●
|
Revenue for the third quarter grew 12% to $266.4 million compared to the same period last year.
|
|
●
|
Adjusted diluted earnings per share from continuing operations totaled $0.62 for the third quarter.
|
|
●
|
Cash and cash equivalents totaled $168.9 million at June 30, 2012.
|
|
●
|
Sales pipeline reached a record level of $3.4 billion at August 3, 2012.
|
|
●
|
The Company successfully completed a large change order that was previously expected to occur in the fourth quarter and contributed approximately $10.2 million in revenue in the third quarter.
|
MAXIMUS, Inc.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share data)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months
|
Nine Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenue
|
$
|
266,353
|
$
|
238,296
|
$
|
749,408
|
$
|
679,526
|
||||||||
Cost of revenue
|
187,652
|
171,897
|
546,094
|
494,102
|
||||||||||||
Gross profit
|
78,701
|
66,399
|
203,314
|
185,424
|
||||||||||||
Selling, general and administrative expenses
|
43,877
|
35,259
|
114,592
|
97,498
|
||||||||||||
Acquisition-related expenses
|
1,877
|
—
|
2,110
|
—
|
||||||||||||
Legal and settlement costs (recovery), net
|
(352
|
)
|
361
|
(990
|
)
|
361
|
||||||||||
Operating income from continuing operations
|
33,299
|
30,779
|
87,602
|
87,565
|
||||||||||||
Interest and other income, net
|
1,164
|
961
|
3,092
|
2,371
|
||||||||||||
Income from continuing operations before income taxes
|
34,463
|
31,740
|
90,694
|
89,936
|
||||||||||||
Provision for income taxes
|
13,987
|
11,780
|
38,349
|
33,351
|
||||||||||||
Income from continuing operations
|
20,476
|
19,960
|
52,345
|
56,585
|
||||||||||||
Discontinued operations, net of income taxes:
|
||||||||||||||||
Income (loss) from discontinued operations
|
—
|
(65
|
)
|
—
|
(330
|
)
|
||||||||||
Gain (loss) on disposal
|
9
|
(3
|
)
|
117
|
(662
|
)
|
||||||||||
Income (loss) from discontinued operations
|
9
|
(68
|
)
|
117
|
(992
|
)
|
||||||||||
Net income
|
$
|
20,485
|
$
|
19,892
|
$
|
52,462
|
$
|
55,593
|
||||||||
Basic earnings (loss) per share:
|
||||||||||||||||
Income from continuing operations
|
$
|
0.60
|
$
|
0.58
|
$
|
1.55
|
$
|
1.64
|
||||||||
Income (loss) from discontinued operations
|
—
|
(0.01
|
)
|
—
|
(0.03
|
)
|
||||||||||
Basic earnings per share
|
$
|
0.60
|
$
|
0.57
|
$
|
1.55
|
$
|
1.61
|
||||||||
Diluted earnings (loss) per share:
|
||||||||||||||||
Income from continuing operations
|
$
|
0.59
|
$
|
0.56
|
$
|
1.51
|
$
|
1.59
|
||||||||
Income (loss) from discontinued operations
|
—
|
—
|
—
|
(0.03
|
)
|
|||||||||||
Diluted earnings per share
|
$
|
0.59
|
$
|
0.56
|
$
|
1.51
|
$
|
1.56
|
||||||||
Dividends paid per share
|
$
|
0.09
|
$
|
0.075
|
$
|
0.27
|
$
|
0.21
|
||||||||
Dividends declared per share
|
$
|
0.09
|
$
|
0.165
|
$
|
0.27
|
$
|
0.30
|
||||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
33,973
|
34,708
|
33,807
|
34,496
|
||||||||||||
Diluted
|
34,868
|
35,803
|
34,720
|
35,612
|
MAXIMUS, Inc.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands)
|
||||||||
June 30,
|
September 30,
|
|||||||
2012 | 2011 | |||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
168,900
|
$
|
172,950
|
||||
Restricted cash
|
11,930
|
4,839
|
||||||
