SAN JUAN CAPISTRANO, Calif.--(BUSINESS WIRE)--
Emerald Expositions Events, Inc. (NYSE:EEX) (“Emerald” or the “Company”)
today reported financial results for the third quarter and nine months
ended September 30, 2017.
Third Quarter 2017 Highlights
-
Revenues decreased 0.1% to $100.4 million, compared to $100.5 million
for the third quarter 2016
-
Net income increased by 4.3% to $19.2 million, compared to $18.4
million for the third quarter 2016
-
Adjusted EBITDA, a non-GAAP measure, decreased 1.8% to $54.9 million,
compared to $55.9 million for the third quarter 2016
-
Adjusted Net Income, a non-GAAP measure, increased 3.7% to $28.3
million, compared to $27.3 million for the third quarter 2016
Third Quarter and Year-to-Date 2017 Financial
Performance
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
(in millions, except percentages and per share data)
|
|
|
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
% Change
|
|
|
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
% Change
|
|
Revenues
|
|
|
|
$
|
100.4
|
|
|
|
$
|
100.5
|
|
|
$
|
(0.1
|
)
|
|
|
(0.1
|
)%
|
|
|
|
$
|
310.2
|
|
|
|
$
|
293.3
|
|
|
|
$
|
16.9
|
|
|
|
5.8
|
%
|
|
Net income
|
|
|
|
$
|
19.2
|
|
|
|
$
|
18.4
|
|
|
$
|
0.8
|
|
|
|
4.3
|
%
|
|
|
|
$
|
41.7
|
|
|
|
$
|
46.2
|
|
|
|
$
|
(4.5
|
)
|
|
|
(9.7
|
)%
|
|
Net cash provided by operating activities
|
|
|
|
$
|
10.8
|
|
|
|
$
|
7.0
|
|
|
$
|
3.7
|
|
|
|
53.0
|
%
|
|
|
|
$
|
66.8
|
|
|
|
$
|
77.0
|
|
|
|
$
|
(10.2
|
)
|
|
|
(13.2
|
)%
|
|
Diluted EPS
|
|
|
|
$
|
0.25
|
|
|
|
$
|
0.29
|
|
|
$
|
(0.04
|
)
|
|
|
(13.8
|
)%
|
|
|
|
$
|
0.59
|
|
|
|
$
|
0.73
|
|
|
|
$
|
(0.14
|
)
|
|
|
(19.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
54.9
|
|
|
|
$
|
55.9
|
|
|
$
|
(1.0
|
)
|
|
|
(1.8
|
)%
|
|
|
|
$
|
156.9
|
|
|
|
$
|
152.3
|
|
|
|
$
|
4.6
|
|
|
|
3.0
|
%
|
|
Adjusted Net Income
|
|
|
|
$
|
28.3
|
|
|
|
$
|
27.3
|
|
|
$
|
1.0
|
|
|
|
3.7
|
%
|
|
|
|
$
|
79.4
|
|
|
|
$
|
70.9
|
|
|
|
$
|
8.5
|
|
|
|
12.0
|
%
|
|
Adjusted Diluted EPS
|
|
|
|
$
|
0.37
|
|
|
|
$
|
0.43
|
|
|
$
|
(0.06
|
)
|
|
|
(14.0
|
)%
|
|
|
|
$
|
1.12
|
|
|
|
$
|
1.12
|
|
|
|
$
|
-
|
|
|
|
0.0
|
%
|
|
Free Cash Flow
|
|
|
|
$
|
10.6
|
|
|
|
$
|
5.8
|
|
|
$
|
4.8
|
|
|
|
82.8
|
%
|
|
|
|
$
|
66.1
|
|
|
|
$
|
74.8
|
|
|
|
$
|
(8.7
|
)
|
|
|
(11.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
“Revenues in the quarter were flat compared to the third quarter of last
year, largely due to the impact of Hurricane Irma on our Surf Expo and
ISS Orlando shows. While the financial impact of the hurricane was
covered by our event cancellation insurance policy, the vast majority of
the booked revenues of these two shows were not reflected in our
reported revenue for the quarter. Had we been able to record their full
revenues our third quarter revenues would have increased by
approximately 6.5% year-over-year,” said David Loechner, President and
Chief Executive Officer of Emerald Expositions. “I am pleased with the
strong contributions in the period from our recent acquisitions, which
were partly offset by declines in our four largest trade shows due to
the separate and unusual factors that we have described on previous
earnings calls.”
