
|
|
145 |
|
|
|
145 |
|
Additional paid-in-capital |
|
|
987,986 |
|
|
|
977,290 |
|
Accumulated deficit |
|
|
(50,592 |
) |
|
|
(49,545 |
) |
Accumulated other comprehensive loss |
|
|
(24,228 |
) |
|
|
(21,157 |
) |
Total equity |
|
|
913,311 |
|
|
|
906,733 |
|
TOTAL
LIABILITIES AND EQUITY |
|
$ |
1,635,950 |
|
|
$ |
1,630,654 |
|
|
|
|
|
|
|
|
|
|
First Advantage Corporation
Condensed Consolidated Statements of Operations and
Comprehensive Income (Unaudited)
|
|
Three Months Ended June 30, |
|
(in
thousands, except share and per share amounts) |
|
2024 |
|
|
2023 |
|
REVENUES |
|
$ |
184,546 |
|
|
$ |
185,315 |
|
|
|
|
|
|
|
|
OPERATING
EXPENSES: |
|
|
|
|
|
|
Cost of services (exclusive of depreciation and amortization
below) |
|
|
92,348 |
|
|
|
92,997 |
|
Product and technology expense |
|
|
13,677 |
|
|
|
12,643 |
|
Selling, general, and administrative expense |
|
|
38,640 |
|
|
|
29,982 |
|
Depreciation and amortization |
|
|
29,978 |
|
|
|
32,056 |
|
Total operating expenses |
|
|
174,643 |
|
|
|
167,678 |
|
INCOME FROM OPERATIONS |
|
|
9,903 |
|
|
|
17,637 |
|
|
|
|
|
|
|
|
OTHER
EXPENSE, NET: |
|
|
|
|
|
|
Interest expense, net |
|
|
7,353 |
|
|
|
3,887 |
|
Total other expense, net |
|
|
7,353 |
|
|
|
3,887 |
|
INCOME
BEFORE PROVISION FOR INCOME TAXES |
|
|
2,550 |
|
|
|
13,750 |
|
Provision for income taxes |
|
|
689 |
|
|
|
3,968 |
|
NET
INCOME |
|
$ |
1,861 |
|
|
$ |
9,782 |
|
|
|
|
|
|
|
|
Foreign
currency translation (loss) income |
|
|
(1,298 |
) |
|
|
218 |
|
COMPREHENSIVE INCOME |
|
$ |
563 |
|
|
$ |
10,000 |
|
|
|
|
|
|
|
|
NET
INCOME |
|
$ |
1,861 |
|
|
$ |
9,782 |
|
Basic net
income per share |
|
$ |
0.01 |
|
|
$ |
0.07 |
|
Diluted net
income per share |
|
$ |
0.01 |
|
|
$ |
0.07 |
|
Weighted
average number of shares outstanding - basic |
|
|
143,863,667 |
|
|
|
144,112,028 |
|
Weighted
average number of shares outstanding - diluted |
|
|
145,856,112 |
|
|
|
145,338,920 |
|
|
|
|
|
|
|
|
|
|
First Advantage Corporation
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
Six Months Ended June 30, |
|
(in
thousands) |
|
2024 |
|
|
2023 |
|
CASH
FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
Net (loss) income |
|
$ |
(1,047 |
) |
|
$ |
11,707 |
|
Adjustments
to reconcile net (loss) income to net cash provided by operating
activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
59,800 |
|
|
|
63,922 |
|
Amortization of deferred financing costs |
|
|
916 |
|
|
|
927 |
|
Bad debt (recovery) expense |
|
|
(156 |
) |
|
|
138 |
|
Deferred taxes |
|
|
(14,601 |
) |
|
|
(3,057 |
) |
Share-based compensation |
|
|
9,799 |
|
|
|
5,659 |
|
Loss on foreign currency exchange rates |
|
|
— |
|
|
|
4 |
|
(Gain) loss on disposal of fixed assets and impairment of ROU
assets |
|
|
(26 |
) |
|
|
2,125 |
|
Change in fair value of interest rate swaps |
|
|
(9,177 |
) |
|
|
(1,235 |
) |
Changes in
operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
11,919 |
|
|
|
4,034 |
|
Prepaid expenses and other assets |
|
|
2,245 |
|
|
|
5,335 |
|
Accounts payable |
|
|
7,565 |
|
|
|
(3,035 |
) |
Accrued compensation and accrued liabilities |
|
|
7,203 |
|
|
|
(8,847 |
) |
Deferred revenues |
|
|
373 |
|
|
|
248 |
|
Operating lease liabilities |
|
|
(467 |
) |
|
|
(460 |
) |
Other liabilities |
|
|
(626 |
) |
|
|
304 |
|
Income taxes receivable and payable, net |
|
|
(3,348 |
) |
|
|
(6,047 |
) |
Net cash provided by operating activities |
|
|
70,372 |
|
|
|
71,722 |
|
CASH
FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