Accounts receivable — billed, net of reserves of $4,580 and $3,265
|
157,795
|
146,900
|
||||||
Accounts receivable — unbilled
|
12,385
|
7,170
|
||||||
Prepaid income taxes
|
3,258
|
12,959
|
||||||
Deferred income taxes
|
23,916
|
19,256
|
||||||
Prepaid expenses and other current assets
|
39,266
|
27,202
|
||||||
Total current assets
|
417,450
|
391,276
|
||||||
Property and equipment, net
|
57,227
|
51,740
|
||||||
Capitalized software, net
|
26,140
|
26,616
|
||||||
Goodwill
|
104,697
|
71,323
|
||||||
Intangible assets, net
|
27,050
|
5,651
|
||||||
Deferred contract costs, net
|
6,717
|
8,020
|
||||||
Deferred income taxes
|
789
|
732
|
||||||
Deferred compensation plan assets
|
8,803
|
8,004
|
||||||
Other assets, net
|
2,713
|
1,917
|
||||||
Total assets
|
$
|
651,586
|
$
|
565,279
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
60,755
|
$
|
55,470
|
||||
Accrued compensation and benefits
|
47,769
|
47,748
|
||||||
Deferred revenue
|
62,619
|
47,902
|
||||||
Current portion of long-term debt
|
171
|
42
|
||||||
Acquisition-related contingent consideration
|
1,951
|
1,840
|
||||||
Income taxes payable
|
5,418
|
5,104
|
||||||
Other accrued liabilities
|
6,942
|
5,787
|
||||||
Total current liabilities
|
185,625
|
163,893
|
||||||
Deferred revenue, less current portion
|
5,021
|
2,575
|
||||||
Long-term debt
|
1,538
|
1,654
|
||||||
Acquisition-related contingent consideration, less current portion
|
390
|
388
|
||||||
Income taxes payable, less current portion
|
1,387
|
1,484
|
||||||
Deferred income taxes
|
16,798
|
11,945
|
||||||
Deferred compensation plan liabilities, less current portion
|
11,128
|
8,883
|
||||||
Total liabilities
|
221,887
|
190,822
|
||||||
Shareholders’ equity:
|
||||||||
Common stock, no par value; 60,000 shares authorized; 56,515 and 56,018 shares
issued and 34,050 and 33,793 shares outstanding at June 30, 2012
and September 30, 2011, at stated amount, respectively
|
395,441
|
377,579
|
||||||
Treasury stock, at cost; 22,465 and 22,225 shares at June 30, 2012 and
September 30, 2011, respectively
|
(425,791
|
)
|
(416,850
|
)
|
||||
Accumulated other comprehensive income
|
15,949
|
12,480
|
||||||
Retained earnings
|
444,100
|
401,248
|
||||||
Total shareholders’ equity
|
429,699
|
374,457
|
||||||
Total liabilities and shareholders’ equity
|
$
|
651,586
|
$
|
565,279
|
MAXIMUS, Inc,
|
||||||||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months
|
Nine Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
20,485
|
$
|
19,892
|
$
|
52,462
|
$
|
55,593
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Loss from discontinued operations
|
(9
|
)
|
68
|
(117
|
)
|
992
|
||||||||||
Depreciation and amortization
|
6,968
|
5,696
|
18,513
|
16,479
|
||||||||||||
Deferred income taxes
|
687
|
(774
|
)
|
(4,628
|
)
|
372
|
||||||||||
Non-cash equity based compensation
|
3,208
|
2,441
|
8,841
|
6,936
|
||||||||||||
Change in assets and liabilities:
|
||||||||||||||||
Accounts receivable — billed
|
(184
|
)
|
12,483
|
7,084
|
10,887
|
|||||||||||
Accounts receivable — unbilled
|
281
|
(1,162
|
)
|
218
|
859
|
|||||||||||
Prepaid expenses and other current assets
|
(4,153
|
)
|
220
|
(8,245
|
)
|
1,889
|
||||||||||
Deferred contract costs
|
210
|
(620