Mr. Loechner added, “M&A remains an important component of our growth
strategy and, while we did not close any acquisitions during the third
quarter, we have been working diligently on several near and medium-term
opportunities and we remain optimistic that we will close one or more
transactions before year end as our pipeline remains robust.”
Financial & Operational Results
For the third quarter of 2017, Emerald reported revenues of $100.4
million compared to revenues of $100.5 million for the third quarter of
2016, a decrease of approximately $0.1 million, or 0.1%. Organic
revenues declined by approximately $8.4 million (8.3%), largely
reflecting the unusual year-over-year revenue declines in Outdoor
Retailer, NY NOW, ASD and Interbike that we have described on earlier
earnings calls. Revenues were further reduced by $6.6 million (6.5%) due
to the impact of Hurricane Irma on our Surf Expo and ISS Orlando shows,
which were forced to close two days early. We recorded the $6.5 million
insurance settlement under our events cancellation insurance policy,
which reflected a small adjustment for cost savings, as Other Income in
the quarter.
These adverse effects were almost offset by $13.7 million of revenues
from acquisitions that closed in 2017 and the second half of 2016, and
$1.2 million of favorable timing adjustments.
Cost of Revenues of $27.2 million for the third quarter of 2017
increased by 15.3%, or approximately $3.6 million, from $23.6 million
for the third quarter of 2016. This increase was mainly attributable to
$4.3 million of incremental costs associated with acquisitions,
partially offset by $0.7 million in net savings in the rest of the
Company’s portfolio.
Selling, General & Administrative Expense (SG&A) of $29.4 million for
the third quarter of 2017 increased by 17.6%, or approximately $4.4
million, from $25.0 million for the third quarter of 2016. The 2017
third quarter expense included approximately $3.9 million of one-time
contract termination costs, acquisition transaction costs, public
company costs and transition costs, which together were $1.9 million
higher than in the same three months of 2016. The additional SG&A
related to acquisitions contributed approximately $2.0 million of
incremental costs, and the remaining $0.5 million increase in SG&A
mainly reflected higher compensation as well as additional costs from
operating as a public company.
Net Income of $19.2 million for the third quarter of 2017 increased by
approximately 4.4%, or $0.8 million, from $18.4 million for the third
quarter of 2016. The increase was largely attributable to a $5.2 million
decrease in interest expense for the quarter, which was the result of
the complete redemption of the Company’s 9.00% Senior Notes in October
2016; the reduction in outstanding term loan debt in May 2017 through
use of the net primary IPO proceeds; and the subsequent refinancing of
the remaining term loan debt in May 2017 at a lower interest rate.
Partly offsetting this increase was a $2.5 million decline in Operating
Income, largely reflecting the quarter’s challenging circumstances for
our four largest shows and including $0.9 million in increased
Depreciation and Amortization expense, which were in turn partly
mitigated by a strong operating contribution from acquisitions in the
quarter. These items combined to produce a $2.7 million increase in
Income before taxes which was reduced by a $1.9 million increase in the
Provision for Income Taxes, part of which reflected a slight increase in
the Company’s effective tax rate.
For the third quarter of 2017, Adjusted EBITDA was $54.9 million
compared to $55.9 million for the third quarter of 2016, a decrease of
approximately $1.0 million or 1.8%. This performance particularly
reflected the challenging circumstances experienced in our Outdoor
Retailer, ASD, NY NOW and Interbike trade shows, substantially offset by
a strong contribution from several recent acquisitions.
