SAN JUAN CAPISTRANO, Calif.--(BUSINESS WIRE)--
Emerald Expositions Events, Inc. (NYSE:EEX) (“Emerald” or the “Company”)
today reported financial results for the first quarter ended March 31,
2018.
First Quarter 2018 Highlights
-
Revenues increased 4.8% to $142.2 million, compared to $135.7 million
for first quarter 2017
-
Net income increased 34.6% to $38.1 million, compared to $28.3 million
for first quarter 2017
-
Net cash provided by operating activities decreased 28.5% to $20.6
million, compared to $28.8 million for first quarter 2017
-
Adjusted EBITDA, a non-GAAP measure, increased 1.7% to $73.6 million,
compared to $72.4 million for first quarter 2017
-
Adjusted Net Income, a non-GAAP measure, increased 30.9% to $50.4
million, compared to $38.5 million for first quarter 2017
-
Free Cash Flow, a non-GAAP measure, decreased 29.5% to $20.1 million,
compared to $28.5 million for first quarter 2017
First Quarter 2018 Financial Performance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
2017
|
|
|
|
Change
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited, in millions, except percentages and per share data)
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
142.2
|
|
|
|
$
|
135.7
|
|
|
|
$
|
6.5
|
|
|
|
4.8
|
%
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
38.1
|
|
|
|
$
|
28.3
|
|
|
|
$
|
9.8
|
|
|
|
34.6
|
%
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
20.6
|
|
|
|
$
|
28.8
|
|
|
|
$
|
(8.2
|
)
|
|
|
(28.5
|
%)
|
|
Diluted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.50
|
|
|
|
$
|
0.44
|
|
|
|
$
|
0.06
|
|
|
|
13.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
73.6
|
|
|
|
$
|
72.4
|
|
|
|
$
|
1.2
|
|
|
|
1.7
|
%
|
|
Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
50.4
|
|
|
|
$
|
38.5
|
|
|
|
$
|
11.9
|
|
|
|
30.9
|
%
|
|
Adjusted Diluted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.66
|
|
|
|
$
|
0.60
|
|
|
|
$
|
0.06
|
|
|
|
10.0
|
%
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
20.1
|
|
|
|
$
|
28.5
|
|
|
|
$
|
(8.4
|
)
|
|
|
(29.5
|
%)
|
|
|
“I am pleased with our first quarter results as revenue grew by 5%, year
over year, driven by our acquisition of Connecting Point Marketing
Group, CPMG, in the fourth quarter of 2017. The inaugural Outdoor
Retailer + Snow Show staged in Denver at the end of January and its
considerable success bodes very well for future shows,” reported David
Loechner, President and Chief Executive Officer of Emerald Expositions.
Mr. Loechner added, “Looking forward, our portfolio is performing in
line with the expectations that we set out at the beginning of the year
and, as a result, we have reiterated our full year 2018 financial
guidance. Additionally, I remain optimistic that we will continue to
execute upon our M&A strategy to further grow the Company and deliver
value to shareholders.”
Financial & Operational Results
For the first quarter of 2018, Emerald reported revenues of $142.2
million compared to revenues of $135.7 million for the first quarter of
2017, an increase of $6.5 million, or 4.8%. Organic revenues were flat
for the first quarter of 2018 compared to the first quarter of 2017.
Good growth in several of the quarter’s trade shows, including KBIS and
Pizza Expo, was offset by mid single-digit revenue declines at our ASD
Market Week and NY NOW shows. In addition, despite a strong and expanded
show in its new Denver venue, the Outdoor Retailer + Snow Show first
quarter show declined in revenues, due mainly to transitional pricing
accommodations provided to exhibitors as a result of our acquisition of
the SIA Snow Show in 2017.
The Connecting Point Marketing Group (“CPMG”) business, acquired in
November 2017, contributed $8.2 million in revenues in the first quarter
of 2018. This increase in revenues was reduced by the impact of events
that were discontinued between the first quarter of 2017 and the first
quarter of 2018, as well as the impact of a scheduling difference for a
small show.
Cost of Revenues of $41.4 million for the first quarter of 2018
increased by 13.1%, or $4.8 million, from $36.6 million for the first
quarter of 2017. This increase was largely driven by the $3.7 million of
incremental costs attributable to CPMG’s revenues, partly offset by $1.0
million of cost savings from the previously mentioned discontinued
events and show scheduling difference. The remaining $2.1 million
increase in cost of revenues reflected incremental costs in several of
the trade shows that grew in the quarter, notably KBIS, partly mitigated
by modest cost savings in the events that declined in revenues, and also
included a $0.6 million one-time cost related to the first time staging
of the Outdoor Retailer + Snow Show in Denver.