|
)
|
1,319
|
(1,849
|
)
|
||||||||||
Accounts payable
|
(15,572
|
)
|
(4,827
|
)
|
(3,274
|
)
|
7,460
|
|||||||||
Accrued compensation and benefits
|
2,267
|
6,061
|
(4,020
|
)
|
(506
|
)
|
||||||||||
Deferred revenue
|
(130
|
)
|
(2,679
|
)
|
11,161
|
(13,975
|
)
|
|||||||||
Income taxes
|
631
|
(2,883
|
)
|
9,541
|
(13,217
|
)
|
||||||||||
Other assets and liabilities
|
1,334
|
183
|
(3,794
|
)
|
(1,435
|
)
|
||||||||||
Cash provided by continuing operations
|
16,023
|
34,099
|
85,061
|
70,485
|
||||||||||||
Cash used in discontinued operations
|
—
|
(135
|
)
|
—
|
(1,086
|
)
|
||||||||||
Cash provided by operating activities
|
16,023
|
33,964
|
85,061
|
69,399
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of business, net of cash acquired
|
(66,000
|
)
|
—
|
(66,000
|
)
|
—
|
||||||||||
Proceeds from sale of discontinued operations
|
—
|
—
|
2,240
|
—
|
||||||||||||
Purchases of property and equipment
|
(5,308
|
)
|
(4,499
|
)
|
(11,884
|
)
|
(10,963
|
)
|
||||||||
Capitalized software costs
|
(1,018
|
)
|
(1,821
|
)
|
(2,850
|
)
|
(5,693
|
)
|
||||||||
Proceeds from note receivable
|
27
|
65
|
299
|
65
|
||||||||||||
Cash used in investing activities — continuing ops
|
(72,299
|
)
|
(6,255
|
)
|
(78,195
|
)
|
(16,591
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Employee stock transactions
|
279
|
1,037
|
1,966
|
9,050
|
||||||||||||
Repurchases of common stock
|
(140
|
)
|
(8,515
|
)
|
(9,889
|
)
|
(16,974
|
)
|
||||||||
Tax benefit due to option exercises and restricted stock units vesting
|
965
|
1,409
|
3,475
|
5,227
|
||||||||||||
Issuance (repayment) of long-term debt
|
—
|
4
|
—
|
304
|
||||||||||||
Cash dividends paid
|
(3,056
|
)
|
(2,598
|
)
|
(9,117
|
)
|
(7,241
|
)
|
||||||||
Cash used in financing activities — continuing ops
|
(1,952
|
)
|
(8,663
|
)
|
(13,565
|
)
|
(9,634
|
)
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(2,409
|
)
|
1,815
|
2,649
|
5,521
|
|||||||||||
Net increase in cash and cash equivalents
|
(60,637
|
)
|
20,861
|
(4,050
|
)
|
48,695
|
||||||||||
Cash and cash equivalents, beginning of period
|
229,537
|
183,155
|
172,950
|
155,321
|
||||||||||||
Cash and cash equivalents, end of period
|
$
|
168,900
|
$
|
204,016
|
$
|
168,900
|
$
|
204,016
|
MAXIMUS, Inc.
|
||||||||||||||||||||||||
SEGMENT INFORMATION
|
||||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
Three Months Ended June 30,
|
Nine Months Ended June 30,
|
|||||||||||||||||||||||
2012
|
% (1)
|
2011
|
% (1)
|
2012
|
% (1)
|
2011
|
% (1)
|
|||||||||||||||||
Revenue:
|
||||||||||||||||||||||||
Health Services
|
$
|
170,403
|
100
|
%
|
$
|
141,788
|
100
|
%
|
$
|
489,616
|
100
|
%
|
$
|
409,578
|
100
|
%
|
||||||||
Human Services
|
95,950
|
100
|
%
|
96,508
|
100
|
%
|
259,792
|
100
|
%
|
269,948
|
100
|
%
|
||||||||||||
Total
|
266,353
|
100
|
%
|
238,296
|
100
|
%
|
749,408
|
100
|
%
|
679,526
|
100
|
%
|
||||||||||||
Gross Profit:
|
||||||||||||||||||||||||
Health Services
|
50,787
|
29.8
|
%
|
35,459
|
25.0
|
%
|
127,923
|
26.1
|
%
|
108,056
|
26.4
|
%
|
||||||||||||
Human Services
|
27,914
|
29.1
|
%
|
30,940
|
32.1
|
%
|
75,391
|
29.0
|
%
|
77,368
|
28.7
|
%
|
||||||||||||
Total
|
78,701
|
29.5
|
%
|
66,399
|
27.9
|
%
|
203,314
|
27.1
|
%
|
185,424
|