For a discussion of our presentation of Adjusted EBITDA, which is a
non-GAAP measure, see below under the heading “Non-GAAP Financial
Information”. For a reconciliation of Adjusted EBITDA to Net Income see
Appendix I attached hereto.
Cash Flow
Net cash provided by operating activities increased by approximately
$3.8 million to $10.8 million in the third quarter of 2017 compared to
$7.0 million in the third quarter of 2016, reflecting a modest
improvement in the change in working capital.
Capital expenditures were $0.2 million for the third quarter of 2017,
compared to $1.2 million for the third quarter of 2016.
Free Cash Flow, which we define as net cash provided by operating
activities less capital expenditures, was $10.6 million for the third
quarter of 2017, compared to $5.8 million in the third quarter of 2016.
For a discussion of our presentation of Free Cash Flow, see below under
the heading “Non-GAAP Financial Information”. For a reconciliation of
Free Cash Flow to net cash provided by operating activities, see
Appendix I attached hereto.
Financial Position
As of September 30, 2017, Emerald’s cash and cash equivalents were $14.0
million and gross debt was $563.6 million. Acquisition Adjusted EBITDA
for the twelve months ended September 30, 2017 was $156.7 million. Net
debt (gross debt less cash and cash equivalents) was $549.6 million and
Emerald’s net debt leverage ratio at the end of the quarter was 3.5
times Acquisition Adjusted EBITDA for the twelve months ended September
30, 2017. The Company has chosen not to include an adjustment for the
pro forma Adjusted EBITDA of the SIA Snow Show, acquired in May, in
Acquisition Adjusted EBITDA for the twelve months ended September 30,
2017.
For a discussion of our presentation of Acquisition Adjusted EBITDA,
which is a non-GAAP measure, see below under the heading “Non-GAAP
Financial Information”. For a reconciliation of Acquisition Adjusted
EBITDA to net income see Appendix I attached hereto.
Capital Allocation
On October 27, 2017, the Board of Directors of the Company approved the
payment of a cash dividend of $0.07 per share for the quarter ending
December 31, 2017 to holders of the Company’s common stock. The dividend
is expected to be paid on or about November 30, 2017 to stockholders of
record on November 16, 2017.
Outlook (forward-looking statements) and Key
Assumptions
For the year ending December 31, 2017, Emerald management expects
reported and organic revenues to fall below the previously provided
guidance ranges due to the impact of Hurricane Irma. However, if we had
been able to record the full revenues of the two shows that were
affected by the hurricane, we would have trended near the lower end of
the previously provided guidance. Since the financial effects of the
hurricane were covered by insurance proceeds, management continues to
expect Adjusted EBITDA to trend just below the midpoint of the
previously provided guidance, outlined below:
-
Total revenue growth of 7.5% to 9.5%, or $348 million to $355 million
-
Organic revenue growth of zero percent to 2.0%
-
Adjusted EBITDA of $154 million to $160 million, or growth of 1.2% to
5.2%
The above outlook assumes no further acquisitions or unanticipated
events. See discussion of non-GAAP financial measures at the end of this
release.
Conference Call and Webcast Details
The Company will hold a conference call to discuss its third quarter
2017 results at 11:00 am EDT on November 2, 2017. The conference call
can be accessed by dialing 1-877-407-9039 (domestic) or 1-201-689-8470
(international). A telephonic replay will be available approximately two
hours after the call by dialing 1-844-512-2921, or for international
callers, 1-412-317-6671. The passcode for the replay is 13671483. The
replay will be available until 11:59 pm EDT on November 9, 2017.
Interested investors and other parties can access the webcast of the
live conference call by visiting the Investors section of Emerald’s
website at http://investor.emeraldexpositions.com.
The online replay will be available on the same website immediately
following the call.
About Emerald Expositions
Emerald is the largest operator of business-to-business trade shows
in the United States by net square footage (“NSF”), with most of our
trade shows dating back several decades. Emerald currently operates more
than 55 trade shows, as well as numerous other events. In 2016,
Emerald’s events connected over 500,000 global attendees and exhibitors
and occupied over 6.5 million NSF of exhibition space.
