PHOENIX--(BUSINESS WIRE)--Apollo Education Group, Inc. (NASDAQ: APOL) today reported financial results for the three and six months ended February 28, 2014, with second quarter revenue of $679.1 million and diluted earnings per share of $0.13, or $0.28 excluding special items.
“At Apollo Education Group we are continuing to make progress on our long-term strategic plan which includes providing our students with a differentiated and high-quality experience, diversifying our company and becoming a more efficient organization through operational excellence,” said Apollo Education Group Chief Executive Officer Greg Cappelli. “As the global community becomes more competitive, so does the need for a more competitive workforce. Our institutions are committed to improving student outcomes, delivering differentiated programs, and providing students with the right form of postsecondary education to help them prepare for career success globally.”
Second Quarter 2014 Results of Operations
- Net revenue for the second quarter 2014 was $679.1 million, compared to $834.4 million in the second quarter 2013.
- University of Phoenix Degreed Enrollment was 250,300, a 16.8% decrease from the prior year second quarter, and New Degreed Enrollment was 32,500, a 16.5% decrease from the prior year second quarter.
- Operating income for the second quarter 2014 was $7.1 million, compared to $29.8 million from the prior year second quarter.
- Income attributable to Apollo Education Group for the second quarter 2014 was $14.6 million, or $0.13 per share, compared to $13.5 million, or $0.12 per share, in the second quarter 2013.
Apollo Education Group’s (“the Company”) results for the second quarter 2014 included the following special items: $15.2 million of restructuring and other charges, $13.0 million of acquisition costs and contingent consideration charges, a $9.0 million charge associated with legal matters, and a $10.2 million benefit from a tax settlement.
Excluding special items, operating income was $44.3 million for the second quarter 2014, compared to $67.5 million in the second quarter 2013, and income attributable to Apollo Education Group for the second quarter 2014 was $32.1 million, or $0.28 per share, compared to income attributable to Apollo Education Group of $38.0 million, or $0.34 per share, for the second quarter 2013. (Special items for the second quarter 2014 and 2013 are included in the reconciliation of GAAP financial information to non-GAAP financial information table of this press release.)
First Six Months of 2014 Results of Operations
Net revenue for the first six months of fiscal year 2014 totaled $1.5 billion, compared to $1.9 billion in the first six months of fiscal year 2013, representing an 18.7% decrease principally due to lower enrollment at University of Phoenix. In the first six months of 2014, University of Phoenix Average Degreed Enrollment decreased 17.5% to 260,800 as compared to the same period a year ago. The Company reported income attributable to Apollo Education Group for the six months ended February 28, 2014, of $113.5 million, or $1.00 per share, compared to $147.0 million, or $1.30 per share, for the six months ended February 28, 2013.
Results for the first six months of 2014 included the following special items: $47.2 million of restructuring and other charges, $13.0 million of acquisition costs and contingent consideration charges, a $9.0 million charge associated with legal matters, and a $10.2 million benefit from a tax settlement.
Excluding the special items noted above, operating income was $246.1 million for the second quarter 2014, compared to $305.7 million in the second quarter 2013, and income attributable to Apollo Education Group for the six months ended February 28, 2014, was $150.8 million, or $1.33 per share, compared to $175.8 million, or $1.56 per share, for the six months ended February 28, 2013. (See the reconciliation of GAAP financial information to non-GAAP financial information in the tables section of this press release for the first six months of 2014 and 2013 special items.)
Balance Sheet and Cash Flow
As of February 28, 2014, the Company’s unrestricted cash and cash equivalents and short-term marketable securities were $0.8 billion, compared to $1.5 billion at August 31, 2013. The decrease was primarily due to $619.3 million used for payments on borrowings, $94.9 million to acquire Open Colleges, $72.2 million for share repurchases (which includes $2.5 million of repurchases related to tax withholding requirements on the restricted stock units), a net investment of $67.8 million in long-term marketable securities, and $58.1 million for capital expenditures. These items were partially offset by $193.5 million of cash provided by operations.
Accounts receivable were $199.1 million as of February 28, 2014, compared to $215.4 million at August 31, 2013. As of February 28, 2014, excluding accounts receivable and the related net revenue for Apollo Global, the Company’s days sales outstanding was 19 days, which was consistent with the days outstanding as of February 28, 2013.