Selling, General & Administrative Expense (“SG&A”) of $32.3 million for
the first quarter of 2018 increased by 0.9%, or $0.3 million, from $32.0
million for the first quarter of 2017. The CPMG acquisition added $1.1
million of SG&A, stock based compensation was $0.6 million higher, and
costs associated with operating as a public company were approximately
$1.0 million higher in the quarter. One-time acquisition transaction
costs, IPO, secondary offering and other related activities costs and
transition costs were $1.4 million lower, in aggregate, than in the
first quarter of 2017. The remaining $1.0 million offsets to SG&A
expense were largely driven by management-led initiatives.
Net Income of $38.1 million for the first quarter of 2018 increased by
34.6%, or $9.8 million, from $28.3 million for the first quarter of
2017. The key drivers of the increase were a $6.1 million decrease in
income tax expense, mainly reflecting the change in US federal income
tax rates from 35% to 21% effective January 1, 2018, and also a $3.1
million decrease in interest expense, driven by a combination of lower
interest rates and outstanding debt balances as a result of our
refinancing and debt repricing transactions in 2017.
For the first quarter of 2018, Adjusted EBITDA was $73.6 million
compared to $72.4 million for the first quarter of 2017, an increase of
1.7%, or $1.2 million. The increase largely reflected a strong
contribution from our CPMG acquisition, offset by incremental public
company costs and a modest net reduction in Adjusted EBITDA from the
rest of our portfolio, in line with the expectations communicated on our
last earnings call.
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 decreased by $8.2 million to
$20.6 million in the first quarter of 2018 compared to $28.8 million in
the first quarter of 2017. The key items affecting the quarter’s cash
flow were $16.1 million of timing differences in working capital versus
the prior year’s first quarter that we expect to reverse in the rest of
the year, partly offset by $2.4 million of lower cash interest and $3.4
million of lower cash taxes.
Capital expenditures were $0.5 million for the first quarter of 2018,
compared to $0.3 million for the first quarter of 2017.
Free Cash Flow, which we define as net cash provided by operating
activities less capital expenditures, was $20.1 million for the first
quarter of 2018, compared to $28.5 million in the first quarter of 2017.
For a discussion of our presentation of Free Cash Flow, which is a
non-GAAP measure, 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.
Liquidity and Financial Position
As of March 31, 2018, Emerald’s cash and cash equivalents were $27.0
million and gross debt was $560.8 million, resulting in net debt (gross
debt less cash and cash equivalents) of $533.8 million.
Dividends
On May 1, 2018, the Board of Directors approved the payment of a cash
dividend of $0.0725 per share for the quarter ending June 30, 2018 to
holders of the Company’s common stock. The dividend is expected to be
paid on or about May 29, 2018 to stockholders of record on May 15, 2018.
Outlook (forward-looking statements) and Key
Assumptions
For the year ending December 31, 2018, Emerald management is maintaining
its full year guidance, as follows:
-
Total revenue growth of 7.4% to 9.7%, or revenue in a range of
approximately $367 million to $375 million
-
Organic revenue growth of 1.5% to 3.5%
-
Adjusted EBITDA in the range of $158 million to $162 million, or
growth of 0.1% to 2.6%
-
Adjusted Net Income in the range of $90 million to $100 million, or
growth of 12.1% to 24.5%
-
Adjusted Diluted EPS in the range of $1.20 to $1.30, or growth of 8.1%
to 17.1%
-
Free Cash Flow in the range of $110 million to $120 million
The above outlook does not incorporate any further acquisitions we may
pursue. See discussion of non-GAAP financial measures at the end of this
release.
Conference Call and Webcast Details
As previously announced, the Company will hold a conference call to
discuss its first quarter 2018 results at 11:00 am ET on Thursday, May
3, 2018.
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
13678221. The replay will be available until 11:59 pm (Eastern Time) on
May 10, 2018.
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.
An online replay will be available on the same website immediately
following the call.
About Emerald Expositions
Emerald is a leading operator of business-to-business trade shows in the
United States. We currently operate more than 55 trade shows, as well as
numerous other face-to-face events. In 2017, Emerald’s events connected
over 500,000 global attendees and exhibitors and occupied more than 6.9
million net square feet 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.