Non-GAAP Financial Information
This press release presents certain “non-GAAP” financial measures. The
components of these non-GAAP measures are computed by using amounts that
are determined in accordance with accounting principles generally
accepted in the United States of America (“GAAP”). A reconciliation of
non-GAAP financial measures used in this press release to their nearest
comparable GAAP financial measures is included in Appendix I attached
hereto.
We use Adjusted EBITDA and Acquisition Adjusted EBITDA because we
believe they assist investors and analysts in comparing Emerald’s
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 and Emerald’s board of directors use
Adjusted EBITDA and Acquisition Adjusted EBITDA to assess our financial
performance and believe they are helpful in highlighting trends because
they exclude the results of decisions that are outside the control of
management, 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. Further, our
executive incentive compensation is based in part on Acquisition
Adjusted EBITDA. In addition, we use Acquisition Adjusted EBITDA for
purposes of calculating compliance with our debt covenants in our senior
secured credit facilities. Adjusted EBITDA and Acquisition Adjusted
EBITDA should not be considered as alternatives to net income as a
measure of financial performance or to cash flows from operations as a
liquidity measure.
We define Adjusted EBITDA as net income before (i) interest expense,
(ii) loss on extinguishment of debt, (iii) income tax expense, (iv)
depreciation and amortization, (v) stock-based compensation, (vi)
deferred revenue adjustment, (vii) intangible asset impairment charge,
(viii) unrealized loss on interest rate swap and floor, net, (ix) the
Onex management fee (which ended prior to the Company’s initial public
offering), (x) material show scheduling adjustments, and (xi) other
items that management believes are not part of our core operations. We
define Acquisition Adjusted EBITDA as Adjusted EBITDA for each period
presented as further adjusted for the results of shows associated with
acquisitions made during such period as if they had been completed as of
the first day of the period presented.
In addition to net income presented in accordance with GAAP, we present
Adjusted Net Income because we believe it assists 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. Our presentation of
Adjusted Net Income adjusts net income for (i) loss on extinguishment of
debt, (ii) stock-based compensation, (iii) deferred revenue adjustment,
(iv) intangible asset impairment charge, (v) the Onex management fee
(which ended prior to the Company’s initial public offering), (vi) other
items that management believes are not part of our core operations,
(vii) amortization of deferred financing fees and discount, (viii)
amortization of (acquired) intangible assets and (ix) tax adjustments
related to non-GAAP adjustments.
We use Adjusted Net Income as a supplemental metric to evaluate our
business’s performance in a way that also considers our ability to
generate profit without the impact of certain items.
For example, it is useful to exclude stock-based compensation expenses
because the amount of such expenses in any specific period may not
directly correlate to the underlying performance of our business, and
these expenses can vary significantly across periods due to timing of
new stock-based awards. We also exclude professional fees associated
with debt refinancing, the amortization of intangible assets and certain
discrete costs, including deferred revenue adjustments, impairment
charges and transaction costs (including professional fees and other
expenses associated with acquisition activity) in order to facilitate a
period-over-period comparison of our financial performance. This measure
also reflects an adjustment for the difference between cash amounts paid
in respect of taxes and the amount of tax recorded in accordance with
GAAP. Each of the normal recurring adjustments and other adjustments
described in this paragraph help to provide management with a measure of
our operating performance over time by removing items that are not
related to day-to-day operations or are noncash expenses.
Adjusted Net Income is a supplemental non-GAAP financial measure of
operating performance and is not based on any standardized methodology
prescribed by GAAP. Adjusted Net Income should not be considered in
isolation or as an alternative to net income, cash flows from operating
activities or other measures determined in accordance with GAAP. Also,
Adjusted Net Income is not necessarily comparable to similarly titled
measures presented by other companies.