Share Repurchases
Under its share repurchase program, the Company repurchased approximately 1.7 million shares of its common stock at a weighted average purchase price of $31.93 per share for a total cost of $54.7 million during the three months ended February 28, 2014. For the six months ended February 28, 2014, the Company repurchased 2.3 million shares of its common stock at a weighted average price of $30.44 for a total cost of $69.7 million. The Company currently has approximately $180 million available on its share repurchase authorization. There is no expiration date on the repurchase authorizations and repurchases occur at the Company’s discretion.
Business Outlook
The Company offers the following outlook for fiscal year 2014 based on the business trends observed during the second quarter 2014, as well as management’s current expectations of future trends.
- Net revenue of $3.0 - $3.1 billion; and
- Operating income of $400 - $450 million, excluding the impact of special items.
Conference Call Information
The Company will hold a conference call to discuss these earnings results at 5:00 p.m. ET, 2:00 p.m. PT, today, Tuesday, April 1, 2014.
Dial-In Numbers:
877-292-6888
(Domestic)
973-200-3381 (International)
Conference ID: 7777523
Webcast and Replay:
A live webcast of
this event will be available on the Apollo Education Group website at www.apollo.edu,
with a webcast replay available approximately one hour following the
conclusion of the call at the same link.
A telephone replay will be available approximately two hours following the conclusion of the call until April 18, 2014.
855-859-2056 (Domestic)
404-537-3406 (International)
Conference
ID: 7777523
About Apollo Education Group, Inc.
Apollo Education Group, Inc. is one of the world's largest private education providers and has been in the education business since 1973. Through its subsidiaries: University of Phoenix, Apollo Global, Institute for Professional Development, Western International University and College for Financial Planning, Apollo Education Group offers innovative and distinctive educational programs and services, online and on-campus, at the undergraduate, masters and doctoral levels. Its education programs and services are offered throughout the United States and in Asia, Australia, Latin America, and Europe, as well as online throughout the world.
Forward-Looking Statements Safe Harbor
Statements about Apollo Education Group and its business in this release which are not statements of historical fact, including statements regarding Apollo Education Group’s future strategy and plans and commentary regarding future results of operations and prospects, are forward-looking statements and are subject to the Safe Harbor provisions created by the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current information and expectations and involve a number of risks and uncertainties. Actual plans implemented and actual results achieved may differ materially from those set forth in or implied by such statements due to various factors, including without limitation: (i) the impact of increased competition from traditional public universities and proprietary educational institutions; (ii) the costs and effectiveness of accelerating the enhancement of University of Phoenix educational offerings to remain competitive and to more effectively deliver a quality student experience at the right value; (iii) any adverse impact on University of Phoenix’s business arising from the Notice sanction imposed by the University’s principal accreditor, and any associated impact on the University’s pending recertification by the U.S. Department of Education for participation in Title IV student financial aid programs; (iv) the impact of the Company’s recent campus closures and other restructuring initiatives; (v) the impact of the operational and governance changes made to increase University of Phoenix autonomy in response to governance concerns expressed by its principal accreditor; (vi) the impact of any reduction in financial aid available to students, including active and retired military personnel, due to the U.S. government deficit reduction proposals, debt ceiling limitations, budget sequestration or otherwise; (vii) the impact of changes in marketing channels and other recruiting practices; (viii) the costs and effectiveness of University of Phoenix initiatives to improve student retention, improve student outcomes and demonstrate a compelling relationship between a student’s education and career; (ix) changes in law or regulation affecting the University of Phoenix’s eligibility to participate in or the manner in which it participates in U.S. federal and state student financial aid programs, including changes that may be included in the reauthorization of the federal Higher Education Act and the proposed Department of Education regulations relating to gainful employment and state authorization; (x) changes in University of Phoenix’s business necessary to remain in compliance with U.S. federal student financial aid program regulations, including the so-called 90/10 Rule and the limitations on student loan cohort default rates, and to remain in compliance with the accrediting criteria of the relevant accrediting bodies; (xi) changes in University of Phoenix enrollment or student mix; (xii) unexpected expenses or other challenges in integrating acquired businesses, consumer or regulatory impact arising from consummation of the acquired businesses, and unexpected changes or developments in the acquired businesses, and (xiii) unexpected changes in the U.S. or global economy. For a discussion of the various factors that may cause actual plans implemented and actual results achieved to differ materially from those set forth in the forward-looking statements, please refer to the risk factors and other disclosures contained in Apollo Education Group’s quarterly reports and Form 10-K for fiscal year 2013, and other filings with the Securities and Exchange Commission which are available at www.apollo.edu.