27.3
|
%
|
||||||||||||
Selling, general, and administrative expense:
|
||||||||||||||||||||||||
Health Services
|
25,135
|
14.8
|
%
|
19,536
|
13.8
|
%
|
67,286
|
13.7
|
%
|
53,958
|
13.2
|
%
|
||||||||||||
Human Services
|
18,727
|
19.5
|
%
|
16,032
|
16.6
|
%
|
47,291
|
18.2
|
%
|
43,834
|
16.2
|
%
|
||||||||||||
Corporate/Other
|
15
|
NM
|
(309
|
)
|
NM
|
15
|
NM
|
(294
|
)
|
NM
|
||||||||||||||
Total
|
43,877
|
16.5
|
%
|
35,259
|
14.8
|
%
|
114,592
|
15.3
|
%
|
97,498
|
14.3
|
%
|
||||||||||||
Operating income from continuing operations:
|
||||||||||||||||||||||||
Health Services
|
25,652
|
15.1
|
%
|
15,923
|
11.2
|
%
|
60,637
|
12.4
|
%
|
54,098
|
13.2
|
%
|
||||||||||||
Human Services
|
9,187
|
9.6
|
%
|
14,908
|
15.4
|
%
|
28,100
|
10.8
|
%
|
33,534
|
12.4
|
%
|
||||||||||||
Corporate/Other
|
(15
|
)
|
NM
|
309
|
NM
|
(15
|
)
|
NM
|
294
|
NM
|
||||||||||||||
Subtotal: Segment Operating Income
|
34,824
|
13.1
|
%
|
31,140
|
13.1
|
%
|
88,722
|
11.8
|
%
|
87,926
|
12.9
|
%
|
||||||||||||
Legal, settlement and acquisition-related expenses, net
|
(1,525
|
) |
NM
|
(361
|
)
|
NM
|
(1,120
|
) |
NM
|
(361
|
)
|
NM
|
||||||||||||
Total
|
$
|
33,299
|
12.5
|
%
|
$
|
30,779
|
12.9
|
%
|
$
|
87,602
|
11.7
|
%
|
$
|
87,565
|
12.9
|
%
|
MAXIMUS, Inc.
|
|||||||||||
Non-GAAP Measures
|
|||||||||||
PRO FORMA DILUTED EPS FROM CONTINUING OPERATIONS
|
|||||||||||
("Adjusted Diluted EPS")
|
|||||||||||
FY 2011 and FY 2012
|
|||||||||||
(Unaudited)
|
|||||||||||
Quarter Ended
|
|||||||||||
Dec. 31,
|
Mar. 31,
|
Jun. 30,
|
|||||||||
2011
|
2012
|
2012
|
|||||||||
Diluted EPS from continuing operations-GAAP basis
|
$ | 0.51 | $ | 0.41 | $ | 0.59 | |||||
Pro forma adjustments:
|
|||||||||||
Legal, settlement and acquisition-related expenses, net
|
– | (0.01 | ) | 0.03 | |||||||
Adjustment for tax accounts
|
– | 0.09 | – | ||||||||
Subtotal pro forma adjustments
|
– | 0.08 | 0.03 | ||||||||
Adjusted Diluted EPS from continuing operations
|
$ | 0.51 | $ | 0.49 | $ | 0.62 |
Year
|
|||||||||||||||||||
Quarter Ended
|
Ended
|
||||||||||||||||||
Dec. 31,
|
Mar. 31,
|
Jun. 30,
|
Sept. 30,
|
Sept. 30,
|
|||||||||||||||
2010
|
2011
|
2011
|
2011
|
2011
|
|||||||||||||||
Diluted EPS from continuing operations-GAAP basis
|
$ | 0.50 | $ | 0.54 | $ | 0.56 | $ | 0.73 | $ | 2.31 | |||||||||
Pro forma adjustments:
|
|||||||||||||||||||
Legal and settlement expense, net
|
– | – | – | (0.02 | ) | (0.02 | ) | ||||||||||||
Adjustment for tax accounts
|
0.01 | 0.01 | 0.01 | (0.07 | ) | (0.04 | ) | ||||||||||||
Subtotal pro forma adjustments
|
0.01 | 0.01 | 0.01 | (0.09 | ) | (0.06 | ) | ||||||||||||
Adjusted Diluted EPS from continuing operations
|
$ | 0.51 | $ | 0.55 | $ | 0.57 | $ | 0.64 | $ | 2.25 |
FREE CASH FLOW
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months
|
Nine Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Cash provided by operating activities – continuing ops
|
$
|
16,023
|
$
|
34,099
|
$
|
85,061
|
$
|
70,485
|
||||||||
Purchases of property and equipment
|
(5,308
|
)
|
(4,499
|
)
|
(11,884
|
)
|
(10,963
|
)
|
||||||||
Capitalized software costs
|
(1,018
|
)
|
(1,821
|
)
|
(2,850
|
)
|
(5,693
|
)
|
||||||||
Free cash flow
|
$
|
9,697
|
$
|
27,779
|
$
|
70,327
|
$
|
53,829
|
||||||||