We present Free Cash Flow because we believe it is a useful indicator of
liquidity that provides information to management and investors about
the amount of cash generated from our core operations that, after
capital expenditures, can be used to maintain and grow our business, for
the repayment of indebtedness, payment of dividends and to fund
strategic opportunities. Free Cash Flow is a supplemental non-GAAP
measure of liquidity and is not based on any standardized methodology
prescribed by GAAP. Free Cash Flow should not be considered in isolation
or as an alternative to cash flows from operating activities or other
measures determined in accordance with GAAP.
Other companies may compute these measures differently. No non-GAAP
metric should be considered as an alternative to any other measure
derived in accordance with GAAP.
Cautionary Statement Concerning Forward-Looking
Statements
This press release contains certain forward-looking statements,
including full year guidance with respect to revenue growth and Adjusted
EBITDA. These statements are based on management’s expectations as well
as estimates and assumptions prepared by management that, although they
believe to be reasonable, are inherently uncertain. These statements
involve risks and uncertainties, including, but not limited to,
economic, competitive, governmental and technological factors outside of
the Company’s control that may cause its business, industry, strategy,
financing activities or actual results to differ materially. See “Risk
Factors” and “Cautionary Note Regarding Forward-Looking Statements” in
the Company’s prospectus dated April 27, 2017 and filed with the
Securities and Exchange Commission pursuant to Rule 424(b)(4) of the
Securities Act of 1933, as amended, on May 1, 2017. The Company
undertakes no obligation to update or revise any of the forward-looking
statements contained herein, whether as a result of new information,
future events or otherwise.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerald Expositions Events, Inc. Condensed
Consolidated Statements of Income and Comprehensive Income (unaudited,
in thousands, except earnings per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
|
Three Months Ended September 30, 2016
|
|
|
Nine Months Ended September 30, 2017
|
|
|
Nine Months
Ended September 30, 2016
|
|
Revenues
|
|
|
$
|
100,404
|
|
|
$
|
100,526
|
|
|
$
|
310,197
|
|
|
$
|
293,296
|
|
Other income
|
|
|
|
6,519
|
|
|
|
-
|
|
|
|
6,519
|
|
|
|
-
|
|
Cost of revenues
|
|
|
|
27,221
|
|
|
|
23,632
|
|
|
|
85,379
|
|
|
|
75,040
|
|
Selling, general and administrative expense
|
|
|
|
29,411
|
|
|
|
25,004
|
|
|
|
95,921
|
|
|
|
74,178
|
|
Depreciation and amortization expense
|
|
|
|
10,848
|
|
|
|
9,953
|
|
|
|
32,250
|
|
|
|
29,827
|
|
Operating income
|
|
|
|
39,443
|
|
|
|
41,937
|
|
|
|
103,166
|
|
|
|
114,251
|
|
Interest expense
|
|
|
|
6,737
|
|
|
|
11,940
|
|
|
|
33,234
|
|
|
|
38,235
|
|
Loss on extinguishment of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
216
|
|
|
|
-
|
|
Income before income taxes
|
|
|
|
32,706
|
|
|
|
29,997
|
|
|
|
69,716
|
|
|
|
76,016
|
|
Provision for income taxes
|
|
|
|
13,499
|
|
|
|
11,570
|
|
|
|
27,976
|
|
|
|
29,783
|
|
Net income and comprehensive income
|
|
|
$
|
19,207
|
|
|
$
|
18,427
|
|
|
$
|
41,740
|
|
|
$
|
46,233
|
|
Basic earnings per share
|
|
|
$
|
0.27
|
|
|
$
|
0.30
|
|
|
$
|
0.62
|
|
|
$
|
0.75
|
|
Diluted earnings per share
|
|
|
$
|