Use of Non-GAAP Financial Information
This press release and the related conference call contain non-GAAP financial measures, which are intended to supplement, but not substitute for, the most directly comparable GAAP measures. Management uses, and chooses to disclose to investors, these non-GAAP financial measures because: (i) such measures provide an additional analytical tool to clarify the Company’s results from operations and help to identify underlying trends in its results of operations; (ii) as to the non-GAAP earnings measures, such measures help compare the Company’s performance on a consistent basis across time periods; and (iii) these non-GAAP measures are employed by the Company’s management in its own evaluation of performance and are utilized in financial and operational decision-making processes, such as budgeting and forecasting. Exclusion of items in the non-GAAP presentation should not be construed as an inference that these items are unusual, infrequent or non-recurring. Other companies, including other companies in the education industry, may calculate non-GAAP financial measures differently, limiting their usefulness as a comparative measure across companies.
Summary Financial Data and Operating Metrics
Below are Apollo Education Group’s unaudited financial data and operating metrics for the respective periods:
|
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||
| ($ in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||
| Net revenue: | ||||||||||||||||||||||
| University of Phoenix | ||||||||||||||||||||||
| Degree seeking gross revenues(1) | $ | 642,994 | $ | 800,863 | $ | 1,440,734 | $ | 1,793,137 | ||||||||||||||
| Less: Discounts and other | (58,136 | ) | (56,700 | ) | (120,697 | ) | (123,975 | ) | ||||||||||||||
| Degree seeking net revenues(1) | 584,858 | 744,163 | 1,320,037 | 1,669,162 | ||||||||||||||||||
| Other revenues | 9,223 | 9,403 | 18,907 | 20,188 | ||||||||||||||||||
| Total University of Phoenix | 594,081 | 753,566 | 1,338,944 | 1,689,350 | ||||||||||||||||||
| Apollo Global | 68,634 | 56,965 | 159,793 | 147,479 | ||||||||||||||||||
| Other | 16,343 | 23,841 | 36,656 | 52,726 | ||||||||||||||||||
| $ | 679,058 | $ | 834,372 | $ | 1,535,393 | $ | 1,889,555 | |||||||||||||||
| Operating income (loss): | ||||||||||||||||||||||
| University of Phoenix | $ | 86,682 | $ | 74,757 | $ | 270,155 | $ | 318,617 | ||||||||||||||
| Apollo Global | (40,004 | ) | (25,921 | ) | (37,787 | ) | (35,287 | ) | ||||||||||||||
| Other | (39,548 | ) | (19,056 | ) | (55,444 | ) | (22,604 | ) | ||||||||||||||
| $ | 7,130 | $ | 29,780 | $ | 176,924 | $ | 260,726 | |||||||||||||||
| University of Phoenix Enrollment Data: | ||||||||||||||||||||||
| Degreed Enrollment(2) | 250,300 | 300,800 | ||||||||||||||||||||
| New Degreed Enrollment(3) | 32,500 | 38,900 | ||||||||||||||||||||
| Degree seeking net revenues per degreed enrollment | $ | 2,337 | $ | 2,474 | ||||||||||||||||||
|
(1) Represents revenue from tuition and other fees for
students enrolled in University of Phoenix degree programs or
certificate programs of at least |
||||||||||||||||||||||
|
(2) Represents students enrolled in a University of
Phoenix degree program who attended a credit bearing course during
the quarter and had not |
||||||||||||||||||||||
|
(3) Represents new students and students who have been
out of attendance for more than 12 months who enroll in a
University of Phoenix degree |
||||||||||||||||||||||
|
Apollo Education Group, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited) |
||||||||||||
| As of | ||||||||||||
| ($ in thousands) |
February 28, |
August 31, |
||||||||||
| ASSETS | ||||||||||||
| Current assets: | ||||||||||||
| Cash and cash equivalents | $ | 645,940 | $ | 1,414,485 | ||||||||