Capitalized software development costs |
|
|
(12,894 |
) |
|
|
(12,434 |
) |
Purchases of property and equipment |
|
|
(970 |
) |
|
|
(688 |
) |
Other investing activities |
|
|
52 |
|
|
|
(196 |
) |
Net cash used in investing activities |
|
|
(13,812 |
) |
|
|
(13,318 |
) |
CASH
FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
Proceeds from issuance of common stock under share-based
compensation plans |
|
|
1,197 |
|
|
|
2,104 |
|
Payments on deferred purchase agreements |
|
|
(469 |
) |
|
|
(469 |
) |
Net settlement of share-based compensation plan awards |
|
|
(311 |
) |
|
|
(211 |
) |
Cash dividends paid |
|
|
(204 |
) |
|
|
— |
|
Share repurchases |
|
|
— |
|
|
|
(52,334 |
) |
Payments on finance lease obligations |
|
|
— |
|
|
|
(74 |
) |
Net cash provided by (used in) financing activities |
|
|
213 |
|
|
|
(50,984 |
) |
Effect of
exchange rate on cash, cash equivalents, and restricted cash |
|
|
(1,036 |
) |
|
|
(30 |
) |
Increase in
cash, cash equivalents, and restricted cash |
|
|
55,737 |
|
|
|
7,390 |
|
Cash, cash
equivalents, and restricted cash at beginning of period |
|
|
213,912 |
|
|
|
391,796 |
|
Cash, cash
equivalents, and restricted cash at end of period |
|
$ |
269,649 |
|
|
$ |
399,186 |
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION: |
|
|
|
|
|
|
Cash paid
for income taxes, net of refunds received |
|
$ |
17,158 |
|
|
$ |
13,797 |
|
Cash paid
for interest |
|
$ |
23,887 |
|
|
$ |
21,933 |
|
NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
Property and
equipment acquired on account |
|
$ |
1,030 |
|
|
$ |
73 |
|
Non-cash
property and equipment additions |
|
$ |
540 |
|
|
$ |
— |
|
Excise taxes
on share repurchases incurred but not paid |
|
$ |
— |
|
|
$ |
522 |
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated Non-GAAP
Financial Measures
|
|
Three Months Ended June 30, 2024 |
|
(in
thousands) |
|
Americas |
|
|
International |
|
|
Eliminations |
|
|
Total revenues |
|
Revenues, as reported (GAAP) |
|
$ |
162,378 |
|
|
$ |
24,187 |
|
|
$ |
(2,019 |
) |
|
$ |
184,546 |
|
Foreign
currency translation impact(a) |
|
|
(5 |
) |
|
|
40 |
|
|
|
22 |
|
|
|
57 |
|
Constant currency revenues |
|
$ |
162,373 |
|
|
$ |
24,227 |
|
|
$ |
(1,997 |
) |
|
$ |
184,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Constant currency revenues is
calculated by translating current period amounts using prior-year
period exchange rates.
|
|
Three Months Ended June 30, |
|
(in
thousands, except percentages) |
|
2024 |
|
|
2023 |
|
Net income |
|
$ |
1,861 |
|
|
$ |
9,782 |
|
Interest
expense, net |
|
|
7,353 |
|
|
|
3,887 |
|
Provision
for income taxes |
|
|
689 |
|
|
|
3,968 |
|
Depreciation
and amortization |
|
|
29,978 |
|
|
|
32,056 |
|
Share-based
compensation(a) |
|
|
5,048 |
|
|
|
3,601 |
|
Transaction
and acquisition-related charges(b) |
|
|
9,873 |
|
|
|
1,190 |
|
Integration,
restructuring, and other charges(c) |
|
|
959 |
|
|
|
1,487 |
|
Adjusted EBITDA |
|
$ |
55,761 |
|
|
$ |
55,971 |
|
Revenues |
|
|
184,546 |
|
|
|
185,315 |
|
Net
income margin |
|
|
1.0 |
% |
|
|
5.3 |
% |
Adjusted EBITDA Margin |
|
|
30.2 |
% |
|
|
30.2 |
% |
Adjusted
EBITDA |
|
$ |
55,761 |
|
|
|
|
Foreign
currency translation impact(d) |
|
|
55 |
|
|
|
|
Constant currency Adjusted EBITDA |
|
$ |
55,816 |
|
|
|
|
- Share-based compensation for the three months ended June 30,
2024 and 2023, includes approximately $2.5 million and $1.5
million, respectively, of incrementally recognized expense
associated with the May 2023 vesting modification.