0.25
|
|
|
$
|
0.29
|
|
|
$
|
0.59
|
|
|
$
|
0.73
|
|
Basic weighted average common shares outstanding
|
|
|
|
72,202
|
|
|
|
61,860
|
|
|
|
67,756
|
|
|
|
61,859
|
|
Diluted weighted average common shares outstanding
|
|
|
|
75,710
|
|
|
|
63,369
|
|
|
|
70,844
|
|
|
|
63,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend declared per common share
|
|
|
$
|
0.07
|
|
|
|
-
|
|
|
$
|
0.14
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerald Expositions Events, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except par value)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
|
December 31, 2016
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
14,021
|
|
|
$
|
14,942
|
|
Trade and other receivables, net of allowance for doubtful accounts
of
$589 and $693 as of September 30, 2017 and December 31, 2016,
respectively
|
|
|
|
96,228
|
|
|
|
57,576
|
|
Prepaid expenses
|
|
|
|
11,364
|
|
|
|
23,044
|
|
Total current assets
|
|
|
|
121,613
|
|
|
|
95,562
|
|
Noncurrent assets
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
3,471
|
|
|
|
3,778
|
|
Goodwill
|
|
|
|
971,537
|
|
|
|
930,321
|
|
Other intangible assets, net
|
|
|
|
529,751
|
|
|
|
541,172
|
|
Other noncurrent assets
|
|
|
|
1,658
|
|
|
|
1,686
|
|
Total assets
|
|
|
$
|
1,628,030
|
|
|
$
|
1,572,519
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable and other current liabilities
|
|
|
$
|
44,191
|
|
|
$
|
28,234
|
|
Deferred revenues
|
|
|
|
143,743
|
|
|
|
171,644
|
|
Term loan, current portion
|
|
|
|
5,650
|
|
|
|
8,744
|
|
Total current liabilities
|
|
|
|
193,584
|
|
|
|
208,622
|
|
Noncurrent liabilities
|
|
|
|
|
|
|
|
|
|
Term loan, net of discount and deferred financing fees
|
|
|
|
549,023
|
|
|
|
693,322
|
|
Deferred tax liabilities, net
|
|
|
|
163,224
|
|
|
|
140,049
|
|
Other noncurrent liabilities
|
|
|
|
1,714
|
|
|
|
2,758
|
|
Total liabilities
|
|
|
|
907,545
|
|
|
|
1,044,751
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; authorized shares: 800,000; issued and
outstanding shares: 72,202 and 61,860 at September 30, 2017 and
December 31, 2016, respectively
|
|
|
|
722
|
|
|
|
619
|
|
Additional paid-in capital
|
|
|
|
671,316
|
|
|
|
510,334
|
|
Retained earnings
|
|
|
|
48,447
|
|
|
|
16,815
|
|
Total shareholders’ equity
|
|
|
|
720,485
|
|
|
|
527,768
|
|
Total liabilities and shareholders’ equity
|
|
|
$
|
1,628,030
|
|
|
$
|
1,572,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appendix I
Emerald Expositions Events, Inc.
Reconciliation of Non-GAAP Financial Measures (Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
Twelve months ended
|
|
|
|
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
September 30, 2017
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
(dollars in thousands)
|
|
Net income
|
|
|
|
|
|
$
|
19,207
|
|
|
|
|
$
|
18,427
|
|
|
|
|
$
|
41,740
|
|
|
|
|
$
|
46,233
|
|
|
|
|
$
|
17,674
|
|
|
|
|
$
|
22,167
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
6,737
|
|
|
|
|
|
11,940
|
|
|
|
|
|
33,234
|
|
|
|
|
|
38,235
|
|
|
|
|
|
46,399
|
|
|
|
|
|
51,400
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
216
|
|
|
|
|
|
-
|
|
|
|
|
|
12,996
|
|
|
|
|
|
12,780
|
|
Provision for income taxes
|
|
|
|
|
|
|
13,499
|
|
|
|
|
|
11,570
|
|
|
|
|
|
27,976
|
|
|
|
|
|
29,783
|
|
|
|
|
|
12,289
|
|
|
|
|
|
14,096
|
|
Depreciation and amortization
|
|
|
|
|
|
|
10,848
|
|
|
|
|
|
9,953
|
|
|
|
|
|
32,250
|
|
|
|
|
|
29,827
|
|
|
|
|
|
42,470
|
|
|
|