| Restricted cash and cash equivalents | 283,929 | 259,174 | ||||||||||
| Marketable securities | 158,243 | 105,809 | ||||||||||
| Accounts receivable, net | 199,102 | 215,401 | ||||||||||
| Prepaid taxes | 15,826 | 30,359 | ||||||||||
| Deferred tax assets | 64,758 | 60,294 | ||||||||||
| Other current assets | 59,283 | 64,134 | ||||||||||
| Total current assets | 1,427,081 | 2,149,656 | ||||||||||
| Marketable securities | 111,709 | 43,941 | ||||||||||
| Property and equipment, net | 457,503 | 472,614 | ||||||||||
| Goodwill | 233,037 | 103,620 | ||||||||||
| Intangible assets, net | 191,343 | 132,192 | ||||||||||
| Deferred tax assets | 60,409 | 63,894 | ||||||||||
| Other assets | 50,348 | 32,030 | ||||||||||
| Total assets | $ | 2,531,430 | $ | 2,997,947 | ||||||||
| LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND SHAREHOLDERS’ EQUITY | ||||||||||||
| Current liabilities: | ||||||||||||
| Short-term borrowings and current portion of long-term debt | $ | 30,781 | $ | 628,050 | ||||||||
| Accounts payable | 64,290 | 73,123 | ||||||||||
| Student deposits | 328,394 | 309,176 | ||||||||||
| Deferred revenue | 256,899 | 213,260 | ||||||||||
| Accrued and other current liabilities | 328,240 | 346,706 | ||||||||||
| Total current liabilities | 1,008,604 | 1,570,315 | ||||||||||
| Long-term debt | 43,642 | 64,004 | ||||||||||
| Deferred tax liabilities | 24,814 | 12,177 | ||||||||||
| Other long-term liabilities | 222,064 | 233,442 | ||||||||||
| Total liabilities | 1,299,124 | 1,879,938 | ||||||||||
| Commitments and contingencies | ||||||||||||
| Redeemable noncontrolling interests | 49,388 | — | ||||||||||
| Shareholders’ equity: | ||||||||||||
| Preferred stock, no par value | — | — | ||||||||||
| Apollo Education Group Class A nonvoting common stock, no par value | 103 | 103 | ||||||||||
| Apollo Education Group Class B voting common stock, no par value | 1 | 1 | ||||||||||
| Additional paid-in capital | — | — | ||||||||||
| Apollo Education Group Class A treasury stock, at cost | (3,880,394 | ) | (3,824,758 | ) | ||||||||
| Retained earnings | 5,092,511 | 4,978,815 | ||||||||||
| Accumulated other comprehensive loss | (30,024 | ) | (36,563 | ) | ||||||||
| Total Apollo shareholders’ equity | 1,182,197 | 1,117,598 | ||||||||||
| Noncontrolling interests | 721 | 411 | ||||||||||
| Total equity | 1,182,918 | 1,118,009 | ||||||||||
| Total liabilities, redeemable noncontrolling interests and shareholders’ equity | $ | 2,531,430 | $ | 2,997,947 | ||||||||
|
Apollo Education Group, Inc. and Subsidiaries Condensed Consolidated Statements of Income (Unaudited) |
|||||||||||||||||||||||||||||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||||||||||||||||||||||||||||
| 2014 | 2013 | % of Net Revenue | 2014 | 2013 | % of Net Revenue | ||||||||||||||||||||||||||||||||||
| (In thousands, except per share data) | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||||||||||||||||||
| Net revenue | $ | 679,058 | $ | 834,372 | 100.0 | % | 100.0 | % | $ | 1,535,393 | $ | 1,889,555 | 100.0 | % | 100.0 | % | |||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||||||
| Instructional and student advisory | 319,575 | 383,702 | 47.1 | % | 46.0 | % | 659,254 | 815,852 | 42.9 | % | 43.2 | % | |||||||||||||||||||||||||||
| Marketing | 143,392 | 173,313 | 21.1 | % | 20.8 | % | 281,236 | 336,186 | 18.3 | % | 17.8 | % | |||||||||||||||||||||||||||
| Admissions advisory | 55,072 | 68,232 | 8.1 | % | 8.2 | % | 106,581 | 139,540 | 6.9 | % | 7.4 | % | |||||||||||||||||||||||||||
| General and administrative | 67,676 | 81,218 | 10.0 | % | 9.7 | % | 142,906 | 154,757 | 9.3 | % | 8.2 | % | |||||||||||||||||||||||||||