The Company provides certain guidance solely on a non-GAAP basis because
the Company cannot predict certain elements that would be required in
certain reported GAAP results. The Company has not presented a
quantitative reconciliation of the forward-looking non-GAAP measures,
Adjusted EBITDA and Adjusted Net Income, to net income, and Free Cash
Flow, to net cash provided by operating activities, their most
comparable GAAP financial measures, or Adjusted Diluted EPS, because it
is impractical to forecast certain items without unreasonable efforts
due to the uncertainty and inherent difficulty of predicting the
occurrence and financial impact of and the periods in which such items
may be recognized. For Adjusted EBITDA and Adjusted Net Income, these
items are generally expected to be similar to the kinds of charges and
costs excluded from Adjusted EBITDA and Adjusted Net Income in prior
periods and include, but are not limited to, acquisition-related
expenses, stock-based compensation, income tax expense, the effects of
scheduling adjustments (in the case of Adjusted EBITDA only) and other
assumptions about capital requirements for future periods. For Free Cash
Flow, this includes assumptions about capital requirements for future
periods. The variability of these items may have a significant impact on
our future GAAP financial results.
We use Adjusted EBITDA because we believe it assists 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 to assess our financial
performance and believe it is helpful in highlighting trends because it
excludes 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. Adjusted
EBITDA should not be considered as an alternative 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.
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.
Adjusted Diluted EPS is defined as Adjusted Net Income divided by
diluted weighted average common shares outstanding.
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, Adjusted
Net Income, Adjusted EPS, Free Cash Flow 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 Annual
Report on Form 10-K for the year ended December 31, 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.
|
|
Consolidated Statements of Income and Comprehensive Income
|
|
(unaudited, dollars in millions, share data in thousands,
except earnings per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
2018
|
|
|
|
Three Months Ended
March 31,
2017
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
142.2
|
|
|
|
$
|
135.7
|
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41.4
|
|
|
|
|
36.6
|
|
Selling, general and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.3
|
|
|
|
|
32.0
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.4
|
|
|
|
|
10.6
|
|
Operating income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57.1
|
|
|
|
|
56.5
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.5
|
|
|
|
|
9.6
|
|
Income before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50.6
|
|
|
|
|
46.9
|
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.5
|
|
|
|
|
18.6
|
|
Net income and comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
38.1
|
|
|
|
$
|
28.3
|
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.52
|
|
|
|
$
|
0.46
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.50
|
|
|
|
$
|
0.44
|
|
Basic weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,715
|
|
|
|
|
61,866
|
|
Diluted weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,819
|
|
|
|
|
63,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend declared per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.07
|
|
|
|
$
|
-
|
|
|
|
|
|
Emerald Expositions Events, Inc.
|
|
Consolidated Balance Sheets
|
|
(dollars in millions, share data in thousands, except par value)
|
|
|
|
|
|
|
March 31,
2018
|
|
|
|
December 31,
2017
|
|
|
|
|
(unaudited)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
27.0
|
|
|
|
$
|
10.9
|
|
Trade and other receivables, net of allowance for doubtful
accounts of
$0.8 million as of March 31, 2018 and December 31, 2017
|
|
|
|
|
103.8
|
|
|
|
|
62.7
|
|
Prepaid expenses
|
|
|
|
|
11.8
|
|
|
|
|
19.9
|
|
Total current assets
|
|
|
|
|
142.6
|
|
|
|
|
93.5
|
|
Noncurrent assets
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
3.9
|
|
|
|
|
3.8
|
|
Goodwill
|
|
|
|
|
993.1
|
|
|
|
|
993.7
|
|
Intangible assets, net
|
|
|
|
|
534.7
|
|
|
|
|
545.0
|
|
Other noncurrent assets
|
|
|
|
|
1.9
|
|
|
|
|
1.9
|
|
Total assets
|
|
|
|
$
|
1,676.2
|
|
|
|
$
|
1,637.9
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and other current liabilities
|
|
|
|
$
|
41.7
|
|
|
|
$
|
25.0
|
|
Deferred revenues
|
|
|
|
|
179.7
|
|
|
|
|
192.6
|
|
Term loan, current portion
|
|
|
|
|
5.7
|
|
|
|
|
5.7
|
|
Total current liabilities
|
|
|
|
|
227.1
|
|
|
|
|
223.3
|
|
Noncurrent liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Term loan, net of discount and deferred financing fees
|
|
|
|
|
547.4
|
|
|
|
|
548.5
|
|
Deferred tax liabilities, net
|
|
|
|
|
100.7
|
|
|
|
|
100.2
|
|
Other noncurrent liabilities
|
|
|
|
|
2.9
|
|
|
|
|
4.7
|
|
Total liabilities
|
|
|
|
|
878.1
|
|
|
|
|
876.7
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; authorized shares: 800,000; issued
and
outstanding shares: 72,802 and 72,604 at March 31, 2018 and
December 31, 2017, respectively
|
|
|
|
|
0.7
|
|
|
|
|
0.7
|
|
Additional paid-in capital
|
|
|
|
|
680.9
|
|
|
|
|
677.1
|
|
Retained earnings
|
|
|
|
|
116.5
|
|
|
|
|
83.4
|
|
Total shareholders’ equity
|
|
|
|
|
798.1
|
|
|
|
|
761.2
|
|
Total liabilities and shareholders’ equity
|
|
|
|
$
|
1,676.2
|
|
|
|
$
|
1,637.9
|
|
|
|
|
|
Appendix I
|
|
Emerald Expositions Events, Inc.