|
|
40,047
|
|
Stock-based compensation
|
|
|
|
|
|
|
746
|
|
|
|
|
|
687
|
|
|
|
|
|
1,892
|
|
|
|
|
|
2,308
|
|
|
|
|
|
2,482
|
|
|
|
|
|
2,898
|
|
Deferred revenue adjustment
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
518
|
|
|
|
|
|
-
|
|
|
|
|
|
821
|
|
|
|
|
|
303
|
|
Management fee
|
|
|
|
|
|
|
-
|
|
|
|
|
|
188
|
|
|
|
|
|
188
|
|
|
|
|
|
563
|
|
|
|
|
|
375
|
|
|
|
|
|
750
|
|
Other items(1)
|
|
|
|
|
|
|
3,896
|
|
|
|
|
|
2,035
|
|
|
|
|
|
18,887
|
|
|
|
|
|
4,264
|
|
|
|
|
|
22,313
|
|
|
|
|
|
7,690
|
|
Scheduling adjustment
|
|
|
|
|
|
|
-
|
|
|
|
|
|
1,083
|
|
|
|
|
|
-
|
|
|
|
|
|
1,083
|
|
|
|
|
|
(1,083
|
|
)
|
|
|
|
-
|
|
Adjusted EBITDA
|
|
|
|
|
|
$
|
54,933
|
|
|
|
|
$
|
55,883
|
|
|
|
|
$
|
156,901
|
|
|
|
|
$
|
152,296
|
|
|
|
|
$
|
156,736
|
|
|
|
|
$
|
152,131
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
6,409
|
|
Acquisition Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
156,736
|
|
|
|
|
$
|
158,540
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Other items for the three months ended September 30, 2017 included:
(i) $1.5 million in contract termination costs (ii) $1.0 million in
transaction costs in connection with certain acquisition
transactions that were completed or pending in 2017 and 2016, (ii)
$0.6 million in legal, audit and consulting fees related to the IPO
and other related activities and (iii) $0.8 million in transition
costs. Other items for the three months ended September 30, 2016
included: (i) $1.4 million in transaction costs incurred in
connection with certain acquisition transactions that were pending
as well as acquisitions that were pursued but not completed in the
period and (ii) $0.7 million in transition costs, primarily related
to information technology and facility rental charges for terminated
leases. Other items for the nine months ended September 30, 2017
included: (i) $10.0 million in contract termination costs, (ii) $3.7
million in transaction costs in connection with certain acquisition
transactions that were completed or pending in 2017, (iii) $3.2
million in legal, audit and consulting fees related to the IPO and
other related activities and (iv) $1.7 million in transition costs.
Other items for the nine months ended September 30, 2016 included:
(i) $3.0 million in transaction costs incurred in connection with
certain acquisition transactions that were pending as well as
acquisitions that were pursued but not completed in the period and
(ii) $1.3 million in transition costs, primarily related to
information technology and facility rental charges for terminated
leases. Other items for the twelve months ended September 30, 2017
included: (i) $10.0 in contract termination costs (ii) $4.7 million
in transaction and contingent compensation costs related to
acquisitions that were pending or completed in 2016 and 2017, (iii)
$4.8 million in legal, audit and consulting fees related to the IPO
and other related activities and (iv) $2.8 million in transition
costs. Other items for the twelve months ended December 31, 2016
included (i) $4.0 million in transaction costs incurred in
connection with certain acquisition transactions that were completed
or pending and those that were pursued but not completed during
2016, (ii) $1.3 million in legal and consulting fees related to the
IPO, and (iii) $2.3 million in transition costs, primarily related
to information technology and facility rental charges for terminated
leases.