| Depreciation and amortization | 37,465 | 41,499 | 5.5 | % | 5.0 | % | 73,803 | 85,194 | 4.8 | % | 4.5 | % | |||||||||||||||||||||||||||
| Provision for uncollectible accounts receivable | 11,534 | 18,902 | 1.7 | % | 2.2 | % | 25,512 | 52,308 | 1.7 | % | 2.7 | % | |||||||||||||||||||||||||||
| Restructuring and other charges | 15,209 | 44,076 | 2.3 | % | 5.3 | % | 47,172 | 68,192 | 3.1 | % | 3.6 | % | |||||||||||||||||||||||||||
| Acquisition costs and contingent consideration charges | 13,005 | — | 1.9 | % | — | % | 13,005 | — | 0.9 | % | — | % | |||||||||||||||||||||||||||
| Litigation charge (credit), net | 9,000 | (6,350 | ) | 1.3 | % | (0.8 | )% | 9,000 | (23,200 | ) | 0.6 | % | (1.2 | )% | |||||||||||||||||||||||||
| Total costs and expenses | 671,928 | 804,592 | 99.0 | % | 96.4 | % | 1,358,469 | 1,628,829 | 88.5 | % | 86.2 | % | |||||||||||||||||||||||||||
| Operating income | 7,130 | 29,780 | 1.0 | % | 3.6 | % | 176,924 | 260,726 | 11.5 | % | 13.8 | % | |||||||||||||||||||||||||||
| Interest income | 599 | 388 | 0.1 | % | — | % | 1,167 | 937 | 0.1 | % | — | % | |||||||||||||||||||||||||||
| Interest expense | (1,983 | ) | (2,092 | ) | (0.3 | )% | (0.3 | )% | (4,069 | ) | (4,134 | ) | (0.3 | )% | (0.2 | )% | |||||||||||||||||||||||
| Other, net | 107 | (126 | ) | 0.1 | % | — | % | 914 | 1,673 | 0.1 | % | 0.1 | % | ||||||||||||||||||||||||||
| Income before income taxes | 5,853 | 27,950 | 0.9 | % | 3.3 | % | 174,936 | 259,202 | 11.4 | % | 13.7 | % | |||||||||||||||||||||||||||
| Benefit from (provision for) income taxes | 6,324 | (14,291 | ) | 0.9 | % | (1.7 | )% | (63,718 | ) | (111,803 | ) | (4.2 | )% | (5.9 | )% | ||||||||||||||||||||||||
| Net income | 12,177 | 13,659 | 1.8 | % | 1.6 | % | 111,218 | 147,399 | 7.2 | % | 7.8 | % | |||||||||||||||||||||||||||
| Net loss (income) attributable to noncontrolling interests | 2,428 | (132 | ) | 0.4 | % | — | % | 2,278 | (377 | ) | 0.2 | % | — | % | |||||||||||||||||||||||||
| Net income attributable to Apollo | $ | 14,605 | $ | 13,527 | 2.2 | % | 1.6 | % | $ | 113,496 | $ | 147,022 | 7.4 | % | 7.8 | % | |||||||||||||||||||||||
| Basic income per share attributable to Apollo | $ | 0.13 | $ | 0.12 | $ | 1.01 | $ | 1.31 | |||||||||||||||||||||||||||||||
| Diluted income per share attributable to Apollo | $ | 0.13 | $ | 0.12 | $ | 1.00 | $ | 1.30 | |||||||||||||||||||||||||||||||
| Basic weighted average shares outstanding | 112,151 | 112,573 | 112,742 | 112,496 | |||||||||||||||||||||||||||||||||||
| Diluted weighted average shares outstanding | 113,380 | 113,068 | 113,676 | 112,984 | |||||||||||||||||||||||||||||||||||
|
Apollo Education Group, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) |
|||||||||||
|
Six Months Ended |
|||||||||||
| ($ in thousands) | 2014 | 2013 | |||||||||
| Operating activities: | |||||||||||
| Net income | $ | 111,218 | $ | 147,399 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Share-based compensation | 22,510 | 27,515 | |||||||||
| Depreciation and amortization | 73,803 | 85,194 | |||||||||
| Accelerated depreciation included in restructuring | 4,316 | 30,641 | |||||||||
| Gain on disposition | (1,984 | ) | — | ||||||||
| Non-cash foreign currency loss, net | 596 | 146 | |||||||||
| Provision for uncollectible accounts receivable | 25,512 | 52,308 | |||||||||
| Litigation charge (credit), net | 9,000 | (23,200 | ) | ||||||||
| Deferred income taxes | (6,255 | ) | (4,100 | ) | |||||||
| Changes in assets and liabilities, excluding the impact of acquisition and disposition: | |||||||||||
| Restricted cash and cash equivalents | (24,165 | ) | (11,438 | ) | |||||||
| Accounts receivable | (6,469 | ) | (33,919 | ) | |||||||
| Prepaid taxes | 15,230 | 16,143 | |||||||||
| Other assets | (11,445 | ) | (3,939 | ) | |||||||
| Accounts payable | (11,454 | ) | 1,094 | ||||||||