- 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.
Transaction and acquisition related charges for the three months
ended June 30, 2024 includes approximately $9.2 million of expense
associated with the pending acquisition of Sterling, primarily
consisting of legal, regulatory, and diligence professional service
fees. The three months ended June 30, 2024 and 2023 also include
insurance costs incurred related to the initial public
offering.
- Represents charges from organizational restructuring and
integration activities, non-cash, and other charges primarily
related to nonrecurring legal exposures, foreign currency (gains)
losses, (gains) losses on the sale of assets, and other
non-recurring items.
- 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 June 30, |
|
(in
thousands) |
|
2024 |
|
|
2023 |
|
Net income |
|
$ |
1,861 |
|
|
$ |
9,782 |
|
Provision
for income taxes |
|
|
689 |
|
|
|
3,968 |
|
Income
before provision for income taxes |
|
|
2,550 |
|
|
|
13,750 |
|
Debt-related
charges(a) |
|
|
(262 |
) |
|
|
33 |
|
Acquisition-related depreciation and amortization(b) |
|
|
22,616 |
|
|
|
25,470 |
|
Share-based
compensation(c) |
|
|
5,048 |
|
|
|
3,601 |
|
Transaction
and acquisition-related charges(d) |
|
|
9,873 |
|
|
|
1,190 |
|
Integration,
restructuring, and other charges(e) |
|
|
959 |
|
|
|
1,487 |
|
Adjusted Net
Income before income tax effect |
|
|
40,784 |
|
|
|
45,531 |
|
Less:
Adjusted income taxes(f) |
|
|
10,031 |
|
|
|
10,705 |
|
Adjusted Net Income |
|
$ |
30,753 |
|
|
$ |
34,826 |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
Diluted net income per share (GAAP) |
|
$ |
0.01 |
|
|
$ |
0.07 |
|
Adjusted Net
Income adjustments per share |
|
|
|
|
|
|
Provision for income taxes |
|
|
0.00 |
|
|
|
0.03 |
|
Debt-related charges(a) |
|
|
(0.00 |
) |
|
|
0.00 |
|
Acquisition-related depreciation and amortization(b) |
|
|
0.16 |
|
|
|
0.18 |
|
Share-based compensation(c) |
|
|
0.03 |
|
|
|
0.02 |
|
Transaction and acquisition related charges(d) |
|
|
0.07 |
|
|
|
0.01 |
|
Integration, restructuring, and other charges(e) |
|
|
0.01 |
|
|
|
0.01 |
|
Adjusted income taxes(f) |
|
|
(0.07 |
) |
|
|
(0.07 |
) |
Adjusted Diluted Earnings Per Share
(Non-GAAP) |
|
$ |
0.21 |
|
|
$ |
0.24 |
|
|
|
|
|
|
|
|
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) |
|
|
145,856,112 |
|
|
|
145,338,920 |
|
- Represents the non-cash interest expense related to the
amortization of debt issuance costs for the 2021 February
refinancing of the Company’s First Lien Credit Facility. This
adjustment also includes the impact of the change in fair value of
interest rate swaps, which represents the difference between the
fair value gains or losses and actual cash payments and receipts on
the interest rate swaps.
- 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.
- Share-based compensation for the three months ended June 30,
2024 and 2023, includes approximately $2.5 million and $1.5
million, respectively, of incrementally recognized expense
associated with the May 2023 vesting modification.
- 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.
Transaction and acquisition related charges for the three months
ended June 30, 2024 includes approximately $9.2 million of expense
associated with the pending acquisition of Sterling, primarily
consisting of legal, regulatory, and diligence professional service
fees. The three months ended June 30, 2024 and 2023 also include
insurance costs incurred related to the initial public
offering.
- Represents charges from organizational restructuring and
integration activities, non-cash, and other charges primarily
related to nonrecurring legal exposures, foreign currency (gains)
losses, (gains) losses on the sale of assets, and other
non-recurring items.
- Effective tax rates of approximately 24.6% and 23.5% have been
used to compute Adjusted Net Income and Adjusted Diluted Earnings
Per Share for the three months ended June 30, 2024 and 2023,
respectively.
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