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
|
Reflects the Adjusted EBITDA of acquisitions completed in 2016 and
to date in 2017, with the exception of SIA Snow Show, where the
results of such acquisitions have not been captured in our
consolidated financial statements for the twelve-month period ended
September 30, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
(dollars in thousands)
|
|
Net income
|
|
|
|
|
$
|
19,207
|
|
|
|
|
|
$
|
18,427
|
|
|
|
|
|
$
|
41,740
|
|
|
|
|
|
$
|
46,233
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Refinancing charges
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
6,151
|
|
|
|
|
|
|
-
|
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
216
|
|
|
|
|
|
|
-
|
|
|
Stock-based compensation
|
|
|
|
|
|
746
|
|
|
|
|
|
|
687
|
|
|
|
|
|
|
1,892
|
|
|
|
|
|
|
2,308
|
|
|
Deferred revenue adjustment
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
518
|
|
|
|
|
|
|
-
|
|
|
Management fee
|
|
|
|
|
|
-
|
|
|
|
|
|
|
188
|
|
|
|
|
|
|
188
|
|
|
|
|
|
|
563
|
|
|
Other items(1)
|
|
|
|
|
|
3,896
|
|
|
|
|
|
|
2,035
|
|
|
|
|
|
|
18,887
|
|
|
|
|
|
|
4,264
|
|
|
Amortization of deferred financing fees and discount
|
|
|
|
|
|
372
|
|
|
|
|
|
|
1,030
|
|
|
|
|
|
|
4,226
|
|
|
|
|
|
|
3,826
|
|
|
Amortization of (acquired) intangible assets
|
|
|
|
|
|
10,387
|
|
|
|
|
|
|
9,500
|
|
|
|
|
|
|
30,809
|
|
|
|
|
|
|
28,549
|
|
|
Scheduling adjustment
|
|
|
|
|
|
-
|
|
|
|
|
|
|
1,083
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
1,083
|
|
|
Tax adjustments related to non-GAAP adjustments(2)
|
|
|
|
|
|
(6,357
|
)
|
|
|
|
|
|
(5,602
|
)
|
|
|
|
|
|
(25,236
|
)
|
|
|
|
|
|
(15,904
|
)
|
|
Adjusted Net Income
|
|
|
|
|
$
|
28,251
|
|
|
|
|
|
$
|
27,348
|
|
|
|
|
|
$
|
79,391
|
|
|
|
|
|
$
|
70,922
|
|
|
Basic earnings per share
|
|
|
|
|
$
|
0.39
|
|
|
|
|
|
$
|
0.44
|
|
|
|
|
|
$
|
1.17
|
|
|
|
|
|
$
|
1.15
|
|
|
Diluted earnings per share
|
|
|
|
|
$
|
0.37
|
|
|
|
|
|
$
|
0.43
|
|
|
|
|
|
$
|
1.12
|
|
|
|
|
|
$
|
1.12
|
|
|
Basic weighted average common shares outstanding
|
|
|
|
|
|
72,202
|
|
|
|
|
|
|
61,860
|
|
|
|
|
|
|
67,756
|
|
|
|
|
|
|
61,859
|
|
|
Diluted weighted average common shares outstanding
|
|
|
|
|
|
75,710
|
|
|
|
|
|
|
63,369
|
|
|
|
|
|
|
70,844
|
|
|
|
|
|
|
63,199
|
|
|
|
|
|
|
|
(1)
|
|
|
Represents other items described in Note 1 above.
|
|
(2)
|
|
|
Reflects application of U.S. federal and state enterprise tax rate
of 42.3% and 40.4% for the three and nine months ended September 30,
2017, respectively, and a rate of 38.6% and 39.2% for the three and
nine months ended September 30, 2016, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
|
|
|
|
2016
|
|
|
|
|
|
|
2017
|
|
|
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Net Cash Provided by Operating Activities
|
|
|
|
|
|
|
|
|
$
|
10,763
|
|
|
|
|
|
|
$
|
7,030
|
|
|
|
|
|
|
$
|
66,840
|
|
|
|
|
|
|
$
|
77,001
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
145
|
|
|
|
|
|
|
|
1,196
|
|
|
|
|
|
|
721
|
|
|
|
|
|
|
|
2,226
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
$
|
10,618
|
|
|
|
|
|
|
$
|
5,834
|
|
|
|
|
|
|
$
|
66,119
|
|
|
|
|
|
|
$
|
74,775
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20171102005446/en/
Source: Emerald Expositions Events, Inc.