| Student deposits | 17,409 | 2,551 | |||||||||
| Deferred revenue | 32,881 | 8,632 | |||||||||
| Accrued and other liabilities | (57,219 | ) | 3,923 | ||||||||
| Net cash provided by operating activities | 193,484 | 298,950 | |||||||||
| Investing activities: | |||||||||||
| Purchases of property and equipment | (58,119 | ) | (49,024 | ) | |||||||
| Purchases of marketable securities | (227,978 | ) | (39,444 | ) | |||||||
| Maturities of marketable securities | 105,237 | 7,470 | |||||||||
| Acquisition, net of cash acquired | (94,937 | ) | — | ||||||||
| Other investing activities | 3,446 | (1,500 | ) | ||||||||
| Net cash used in investing activities | (272,351 | ) | (82,498 | ) | |||||||
| Financing activities: | |||||||||||
| Payments on borrowings | (619,268 | ) | (629,544 | ) | |||||||
| Proceeds from borrowings | — | 2,176 | |||||||||
| Purchase of noncontrolling interest | — | (42,500 | ) | ||||||||
| Purchases of stock for treasury | (72,237 | ) | (3,881 | ) | |||||||
| Issuances of stock | 1,793 | 2,131 | |||||||||
| Net cash used in financing activities | (689,712 | ) | (671,618 | ) | |||||||
| Exchange rate effect on cash and cash equivalents | 34 | (46 | ) | ||||||||
| Net decrease in cash and cash equivalents | (768,545 | ) | (455,212 | ) | |||||||
| Cash and cash equivalents, beginning of period | 1,414,485 | 1,276,375 | |||||||||
| Cash and cash equivalents, end of period | $ | 645,940 | $ | 821,163 | |||||||
| Supplemental disclosure of cash flow and non-cash information: | |||||||||||
| Cash paid for income taxes, net of refunds | $ | 70,868 | $ | 100,713 | |||||||
| Cash paid for interest | 3,911 | 4,010 | |||||||||
| Restricted stock units vested and released | 7,104 | 10,825 | |||||||||
| Capital lease additions | — | 2,755 | |||||||||
| Credits received for tenant improvements | — | 1,540 | |||||||||
|
Apollo Education Group, Inc. and Subsidiaries Reconciliation of GAAP Financial Information to Non-GAAP Financial Information (Unaudited) |
||||||||||||||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||
| (In thousands, except per share data) | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||
| Consolidated Special Items Reconciliation: | ||||||||||||||||||||||
| Operating income | $ | 7,130 | $ | 29,780 | $ | 176,924 | $ | 260,726 | ||||||||||||||
| Net income attributable to Apollo | $ | 14,605 | $ | 13,527 | $ | 113,496 | $ | 147,022 | ||||||||||||||
| Diluted income per share attributable to Apollo | $ | 0.13 | $ | 0.12 | $ | 1.00 | $ | 1.30 | ||||||||||||||
| Diluted weighted average shares outstanding | 113,380 | 113,068 | 113,676 | 112,984 | ||||||||||||||||||
| Special items: | ||||||||||||||||||||||
| Restructuring and other charges | $ | 15,209 | $ | 44,076 | $ | 47,172 | $ | 68,192 | ||||||||||||||
| Acquisition costs and contingent consideration charges | 13,005 | — | 13,005 | — | ||||||||||||||||||
| Litigation charge (credit), net | 9,000 | (6,350 | ) | 9,000 | (23,200 | ) | ||||||||||||||||
| Special items before taxes | 37,214 | 37,726 | 69,177 | 44,992 | ||||||||||||||||||
| Less: tax effects of special items | (9,508 | ) | (13,292 | ) | (21,648 | ) | (16,169 | ) | ||||||||||||||
| Tax benefit from Internal Revenue Service settlement | (10,176 | ) | — | (10,176 | ) | — | ||||||||||||||||
| Special items, net of tax | $ | 17,530 | $ | 24,434 | $ | 37,353 | $ | 28,823 | ||||||||||||||
| Excluding special items: | ||||||||||||||||||||||
| Operating income | $ | 44,344 | $ | 67,506 | $ | 246,101 | $ | 305,718 | ||||||||||||||
| Net income attributable to Apollo | $ | 32,135 | $ | 37,961 | $ | 150,849 | $ | 175,845 | ||||||||||||||
| Diluted income per share attributable to Apollo | $ | 0.28 | $ | 0.34 | $ | 1.33 | $ | 1.56 | ||||||||||||||