|
|
Reconciliation of Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
(unaudited)
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
38.1
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
28.3
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.6
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.6
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
|
|
Deferred revenue adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5
|
|
|
Management fee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2
|
|
|
Other items (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
|
|
Scheduling adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.5
|
)
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
73.6
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
72.4
|
|
|
|
|
(1)
|
|
|
|
|
|
|
Other items for the three months ended March 31, 2018 included: (i)
$1.0 million in transaction costs in connection with certain
acquisition transactions (ii) $1.0 million in legal, accounting and
consulting fees related to the secondary offering and other related
activities and (iii) $1.8 million in transition costs. Other items
for the three months ended March 31, 2017 included: (i) $1.6 million
in transaction costs in connection with certain acquisition
transactions that were completed or pending in 2017 and 2016, (ii)
$2.6 million in legal, audit and consulting fees related to the IPO
and other related activities and (iii) $0.3 million in transition
costs.
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
(share data in thousands, except per share data)
(unaudited)
|
|
|
Net income
|
|
|
|
|
|
|
|
|
$
|
38.1
|
|
|
|
$
|
28.3
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
1.2
|
|
|
|
|
0.6
|
|
|
Deferred revenue adjustment
|
|
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
0.5
|
|
|
Management fee
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
0.2
|
|
|
Other items (1)
|
|
|
|
|
|
|
|
|
|
3.8
|
|
|
|
|
4.5
|
|
|
Amortization of deferred financing fees and discount
|
|
|
|
|
|
|
|
|
|
0.3
|
|
|
|
|
0.9
|
|
|
Amortization of (acquired) intangible assets
|
|
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
10.1
|
|
|
Tax adjustments related to non-GAAP adjustments (2)
|
|
|
|
|
|
|
|
|
|
(4.0
|
)
|
|
|
|
(6.6
|
)
|
|
Adjusted Net Income
|
|
|
|
|
|
|
|
|
$
|
50.4
|
|
|
|
$
|
38.5
|
|
|
Adjusted basic earnings per share
|
|
|
|
|
|
|
|
|
$
|
0.69
|
|
|
|
$
|
0.62
|
|
|
Adjusted Diluted earnings per share
|
|
|
|
|
|
|
|
|
$
|
0.66
|
|
|
|
$
|
0.60
|
|
|
Basic weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
72,715
|
|
|
|
|
61,866
|
|
|
Diluted weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
75,819
|
|
|
|
|
63,785
|
|
|
|
|
(1)
|
|
|
|
|
|
|
Represents other items described in Note 1 above.
|
|
(2)
|
|
|
|
|
|
|
Reflects application of U.S. federal and state enterprise tax rate
of 24.7% and 39.7% for the three months ended March 31, 2018 and
2017, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions)
(unaudited)
|
|
Net Cash Provided by Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
20.6
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
28.8
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
20.1
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
28.5
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20180503005415/en/
Emerald Expositions Events, Inc.
Philip Evans,
1-866-339-4688 (866EEXINVT)
Chief Financial Officer
investor.relations@emeraldexpo.com
Source: Emerald Expositions Events, Inc.